{ "schema": "annalist.dataset/0.1", "company": { "id": "union-pacific", "name": "Union Pacific Corporation", "country": "US", "template": "corporate", "cik": "0000100885", "tickers": [ "UNP" ], "entity_name": "UNION PACIFIC CORP", "fiscal_year_end": "1231", "sic": "4011", "sic_description": "Railroads, Line-Haul Operating", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-22" }, "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": 4880000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2143000000.0, "interest_expense": 278000000.0, "pretax_income": 1918000000.0, "income_tax": 444000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1474000000.0, "net_income_common": null, "eps_basic": 2.15, "eps_diluted": 2.15, "shares_basic": 684300000.0, "shares_diluted": 686200000.0, "dps_declared": 0.97, "operating_lease_cost": 69000000.0 }, "sources": [ "10-Q:0000100885-20-000143", "10-Q:0000100885-21-000162" ], "value_sources": { "revenue": [ "10-Q:0000100885-21-000162" ], "operating_income": [ "10-Q:0000100885-21-000162" ], "interest_expense": [ "10-Q:0000100885-21-000162" ], "pretax_income": [ "10-Q:0000100885-21-000162" ], "income_tax": [ "10-Q:0000100885-21-000162" ], "net_income": [ "10-Q:0000100885-21-000162" ], "eps_basic": [ "10-Q:0000100885-21-000162" ], "eps_diluted": [ "10-Q:0000100885-21-000162" ], "shares_basic": [ "10-Q:0000100885-21-000162" ], "shares_diluted": [ "10-Q:0000100885-21-000162" ], "dps_declared": [ "10-Q:0000100885-21-000162" ], "operating_lease_cost": [ "10-Q:0000100885-20-000143" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 3972000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1654000000.0, "interest_expense": 289000000.0, "pretax_income": 1496000000.0, "income_tax": 364000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1132000000.0, "net_income_common": null, "eps_basic": 1.67, "eps_diluted": 1.67, "shares_basic": 677700000.0, "shares_diluted": 679200000.0, "dps_declared": 0.97, "operating_lease_cost": 68000000.0 }, "sources": [ "10-Q:0000100885-20-000221", "10-Q:0000100885-21-000250" ], "value_sources": { "revenue": [ "10-Q:0000100885-21-000250" ], "operating_income": [ "10-Q:0000100885-21-000250" ], "interest_expense": [ "10-Q:0000100885-21-000250" ], "pretax_income": [ "10-Q:0000100885-21-000250" ], "income_tax": [ "10-Q:0000100885-21-000250" ], "net_income": [ "10-Q:0000100885-21-000250" ], "eps_basic": [ "10-Q:0000100885-21-000250" ], "eps_diluted": [ "10-Q:0000100885-21-000250" ], "shares_basic": [ "10-Q:0000100885-21-000250" ], "shares_diluted": [ "10-Q:0000100885-21-000250" ], "dps_declared": [ "10-Q:0000100885-21-000250" ], "operating_lease_cost": [ "10-Q:0000100885-20-000221" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 4596000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2031000000.0, "interest_expense": 295000000.0, "pretax_income": 1773000000.0, "income_tax": 410000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1363000000.0, "net_income_common": null, "eps_basic": 2.02, "eps_diluted": 2.01, "shares_basic": 675000000.0, "shares_diluted": 676800000.0, "dps_declared": 0.97, "operating_lease_cost": 70000000.0 }, "sources": [ "10-Q:0000100885-20-000304", "10-Q:0000100885-21-000353" ], "value_sources": { "revenue": [ "10-Q:0000100885-21-000353" ], "operating_income": [ "10-Q:0000100885-21-000353" ], "interest_expense": [ "10-Q:0000100885-21-000353" ], "pretax_income": [ "10-Q:0000100885-21-000353" ], "income_tax": [ "10-Q:0000100885-21-000353" ], "net_income": [ "10-Q:0000100885-21-000353" ], "eps_basic": [ "10-Q:0000100885-21-000353" ], "eps_diluted": [ "10-Q:0000100885-21-000353" ], "shares_basic": [ "10-Q:0000100885-21-000353" ], "shares_diluted": [ "10-Q:0000100885-21-000353" ], "dps_declared": [ "10-Q:0000100885-21-000353" ], "operating_lease_cost": [ "10-Q:0000100885-20-000304" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 6085000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2006000000.0, "interest_expense": 279000000.0, "pretax_income": 1793000000.0, "income_tax": 413000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1380000000.0, "net_income_common": null, "eps_basic": 2.05, "eps_diluted": 2.05, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 110000000.0 }, "sources": [ "10-K:0000100885-21-000068", "10-K:0001437749-22-002494", "10-Q:0000100885-20-000304", "10-Q:0000100885-21-000353" ], "value_sources": { "revenue": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "operating_income": [ "10-K:0000100885-21-000068" ], "interest_expense": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "pretax_income": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "income_tax": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "net_income": [ "10-K:0000100885-21-000068" ], "eps_basic": [ "10-K:0000100885-21-000068" ], "eps_diluted": [ "10-K:0000100885-21-000068" ], "operating_lease_cost": [ "10-K:0001437749-22-002494", "10-Q:0000100885-20-000304" ] }, "method": "derived", "value_methods": { "revenue": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 5001000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1993000000.0, "interest_expense": 290000000.0, "pretax_income": 1754000000.0, "income_tax": 413000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1341000000.0, "net_income_common": null, "eps_basic": 2.01, "eps_diluted": 2.0, "shares_basic": 667600000.0, "shares_diluted": 669200000.0, "dps_declared": 0.97, "operating_lease_cost": null }, "sources": [ "10-Q:0001437749-22-009414" ], "value_sources": { "revenue": [ "10-Q:0001437749-22-009414" ], "operating_income": [ "10-Q:0001437749-22-009414" ], "interest_expense": [ "10-Q:0001437749-22-009414" ], "pretax_income": [ "10-Q:0001437749-22-009414" ], "income_tax": [ "10-Q:0001437749-22-009414" ], "net_income": [ "10-Q:0001437749-22-009414" ], "eps_basic": [ "10-Q:0001437749-22-009414" ], "eps_diluted": [ "10-Q:0001437749-22-009414" ], "shares_basic": [ "10-Q:0001437749-22-009414" ], "shares_diluted": [ "10-Q:0001437749-22-009414" ], "dps_declared": [ "10-Q:0001437749-22-009414" ] }, "comparison": { "revenue": { "value": 4649000000.0, "earlier": 4880000000.0, "sources": [ "10-Q:0000100885-21-000162" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 5504000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2473000000.0, "interest_expense": 282000000.0, "pretax_income": 2316000000.0, "income_tax": 518000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1798000000.0, "net_income_common": null, "eps_basic": 2.73, "eps_diluted": 2.72, "shares_basic": 658500000.0, "shares_diluted": 660100000.0, "dps_declared": 1.07, "operating_lease_cost": null }, "sources": [ "10-Q:0001437749-22-017515" ], "value_sources": { "revenue": [ "10-Q:0001437749-22-017515" ], "operating_income": [ "10-Q:0001437749-22-017515" ], "interest_expense": [ "10-Q:0001437749-22-017515" ], "pretax_income": [ "10-Q:0001437749-22-017515" ], "income_tax": [ "10-Q:0001437749-22-017515" ], "net_income": [ "10-Q:0001437749-22-017515" ], "eps_basic": [ "10-Q:0001437749-22-017515" ], "eps_diluted": [ "10-Q:0001437749-22-017515" ], "shares_basic": [ "10-Q:0001437749-22-017515" ], "shares_diluted": [ "10-Q:0001437749-22-017515" ], "dps_declared": [ "10-Q:0001437749-22-017515" ] }, "comparison": { "revenue": { "value": 5132000000.0, "earlier": 3972000000.0, "sources": [ "10-Q:0000100885-21-000250" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 5566000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2432000000.0, "interest_expense": 290000000.0, "pretax_income": 2180000000.0, "income_tax": 507000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1673000000.0, "net_income_common": null, "eps_basic": 2.58, "eps_diluted": 2.57, "shares_basic": 648700000.0, "shares_diluted": 650300000.0, "dps_declared": 1.07, "operating_lease_cost": null }, "sources": [ "10-Q:0001437749-22-024458" ], "value_sources": { "revenue": [ "10-Q:0001437749-22-024458" ], "operating_income": [ "10-Q:0001437749-22-024458" ], "interest_expense": [ "10-Q:0001437749-22-024458" ], "pretax_income": [ "10-Q:0001437749-22-024458" ], "income_tax": [ "10-Q:0001437749-22-024458" ], "net_income": [ "10-Q:0001437749-22-024458" ], "eps_basic": [ "10-Q:0001437749-22-024458" ], "eps_diluted": [ "10-Q:0001437749-22-024458" ], "shares_basic": [ "10-Q:0001437749-22-024458" ], "shares_diluted": [ "10-Q:0001437749-22-024458" ], "dps_declared": [ "10-Q:0001437749-22-024458" ] }, "comparison": { "revenue": { "value": 5166000000.0, "earlier": 4596000000.0, "sources": [ "10-Q:0000100885-21-000353" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 5733000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2440000000.0, "interest_expense": 295000000.0, "pretax_income": 2228000000.0, "income_tax": 517000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1711000000.0, "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:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "value_sources": { "revenue": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "operating_income": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "interest_expense": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "pretax_income": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "income_tax": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "net_income": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ] }, "comparison": { "revenue": { "value": 6857000000.0, "earlier": 6085000000.0, "sources": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "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": 5860000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2377000000.0, "interest_expense": 307000000.0, "pretax_income": 2117000000.0, "income_tax": 487000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1630000000.0, "net_income_common": null, "eps_basic": 2.58, "eps_diluted": 2.57, "shares_basic": 632200000.0, "shares_diluted": 633600000.0, "dps_declared": 1.18, "operating_lease_cost": null }, "sources": [ "10-Q:0001437749-23-010730" ], "value_sources": { "revenue": [ "10-Q:0001437749-23-010730" ], "operating_income": [ "10-Q:0001437749-23-010730" ], "interest_expense": [ "10-Q:0001437749-23-010730" ], "pretax_income": [ "10-Q:0001437749-23-010730" ], "income_tax": [ "10-Q:0001437749-23-010730" ], "net_income": [ "10-Q:0001437749-23-010730" ], "eps_basic": [ "10-Q:0001437749-23-010730" ], "eps_diluted": [ "10-Q:0001437749-23-010730" ], "shares_basic": [ "10-Q:0001437749-23-010730" ], "shares_diluted": [ "10-Q:0001437749-23-010730" ], "dps_declared": [ "10-Q:0001437749-23-010730" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 6269000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2495000000.0, "interest_expense": 316000000.0, "pretax_income": 2342000000.0, "income_tax": 507000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1835000000.0, "net_income_common": null, "eps_basic": 2.93, "eps_diluted": 2.93, "shares_basic": 625600000.0, "shares_diluted": 626800000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001437749-23-020699" ], "value_sources": { "revenue": [ "10-Q:0001437749-23-020699" ], "operating_income": [ "10-Q:0001437749-23-020699" ], "interest_expense": [ "10-Q:0001437749-23-020699" ], "pretax_income": [ "10-Q:0001437749-23-020699" ], "income_tax": [ "10-Q:0001437749-23-020699" ], "net_income": [ "10-Q:0001437749-23-020699" ], "eps_basic": [ "10-Q:0001437749-23-020699" ], "eps_diluted": [ "10-Q:0001437749-23-020699" ], "shares_basic": [ "10-Q:0001437749-23-020699" ], "shares_diluted": [ "10-Q:0001437749-23-020699" ], "dps_declared": [ "10-Q:0001437749-23-020699" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 6566000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2633000000.0, "interest_expense": 315000000.0, "pretax_income": 2442000000.0, "income_tax": 547000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1895000000.0, "net_income_common": null, "eps_basic": 3.05, "eps_diluted": 3.05, "shares_basic": 620400000.0, "shares_diluted": 621500000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001437749-22-024458", "10-Q:0001437749-23-028607" ], "value_sources": { "revenue": [ "10-Q:0001437749-23-028607" ], "operating_income": [ "10-Q:0001437749-23-028607" ], "interest_expense": [ "10-Q:0001437749-23-028607" ], "pretax_income": [ "10-Q:0001437749-23-028607" ], "income_tax": [ "10-Q:0001437749-23-028607" ], "net_income": [ "10-Q:0001437749-23-028607" ], "eps_basic": [ "10-Q:0001437749-23-028607" ], "eps_diluted": [ "10-Q:0001437749-23-028607" ], "shares_basic": [ "10-Q:0001437749-23-028607" ], "shares_diluted": [ "10-Q:0001437749-23-028607" ], "dps_declared": [ "10-Q:0001437749-22-024458" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 6180000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2412000000.0, "interest_expense": 333000000.0, "pretax_income": 2171000000.0, "income_tax": 533000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1638000000.0, "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:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "value_sources": { "revenue": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "operating_income": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "interest_expense": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "pretax_income": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "income_tax": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "net_income": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "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": 6056000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2294000000.0, "interest_expense": 336000000.0, "pretax_income": 2142000000.0, "income_tax": 512000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1630000000.0, "net_income_common": null, "eps_basic": 2.67, "eps_diluted": 2.67, "shares_basic": 610600000.0, "shares_diluted": 611500000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001437749-24-013206" ], "value_sources": { "revenue": [ "10-Q:0001437749-24-013206" ], "operating_income": [ "10-Q:0001437749-24-013206" ], "interest_expense": [ "10-Q:0001437749-24-013206" ], "pretax_income": [ "10-Q:0001437749-24-013206" ], "income_tax": [ "10-Q:0001437749-24-013206" ], "net_income": [ "10-Q:0001437749-24-013206" ], "eps_basic": [ "10-Q:0001437749-24-013206" ], "eps_diluted": [ "10-Q:0001437749-24-013206" ], "shares_basic": [ "10-Q:0001437749-24-013206" ], "shares_diluted": [ "10-Q:0001437749-24-013206" ], "dps_declared": [ "10-Q:0001437749-24-013206" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 5963000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2204000000.0, "interest_expense": 339000000.0, "pretax_income": 1958000000.0, "income_tax": 389000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1569000000.0, "net_income_common": null, "eps_basic": 2.58, "eps_diluted": 2.57, "shares_basic": 608700000.0, "shares_diluted": 609500000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001437749-24-023463" ], "value_sources": { "revenue": [ "10-Q:0001437749-24-023463" ], "operating_income": [ "10-Q:0001437749-24-023463" ], "interest_expense": [ "10-Q:0001437749-24-023463" ], "pretax_income": [ "10-Q:0001437749-24-023463" ], "income_tax": [ "10-Q:0001437749-24-023463" ], "net_income": [ "10-Q:0001437749-24-023463" ], "eps_basic": [ "10-Q:0001437749-24-023463" ], "eps_diluted": [ "10-Q:0001437749-24-023463" ], "shares_basic": [ "10-Q:0001437749-24-023463" ], "shares_diluted": [ "10-Q:0001437749-24-023463" ], "dps_declared": [ "10-Q:0001437749-24-023463" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 5941000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2177000000.0, "interest_expense": 334000000.0, "pretax_income": 1949000000.0, "income_tax": 421000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1528000000.0, "net_income_common": null, "eps_basic": 2.51, "eps_diluted": 2.51, "shares_basic": 608700000.0, "shares_diluted": 609800000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001437749-24-032008" ], "value_sources": { "revenue": [ "10-Q:0001437749-24-032008" ], "operating_income": [ "10-Q:0001437749-24-032008" ], "interest_expense": [ "10-Q:0001437749-24-032008" ], "pretax_income": [ "10-Q:0001437749-24-032008" ], "income_tax": [ "10-Q:0001437749-24-032008" ], "net_income": [ "10-Q:0001437749-24-032008" ], "eps_basic": [ "10-Q:0001437749-24-032008" ], "eps_diluted": [ "10-Q:0001437749-24-032008" ], "shares_basic": [ "10-Q:0001437749-24-032008" ], "shares_diluted": [ "10-Q:0001437749-24-032008" ], "dps_declared": [ "10-Q:0001437749-24-032008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 6159000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2407000000.0, "interest_expense": 331000000.0, "pretax_income": 2184000000.0, "income_tax": 532000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1652000000.0, "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:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "value_sources": { "revenue": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "operating_income": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "interest_expense": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "pretax_income": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "income_tax": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "net_income": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "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": 6031000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2372000000.0, "interest_expense": 324000000.0, "pretax_income": 2140000000.0, "income_tax": 499000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1641000000.0, "net_income_common": null, "eps_basic": 2.69, "eps_diluted": 2.69, "shares_basic": 609200000.0, "shares_diluted": 610200000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000100885-25-000151" ], "value_sources": { "revenue": [ "10-Q:0000100885-25-000151" ], "operating_income": [ "10-Q:0000100885-25-000151" ], "interest_expense": [ "10-Q:0000100885-25-000151" ], "pretax_income": [ "10-Q:0000100885-25-000151" ], "income_tax": [ "10-Q:0000100885-25-000151" ], "net_income": [ "10-Q:0000100885-25-000151" ], "eps_basic": [ "10-Q:0000100885-25-000151" ], "eps_diluted": [ "10-Q:0000100885-25-000151" ], "shares_basic": [ "10-Q:0000100885-25-000151" ], "shares_diluted": [ "10-Q:0000100885-25-000151" ], "dps_declared": [ "10-Q:0000100885-25-000151" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 6007000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2400000000.0, "interest_expense": 319000000.0, "pretax_income": 2184000000.0, "income_tax": 511000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1673000000.0, "net_income_common": null, "eps_basic": 2.75, "eps_diluted": 2.74, "shares_basic": 609400000.0, "shares_diluted": 610300000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000100885-25-000253" ], "value_sources": { "revenue": [ "10-Q:0000100885-25-000253" ], "operating_income": [ "10-Q:0000100885-25-000253" ], "interest_expense": [ "10-Q:0000100885-25-000253" ], "pretax_income": [ "10-Q:0000100885-25-000253" ], "income_tax": [ "10-Q:0000100885-25-000253" ], "net_income": [ "10-Q:0000100885-25-000253" ], "eps_basic": [ "10-Q:0000100885-25-000253" ], "eps_diluted": [ "10-Q:0000100885-25-000253" ], "shares_basic": [ "10-Q:0000100885-25-000253" ], "shares_diluted": [ "10-Q:0000100885-25-000253" ], "dps_declared": [ "10-Q:0000100885-25-000253" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 6091000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2416000000.0, "interest_expense": 314000000.0, "pretax_income": 2189000000.0, "income_tax": 518000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1671000000.0, "net_income_common": null, "eps_basic": 2.75, "eps_diluted": 2.75, "shares_basic": 607600000.0, "shares_diluted": 608600000.0, "dps_declared": 1.34, "operating_lease_cost": null }, "sources": [ "10-Q:0000100885-25-000321" ], "value_sources": { "revenue": [ "10-Q:0000100885-25-000321" ], "operating_income": [ "10-Q:0000100885-25-000321" ], "interest_expense": [ "10-Q:0000100885-25-000321" ], "pretax_income": [ "10-Q:0000100885-25-000321" ], "income_tax": [ "10-Q:0000100885-25-000321" ], "net_income": [ "10-Q:0000100885-25-000321" ], "eps_basic": [ "10-Q:0000100885-25-000321" ], "eps_diluted": [ "10-Q:0000100885-25-000321" ], "shares_basic": [ "10-Q:0000100885-25-000321" ], "shares_diluted": [ "10-Q:0000100885-25-000321" ], "dps_declared": [ "10-Q:0000100885-25-000321" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 6121000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2525000000.0, "interest_expense": 312000000.0, "pretax_income": 2281000000.0, "income_tax": 519000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1762000000.0, "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:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "value_sources": { "revenue": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "operating_income": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "interest_expense": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "pretax_income": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "income_tax": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "net_income": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 6027000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2371000000.0, "interest_expense": 322000000.0, "pretax_income": 2127000000.0, "income_tax": 501000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1626000000.0, "net_income_common": null, "eps_basic": 2.71, "eps_diluted": 2.7, "shares_basic": 601000000.0, "shares_diluted": 601900000.0, "dps_declared": 1.34, "operating_lease_cost": null }, "sources": [ "10-Q:0000100885-26-000155" ], "value_sources": { "revenue": [ "10-Q:0000100885-26-000155" ], "operating_income": [ "10-Q:0000100885-26-000155" ], "interest_expense": [ "10-Q:0000100885-26-000155" ], "pretax_income": [ "10-Q:0000100885-26-000155" ], "income_tax": [ "10-Q:0000100885-26-000155" ], "net_income": [ "10-Q:0000100885-26-000155" ], "eps_basic": [ "10-Q:0000100885-26-000155" ], "eps_diluted": [ "10-Q:0000100885-26-000155" ], "shares_basic": [ "10-Q:0000100885-26-000155" ], "shares_diluted": [ "10-Q:0000100885-26-000155" ], "dps_declared": [ "10-Q:0000100885-26-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 6154000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2525000000.0, "interest_expense": 335000000.0, "pretax_income": 2313000000.0, "income_tax": 437000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1876000000.0, "net_income_common": null, "eps_basic": 3.16, "eps_diluted": 3.15, "shares_basic": 594100000.0, "shares_diluted": 594800000.0, "dps_declared": 1.34, "operating_lease_cost": null }, "sources": [ "10-Q:0000100885-26-000250" ], "value_sources": { "revenue": [ "10-Q:0000100885-26-000250" ], "operating_income": [ "10-Q:0000100885-26-000250" ], "interest_expense": [ "10-Q:0000100885-26-000250" ], "pretax_income": [ "10-Q:0000100885-26-000250" ], "income_tax": [ "10-Q:0000100885-26-000250" ], "net_income": [ "10-Q:0000100885-26-000250" ], "eps_basic": [ "10-Q:0000100885-26-000250" ], "eps_diluted": [ "10-Q:0000100885-26-000250" ], "shares_basic": [ "10-Q:0000100885-26-000250" ], "shares_diluted": [ "10-Q:0000100885-26-000250" ], "dps_declared": [ "10-Q:0000100885-26-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 6244000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2549000000.0, "interest_expense": 327000000.0, "pretax_income": 2318000000.0, "income_tax": 530000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1788000000.0, "net_income_common": null, "eps_basic": 3.02, "eps_diluted": 3.01, "shares_basic": 592400000.0, "shares_diluted": 593200000.0, "dps_declared": 1.38, "operating_lease_cost": null }, "sources": [ "10-Q:0000100885-26-000321" ], "value_sources": { "revenue": [ "10-Q:0000100885-26-000321" ], "operating_income": [ "10-Q:0000100885-26-000321" ], "interest_expense": [ "10-Q:0000100885-26-000321" ], "pretax_income": [ "10-Q:0000100885-26-000321" ], "income_tax": [ "10-Q:0000100885-26-000321" ], "net_income": [ "10-Q:0000100885-26-000321" ], "eps_basic": [ "10-Q:0000100885-26-000321" ], "eps_diluted": [ "10-Q:0000100885-26-000321" ], "shares_basic": [ "10-Q:0000100885-26-000321" ], "shares_diluted": [ "10-Q:0000100885-26-000321" ], "dps_declared": [ "10-Q:0000100885-26-000321" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 6085000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2401000000.0, "interest_expense": 325000000.0, "pretax_income": 2408000000.0, "income_tax": 560000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1848000000.0, "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:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "value_sources": { "revenue": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "operating_income": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "interest_expense": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "pretax_income": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "income_tax": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "net_income": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 6217000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2458000000.0, "interest_expense": 320000000.0, "pretax_income": 2229000000.0, "income_tax": 528000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1701000000.0, "net_income_common": null, "eps_basic": 2.87, "eps_diluted": 2.87, "shares_basic": 593000000.0, "shares_diluted": 593600000.0, "dps_declared": 1.38, "operating_lease_cost": null }, "sources": [ "10-Q:0000100885-26-000155" ], "value_sources": { "revenue": [ "10-Q:0000100885-26-000155" ], "operating_income": [ "10-Q:0000100885-26-000155" ], "interest_expense": [ "10-Q:0000100885-26-000155" ], "pretax_income": [ "10-Q:0000100885-26-000155" ], "income_tax": [ "10-Q:0000100885-26-000155" ], "net_income": [ "10-Q:0000100885-26-000155" ], "eps_basic": [ "10-Q:0000100885-26-000155" ], "eps_diluted": [ "10-Q:0000100885-26-000155" ], "shares_basic": [ "10-Q:0000100885-26-000155" ], "shares_diluted": [ "10-Q:0000100885-26-000155" ], "dps_declared": [ "10-Q:0000100885-26-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 6864000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2763000000.0, "interest_expense": 313000000.0, "pretax_income": 2555000000.0, "income_tax": 562000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1993000000.0, "net_income_common": null, "eps_basic": 3.36, "eps_diluted": 3.36, "shares_basic": 593400000.0, "shares_diluted": 594000000.0, "dps_declared": 1.38, "operating_lease_cost": null }, "sources": [ "10-Q:0000100885-26-000250" ], "value_sources": { "revenue": [ "10-Q:0000100885-26-000250" ], "operating_income": [ "10-Q:0000100885-26-000250" ], "interest_expense": [ "10-Q:0000100885-26-000250" ], "pretax_income": [ "10-Q:0000100885-26-000250" ], "income_tax": [ "10-Q:0000100885-26-000250" ], "net_income": [ "10-Q:0000100885-26-000250" ], "eps_basic": [ "10-Q:0000100885-26-000250" ], "eps_diluted": [ "10-Q:0000100885-26-000250" ], "shares_basic": [ "10-Q:0000100885-26-000250" ], "shares_diluted": [ "10-Q:0000100885-26-000250" ], "dps_declared": [ "10-Q:0000100885-26-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 7197000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2943000000.0, "interest_expense": 312000000.0, "pretax_income": 2726000000.0, "income_tax": 650000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2076000000.0, "net_income_common": null, "eps_basic": 3.5, "eps_diluted": 3.49, "shares_basic": 593700000.0, "shares_diluted": 594500000.0, "dps_declared": 1.42, "operating_lease_cost": null }, "sources": [ "10-Q:0000100885-26-000321" ], "value_sources": { "revenue": [ "10-Q:0000100885-26-000321" ], "operating_income": [ "10-Q:0000100885-26-000321" ], "interest_expense": [ "10-Q:0000100885-26-000321" ], "pretax_income": [ "10-Q:0000100885-26-000321" ], "income_tax": [ "10-Q:0000100885-26-000321" ], "net_income": [ "10-Q:0000100885-26-000321" ], "eps_basic": [ "10-Q:0000100885-26-000321" ], "eps_diluted": [ "10-Q:0000100885-26-000321" ], "shares_basic": [ "10-Q:0000100885-26-000321" ], "shares_diluted": [ "10-Q:0000100885-26-000321" ], "dps_declared": [ "10-Q:0000100885-26-000321" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 19533000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7834000000.0, "interest_expense": 1141000000.0, "pretax_income": 6980000000.0, "income_tax": 1631000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5349000000.0, "net_income_common": null, "eps_basic": 7.9, "eps_diluted": 7.88, "shares_basic": 677300000.0, "shares_diluted": 679100000.0, "dps_declared": 3.88, "operating_lease_cost": 317000000.0 }, "sources": [ "10-K:0001437749-22-002494", "10-K:0001437749-23-002959" ], "value_sources": { "revenue": [ "10-K:0001437749-23-002959" ], "operating_income": [ "10-K:0001437749-23-002959" ], "interest_expense": [ "10-K:0001437749-23-002959" ], "pretax_income": [ "10-K:0001437749-23-002959" ], "income_tax": [ "10-K:0001437749-23-002959" ], "net_income": [ "10-K:0001437749-23-002959" ], "eps_basic": [ "10-K:0001437749-23-002959" ], "eps_diluted": [ "10-K:0001437749-23-002959" ], "shares_basic": [ "10-K:0001437749-23-002959" ], "shares_diluted": [ "10-K:0001437749-23-002959" ], "dps_declared": [ "10-K:0001437749-23-002959" ], "operating_lease_cost": [ "10-K:0001437749-22-002494" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 21804000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9338000000.0, "interest_expense": 1157000000.0, "pretax_income": 8478000000.0, "income_tax": 1955000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 6523000000.0, "net_income_common": null, "eps_basic": 9.98, "eps_diluted": 9.95, "shares_basic": 653800000.0, "shares_diluted": 655400000.0, "dps_declared": 4.29, "operating_lease_cost": 303000000.0 }, "sources": [ "10-K:0001437749-23-002959", "10-K:0001437749-24-003599" ], "value_sources": { "revenue": [ "10-K:0001437749-24-003599" ], "operating_income": [ "10-K:0001437749-24-003599" ], "interest_expense": [ "10-K:0001437749-24-003599" ], "pretax_income": [ "10-K:0001437749-24-003599" ], "income_tax": [ "10-K:0001437749-24-003599" ], "net_income": [ "10-K:0001437749-24-003599" ], "eps_basic": [ "10-K:0001437749-24-003599" ], "eps_diluted": [ "10-K:0001437749-24-003599" ], "shares_basic": [ "10-K:0001437749-24-003599" ], "shares_diluted": [ "10-K:0001437749-24-003599" ], "dps_declared": [ "10-K:0001437749-24-003599" ], "operating_lease_cost": [ "10-K:0001437749-23-002959" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 24875000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9917000000.0, "interest_expense": 1271000000.0, "pretax_income": 9072000000.0, "income_tax": 2074000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 6998000000.0, "net_income_common": null, "eps_basic": 11.24, "eps_diluted": 11.21, "shares_basic": 622700000.0, "shares_diluted": 624000000.0, "dps_declared": 5.08, "operating_lease_cost": 338000000.0 }, "sources": [ "10-K:0000100885-25-000042", "10-K:0001437749-24-003599" ], "value_sources": { "revenue": [ "10-K:0000100885-25-000042" ], "operating_income": [ "10-K:0000100885-25-000042" ], "interest_expense": [ "10-K:0000100885-25-000042" ], "pretax_income": [ "10-K:0000100885-25-000042" ], "income_tax": [ "10-K:0000100885-25-000042" ], "net_income": [ "10-K:0000100885-25-000042" ], "eps_basic": [ "10-K:0000100885-25-000042" ], "eps_diluted": [ "10-K:0000100885-25-000042" ], "shares_basic": [ "10-K:0000100885-25-000042" ], "shares_diluted": [ "10-K:0000100885-25-000042" ], "dps_declared": [ "10-K:0000100885-25-000042" ], "operating_lease_cost": [ "10-K:0001437749-24-003599" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 24119000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9082000000.0, "interest_expense": 1340000000.0, "pretax_income": 8233000000.0, "income_tax": 1854000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 6379000000.0, "net_income_common": null, "eps_basic": 10.47, "eps_diluted": 10.45, "shares_basic": 609200000.0, "shares_diluted": 610200000.0, "dps_declared": 5.2, "operating_lease_cost": 369000000.0 }, "sources": [ "10-K:0000100885-25-000042", "10-K:0000100885-26-000037" ], "value_sources": { "revenue": [ "10-K:0000100885-26-000037" ], "operating_income": [ "10-K:0000100885-26-000037" ], "interest_expense": [ "10-K:0000100885-26-000037" ], "pretax_income": [ "10-K:0000100885-26-000037" ], "income_tax": [ "10-K:0000100885-26-000037" ], "net_income": [ "10-K:0000100885-26-000037" ], "eps_basic": [ "10-K:0000100885-26-000037" ], "eps_diluted": [ "10-K:0000100885-26-000037" ], "shares_basic": [ "10-K:0000100885-26-000037" ], "shares_diluted": [ "10-K:0000100885-26-000037" ], "dps_declared": [ "10-K:0000100885-26-000037" ], "operating_lease_cost": [ "10-K:0000100885-25-000042" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 24250000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9713000000.0, "interest_expense": 1269000000.0, "pretax_income": 8794000000.0, "income_tax": 2047000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 6747000000.0, "net_income_common": null, "eps_basic": 11.1, "eps_diluted": 11.09, "shares_basic": 607600000.0, "shares_diluted": 608600000.0, "dps_declared": 5.28, "operating_lease_cost": 340000000.0 }, "sources": [ "10-K:0000100885-26-000037" ], "value_sources": { "revenue": [ "10-K:0000100885-26-000037" ], "operating_income": [ "10-K:0000100885-26-000037" ], "interest_expense": [ "10-K:0000100885-26-000037" ], "pretax_income": [ "10-K:0000100885-26-000037" ], "income_tax": [ "10-K:0000100885-26-000037" ], "net_income": [ "10-K:0000100885-26-000037" ], "eps_basic": [ "10-K:0000100885-26-000037" ], "eps_diluted": [ "10-K:0000100885-26-000037" ], "shares_basic": [ "10-K:0000100885-26-000037" ], "shares_diluted": [ "10-K:0000100885-26-000037" ], "dps_declared": [ "10-K:0000100885-26-000037" ], "operating_lease_cost": [ "10-K:0000100885-26-000037" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 24510000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 9846000000.0, "interest_expense": 1309000000.0, "pretax_income": 9166000000.0, "income_tax": 2028000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 7138000000.0, "net_income_common": null, "eps_basic": 12.0, "eps_diluted": 11.98, "shares_basic": 595000000.0, "shares_diluted": 595900000.0, "dps_declared": 5.44, "operating_lease_cost": 305000000.0 }, "sources": [ "10-K:0000100885-26-000037" ], "value_sources": { "revenue": [ "10-K:0000100885-26-000037" ], "operating_income": [ "10-K:0000100885-26-000037" ], "interest_expense": [ "10-K:0000100885-26-000037" ], "pretax_income": [ "10-K:0000100885-26-000037" ], "income_tax": [ "10-K:0000100885-26-000037" ], "net_income": [ "10-K:0000100885-26-000037" ], "eps_basic": [ "10-K:0000100885-26-000037" ], "eps_diluted": [ "10-K:0000100885-26-000037" ], "shares_basic": [ "10-K:0000100885-26-000037" ], "shares_diluted": [ "10-K:0000100885-26-000037" ], "dps_declared": [ "10-K:0000100885-26-000037" ], "operating_lease_cost": [ "10-K:0000100885-26-000037" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1130000000.0, "short_term_investments": null, "receivables": 1669000000.0, "inventory": null, "current_assets": 3804000000.0, "ppe_net": 54121000000.0, "goodwill": null, "intangibles": null, "total_assets": 62216000000.0, "accounts_payable": 711000000.0, "short_term_borrowings": 200000000.0, "debt_current": 1511000000.0, "current_liabilities": 4641000000.0, "long_term_debt": 26365000000.0, "total_liabilities": 46225000000.0, "temporary_equity": null, "equity_parent": 15991000000.0, "nci": null, "equity_total": 15991000000.0, "liabilities_and_equity": 62216000000.0, "shares_outstanding": 678558571.0, "retained_earnings": 49419000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 754000000.0, "commercial_paper": 200000000.0, "operating_lease_liability": 1665000000.0, "operating_lease_liability_current": 326000000.0, "operating_lease_liability_noncurrent": 1339000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1935000000.0, "operating_lease_imputed_interest": 270000000.0, "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:0000100885-20-000143" ], "value_sources": { "cash": [ "10-Q:0000100885-20-000143" ], "receivables": [ "10-Q:0000100885-20-000143" ], "current_assets": [ "10-Q:0000100885-20-000143" ], "ppe_net": [ "10-Q:0000100885-20-000143" ], "total_assets": [ "10-Q:0000100885-20-000143" ], "accounts_payable": [ "10-Q:0000100885-20-000143" ], "short_term_borrowings": [ "10-Q:0000100885-20-000143" ], "debt_current": [ "10-Q:0000100885-20-000143" ], "current_liabilities": [ "10-Q:0000100885-20-000143" ], "long_term_debt": [ "10-Q:0000100885-20-000143" ], "total_liabilities": [ "10-Q:0000100885-20-000143" ], "equity_parent": [ "10-Q:0000100885-20-000143" ], "equity_total": [ "10-Q:0000100885-20-000143" ], "liabilities_and_equity": [ "10-Q:0000100885-20-000143" ], "shares_outstanding": [ "10-Q:0000100885-20-000143" ], "retained_earnings": [ "10-Q:0000100885-20-000143" ], "accrued_taxes_current": [ "10-Q:0000100885-20-000143" ], "commercial_paper": [ "10-Q:0000100885-20-000143" ], "operating_lease_liability": [ "10-Q:0000100885-20-000143" ], "operating_lease_liability_current": [ "10-Q:0000100885-20-000143" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-20-000143" ], "operating_lease_discount_rate": [ "10-Q:0000100885-20-000143" ], "operating_lease_payments_total": [ "10-Q:0000100885-20-000143" ], "operating_lease_imputed_interest": [ "10-Q:0000100885-20-000143" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 2706000000.0, "short_term_investments": null, "receivables": 1388000000.0, "inventory": null, "current_assets": 5083000000.0, "ppe_net": 54270000000.0, "goodwill": null, "intangibles": null, "total_assets": 63555000000.0, "accounts_payable": 595000000.0, "short_term_borrowings": 200000000.0, "debt_current": 1990000000.0, "current_liabilities": 5279000000.0, "long_term_debt": 26439000000.0, "total_liabilities": 47103000000.0, "temporary_equity": null, "equity_parent": 16452000000.0, "nci": null, "equity_total": 16452000000.0, "liabilities_and_equity": 63555000000.0, "shares_outstanding": 678710739.0, "retained_earnings": 49892000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 970000000.0, "commercial_paper": 200000000.0, "operating_lease_liability": 1639000000.0, "operating_lease_liability_current": 319000000.0, "operating_lease_liability_noncurrent": 1320000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1894000000.0, "operating_lease_imputed_interest": 255000000.0, "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:0000100885-20-000221" ], "value_sources": { "cash": [ "10-Q:0000100885-20-000221" ], "receivables": [ "10-Q:0000100885-20-000221" ], "current_assets": [ "10-Q:0000100885-20-000221" ], "ppe_net": [ "10-Q:0000100885-20-000221" ], "total_assets": [ "10-Q:0000100885-20-000221" ], "accounts_payable": [ "10-Q:0000100885-20-000221" ], "short_term_borrowings": [ "10-Q:0000100885-20-000221" ], "debt_current": [ "10-Q:0000100885-20-000221" ], "current_liabilities": [ "10-Q:0000100885-20-000221" ], "long_term_debt": [ "10-Q:0000100885-20-000221" ], "total_liabilities": [ "10-Q:0000100885-20-000221" ], "equity_parent": [ "10-Q:0000100885-20-000221" ], "equity_total": [ "10-Q:0000100885-20-000221" ], "liabilities_and_equity": [ "10-Q:0000100885-20-000221" ], "shares_outstanding": [ "10-Q:0000100885-20-000221" ], "retained_earnings": [ "10-Q:0000100885-20-000221" ], "accrued_taxes_current": [ "10-Q:0000100885-20-000221" ], "commercial_paper": [ "10-Q:0000100885-20-000221" ], "operating_lease_liability": [ "10-Q:0000100885-20-000221" ], "operating_lease_liability_current": [ "10-Q:0000100885-20-000221" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-20-000221" ], "operating_lease_discount_rate": [ "10-Q:0000100885-20-000221" ], "operating_lease_payments_total": [ "10-Q:0000100885-20-000221" ], "operating_lease_imputed_interest": [ "10-Q:0000100885-20-000221" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 2601000000.0, "short_term_investments": null, "receivables": 1565000000.0, "inventory": null, "current_assets": 5130000000.0, "ppe_net": 54375000000.0, "goodwill": null, "intangibles": null, "total_assets": 63714000000.0, "accounts_payable": 649000000.0, "short_term_borrowings": 200000000.0, "debt_current": 1980000000.0, "current_liabilities": 4841000000.0, "long_term_debt": 26080000000.0, "total_liabilities": 46515000000.0, "temporary_equity": null, "equity_parent": 17199000000.0, "nci": null, "equity_total": 17199000000.0, "liabilities_and_equity": 63714000000.0, "shares_outstanding": 675033254.0, "retained_earnings": 50600000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 550000000.0, "commercial_paper": 200000000.0, "operating_lease_liability": 1601000000.0, "operating_lease_liability_current": 308000000.0, "operating_lease_liability_noncurrent": 1293000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1842000000.0, "operating_lease_imputed_interest": 241000000.0, "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:0000100885-20-000304" ], "value_sources": { "cash": [ "10-Q:0000100885-20-000304" ], "receivables": [ "10-Q:0000100885-20-000304" ], "current_assets": [ "10-Q:0000100885-20-000304" ], "ppe_net": [ "10-Q:0000100885-20-000304" ], "total_assets": [ "10-Q:0000100885-20-000304" ], "accounts_payable": [ "10-Q:0000100885-20-000304" ], "short_term_borrowings": [ "10-Q:0000100885-20-000304" ], "debt_current": [ "10-Q:0000100885-20-000304" ], "current_liabilities": [ "10-Q:0000100885-20-000304" ], "long_term_debt": [ "10-Q:0000100885-20-000304" ], "total_liabilities": [ "10-Q:0000100885-20-000304" ], "equity_parent": [ "10-Q:0000100885-20-000304" ], "equity_total": [ "10-Q:0000100885-20-000304" ], "liabilities_and_equity": [ "10-Q:0000100885-20-000304" ], "shares_outstanding": [ "10-Q:0000100885-20-000304" ], "retained_earnings": [ "10-Q:0000100885-20-000304" ], "accrued_taxes_current": [ "10-Q:0000100885-20-000304" ], "commercial_paper": [ "10-Q:0000100885-20-000304" ], "operating_lease_liability": [ "10-Q:0000100885-20-000304" ], "operating_lease_liability_current": [ "10-Q:0000100885-20-000304" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-20-000304" ], "operating_lease_discount_rate": [ "10-Q:0000100885-20-000304" ], "operating_lease_payments_total": [ "10-Q:0000100885-20-000304" ], "operating_lease_imputed_interest": [ "10-Q:0000100885-20-000304" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1799000000.0, "short_term_investments": null, "receivables": 1505000000.0, "inventory": null, "current_assets": 4214000000.0, "ppe_net": 54161000000.0, "goodwill": null, "intangibles": null, "total_assets": 62398000000.0, "accounts_payable": 612000000.0, "short_term_borrowings": 75000000.0, "debt_current": 1069000000.0, "current_liabilities": 4173000000.0, "long_term_debt": 25660000000.0, "total_liabilities": 45440000000.0, "temporary_equity": null, "equity_parent": 16958000000.0, "nci": null, "equity_total": 16958000000.0, "liabilities_and_equity": 62398000000.0, "shares_outstanding": 671351360.0, "retained_earnings": 51326000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 635000000.0, "commercial_paper": 75000000.0, "operating_lease_liability": 1604000000.0, "operating_lease_liability_current": 321000000.0, "operating_lease_liability_noncurrent": 1283000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 325000000.0, "operating_lease_payments_total": 1830000000.0, "operating_lease_imputed_interest": 226000000.0, "debt_maturity_y1": 1072000000.0, "debt_maturity_y2": 1384000000.0, "debt_maturity_y3": 1384000000.0, "debt_maturity_y4": 1439000000.0, "debt_maturity_y5": 1429000000.0, "debt_maturity_after_y5": 21559000000.0 }, "sources": [ "10-K:0000100885-21-000068", "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "value_sources": { "cash": [ "10-K:0001437749-22-002494" ], "receivables": [ "10-K:0001437749-22-002494" ], "current_assets": [ "10-K:0001437749-22-002494" ], "ppe_net": [ "10-K:0001437749-22-002494" ], "total_assets": [ "10-K:0001437749-22-002494" ], "accounts_payable": [ "10-K:0001437749-22-002494" ], "short_term_borrowings": [ "10-K:0001437749-22-002494" ], "debt_current": [ "10-K:0001437749-22-002494" ], "current_liabilities": [ "10-K:0001437749-22-002494" ], "long_term_debt": [ "10-K:0001437749-22-002494" ], "total_liabilities": [ "10-K:0001437749-22-002494" ], "equity_parent": [ "10-K:0001437749-22-002494" ], "equity_total": [ "10-Q:0000100885-21-000353" ], "liabilities_and_equity": [ "10-K:0001437749-22-002494" ], "shares_outstanding": [ "10-K:0001437749-22-002494" ], "retained_earnings": [ "10-K:0001437749-22-002494" ], "accrued_taxes_current": [ "10-K:0001437749-22-002494" ], "commercial_paper": [ "10-K:0001437749-22-002494" ], "operating_lease_liability": [ "10-K:0000100885-21-000068" ], "operating_lease_liability_current": [ "10-Q:0000100885-21-000353" ], "operating_lease_liability_noncurrent": [ "10-K:0001437749-22-002494" ], "operating_lease_discount_rate": [ "10-K:0000100885-21-000068" ], "operating_lease_payments_y1": [ "10-K:0000100885-21-000068" ], "operating_lease_payments_total": [ "10-K:0000100885-21-000068" ], "operating_lease_imputed_interest": [ "10-K:0000100885-21-000068" ], "debt_maturity_y1": [ "10-K:0000100885-21-000068" ], "debt_maturity_y2": [ "10-K:0000100885-21-000068" ], "debt_maturity_y3": [ "10-K:0000100885-21-000068" ], "debt_maturity_y4": [ "10-K:0000100885-21-000068" ], "debt_maturity_y5": [ "10-K:0000100885-21-000068" ], "debt_maturity_after_y5": [ "10-K:0000100885-21-000068" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 1183000000.0, "short_term_investments": null, "receivables": 1610000000.0, "inventory": null, "current_assets": 3719000000.0, "ppe_net": 54062000000.0, "goodwill": null, "intangibles": null, "total_assets": 61793000000.0, "accounts_payable": 634000000.0, "short_term_borrowings": 60000000.0, "debt_current": 1565000000.0, "current_liabilities": 4871000000.0, "long_term_debt": 25117000000.0, "total_liabilities": 45539000000.0, "temporary_equity": null, "equity_parent": 16254000000.0, "nci": null, "equity_total": 16254000000.0, "liabilities_and_equity": 61793000000.0, "shares_outstanding": 665134519.0, "retained_earnings": 52019000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 974000000.0, "commercial_paper": 60000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 294000000.0, "operating_lease_liability_noncurrent": 1171000000.0, "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:0000100885-21-000162" ], "value_sources": { "cash": [ "10-Q:0000100885-21-000162" ], "receivables": [ "10-Q:0000100885-21-000162" ], "current_assets": [ "10-Q:0000100885-21-000162" ], "ppe_net": [ "10-Q:0000100885-21-000162" ], "total_assets": [ "10-Q:0000100885-21-000162" ], "accounts_payable": [ "10-Q:0000100885-21-000162" ], "short_term_borrowings": [ "10-Q:0000100885-21-000162" ], "debt_current": [ "10-Q:0000100885-21-000162" ], "current_liabilities": [ "10-Q:0000100885-21-000162" ], "long_term_debt": [ "10-Q:0000100885-21-000162" ], "total_liabilities": [ "10-Q:0000100885-21-000162" ], "equity_parent": [ "10-Q:0000100885-21-000162" ], "equity_total": [ "10-Q:0000100885-21-000162" ], "liabilities_and_equity": [ "10-Q:0000100885-21-000162" ], "shares_outstanding": [ "10-Q:0000100885-21-000162" ], "retained_earnings": [ "10-Q:0000100885-21-000162" ], "accrued_taxes_current": [ "10-Q:0000100885-21-000162" ], "commercial_paper": [ "10-Q:0000100885-21-000162" ], "operating_lease_liability_current": [ "10-Q:0000100885-21-000162" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-21-000162" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 1115000000.0, "short_term_investments": null, "receivables": 1666000000.0, "inventory": null, "current_assets": 3764000000.0, "ppe_net": 54148000000.0, "goodwill": null, "intangibles": null, "total_assets": 62073000000.0, "accounts_payable": 612000000.0, "short_term_borrowings": 200000000.0, "debt_current": 1110000000.0, "current_liabilities": 4357000000.0, "long_term_debt": 27702000000.0, "total_liabilities": 47770000000.0, "temporary_equity": null, "equity_parent": 14303000000.0, "nci": null, "equity_total": 14303000000.0, "liabilities_and_equity": 62073000000.0, "shares_outstanding": 652954892.0, "retained_earnings": 53116000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 769000000.0, "commercial_paper": 200000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 297000000.0, "operating_lease_liability_noncurrent": 1256000000.0, "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:0000100885-21-000250" ], "value_sources": { "cash": [ "10-Q:0000100885-21-000250" ], "receivables": [ "10-Q:0000100885-21-000250" ], "current_assets": [ "10-Q:0000100885-21-000250" ], "ppe_net": [ "10-Q:0000100885-21-000250" ], "total_assets": [ "10-Q:0000100885-21-000250" ], "accounts_payable": [ "10-Q:0000100885-21-000250" ], "short_term_borrowings": [ "10-Q:0000100885-21-000250" ], "debt_current": [ "10-Q:0000100885-21-000250" ], "current_liabilities": [ "10-Q:0000100885-21-000250" ], "long_term_debt": [ "10-Q:0000100885-21-000250" ], "total_liabilities": [ "10-Q:0000100885-21-000250" ], "equity_parent": [ "10-Q:0000100885-21-000250" ], "equity_total": [ "10-Q:0000100885-21-000250" ], "liabilities_and_equity": [ "10-Q:0000100885-21-000250" ], "shares_outstanding": [ "10-Q:0000100885-21-000250" ], "retained_earnings": [ "10-Q:0000100885-21-000250" ], "accrued_taxes_current": [ "10-Q:0000100885-21-000250" ], "commercial_paper": [ "10-Q:0000100885-21-000250" ], "operating_lease_liability_current": [ "10-Q:0000100885-21-000250" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-21-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 1194000000.0, "short_term_investments": null, "receivables": 1679000000.0, "inventory": null, "current_assets": 3810000000.0, "ppe_net": 54362000000.0, "goodwill": null, "intangibles": null, "total_assets": 62360000000.0, "accounts_payable": 683000000.0, "short_term_borrowings": 200000000.0, "debt_current": 1835000000.0, "current_liabilities": 5111000000.0, "long_term_debt": 27560000000.0, "total_liabilities": 48443000000.0, "temporary_equity": null, "equity_parent": 13917000000.0, "nci": null, "equity_total": 13917000000.0, "liabilities_and_equity": 62360000000.0, "shares_outstanding": 644407285.0, "retained_earnings": 54094000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 744000000.0, "commercial_paper": 200000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 306000000.0, "operating_lease_liability_noncurrent": 1262000000.0, "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:0000100885-21-000353" ], "value_sources": { "cash": [ "10-Q:0000100885-21-000353" ], "receivables": [ "10-Q:0000100885-21-000353" ], "current_assets": [ "10-Q:0000100885-21-000353" ], "ppe_net": [ "10-Q:0000100885-21-000353" ], "total_assets": [ "10-Q:0000100885-21-000353" ], "accounts_payable": [ "10-Q:0000100885-21-000353" ], "short_term_borrowings": [ "10-Q:0000100885-21-000353" ], "debt_current": [ "10-Q:0000100885-21-000353" ], "current_liabilities": [ "10-Q:0000100885-21-000353" ], "long_term_debt": [ "10-Q:0000100885-21-000353" ], "total_liabilities": [ "10-Q:0000100885-21-000353" ], "equity_parent": [ "10-Q:0000100885-21-000353" ], "equity_total": [ "10-Q:0000100885-21-000353" ], "liabilities_and_equity": [ "10-Q:0000100885-21-000353" ], "shares_outstanding": [ "10-Q:0000100885-21-000353" ], "retained_earnings": [ "10-Q:0000100885-21-000353" ], "accrued_taxes_current": [ "10-Q:0000100885-21-000353" ], "commercial_paper": [ "10-Q:0000100885-21-000353" ], "operating_lease_liability_current": [ "10-Q:0000100885-21-000353" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-21-000353" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 960000000.0, "short_term_investments": null, "receivables": 1722000000.0, "inventory": null, "current_assets": 3551000000.0, "ppe_net": 54871000000.0, "goodwill": null, "intangibles": null, "total_assets": 63525000000.0, "accounts_payable": 752000000.0, "short_term_borrowings": 400000000.0, "debt_current": 2166000000.0, "current_liabilities": 5744000000.0, "long_term_debt": 27563000000.0, "total_liabilities": 49364000000.0, "temporary_equity": null, "equity_parent": 14161000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 63525000000.0, "shares_outstanding": 638841656.0, "retained_earnings": 55049000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 823000000.0, "commercial_paper": 400000000.0, "operating_lease_liability": 1759000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1429000000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": 333000000.0, "operating_lease_payments_total": 1966000000.0, "operating_lease_imputed_interest": 207000000.0, "debt_maturity_y1": 2180000000.0, "debt_maturity_y2": 1385000000.0, "debt_maturity_y3": 1439000000.0, "debt_maturity_y4": 1429000000.0, "debt_maturity_y5": 1016000000.0, "debt_maturity_after_y5": 24043000000.0 }, "sources": [ "10-K:0001437749-22-002494", "10-K:0001437749-23-002959" ], "value_sources": { "cash": [ "10-K:0001437749-23-002959" ], "receivables": [ "10-K:0001437749-23-002959" ], "current_assets": [ "10-K:0001437749-23-002959" ], "ppe_net": [ "10-K:0001437749-23-002959" ], "total_assets": [ "10-K:0001437749-23-002959" ], "accounts_payable": [ "10-K:0001437749-23-002959" ], "short_term_borrowings": [ "10-K:0001437749-23-002959" ], "debt_current": [ "10-K:0001437749-23-002959" ], "current_liabilities": [ "10-K:0001437749-23-002959" ], "long_term_debt": [ "10-K:0001437749-23-002959" ], "total_liabilities": [ "10-K:0001437749-23-002959" ], "equity_parent": [ "10-K:0001437749-23-002959" ], "liabilities_and_equity": [ "10-K:0001437749-23-002959" ], "shares_outstanding": [ "10-K:0001437749-23-002959" ], "retained_earnings": [ "10-K:0001437749-23-002959" ], "accrued_taxes_current": [ "10-K:0001437749-23-002959" ], "commercial_paper": [ "10-K:0001437749-23-002959" ], "operating_lease_liability": [ "10-K:0001437749-22-002494" ], "operating_lease_liability_noncurrent": [ "10-K:0001437749-23-002959" ], "operating_lease_discount_rate": [ "10-K:0001437749-22-002494" ], "operating_lease_payments_y1": [ "10-K:0001437749-22-002494" ], "operating_lease_payments_total": [ "10-K:0001437749-22-002494" ], "operating_lease_imputed_interest": [ "10-K:0001437749-22-002494" ], "debt_maturity_y1": [ "10-K:0001437749-22-002494" ], "debt_maturity_y2": [ "10-K:0001437749-22-002494" ], "debt_maturity_y3": [ "10-K:0001437749-22-002494" ], "debt_maturity_y4": [ "10-K:0001437749-22-002494" ], "debt_maturity_y5": [ "10-K:0001437749-22-002494" ], "debt_maturity_after_y5": [ "10-K:0001437749-22-002494" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 909000000.0, "short_term_investments": null, "receivables": 1958000000.0, "inventory": null, "current_assets": 3876000000.0, "ppe_net": 55064000000.0, "goodwill": null, "intangibles": null, "total_assets": 64051000000.0, "accounts_payable": 868000000.0, "short_term_borrowings": 300000000.0, "debt_current": 1559000000.0, "current_liabilities": 5462000000.0, "long_term_debt": 30680000000.0, "total_liabilities": 52154000000.0, "temporary_equity": null, "equity_parent": 11897000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 64051000000.0, "shares_outstanding": 628202430.0, "retained_earnings": 55937000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1178000000.0, "commercial_paper": 300000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1291000000.0, "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:0001437749-22-009414" ], "value_sources": { "cash": [ "10-Q:0001437749-22-009414" ], "receivables": [ "10-Q:0001437749-22-009414" ], "current_assets": [ "10-Q:0001437749-22-009414" ], "ppe_net": [ "10-Q:0001437749-22-009414" ], "total_assets": [ "10-Q:0001437749-22-009414" ], "accounts_payable": [ "10-Q:0001437749-22-009414" ], "short_term_borrowings": [ "10-Q:0001437749-22-009414" ], "debt_current": [ "10-Q:0001437749-22-009414" ], "current_liabilities": [ "10-Q:0001437749-22-009414" ], "long_term_debt": [ "10-Q:0001437749-22-009414" ], "total_liabilities": [ "10-Q:0001437749-22-009414" ], "equity_parent": [ "10-Q:0001437749-22-009414" ], "liabilities_and_equity": [ "10-Q:0001437749-22-009414" ], "shares_outstanding": [ "10-Q:0001437749-22-009414" ], "retained_earnings": [ "10-Q:0001437749-22-009414" ], "accrued_taxes_current": [ "10-Q:0001437749-22-009414" ], "commercial_paper": [ "10-Q:0001437749-22-009414" ], "operating_lease_liability_noncurrent": [ "10-Q:0001437749-22-009414" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 788000000.0, "short_term_investments": null, "receivables": 2052000000.0, "inventory": null, "current_assets": 3976000000.0, "ppe_net": 55315000000.0, "goodwill": null, "intangibles": null, "total_assets": 64440000000.0, "accounts_payable": 896000000.0, "short_term_borrowings": 250000000.0, "debt_current": 2334000000.0, "current_liabilities": 6002000000.0, "long_term_debt": 29673000000.0, "total_liabilities": 51730000000.0, "temporary_equity": null, "equity_parent": 12710000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 64440000000.0, "shares_outstanding": 625168003.0, "retained_earnings": 56958000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 726000000.0, "commercial_paper": 250000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1295000000.0, "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:0001437749-22-017515" ], "value_sources": { "cash": [ "10-Q:0001437749-22-017515" ], "receivables": [ "10-Q:0001437749-22-017515" ], "current_assets": [ "10-Q:0001437749-22-017515" ], "ppe_net": [ "10-Q:0001437749-22-017515" ], "total_assets": [ "10-Q:0001437749-22-017515" ], "accounts_payable": [ "10-Q:0001437749-22-017515" ], "short_term_borrowings": [ "10-Q:0001437749-22-017515" ], "debt_current": [ "10-Q:0001437749-22-017515" ], "current_liabilities": [ "10-Q:0001437749-22-017515" ], "long_term_debt": [ "10-Q:0001437749-22-017515" ], "total_liabilities": [ "10-Q:0001437749-22-017515" ], "equity_parent": [ "10-Q:0001437749-22-017515" ], "liabilities_and_equity": [ "10-Q:0001437749-22-017515" ], "shares_outstanding": [ "10-Q:0001437749-22-017515" ], "retained_earnings": [ "10-Q:0001437749-22-017515" ], "accrued_taxes_current": [ "10-Q:0001437749-22-017515" ], "commercial_paper": [ "10-Q:0001437749-22-017515" ], "operating_lease_liability_noncurrent": [ "10-Q:0001437749-22-017515" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1267000000.0, "short_term_investments": null, "receivables": 2052000000.0, "inventory": null, "current_assets": 4405000000.0, "ppe_net": 55689000000.0, "goodwill": null, "intangibles": null, "total_assets": 65343000000.0, "accounts_payable": 916000000.0, "short_term_borrowings": 200000000.0, "debt_current": 1678000000.0, "current_liabilities": 5712000000.0, "long_term_debt": 31744000000.0, "total_liabilities": 53600000000.0, "temporary_equity": null, "equity_parent": 11743000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 65343000000.0, "shares_outstanding": 615789169.0, "retained_earnings": 58047000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 854000000.0, "commercial_paper": 200000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1303000000.0, "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:0001437749-22-024458" ], "value_sources": { "cash": [ "10-Q:0001437749-22-024458" ], "receivables": [ "10-Q:0001437749-22-024458" ], "current_assets": [ "10-Q:0001437749-22-024458" ], "ppe_net": [ "10-Q:0001437749-22-024458" ], "total_assets": [ "10-Q:0001437749-22-024458" ], "accounts_payable": [ "10-Q:0001437749-22-024458" ], "short_term_borrowings": [ "10-Q:0001437749-22-024458" ], "debt_current": [ "10-Q:0001437749-22-024458" ], "current_liabilities": [ "10-Q:0001437749-22-024458" ], "long_term_debt": [ "10-Q:0001437749-22-024458" ], "total_liabilities": [ "10-Q:0001437749-22-024458" ], "equity_parent": [ "10-Q:0001437749-22-024458" ], "liabilities_and_equity": [ "10-Q:0001437749-22-024458" ], "shares_outstanding": [ "10-Q:0001437749-22-024458" ], "retained_earnings": [ "10-Q:0001437749-22-024458" ], "accrued_taxes_current": [ "10-Q:0001437749-22-024458" ], "commercial_paper": [ "10-Q:0001437749-22-024458" ], "operating_lease_liability_noncurrent": [ "10-Q:0001437749-22-024458" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 973000000.0, "short_term_investments": null, "receivables": 1891000000.0, "inventory": null, "current_assets": 3952000000.0, "ppe_net": 56038000000.0, "goodwill": null, "intangibles": null, "total_assets": 65449000000.0, "accounts_payable": 784000000.0, "short_term_borrowings": 200000000.0, "debt_current": 1678000000.0, "current_liabilities": 5520000000.0, "long_term_debt": 31648000000.0, "total_liabilities": 53286000000.0, "temporary_equity": null, "equity_parent": 12163000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 65449000000.0, "shares_outstanding": 612393321.0, "retained_earnings": 58887000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 628000000.0, "commercial_paper": 200000000.0, "operating_lease_liability": 1631000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1300000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 335000000.0, "operating_lease_payments_total": 1803000000.0, "operating_lease_imputed_interest": 172000000.0, "debt_maturity_y1": 1681000000.0, "debt_maturity_y2": 1434000000.0, "debt_maturity_y3": 1528000000.0, "debt_maturity_y4": 1015000000.0, "debt_maturity_y5": 1285000000.0, "debt_maturity_after_y5": 28158000000.0 }, "sources": [ "10-K:0001437749-23-002959", "10-K:0001437749-24-003599" ], "value_sources": { "cash": [ "10-K:0001437749-24-003599" ], "receivables": [ "10-K:0001437749-24-003599" ], "current_assets": [ "10-K:0001437749-24-003599" ], "ppe_net": [ "10-K:0001437749-24-003599" ], "total_assets": [ "10-K:0001437749-24-003599" ], "accounts_payable": [ "10-K:0001437749-24-003599" ], "short_term_borrowings": [ "10-K:0001437749-24-003599" ], "debt_current": [ "10-K:0001437749-24-003599" ], "current_liabilities": [ "10-K:0001437749-24-003599" ], "long_term_debt": [ "10-K:0001437749-24-003599" ], "total_liabilities": [ "10-K:0001437749-24-003599" ], "equity_parent": [ "10-K:0001437749-24-003599" ], "liabilities_and_equity": [ "10-K:0001437749-24-003599" ], "shares_outstanding": [ "10-K:0001437749-24-003599" ], "retained_earnings": [ "10-K:0001437749-24-003599" ], "accrued_taxes_current": [ "10-K:0001437749-24-003599" ], "commercial_paper": [ "10-K:0001437749-24-003599" ], "operating_lease_liability": [ "10-K:0001437749-23-002959" ], "operating_lease_liability_noncurrent": [ "10-K:0001437749-24-003599" ], "operating_lease_discount_rate": [ "10-K:0001437749-23-002959" ], "operating_lease_payments_y1": [ "10-K:0001437749-23-002959" ], "operating_lease_payments_total": [ "10-K:0001437749-23-002959" ], "operating_lease_imputed_interest": [ "10-K:0001437749-23-002959" ], "debt_maturity_y1": [ "10-K:0001437749-23-002959" ], "debt_maturity_y2": [ "10-K:0001437749-23-002959" ], "debt_maturity_y3": [ "10-K:0001437749-23-002959" ], "debt_maturity_y4": [ "10-K:0001437749-23-002959" ], "debt_maturity_y5": [ "10-K:0001437749-23-002959" ], "debt_maturity_after_y5": [ "10-K:0001437749-23-002959" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 1079000000.0, "short_term_investments": null, "receivables": 1955000000.0, "inventory": null, "current_assets": 4058000000.0, "ppe_net": 56274000000.0, "goodwill": null, "intangibles": null, "total_assets": 65968000000.0, "accounts_payable": 952000000.0, "short_term_borrowings": null, "debt_current": 2592000000.0, "current_liabilities": 6209000000.0, "long_term_debt": 31192000000.0, "total_liabilities": 53514000000.0, "temporary_equity": null, "equity_parent": 12454000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 65968000000.0, "shares_outstanding": 609884944.0, "retained_earnings": 59724000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 815000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1233000000.0, "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:0001437749-23-010730" ], "value_sources": { "cash": [ "10-Q:0001437749-23-010730" ], "receivables": [ "10-Q:0001437749-23-010730" ], "current_assets": [ "10-Q:0001437749-23-010730" ], "ppe_net": [ "10-Q:0001437749-23-010730" ], "total_assets": [ "10-Q:0001437749-23-010730" ], "accounts_payable": [ "10-Q:0001437749-23-010730" ], "debt_current": [ "10-Q:0001437749-23-010730" ], "current_liabilities": [ "10-Q:0001437749-23-010730" ], "long_term_debt": [ "10-Q:0001437749-23-010730" ], "total_liabilities": [ "10-Q:0001437749-23-010730" ], "equity_parent": [ "10-Q:0001437749-23-010730" ], "liabilities_and_equity": [ "10-Q:0001437749-23-010730" ], "shares_outstanding": [ "10-Q:0001437749-23-010730" ], "retained_earnings": [ "10-Q:0001437749-23-010730" ], "accrued_taxes_current": [ "10-Q:0001437749-23-010730" ], "operating_lease_liability_noncurrent": [ "10-Q:0001437749-23-010730" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 830000000.0, "short_term_investments": null, "receivables": 1826000000.0, "inventory": null, "current_assets": 3752000000.0, "ppe_net": 56641000000.0, "goodwill": null, "intangibles": null, "total_assets": 66033000000.0, "accounts_payable": 894000000.0, "short_term_borrowings": 224000000.0, "debt_current": 1745000000.0, "current_liabilities": 5249000000.0, "long_term_debt": 31557000000.0, "total_liabilities": 52839000000.0, "temporary_equity": null, "equity_parent": 13194000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 66033000000.0, "shares_outstanding": 609398738.0, "retained_earnings": 60500000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 563000000.0, "commercial_paper": 224000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1217000000.0, "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:0001437749-23-020699" ], "value_sources": { "cash": [ "10-Q:0001437749-23-020699" ], "receivables": [ "10-Q:0001437749-23-020699" ], "current_assets": [ "10-Q:0001437749-23-020699" ], "ppe_net": [ "10-Q:0001437749-23-020699" ], "total_assets": [ "10-Q:0001437749-23-020699" ], "accounts_payable": [ "10-Q:0001437749-23-020699" ], "short_term_borrowings": [ "10-Q:0001437749-23-020699" ], "debt_current": [ "10-Q:0001437749-23-020699" ], "current_liabilities": [ "10-Q:0001437749-23-020699" ], "long_term_debt": [ "10-Q:0001437749-23-020699" ], "total_liabilities": [ "10-Q:0001437749-23-020699" ], "equity_parent": [ "10-Q:0001437749-23-020699" ], "liabilities_and_equity": [ "10-Q:0001437749-23-020699" ], "shares_outstanding": [ "10-Q:0001437749-23-020699" ], "retained_earnings": [ "10-Q:0001437749-23-020699" ], "accrued_taxes_current": [ "10-Q:0001437749-23-020699" ], "commercial_paper": [ "10-Q:0001437749-23-020699" ], "operating_lease_liability_noncurrent": [ "10-Q:0001437749-23-020699" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 750000000.0, "short_term_investments": null, "receivables": 1934000000.0, "inventory": null, "current_assets": 3813000000.0, "ppe_net": 57010000000.0, "goodwill": null, "intangibles": null, "total_assets": 66540000000.0, "accounts_payable": 936000000.0, "short_term_borrowings": 302000000.0, "debt_current": 1724000000.0, "current_liabilities": 5304000000.0, "long_term_debt": 31153000000.0, "total_liabilities": 52536000000.0, "temporary_equity": null, "equity_parent": 14004000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 66540000000.0, "shares_outstanding": null, "retained_earnings": 61235000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 701000000.0, "commercial_paper": 302000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1244000000.0, "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:0001437749-23-028607" ], "value_sources": { "cash": [ "10-Q:0001437749-23-028607" ], "receivables": [ "10-Q:0001437749-23-028607" ], "current_assets": [ "10-Q:0001437749-23-028607" ], "ppe_net": [ "10-Q:0001437749-23-028607" ], "total_assets": [ "10-Q:0001437749-23-028607" ], "accounts_payable": [ "10-Q:0001437749-23-028607" ], "short_term_borrowings": [ "10-Q:0001437749-23-028607" ], "debt_current": [ "10-Q:0001437749-23-028607" ], "current_liabilities": [ "10-Q:0001437749-23-028607" ], "long_term_debt": [ "10-Q:0001437749-23-028607" ], "total_liabilities": [ "10-Q:0001437749-23-028607" ], "equity_parent": [ "10-Q:0001437749-23-028607" ], "liabilities_and_equity": [ "10-Q:0001437749-23-028607" ], "retained_earnings": [ "10-Q:0001437749-23-028607" ], "accrued_taxes_current": [ "10-Q:0001437749-23-028607" ], "commercial_paper": [ "10-Q:0001437749-23-028607" ], "operating_lease_liability_noncurrent": [ "10-Q:0001437749-23-028607" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1055000000.0, "short_term_investments": null, "receivables": 2073000000.0, "inventory": null, "current_assets": 4148000000.0, "ppe_net": 57398000000.0, "goodwill": null, "intangibles": null, "total_assets": 67132000000.0, "accounts_payable": 856000000.0, "short_term_borrowings": 0.0, "debt_current": 1423000000.0, "current_liabilities": 5106000000.0, "long_term_debt": 31156000000.0, "total_liabilities": 52344000000.0, "temporary_equity": null, "equity_parent": 14788000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67132000000.0, "shares_outstanding": 609703814.0, "retained_earnings": 62093000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 685000000.0, "commercial_paper": 0.0, "operating_lease_liability": 1600000000.0, "operating_lease_liability_current": 355000000.0, "operating_lease_liability_noncurrent": 1245000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 361000000.0, "operating_lease_payments_total": 1768000000.0, "operating_lease_imputed_interest": 168000000.0, "debt_maturity_y1": 1427000000.0, "debt_maturity_y2": 1426000000.0, "debt_maturity_y3": 1515000000.0, "debt_maturity_y4": 1285000000.0, "debt_maturity_y5": 1235000000.0, "debt_maturity_after_y5": 27423000000.0 }, "sources": [ "10-K:0000100885-25-000042", "10-K:0001437749-24-003599" ], "value_sources": { "cash": [ "10-K:0000100885-25-000042" ], "receivables": [ "10-K:0000100885-25-000042" ], "current_assets": [ "10-K:0000100885-25-000042" ], "ppe_net": [ "10-K:0000100885-25-000042" ], "total_assets": [ "10-K:0000100885-25-000042" ], "accounts_payable": [ "10-K:0000100885-25-000042" ], "short_term_borrowings": [ "10-K:0000100885-25-000042" ], "debt_current": [ "10-K:0000100885-25-000042" ], "current_liabilities": [ "10-K:0000100885-25-000042" ], "long_term_debt": [ "10-K:0000100885-25-000042" ], "total_liabilities": [ "10-K:0000100885-25-000042" ], "equity_parent": [ "10-K:0000100885-25-000042" ], "liabilities_and_equity": [ "10-K:0000100885-25-000042" ], "shares_outstanding": [ "10-K:0000100885-25-000042" ], "retained_earnings": [ "10-K:0000100885-25-000042" ], "accrued_taxes_current": [ "10-K:0000100885-25-000042" ], "commercial_paper": [ "10-K:0000100885-25-000042" ], "operating_lease_liability": [ "10-K:0001437749-24-003599" ], "operating_lease_liability_current": [ "10-K:0000100885-25-000042" ], "operating_lease_liability_noncurrent": [ "10-K:0000100885-25-000042" ], "operating_lease_discount_rate": [ "10-K:0001437749-24-003599" ], "operating_lease_payments_y1": [ "10-K:0001437749-24-003599" ], "operating_lease_payments_total": [ "10-K:0001437749-24-003599" ], "operating_lease_imputed_interest": [ "10-K:0001437749-24-003599" ], "debt_maturity_y1": [ "10-K:0001437749-24-003599" ], "debt_maturity_y2": [ "10-K:0001437749-24-003599" ], "debt_maturity_y3": [ "10-K:0001437749-24-003599" ], "debt_maturity_y4": [ "10-K:0001437749-24-003599" ], "debt_maturity_y5": [ "10-K:0001437749-24-003599" ], "debt_maturity_after_y5": [ "10-K:0001437749-24-003599" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 925000000.0, "short_term_investments": null, "receivables": 2162000000.0, "inventory": null, "current_assets": 4194000000.0, "ppe_net": 57590000000.0, "goodwill": null, "intangibles": null, "total_assets": 67266000000.0, "accounts_payable": 814000000.0, "short_term_borrowings": 298000000.0, "debt_current": 733000000.0, "current_liabilities": 4534000000.0, "long_term_debt": 31195000000.0, "total_liabilities": 51601000000.0, "temporary_equity": null, "equity_parent": 15665000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67266000000.0, "shares_outstanding": 610088307.0, "retained_earnings": 62940000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1019000000.0, "commercial_paper": 298000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 322000000.0, "operating_lease_liability_noncurrent": 1016000000.0, "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:0001437749-24-013206" ], "value_sources": { "cash": [ "10-Q:0001437749-24-013206" ], "receivables": [ "10-Q:0001437749-24-013206" ], "current_assets": [ "10-Q:0001437749-24-013206" ], "ppe_net": [ "10-Q:0001437749-24-013206" ], "total_assets": [ "10-Q:0001437749-24-013206" ], "accounts_payable": [ "10-Q:0001437749-24-013206" ], "short_term_borrowings": [ "10-Q:0001437749-24-013206" ], "debt_current": [ "10-Q:0001437749-24-013206" ], "current_liabilities": [ "10-Q:0001437749-24-013206" ], "long_term_debt": [ "10-Q:0001437749-24-013206" ], "total_liabilities": [ "10-Q:0001437749-24-013206" ], "equity_parent": [ "10-Q:0001437749-24-013206" ], "liabilities_and_equity": [ "10-Q:0001437749-24-013206" ], "shares_outstanding": [ "10-Q:0001437749-24-013206" ], "retained_earnings": [ "10-Q:0001437749-24-013206" ], "accrued_taxes_current": [ "10-Q:0001437749-24-013206" ], "commercial_paper": [ "10-Q:0001437749-24-013206" ], "operating_lease_liability_current": [ "10-Q:0001437749-24-013206" ], "operating_lease_liability_noncurrent": [ "10-Q:0001437749-24-013206" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1137000000.0, "short_term_investments": null, "receivables": 2118000000.0, "inventory": null, "current_assets": 4498000000.0, "ppe_net": 57835000000.0, "goodwill": null, "intangibles": null, "total_assets": 67817000000.0, "accounts_payable": 870000000.0, "short_term_borrowings": 300000000.0, "debt_current": 727000000.0, "current_liabilities": 4287000000.0, "long_term_debt": 31165000000.0, "total_liabilities": 51328000000.0, "temporary_equity": null, "equity_parent": 16489000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67817000000.0, "shares_outstanding": 609727377.0, "retained_earnings": 63820000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 522000000.0, "commercial_paper": 300000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 317000000.0, "operating_lease_liability_noncurrent": 988000000.0, "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:0001437749-24-023463" ], "value_sources": { "cash": [ "10-Q:0001437749-24-023463" ], "receivables": [ "10-Q:0001437749-24-023463" ], "current_assets": [ "10-Q:0001437749-24-023463" ], "ppe_net": [ "10-Q:0001437749-24-023463" ], "total_assets": [ "10-Q:0001437749-24-023463" ], "accounts_payable": [ "10-Q:0001437749-24-023463" ], "short_term_borrowings": [ "10-Q:0001437749-24-023463" ], "debt_current": [ "10-Q:0001437749-24-023463" ], "current_liabilities": [ "10-Q:0001437749-24-023463" ], "long_term_debt": [ "10-Q:0001437749-24-023463" ], "total_liabilities": [ "10-Q:0001437749-24-023463" ], "equity_parent": [ "10-Q:0001437749-24-023463" ], "liabilities_and_equity": [ "10-Q:0001437749-24-023463" ], "shares_outstanding": [ "10-Q:0001437749-24-023463" ], "retained_earnings": [ "10-Q:0001437749-24-023463" ], "accrued_taxes_current": [ "10-Q:0001437749-24-023463" ], "commercial_paper": [ "10-Q:0001437749-24-023463" ], "operating_lease_liability_current": [ "10-Q:0001437749-24-023463" ], "operating_lease_liability_noncurrent": [ "10-Q:0001437749-24-023463" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 947000000.0, "short_term_investments": null, "receivables": 2036000000.0, "inventory": null, "current_assets": 4149000000.0, "ppe_net": 58036000000.0, "goodwill": null, "intangibles": null, "total_assets": 67570000000.0, "accounts_payable": 830000000.0, "short_term_borrowings": 225000000.0, "debt_current": 1652000000.0, "current_liabilities": 5366000000.0, "long_term_debt": 29761000000.0, "total_liabilities": 50986000000.0, "temporary_equity": null, "equity_parent": 16584000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67570000000.0, "shares_outstanding": 606908876.0, "retained_earnings": 64677000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 764000000.0, "commercial_paper": 225000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 349000000.0, "operating_lease_liability_noncurrent": 934000000.0, "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:0001437749-24-032008" ], "value_sources": { "cash": [ "10-Q:0001437749-24-032008" ], "receivables": [ "10-Q:0001437749-24-032008" ], "current_assets": [ "10-Q:0001437749-24-032008" ], "ppe_net": [ "10-Q:0001437749-24-032008" ], "total_assets": [ "10-Q:0001437749-24-032008" ], "accounts_payable": [ "10-Q:0001437749-24-032008" ], "short_term_borrowings": [ "10-Q:0001437749-24-032008" ], "debt_current": [ "10-Q:0001437749-24-032008" ], "current_liabilities": [ "10-Q:0001437749-24-032008" ], "long_term_debt": [ "10-Q:0001437749-24-032008" ], "total_liabilities": [ "10-Q:0001437749-24-032008" ], "equity_parent": [ "10-Q:0001437749-24-032008" ], "liabilities_and_equity": [ "10-Q:0001437749-24-032008" ], "shares_outstanding": [ "10-Q:0001437749-24-032008" ], "retained_earnings": [ "10-Q:0001437749-24-032008" ], "accrued_taxes_current": [ "10-Q:0001437749-24-032008" ], "commercial_paper": [ "10-Q:0001437749-24-032008" ], "operating_lease_liability_current": [ "10-Q:0001437749-24-032008" ], "operating_lease_liability_noncurrent": [ "10-Q:0001437749-24-032008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1016000000.0, "short_term_investments": null, "receivables": 1894000000.0, "inventory": null, "current_assets": 4021000000.0, "ppe_net": 58343000000.0, "goodwill": null, "intangibles": null, "total_assets": 67715000000.0, "accounts_payable": 847000000.0, "short_term_borrowings": 0.0, "debt_current": 1425000000.0, "current_liabilities": 5254000000.0, "long_term_debt": 29767000000.0, "total_liabilities": 50825000000.0, "temporary_equity": null, "equity_parent": 16890000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 67715000000.0, "shares_outstanding": 604241260.0, "retained_earnings": 65628000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 605000000.0, "commercial_paper": 0.0, "operating_lease_liability": 1271000000.0, "operating_lease_liability_current": 346000000.0, "operating_lease_liability_noncurrent": 925000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 352000000.0, "operating_lease_payments_total": 1401000000.0, "operating_lease_imputed_interest": 130000000.0, "debt_maturity_y1": 1426000000.0, "debt_maturity_y2": 1516000000.0, "debt_maturity_y3": 1285000000.0, "debt_maturity_y4": 1235000000.0, "debt_maturity_y5": 1258000000.0, "debt_maturity_after_y5": 26165000000.0 }, "sources": [ "10-K:0000100885-25-000042", "10-K:0000100885-26-000037" ], "value_sources": { "cash": [ "10-K:0000100885-26-000037" ], "receivables": [ "10-K:0000100885-26-000037" ], "current_assets": [ "10-K:0000100885-26-000037" ], "ppe_net": [ "10-K:0000100885-26-000037" ], "total_assets": [ "10-K:0000100885-26-000037" ], "accounts_payable": [ "10-K:0000100885-26-000037" ], "short_term_borrowings": [ "10-K:0000100885-26-000037" ], "debt_current": [ "10-K:0000100885-26-000037" ], "current_liabilities": [ "10-K:0000100885-26-000037" ], "long_term_debt": [ "10-K:0000100885-26-000037" ], "total_liabilities": [ "10-K:0000100885-26-000037" ], "equity_parent": [ "10-K:0000100885-26-000037" ], "liabilities_and_equity": [ "10-K:0000100885-26-000037" ], "shares_outstanding": [ "10-K:0000100885-26-000037" ], "retained_earnings": [ "10-K:0000100885-26-000037" ], "accrued_taxes_current": [ "10-K:0000100885-26-000037" ], "commercial_paper": [ "10-K:0000100885-26-000037" ], "operating_lease_liability": [ "10-K:0000100885-25-000042" ], "operating_lease_liability_current": [ "10-K:0000100885-26-000037" ], "operating_lease_liability_noncurrent": [ "10-K:0000100885-26-000037" ], "operating_lease_discount_rate": [ "10-K:0000100885-25-000042" ], "operating_lease_payments_y1": [ "10-K:0000100885-25-000042" ], "operating_lease_payments_total": [ "10-K:0000100885-25-000042" ], "operating_lease_imputed_interest": [ "10-K:0000100885-25-000042" ], "debt_maturity_y1": [ "10-K:0000100885-25-000042" ], "debt_maturity_y2": [ "10-K:0000100885-25-000042" ], "debt_maturity_y3": [ "10-K:0000100885-25-000042" ], "debt_maturity_y4": [ "10-K:0000100885-25-000042" ], "debt_maturity_y5": [ "10-K:0000100885-25-000042" ], "debt_maturity_after_y5": [ "10-K:0000100885-25-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 1411000000.0, "short_term_investments": null, "receivables": 1965000000.0, "inventory": null, "current_assets": 4539000000.0, "ppe_net": 58710000000.0, "goodwill": null, "intangibles": null, "total_assets": 68492000000.0, "accounts_payable": 898000000.0, "short_term_borrowings": 0.0, "debt_current": 2227000000.0, "current_liabilities": 6222000000.0, "long_term_debt": 30615000000.0, "total_liabilities": 52453000000.0, "temporary_equity": null, "equity_parent": 16039000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 68492000000.0, "shares_outstanding": 598992024.0, "retained_earnings": 66450000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 982000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 304000000.0, "operating_lease_liability_noncurrent": 758000000.0, "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:0000100885-25-000151" ], "value_sources": { "cash": [ "10-Q:0000100885-25-000151" ], "receivables": [ "10-Q:0000100885-25-000151" ], "current_assets": [ "10-Q:0000100885-25-000151" ], "ppe_net": [ "10-Q:0000100885-25-000151" ], "total_assets": [ "10-Q:0000100885-25-000151" ], "accounts_payable": [ "10-Q:0000100885-25-000151" ], "short_term_borrowings": [ "10-Q:0000100885-25-000151" ], "debt_current": [ "10-Q:0000100885-25-000151" ], "current_liabilities": [ "10-Q:0000100885-25-000151" ], "long_term_debt": [ "10-Q:0000100885-25-000151" ], "total_liabilities": [ "10-Q:0000100885-25-000151" ], "equity_parent": [ "10-Q:0000100885-25-000151" ], "liabilities_and_equity": [ "10-Q:0000100885-25-000151" ], "shares_outstanding": [ "10-Q:0000100885-25-000151" ], "retained_earnings": [ "10-Q:0000100885-25-000151" ], "accrued_taxes_current": [ "10-Q:0000100885-25-000151" ], "commercial_paper": [ "10-Q:0000100885-25-000151" ], "operating_lease_liability_current": [ "10-Q:0000100885-25-000151" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-25-000151" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 1060000000.0, "short_term_investments": null, "receivables": 1915000000.0, "inventory": null, "current_assets": 4183000000.0, "ppe_net": 59017000000.0, "goodwill": null, "intangibles": null, "total_assets": 68576000000.0, "accounts_payable": 815000000.0, "short_term_borrowings": 0.0, "debt_current": 2522000000.0, "current_liabilities": 6452000000.0, "long_term_debt": 30291000000.0, "total_liabilities": 52318000000.0, "temporary_equity": null, "equity_parent": 16258000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 68576000000.0, "shares_outstanding": 593009409.0, "retained_earnings": 67532000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 910000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 312000000.0, "operating_lease_liability_noncurrent": 831000000.0, "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:0000100885-25-000253" ], "value_sources": { "cash": [ "10-Q:0000100885-25-000253" ], "receivables": [ "10-Q:0000100885-25-000253" ], "current_assets": [ "10-Q:0000100885-25-000253" ], "ppe_net": [ "10-Q:0000100885-25-000253" ], "total_assets": [ "10-Q:0000100885-25-000253" ], "accounts_payable": [ "10-Q:0000100885-25-000253" ], "short_term_borrowings": [ "10-Q:0000100885-25-000253" ], "debt_current": [ "10-Q:0000100885-25-000253" ], "current_liabilities": [ "10-Q:0000100885-25-000253" ], "long_term_debt": [ "10-Q:0000100885-25-000253" ], "total_liabilities": [ "10-Q:0000100885-25-000253" ], "equity_parent": [ "10-Q:0000100885-25-000253" ], "liabilities_and_equity": [ "10-Q:0000100885-25-000253" ], "shares_outstanding": [ "10-Q:0000100885-25-000253" ], "retained_earnings": [ "10-Q:0000100885-25-000253" ], "accrued_taxes_current": [ "10-Q:0000100885-25-000253" ], "commercial_paper": [ "10-Q:0000100885-25-000253" ], "operating_lease_liability_current": [ "10-Q:0000100885-25-000253" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-25-000253" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 808000000.0, "short_term_investments": null, "receivables": 1921000000.0, "inventory": null, "current_assets": 3904000000.0, "ppe_net": 59392000000.0, "goodwill": null, "intangibles": null, "total_assets": 68647000000.0, "accounts_payable": 853000000.0, "short_term_borrowings": 0.0, "debt_current": 1521000000.0, "current_liabilities": 5220000000.0, "long_term_debt": 30286000000.0, "total_liabilities": 51343000000.0, "temporary_equity": null, "equity_parent": 17304000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 68647000000.0, "shares_outstanding": 593127096.0, "retained_earnings": 68501000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 767000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 277000000.0, "operating_lease_liability_noncurrent": 764000000.0, "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:0000100885-25-000321" ], "value_sources": { "cash": [ "10-Q:0000100885-25-000321" ], "receivables": [ "10-Q:0000100885-25-000321" ], "current_assets": [ "10-Q:0000100885-25-000321" ], "ppe_net": [ "10-Q:0000100885-25-000321" ], "total_assets": [ "10-Q:0000100885-25-000321" ], "accounts_payable": [ "10-Q:0000100885-25-000321" ], "short_term_borrowings": [ "10-Q:0000100885-25-000321" ], "debt_current": [ "10-Q:0000100885-25-000321" ], "current_liabilities": [ "10-Q:0000100885-25-000321" ], "long_term_debt": [ "10-Q:0000100885-25-000321" ], "total_liabilities": [ "10-Q:0000100885-25-000321" ], "equity_parent": [ "10-Q:0000100885-25-000321" ], "liabilities_and_equity": [ "10-Q:0000100885-25-000321" ], "shares_outstanding": [ "10-Q:0000100885-25-000321" ], "retained_earnings": [ "10-Q:0000100885-25-000321" ], "accrued_taxes_current": [ "10-Q:0000100885-25-000321" ], "commercial_paper": [ "10-Q:0000100885-25-000321" ], "operating_lease_liability_current": [ "10-Q:0000100885-25-000321" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-25-000321" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1266000000.0, "short_term_investments": null, "receivables": 1860000000.0, "inventory": null, "current_assets": 4555000000.0, "ppe_net": 59645000000.0, "goodwill": null, "intangibles": null, "total_assets": 69698000000.0, "accounts_payable": 804000000.0, "short_term_borrowings": 0.0, "debt_current": 1520000000.0, "current_liabilities": 5014000000.0, "long_term_debt": 30294000000.0, "total_liabilities": 51231000000.0, "temporary_equity": null, "equity_parent": 18467000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 69698000000.0, "shares_outstanding": 593245884.0, "retained_earnings": 69529000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 491000000.0, "commercial_paper": 0.0, "operating_lease_liability": 1008000000.0, "operating_lease_liability_current": 270000000.0, "operating_lease_liability_noncurrent": 738000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 276000000.0, "operating_lease_payments_total": 1125000000.0, "operating_lease_imputed_interest": 117000000.0, "debt_maturity_y1": 1521000000.0, "debt_maturity_y2": 1291000000.0, "debt_maturity_y3": 1239000000.0, "debt_maturity_y4": 1276000000.0, "debt_maturity_y5": 753000000.0, "debt_maturity_after_y5": 27412000000.0 }, "sources": [ "10-K:0000100885-26-000037", "10-Q:0000100885-26-000321" ], "value_sources": { "cash": [ "10-Q:0000100885-26-000321" ], "receivables": [ "10-Q:0000100885-26-000321" ], "current_assets": [ "10-Q:0000100885-26-000321" ], "ppe_net": [ "10-Q:0000100885-26-000321" ], "total_assets": [ "10-Q:0000100885-26-000321" ], "accounts_payable": [ "10-Q:0000100885-26-000321" ], "short_term_borrowings": [ "10-K:0000100885-26-000037" ], "debt_current": [ "10-Q:0000100885-26-000321" ], "current_liabilities": [ "10-Q:0000100885-26-000321" ], "long_term_debt": [ "10-Q:0000100885-26-000321" ], "total_liabilities": [ "10-Q:0000100885-26-000321" ], "equity_parent": [ "10-Q:0000100885-26-000321" ], "liabilities_and_equity": [ "10-Q:0000100885-26-000321" ], "shares_outstanding": [ "10-Q:0000100885-26-000321" ], "retained_earnings": [ "10-Q:0000100885-26-000321" ], "accrued_taxes_current": [ "10-Q:0000100885-26-000321" ], "commercial_paper": [ "10-K:0000100885-26-000037" ], "operating_lease_liability": [ "10-K:0000100885-26-000037" ], "operating_lease_liability_current": [ "10-Q:0000100885-26-000321" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-26-000321" ], "operating_lease_discount_rate": [ "10-K:0000100885-26-000037" ], "operating_lease_payments_y1": [ "10-K:0000100885-26-000037" ], "operating_lease_payments_total": [ "10-K:0000100885-26-000037" ], "operating_lease_imputed_interest": [ "10-K:0000100885-26-000037" ], "debt_maturity_y1": [ "10-K:0000100885-26-000037" ], "debt_maturity_y2": [ "10-K:0000100885-26-000037" ], "debt_maturity_y3": [ "10-K:0000100885-26-000037" ], "debt_maturity_y4": [ "10-K:0000100885-26-000037" ], "debt_maturity_y5": [ "10-K:0000100885-26-000037" ], "debt_maturity_after_y5": [ "10-K:0000100885-26-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 735000000.0, "short_term_investments": null, "receivables": 1986000000.0, "inventory": null, "current_assets": 4215000000.0, "ppe_net": 59955000000.0, "goodwill": null, "intangibles": null, "total_assets": 69644000000.0, "accounts_payable": 940000000.0, "short_term_borrowings": 0.0, "debt_current": 867000000.0, "current_liabilities": 4602000000.0, "long_term_debt": 29784000000.0, "total_liabilities": 50226000000.0, "temporary_equity": null, "equity_parent": 19418000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 69644000000.0, "shares_outstanding": 593675922.0, "retained_earnings": 70411000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 845000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 235000000.0, "operating_lease_liability_noncurrent": 619000000.0, "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:0000100885-26-000155" ], "value_sources": { "cash": [ "10-Q:0000100885-26-000155" ], "receivables": [ "10-Q:0000100885-26-000155" ], "current_assets": [ "10-Q:0000100885-26-000155" ], "ppe_net": [ "10-Q:0000100885-26-000155" ], "total_assets": [ "10-Q:0000100885-26-000155" ], "accounts_payable": [ "10-Q:0000100885-26-000155" ], "short_term_borrowings": [ "10-Q:0000100885-26-000155" ], "debt_current": [ "10-Q:0000100885-26-000155" ], "current_liabilities": [ "10-Q:0000100885-26-000155" ], "long_term_debt": [ "10-Q:0000100885-26-000155" ], "total_liabilities": [ "10-Q:0000100885-26-000155" ], "equity_parent": [ "10-Q:0000100885-26-000155" ], "liabilities_and_equity": [ "10-Q:0000100885-26-000155" ], "shares_outstanding": [ "10-Q:0000100885-26-000155" ], "retained_earnings": [ "10-Q:0000100885-26-000155" ], "accrued_taxes_current": [ "10-Q:0000100885-26-000155" ], "commercial_paper": [ "10-Q:0000100885-26-000155" ], "operating_lease_liability_current": [ "10-Q:0000100885-26-000155" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-26-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 1614000000.0, "short_term_investments": null, "receivables": 2130000000.0, "inventory": null, "current_assets": 5533000000.0, "ppe_net": 60199000000.0, "goodwill": null, "intangibles": null, "total_assets": 71211000000.0, "accounts_payable": 931000000.0, "short_term_borrowings": 0.0, "debt_current": 1288000000.0, "current_liabilities": 5612000000.0, "long_term_debt": 29039000000.0, "total_liabilities": 50538000000.0, "temporary_equity": null, "equity_parent": 20673000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 71211000000.0, "shares_outstanding": 593957035.0, "retained_earnings": 71584000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1252000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 233000000.0, "operating_lease_liability_noncurrent": 609000000.0, "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:0000100885-26-000250" ], "value_sources": { "cash": [ "10-Q:0000100885-26-000250" ], "receivables": [ "10-Q:0000100885-26-000250" ], "current_assets": [ "10-Q:0000100885-26-000250" ], "ppe_net": [ "10-Q:0000100885-26-000250" ], "total_assets": [ "10-Q:0000100885-26-000250" ], "accounts_payable": [ "10-Q:0000100885-26-000250" ], "short_term_borrowings": [ "10-Q:0000100885-26-000250" ], "debt_current": [ "10-Q:0000100885-26-000250" ], "current_liabilities": [ "10-Q:0000100885-26-000250" ], "long_term_debt": [ "10-Q:0000100885-26-000250" ], "total_liabilities": [ "10-Q:0000100885-26-000250" ], "equity_parent": [ "10-Q:0000100885-26-000250" ], "liabilities_and_equity": [ "10-Q:0000100885-26-000250" ], "shares_outstanding": [ "10-Q:0000100885-26-000250" ], "retained_earnings": [ "10-Q:0000100885-26-000250" ], "accrued_taxes_current": [ "10-Q:0000100885-26-000250" ], "commercial_paper": [ "10-Q:0000100885-26-000250" ], "operating_lease_liability_current": [ "10-Q:0000100885-26-000250" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-26-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 2211000000.0, "short_term_investments": null, "receivables": 2140000000.0, "inventory": null, "current_assets": 6517000000.0, "ppe_net": 60626000000.0, "goodwill": null, "intangibles": null, "total_assets": 72609000000.0, "accounts_payable": 1038000000.0, "short_term_borrowings": 0.0, "debt_current": 1289000000.0, "current_liabilities": 5605000000.0, "long_term_debt": 29035000000.0, "total_liabilities": 50591000000.0, "temporary_equity": null, "equity_parent": 22018000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 72609000000.0, "shares_outstanding": 594223957.0, "retained_earnings": 72816000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1218000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 225000000.0, "operating_lease_liability_noncurrent": 563000000.0, "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:0000100885-26-000321" ], "value_sources": { "cash": [ "10-Q:0000100885-26-000321" ], "receivables": [ "10-Q:0000100885-26-000321" ], "current_assets": [ "10-Q:0000100885-26-000321" ], "ppe_net": [ "10-Q:0000100885-26-000321" ], "total_assets": [ "10-Q:0000100885-26-000321" ], "accounts_payable": [ "10-Q:0000100885-26-000321" ], "short_term_borrowings": [ "10-Q:0000100885-26-000321" ], "debt_current": [ "10-Q:0000100885-26-000321" ], "current_liabilities": [ "10-Q:0000100885-26-000321" ], "long_term_debt": [ "10-Q:0000100885-26-000321" ], "total_liabilities": [ "10-Q:0000100885-26-000321" ], "equity_parent": [ "10-Q:0000100885-26-000321" ], "liabilities_and_equity": [ "10-Q:0000100885-26-000321" ], "shares_outstanding": [ "10-Q:0000100885-26-000321" ], "retained_earnings": [ "10-Q:0000100885-26-000321" ], "accrued_taxes_current": [ "10-Q:0000100885-26-000321" ], "commercial_paper": [ "10-Q:0000100885-26-000321" ], "operating_lease_liability_current": [ "10-Q:0000100885-26-000321" ], "operating_lease_liability_noncurrent": [ "10-Q:0000100885-26-000321" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 2155000000.0, "cfi": -807000000.0, "cff": -997000000.0, "capex": 807000000.0, "d_and_a": 547000000.0, "sbc": 22000000.0, "dividends_paid": 660000000.0, "buybacks": 2556000000.0, "interest_paid": 349000000.0, "taxes_paid": 11000000.0, "depreciation": 547000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 74000000.0, "change_inventories": null, "change_payables": -168000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2996000000.0 }, "sources": [ "10-Q:0000100885-21-000162" ], "value_sources": { "cfo": [ "10-Q:0000100885-21-000162" ], "cfi": [ "10-Q:0000100885-21-000162" ], "cff": [ "10-Q:0000100885-21-000162" ], "capex": [ "10-Q:0000100885-21-000162" ], "d_and_a": [ "10-Q:0000100885-21-000162" ], "sbc": [ "10-Q:0000100885-21-000162" ], "dividends_paid": [ "10-Q:0000100885-21-000162" ], "buybacks": [ "10-Q:0000100885-21-000162" ], "interest_paid": [ "10-Q:0000100885-21-000162" ], "taxes_paid": [ "10-Q:0000100885-21-000162" ], "depreciation": [ "10-Q:0000100885-21-000162" ], "change_receivables": [ "10-Q:0000100885-21-000162" ], "change_payables": [ "10-Q:0000100885-21-000162" ], "proceeds_debt_issuance": [ "10-Q:0000100885-21-000162" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 2237000000.0, "cfi": -610000000.0, "cff": -110000000.0, "capex": 792000000.0, "d_and_a": 551000000.0, "sbc": 18000000.0, "dividends_paid": 659000000.0, "buybacks": 0.0, "interest_paid": 140000000.0, "taxes_paid": 147000000.0, "depreciation": 551000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -281000000.0, "change_inventories": null, "change_payables": -29000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1008000000.0 }, "sources": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "value_sources": { "cfo": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "cfi": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "cff": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "capex": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "d_and_a": [ "10-Q:0000100885-21-000250" ], "sbc": [ "10-Q:0000100885-21-000250" ], "dividends_paid": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "buybacks": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "interest_paid": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "taxes_paid": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "depreciation": [ "10-Q:0000100885-21-000250" ], "change_receivables": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "change_payables": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ], "proceeds_debt_issuance": [ "10-Q:0000100885-21-000162", "10-Q:0000100885-21-000250" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1601000000.0, "cfi": -664000000.0, "cff": -1043000000.0, "capex": 695000000.0, "d_and_a": 555000000.0, "sbc": 17000000.0, "dividends_paid": 655000000.0, "buybacks": 400000000.0, "interest_paid": 422000000.0, "taxes_paid": 767000000.0, "depreciation": 555000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 177000000.0, "change_inventories": null, "change_payables": -18000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "value_sources": { "cfo": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "cfi": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "cff": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "capex": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "d_and_a": [ "10-Q:0000100885-21-000353" ], "sbc": [ "10-Q:0000100885-21-000353" ], "dividends_paid": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "buybacks": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "interest_paid": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "taxes_paid": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "depreciation": [ "10-Q:0000100885-21-000353" ], "change_receivables": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "change_payables": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ], "proceeds_debt_issuance": [ "10-Q:0000100885-21-000250", "10-Q:0000100885-21-000353" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 2547000000.0, "cfi": -595000000.0, "cff": -2752000000.0, "capex": 633000000.0, "d_and_a": 557000000.0, "sbc": 16000000.0, "dividends_paid": 652000000.0, "buybacks": 749000000.0, "interest_paid": 139000000.0, "taxes_paid": null, "depreciation": 557000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -60000000.0, "change_inventories": null, "change_payables": 142000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "value_sources": { "cfo": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "cfi": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "cff": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "capex": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "d_and_a": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "sbc": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "dividends_paid": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "buybacks": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "interest_paid": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "depreciation": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "change_receivables": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "change_payables": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "proceeds_debt_issuance": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ] }, "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", "depreciation": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1958000000.0, "cfi": -505000000.0, "cff": -2073000000.0, "capex": 536000000.0, "d_and_a": 549000000.0, "sbc": 20000000.0, "dividends_paid": 650000000.0, "buybacks": 1347000000.0, "interest_paid": 394000000.0, "taxes_paid": null, "depreciation": 549000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 54000000.0, "change_receivables": 105000000.0, "change_inventories": null, "change_payables": -67000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001437749-22-009414" ], "value_sources": { "cfo": [ "10-Q:0001437749-22-009414" ], "cfi": [ "10-Q:0001437749-22-009414" ], "cff": [ "10-Q:0001437749-22-009414" ], "capex": [ "10-Q:0001437749-22-009414" ], "d_and_a": [ "10-Q:0001437749-22-009414" ], "sbc": [ "10-Q:0001437749-22-009414" ], "dividends_paid": [ "10-Q:0001437749-22-009414" ], "buybacks": [ "10-Q:0001437749-22-009414" ], "interest_paid": [ "10-Q:0001437749-22-009414" ], "depreciation": [ "10-Q:0001437749-22-009414" ], "deferred_tax": [ "10-Q:0001437749-22-009414" ], "change_receivables": [ "10-Q:0001437749-22-009414" ], "change_payables": [ "10-Q:0001437749-22-009414" ], "proceeds_debt_issuance": [ "10-Q:0001437749-22-009414" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 2261000000.0, "cfi": -566000000.0, "cff": -1734000000.0, "capex": 654000000.0, "d_and_a": 550000000.0, "sbc": 22000000.0, "dividends_paid": 700000000.0, "buybacks": 2738000000.0, "interest_paid": 141000000.0, "taxes_paid": null, "depreciation": 550000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 74000000.0, "change_receivables": 56000000.0, "change_inventories": null, "change_payables": 140000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2896000000.0 }, "sources": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "value_sources": { "cfo": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "cfi": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "cff": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "capex": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "d_and_a": [ "10-Q:0001437749-22-017515" ], "sbc": [ "10-Q:0001437749-22-017515" ], "dividends_paid": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "buybacks": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "interest_paid": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "depreciation": [ "10-Q:0001437749-22-017515" ], "deferred_tax": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "change_receivables": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "change_payables": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "proceeds_debt_issuance": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2284000000.0, "cfi": -721000000.0, "cff": -1484000000.0, "capex": 755000000.0, "d_and_a": 553000000.0, "sbc": 24000000.0, "dividends_paid": 695000000.0, "buybacks": 1761000000.0, "interest_paid": 369000000.0, "taxes_paid": null, "depreciation": 553000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 61000000.0, "change_receivables": 13000000.0, "change_inventories": null, "change_payables": -77000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1005000000.0 }, "sources": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "value_sources": { "cfo": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "cfi": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "cff": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "capex": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "d_and_a": [ "10-Q:0001437749-22-024458" ], "sbc": [ "10-Q:0001437749-22-024458" ], "dividends_paid": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "buybacks": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "interest_paid": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "depreciation": [ "10-Q:0001437749-22-024458" ], "deferred_tax": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "change_receivables": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "change_payables": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "proceeds_debt_issuance": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 2529000000.0, "cfi": -917000000.0, "cff": -1867000000.0, "capex": 991000000.0, "d_and_a": 556000000.0, "sbc": 22000000.0, "dividends_paid": 755000000.0, "buybacks": 1445000000.0, "interest_paid": 183000000.0, "taxes_paid": null, "depreciation": 556000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -35000000.0, "change_receivables": 43000000.0, "change_inventories": null, "change_payables": 188000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 300000000.0 }, "sources": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "value_sources": { "cfo": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "cfi": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "cff": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "capex": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "d_and_a": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "sbc": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "dividends_paid": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "buybacks": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "interest_paid": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "depreciation": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "deferred_tax": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "change_receivables": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "change_payables": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "proceeds_debt_issuance": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ] }, "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", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 2236000000.0, "cfi": -836000000.0, "cff": -1453000000.0, "capex": 848000000.0, "d_and_a": 555000000.0, "sbc": 30000000.0, "dividends_paid": 743000000.0, "buybacks": 2743000000.0, "interest_paid": 382000000.0, "taxes_paid": -7000000.0, "depreciation": 555000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 60000000.0, "change_receivables": 236000000.0, "change_inventories": null, "change_payables": 63000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3490000000.0 }, "sources": [ "10-Q:0001437749-23-010730" ], "value_sources": { "cfo": [ "10-Q:0001437749-23-010730" ], "cfi": [ "10-Q:0001437749-23-010730" ], "cff": [ "10-Q:0001437749-23-010730" ], "capex": [ "10-Q:0001437749-23-010730" ], "d_and_a": [ "10-Q:0001437749-23-010730" ], "sbc": [ "10-Q:0001437749-23-010730" ], "dividends_paid": [ "10-Q:0001437749-23-010730" ], "buybacks": [ "10-Q:0001437749-23-010730" ], "interest_paid": [ "10-Q:0001437749-23-010730" ], "taxes_paid": [ "10-Q:0001437749-23-010730" ], "depreciation": [ "10-Q:0001437749-23-010730" ], "deferred_tax": [ "10-Q:0001437749-23-010730" ], "change_receivables": [ "10-Q:0001437749-23-010730" ], "change_payables": [ "10-Q:0001437749-23-010730" ], "proceeds_debt_issuance": [ "10-Q:0001437749-23-010730" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1931000000.0, "cfi": -704000000.0, "cff": -1343000000.0, "capex": 797000000.0, "d_and_a": 559000000.0, "sbc": 26000000.0, "dividends_paid": 813000000.0, "buybacks": 730000000.0, "interest_paid": 183000000.0, "taxes_paid": -1026000000.0, "depreciation": 559000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 33000000.0, "change_receivables": 94000000.0, "change_inventories": null, "change_payables": 140000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 600000000.0 }, "sources": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "value_sources": { "cfo": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "cfi": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "cff": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "capex": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "d_and_a": [ "10-Q:0001437749-23-020699" ], "sbc": [ "10-Q:0001437749-23-020699" ], "dividends_paid": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "buybacks": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "interest_paid": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "taxes_paid": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "depreciation": [ "10-Q:0001437749-23-020699" ], "deferred_tax": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "change_receivables": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "change_payables": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ], "proceeds_debt_issuance": [ "10-Q:0001437749-23-010730", "10-Q:0001437749-23-020699" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 2903000000.0, "cfi": -1019000000.0, "cff": -1414000000.0, "capex": 1045000000.0, "d_and_a": 563000000.0, "sbc": 21000000.0, "dividends_paid": 806000000.0, "buybacks": 2024000000.0, "interest_paid": 415000000.0, "taxes_paid": null, "depreciation": 563000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 87000000.0, "change_receivables": 0.0, "change_inventories": null, "change_payables": 230000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1990000000.0 }, "sources": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "value_sources": { "cfo": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "cfi": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "cff": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "capex": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "d_and_a": [ "10-Q:0001437749-23-028607" ], "sbc": [ "10-Q:0001437749-23-028607" ], "dividends_paid": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "buybacks": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "interest_paid": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "depreciation": [ "10-Q:0001437749-23-028607" ], "deferred_tax": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "change_receivables": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "change_payables": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "proceeds_debt_issuance": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 2292000000.0, "cfi": -912000000.0, "cff": -1677000000.0, "capex": 930000000.0, "d_and_a": 569000000.0, "sbc": 22000000.0, "dividends_paid": 797000000.0, "buybacks": 785000000.0, "interest_paid": 176000000.0, "taxes_paid": null, "depreciation": 569000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 82000000.0, "change_receivables": -161000000.0, "change_inventories": null, "change_payables": 132000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "value_sources": { "cfo": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "cfi": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "cff": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "capex": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "d_and_a": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "sbc": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "dividends_paid": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "buybacks": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "interest_paid": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "depreciation": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "deferred_tax": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "change_receivables": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "change_payables": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "proceeds_debt_issuance": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ] }, "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", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1840000000.0, "cfi": -805000000.0, "cff": -927000000.0, "capex": 772000000.0, "d_and_a": 572000000.0, "sbc": 28000000.0, "dividends_paid": 795000000.0, "buybacks": 575000000.0, "interest_paid": 454000000.0, "taxes_paid": -35000000.0, "depreciation": 572000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 52000000.0, "change_receivables": 59000000.0, "change_inventories": null, "change_payables": -437000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1199000000.0 }, "sources": [ "10-Q:0001437749-24-013206" ], "value_sources": { "cfo": [ "10-Q:0001437749-24-013206" ], "cfi": [ "10-Q:0001437749-24-013206" ], "cff": [ "10-Q:0001437749-24-013206" ], "capex": [ "10-Q:0001437749-24-013206" ], "d_and_a": [ "10-Q:0001437749-24-013206" ], "sbc": [ "10-Q:0001437749-24-013206" ], "dividends_paid": [ "10-Q:0001437749-24-013206" ], "buybacks": [ "10-Q:0001437749-24-013206" ], "interest_paid": [ "10-Q:0001437749-24-013206" ], "taxes_paid": [ "10-Q:0001437749-24-013206" ], "depreciation": [ "10-Q:0001437749-24-013206" ], "deferred_tax": [ "10-Q:0001437749-24-013206" ], "change_receivables": [ "10-Q:0001437749-24-013206" ], "change_payables": [ "10-Q:0001437749-24-013206" ], "proceeds_debt_issuance": [ "10-Q:0001437749-24-013206" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 2018000000.0, "cfi": -869000000.0, "cff": -1401000000.0, "capex": 835000000.0, "d_and_a": 577000000.0, "sbc": 24000000.0, "dividends_paid": 793000000.0, "buybacks": 130000000.0, "interest_paid": 174000000.0, "taxes_paid": -791000000.0, "depreciation": 577000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -16000000.0, "change_receivables": -129000000.0, "change_inventories": null, "change_payables": 97000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 400000000.0 }, "sources": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "value_sources": { "cfo": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "cfi": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "cff": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "capex": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "d_and_a": [ "10-Q:0001437749-24-023463" ], "sbc": [ "10-Q:0001437749-24-023463" ], "dividends_paid": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "buybacks": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "interest_paid": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "taxes_paid": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "depreciation": [ "10-Q:0001437749-24-023463" ], "deferred_tax": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "change_receivables": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "change_payables": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ], "proceeds_debt_issuance": [ "10-Q:0001437749-24-013206", "10-Q:0001437749-24-023463" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 2126000000.0, "cfi": -976000000.0, "cff": -1212000000.0, "capex": 975000000.0, "d_and_a": 580000000.0, "sbc": 32000000.0, "dividends_paid": 792000000.0, "buybacks": 0.0, "interest_paid": 485000000.0, "taxes_paid": null, "depreciation": 580000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 23000000.0, "change_receivables": 108000000.0, "change_inventories": null, "change_payables": -41000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "value_sources": { "cfo": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "cfi": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "cff": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "capex": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "d_and_a": [ "10-Q:0001437749-24-032008" ], "sbc": [ "10-Q:0001437749-24-032008" ], "dividends_paid": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "buybacks": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "interest_paid": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "depreciation": [ "10-Q:0001437749-24-032008" ], "deferred_tax": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "change_receivables": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "change_payables": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "proceeds_debt_issuance": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 2395000000.0, "cfi": -1017000000.0, "cff": -1085000000.0, "capex": 1024000000.0, "d_and_a": 589000000.0, "sbc": 23000000.0, "dividends_paid": 793000000.0, "buybacks": 0.0, "interest_paid": 155000000.0, "taxes_paid": null, "depreciation": 589000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 58000000.0, "change_receivables": 139000000.0, "change_inventories": null, "change_payables": 166000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "value_sources": { "cfo": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "cfi": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "cff": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "capex": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "d_and_a": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "sbc": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "dividends_paid": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "buybacks": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "interest_paid": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "depreciation": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "deferred_tax": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "change_receivables": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "change_payables": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "proceeds_debt_issuance": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ] }, "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", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 2122000000.0, "cfi": -802000000.0, "cff": -1451000000.0, "capex": 797000000.0, "d_and_a": 594000000.0, "sbc": 26000000.0, "dividends_paid": 795000000.0, "buybacks": 0.0, "interest_paid": 463000000.0, "taxes_paid": null, "depreciation": 594000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 23000000.0, "change_receivables": 89000000.0, "change_inventories": null, "change_payables": -220000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 400000000.0 }, "sources": [ "10-Q:0000100885-25-000151" ], "value_sources": { "cfo": [ "10-Q:0000100885-25-000151" ], "cfi": [ "10-Q:0000100885-25-000151" ], "cff": [ "10-Q:0000100885-25-000151" ], "capex": [ "10-Q:0000100885-25-000151" ], "d_and_a": [ "10-Q:0000100885-25-000151" ], "sbc": [ "10-Q:0000100885-25-000151" ], "dividends_paid": [ "10-Q:0000100885-25-000151" ], "buybacks": [ "10-Q:0000100885-25-000151" ], "interest_paid": [ "10-Q:0000100885-25-000151" ], "depreciation": [ "10-Q:0000100885-25-000151" ], "deferred_tax": [ "10-Q:0000100885-25-000151" ], "change_receivables": [ "10-Q:0000100885-25-000151" ], "change_payables": [ "10-Q:0000100885-25-000151" ], "proceeds_debt_issuance": [ "10-Q:0000100885-25-000151" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1911000000.0, "cfi": -790000000.0, "cff": -917000000.0, "capex": 902000000.0, "d_and_a": 596000000.0, "sbc": 28000000.0, "dividends_paid": 793000000.0, "buybacks": 100000000.0, "interest_paid": 172000000.0, "taxes_paid": null, "depreciation": 596000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 20000000.0, "change_receivables": -44000000.0, "change_inventories": null, "change_payables": 207000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 400000000.0 }, "sources": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "value_sources": { "cfo": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "cfi": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "cff": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "capex": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "d_and_a": [ "10-Q:0000100885-25-000253" ], "sbc": [ "10-Q:0000100885-25-000253" ], "dividends_paid": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "buybacks": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "interest_paid": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "depreciation": [ "10-Q:0000100885-25-000253" ], "deferred_tax": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "change_receivables": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "change_payables": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "proceeds_debt_issuance": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 2651000000.0, "cfi": -834000000.0, "cff": -2007000000.0, "capex": 831000000.0, "d_and_a": 602000000.0, "sbc": 33000000.0, "dividends_paid": 815000000.0, "buybacks": 731000000.0, "interest_paid": 439000000.0, "taxes_paid": null, "depreciation": 602000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 34000000.0, "change_receivables": -82000000.0, "change_inventories": null, "change_payables": -69000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "value_sources": { "cfo": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "cfi": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "cff": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "capex": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "d_and_a": [ "10-Q:0000100885-25-000321" ], "sbc": [ "10-Q:0000100885-25-000321" ], "dividends_paid": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "buybacks": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "interest_paid": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "depreciation": [ "10-Q:0000100885-25-000321" ], "deferred_tax": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "change_receivables": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "change_payables": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "proceeds_debt_issuance": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 2662000000.0, "cfi": -899000000.0, "cff": -1692000000.0, "capex": 922000000.0, "d_and_a": 606000000.0, "sbc": 31000000.0, "dividends_paid": 810000000.0, "buybacks": 674000000.0, "interest_paid": 186000000.0, "taxes_paid": null, "depreciation": 606000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -49000000.0, "change_receivables": -142000000.0, "change_inventories": null, "change_payables": 271000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "value_sources": { "cfo": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "cfi": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "cff": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "capex": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "d_and_a": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "sbc": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "dividends_paid": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "buybacks": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "interest_paid": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "depreciation": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "deferred_tax": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "change_receivables": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "change_payables": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "proceeds_debt_issuance": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ] }, "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", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2210000000.0, "cfi": -938000000.0, "cff": -878000000.0, "capex": 906000000.0, "d_and_a": 610000000.0, "sbc": 34000000.0, "dividends_paid": 804000000.0, "buybacks": 1420000000.0, "interest_paid": 439000000.0, "taxes_paid": 61000000.0, "depreciation": 610000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -7000000.0, "change_receivables": 71000000.0, "change_inventories": null, "change_payables": -236000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1996000000.0 }, "sources": [ "10-Q:0000100885-26-000155" ], "value_sources": { "cfo": [ "10-Q:0000100885-26-000155" ], "cfi": [ "10-Q:0000100885-26-000155" ], "cff": [ "10-Q:0000100885-26-000155" ], "capex": [ "10-Q:0000100885-26-000155" ], "d_and_a": [ "10-Q:0000100885-26-000155" ], "sbc": [ "10-Q:0000100885-26-000155" ], "dividends_paid": [ "10-Q:0000100885-26-000155" ], "buybacks": [ "10-Q:0000100885-26-000155" ], "interest_paid": [ "10-Q:0000100885-26-000155" ], "taxes_paid": [ "10-Q:0000100885-26-000155" ], "depreciation": [ "10-Q:0000100885-26-000155" ], "deferred_tax": [ "10-Q:0000100885-26-000155" ], "change_receivables": [ "10-Q:0000100885-26-000155" ], "change_payables": [ "10-Q:0000100885-26-000155" ], "proceeds_debt_issuance": [ "10-Q:0000100885-26-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 2333000000.0, "cfi": -901000000.0, "cff": -1771000000.0, "capex": 936000000.0, "d_and_a": 613000000.0, "sbc": 37000000.0, "dividends_paid": 795000000.0, "buybacks": 1259000000.0, "interest_paid": 171000000.0, "taxes_paid": 724000000.0, "depreciation": 613000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -116000000.0, "change_receivables": -50000000.0, "change_inventories": null, "change_payables": 33000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "value_sources": { "cfo": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "cfi": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "cff": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "capex": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "d_and_a": [ "10-Q:0000100885-26-000250" ], "sbc": [ "10-Q:0000100885-26-000250" ], "dividends_paid": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "buybacks": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "interest_paid": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "taxes_paid": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "depreciation": [ "10-Q:0000100885-26-000250" ], "deferred_tax": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "change_receivables": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "change_payables": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 2522000000.0, "cfi": -952000000.0, "cff": -1823000000.0, "capex": 950000000.0, "d_and_a": 618000000.0, "sbc": 39000000.0, "dividends_paid": 819000000.0, "buybacks": 0.0, "interest_paid": 473000000.0, "taxes_paid": 56000000.0, "depreciation": 618000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 295000000.0, "change_receivables": 6000000.0, "change_inventories": null, "change_payables": -121000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "value_sources": { "cfo": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "cfi": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "cff": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "capex": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "d_and_a": [ "10-Q:0000100885-26-000321" ], "sbc": [ "10-Q:0000100885-26-000321" ], "dividends_paid": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "buybacks": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "interest_paid": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "taxes_paid": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "depreciation": [ "10-Q:0000100885-26-000321" ], "deferred_tax": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "change_receivables": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "change_payables": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "proceeds_debt_issuance": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2225000000.0, "cfi": -971000000.0, "cff": -804000000.0, "capex": 999000000.0, "d_and_a": 624000000.0, "sbc": 32000000.0, "dividends_paid": 818000000.0, "buybacks": 0.0, "interest_paid": 228000000.0, "taxes_paid": null, "depreciation": 624000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 69000000.0, "change_receivables": -61000000.0, "change_inventories": null, "change_payables": 128000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "value_sources": { "cfo": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "cfi": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "cff": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "capex": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "d_and_a": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "sbc": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "dividends_paid": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "buybacks": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "interest_paid": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "depreciation": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "deferred_tax": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "change_receivables": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "change_payables": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ], "proceeds_debt_issuance": [ "10-K:0000100885-26-000037", "10-Q:0000100885-25-000321" ] }, "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", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 2440000000.0, "cfi": -988000000.0, "cff": -1981000000.0, "capex": 937000000.0, "d_and_a": 633000000.0, "sbc": 29000000.0, "dividends_paid": 821000000.0, "buybacks": 0.0, "interest_paid": 441000000.0, "taxes_paid": 59000000.0, "depreciation": 633000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 54000000.0, "change_receivables": 126000000.0, "change_inventories": null, "change_payables": -135000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000100885-26-000155" ], "value_sources": { "cfo": [ "10-Q:0000100885-26-000155" ], "cfi": [ "10-Q:0000100885-26-000155" ], "cff": [ "10-Q:0000100885-26-000155" ], "capex": [ "10-Q:0000100885-26-000155" ], "d_and_a": [ "10-Q:0000100885-26-000155" ], "sbc": [ "10-Q:0000100885-26-000155" ], "dividends_paid": [ "10-Q:0000100885-26-000155" ], "buybacks": [ "10-Q:0000100885-26-000155" ], "interest_paid": [ "10-Q:0000100885-26-000155" ], "taxes_paid": [ "10-Q:0000100885-26-000155" ], "depreciation": [ "10-Q:0000100885-26-000155" ], "deferred_tax": [ "10-Q:0000100885-26-000155" ], "change_receivables": [ "10-Q:0000100885-26-000155" ], "change_payables": [ "10-Q:0000100885-26-000155" ], "proceeds_debt_issuance": [ "10-Q:0000100885-26-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 3076000000.0, "cfi": -1076000000.0, "cff": -1128000000.0, "capex": 873000000.0, "d_and_a": 638000000.0, "sbc": 31000000.0, "dividends_paid": 819000000.0, "buybacks": 26000000.0, "interest_paid": 197000000.0, "taxes_paid": 177000000.0, "depreciation": 638000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 39000000.0, "change_receivables": 144000000.0, "change_inventories": null, "change_payables": 187000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "value_sources": { "cfo": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "cfi": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "cff": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "capex": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "d_and_a": [ "10-Q:0000100885-26-000250" ], "sbc": [ "10-Q:0000100885-26-000250" ], "dividends_paid": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "buybacks": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "interest_paid": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "taxes_paid": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "depreciation": [ "10-Q:0000100885-26-000250" ], "deferred_tax": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "change_receivables": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "change_payables": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "proceeds_debt_issuance": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 2786000000.0, "cfi": -1392000000.0, "cff": -799000000.0, "capex": 1024000000.0, "d_and_a": 643000000.0, "sbc": 38000000.0, "dividends_paid": 844000000.0, "buybacks": 0.0, "interest_paid": 432000000.0, "taxes_paid": 104000000.0, "depreciation": 643000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 114000000.0, "change_receivables": 10000000.0, "change_inventories": null, "change_payables": -30000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "value_sources": { "cfo": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "cfi": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "cff": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "capex": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "d_and_a": [ "10-Q:0000100885-26-000321" ], "sbc": [ "10-Q:0000100885-26-000321" ], "dividends_paid": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "buybacks": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "interest_paid": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "taxes_paid": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "depreciation": [ "10-Q:0000100885-26-000321" ], "deferred_tax": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "change_receivables": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "change_payables": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ], "proceeds_debt_issuance": [ "10-Q:0000100885-26-000250", "10-Q:0000100885-26-000321" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "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": 8540000000.0, "cfi": -2676000000.0, "cff": -4902000000.0, "capex": 2927000000.0, "d_and_a": 2210000000.0, "sbc": 73000000.0, "dividends_paid": 2626000000.0, "buybacks": 3705000000.0, "interest_paid": 1050000000.0, "taxes_paid": null, "depreciation": 2210000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 340000000.0, "change_receivables": -90000000.0, "change_inventories": null, "change_payables": -73000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4004000000.0 }, "sources": [ "10-K:0001437749-23-002959" ], "value_sources": { "cfo": [ "10-K:0001437749-23-002959" ], "cfi": [ "10-K:0001437749-23-002959" ], "cff": [ "10-K:0001437749-23-002959" ], "capex": [ "10-K:0001437749-23-002959" ], "d_and_a": [ "10-K:0001437749-23-002959" ], "sbc": [ "10-K:0001437749-23-002959" ], "dividends_paid": [ "10-K:0001437749-23-002959" ], "buybacks": [ "10-K:0001437749-23-002959" ], "interest_paid": [ "10-K:0001437749-23-002959" ], "depreciation": [ "10-K:0001437749-23-002959" ], "deferred_tax": [ "10-K:0001437749-23-002959" ], "change_receivables": [ "10-K:0001437749-23-002959" ], "change_payables": [ "10-K:0001437749-23-002959" ], "proceeds_debt_issuance": [ "10-K:0001437749-23-002959" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 9032000000.0, "cfi": -2709000000.0, "cff": -7158000000.0, "capex": 2936000000.0, "d_and_a": 2208000000.0, "sbc": 88000000.0, "dividends_paid": 2800000000.0, "buybacks": 7291000000.0, "interest_paid": 1087000000.0, "taxes_paid": -1658000000.0, "depreciation": 2208000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 154000000.0, "change_receivables": 217000000.0, "change_inventories": null, "change_payables": 184000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4201000000.0 }, "sources": [ "10-K:0001437749-24-003599" ], "value_sources": { "cfo": [ "10-K:0001437749-24-003599" ], "cfi": [ "10-K:0001437749-24-003599" ], "cff": [ "10-K:0001437749-24-003599" ], "capex": [ "10-K:0001437749-24-003599" ], "d_and_a": [ "10-K:0001437749-24-003599" ], "sbc": [ "10-K:0001437749-24-003599" ], "dividends_paid": [ "10-K:0001437749-24-003599" ], "buybacks": [ "10-K:0001437749-24-003599" ], "interest_paid": [ "10-K:0001437749-24-003599" ], "taxes_paid": [ "10-K:0001437749-24-003599" ], "depreciation": [ "10-K:0001437749-24-003599" ], "deferred_tax": [ "10-K:0001437749-24-003599" ], "change_receivables": [ "10-K:0001437749-24-003599" ], "change_payables": [ "10-K:0001437749-24-003599" ], "proceeds_debt_issuance": [ "10-K:0001437749-24-003599" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 9362000000.0, "cfi": -3471000000.0, "cff": -5887000000.0, "capex": 3620000000.0, "d_and_a": 2246000000.0, "sbc": 99000000.0, "dividends_paid": 3159000000.0, "buybacks": 6282000000.0, "interest_paid": 1156000000.0, "taxes_paid": null, "depreciation": 2246000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 262000000.0, "change_receivables": 169000000.0, "change_inventories": null, "change_payables": 565000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6080000000.0 }, "sources": [ "10-K:0000100885-25-000042" ], "value_sources": { "cfo": [ "10-K:0000100885-25-000042" ], "cfi": [ "10-K:0000100885-25-000042" ], "cff": [ "10-K:0000100885-25-000042" ], "capex": [ "10-K:0000100885-25-000042" ], "d_and_a": [ "10-K:0000100885-25-000042" ], "sbc": [ "10-K:0000100885-25-000042" ], "dividends_paid": [ "10-K:0000100885-25-000042" ], "buybacks": [ "10-K:0000100885-25-000042" ], "interest_paid": [ "10-K:0000100885-25-000042" ], "depreciation": [ "10-K:0000100885-25-000042" ], "deferred_tax": [ "10-K:0000100885-25-000042" ], "change_receivables": [ "10-K:0000100885-25-000042" ], "change_payables": [ "10-K:0000100885-25-000042" ], "proceeds_debt_issuance": [ "10-K:0000100885-25-000042" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 8379000000.0, "cfi": -3667000000.0, "cff": -4625000000.0, "capex": 3606000000.0, "d_and_a": 2318000000.0, "sbc": 107000000.0, "dividends_paid": 3173000000.0, "buybacks": 705000000.0, "interest_paid": 1268000000.0, "taxes_paid": null, "depreciation": 2318000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 117000000.0, "change_receivables": 177000000.0, "change_inventories": null, "change_payables": -215000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1599000000.0 }, "sources": [ "10-K:0000100885-26-000037" ], "value_sources": { "cfo": [ "10-K:0000100885-26-000037" ], "cfi": [ "10-K:0000100885-26-000037" ], "cff": [ "10-K:0000100885-26-000037" ], "capex": [ "10-K:0000100885-26-000037" ], "d_and_a": [ "10-K:0000100885-26-000037" ], "sbc": [ "10-K:0000100885-26-000037" ], "dividends_paid": [ "10-K:0000100885-26-000037" ], "buybacks": [ "10-K:0000100885-26-000037" ], "interest_paid": [ "10-K:0000100885-26-000037" ], "depreciation": [ "10-K:0000100885-26-000037" ], "deferred_tax": [ "10-K:0000100885-26-000037" ], "change_receivables": [ "10-K:0000100885-26-000037" ], "change_payables": [ "10-K:0000100885-26-000037" ], "proceeds_debt_issuance": [ "10-K:0000100885-26-000037" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 9346000000.0, "cfi": -3325000000.0, "cff": -6067000000.0, "capex": 3452000000.0, "d_and_a": 2398000000.0, "sbc": 118000000.0, "dividends_paid": 3213000000.0, "buybacks": 1505000000.0, "interest_paid": 1260000000.0, "taxes_paid": 1340000000.0, "depreciation": 2398000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 28000000.0, "change_receivables": -179000000.0, "change_inventories": null, "change_payables": 189000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 800000000.0 }, "sources": [ "10-K:0000100885-25-000042", "10-K:0000100885-26-000037" ], "value_sources": { "cfo": [ "10-K:0000100885-26-000037" ], "cfi": [ "10-K:0000100885-26-000037" ], "cff": [ "10-K:0000100885-26-000037" ], "capex": [ "10-K:0000100885-26-000037" ], "d_and_a": [ "10-K:0000100885-26-000037" ], "sbc": [ "10-K:0000100885-26-000037" ], "dividends_paid": [ "10-K:0000100885-26-000037" ], "buybacks": [ "10-K:0000100885-26-000037" ], "interest_paid": [ "10-K:0000100885-26-000037" ], "taxes_paid": [ "10-K:0000100885-25-000042" ], "depreciation": [ "10-K:0000100885-26-000037" ], "deferred_tax": [ "10-K:0000100885-26-000037" ], "change_receivables": [ "10-K:0000100885-26-000037" ], "change_payables": [ "10-K:0000100885-26-000037" ], "proceeds_debt_issuance": [ "10-K:0000100885-26-000037" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 9290000000.0, "cfi": -3762000000.0, "cff": -5276000000.0, "capex": 3791000000.0, "d_and_a": 2465000000.0, "sbc": 142000000.0, "dividends_paid": 3236000000.0, "buybacks": 2679000000.0, "interest_paid": 1311000000.0, "taxes_paid": null, "depreciation": 2465000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 241000000.0, "change_receivables": -34000000.0, "change_inventories": null, "change_payables": -196000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1995000000.0 }, "sources": [ "10-K:0000100885-26-000037" ], "value_sources": { "cfo": [ "10-K:0000100885-26-000037" ], "cfi": [ "10-K:0000100885-26-000037" ], "cff": [ "10-K:0000100885-26-000037" ], "capex": [ "10-K:0000100885-26-000037" ], "d_and_a": [ "10-K:0000100885-26-000037" ], "sbc": [ "10-K:0000100885-26-000037" ], "dividends_paid": [ "10-K:0000100885-26-000037" ], "buybacks": [ "10-K:0000100885-26-000037" ], "interest_paid": [ "10-K:0000100885-26-000037" ], "depreciation": [ "10-K:0000100885-26-000037" ], "deferred_tax": [ "10-K:0000100885-26-000037" ], "change_receivables": [ "10-K:0000100885-26-000037" ], "change_payables": [ "10-K:0000100885-26-000037" ], "proceeds_debt_issuance": [ "10-K:0000100885-26-000037" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000100885-21-000068": { "kind": "filing", "form": "10-K", "accession": "0000100885-21-000068", "report_date": "2020-12-31", "filed": "2021-02-05", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088521000068/unp-20201231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088521000068/" }, "10-K:0000100885-25-000042": { "kind": "filing", "form": "10-K", "accession": "0000100885-25-000042", "report_date": "2024-12-31", "filed": "2025-02-07", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088525000042/unp-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088525000042/" }, "10-K:0000100885-26-000037": { "kind": "filing", "form": "10-K", "accession": "0000100885-26-000037", "report_date": "2025-12-31", "filed": "2026-02-06", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088526000037/unp-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088526000037/" }, "10-K:0001437749-22-002494": { "kind": "filing", "form": "10-K", "accession": "0001437749-22-002494", "report_date": "2021-12-31", "filed": "2022-02-04", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774922002494/unp20211231_10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774922002494/" }, "10-K:0001437749-23-002959": { "kind": "filing", "form": "10-K", "accession": "0001437749-23-002959", "report_date": "2022-12-31", "filed": "2023-02-10", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774923002959/unp20221231_10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774923002959/" }, "10-K:0001437749-24-003599": { "kind": "filing", "form": "10-K", "accession": "0001437749-24-003599", "report_date": "2023-12-31", "filed": "2024-02-09", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774924003599/unp20231231_10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774924003599/" }, "10-Q:0000100885-20-000143": { "kind": "filing", "form": "10-Q", "accession": "0000100885-20-000143", "report_date": "2020-03-31", "filed": "2020-04-23", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088520000143/unp-20200331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088520000143/" }, "10-Q:0000100885-20-000221": { "kind": "filing", "form": "10-Q", "accession": "0000100885-20-000221", "report_date": "2020-06-30", "filed": "2020-07-23", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088520000221/unp-20200630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088520000221/" }, "10-Q:0000100885-20-000304": { "kind": "filing", "form": "10-Q", "accession": "0000100885-20-000304", "report_date": "2020-09-30", "filed": "2020-10-22", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088520000304/unp-20200930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088520000304/" }, "10-Q:0000100885-21-000162": { "kind": "filing", "form": "10-Q", "accession": "0000100885-21-000162", "report_date": "2021-03-31", "filed": "2021-04-22", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088521000162/unp-20210331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088521000162/" }, "10-Q:0000100885-21-000250": { "kind": "filing", "form": "10-Q", "accession": "0000100885-21-000250", "report_date": "2021-06-30", "filed": "2021-07-22", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088521000250/unp-20210630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088521000250/" }, "10-Q:0000100885-21-000353": { "kind": "filing", "form": "10-Q", "accession": "0000100885-21-000353", "report_date": "2021-09-30", "filed": "2021-10-21", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088521000353/unp-20210930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088521000353/" }, "10-Q:0000100885-25-000151": { "kind": "filing", "form": "10-Q", "accession": "0000100885-25-000151", "report_date": "2025-03-31", "filed": "2025-04-24", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088525000151/unp-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088525000151/" }, "10-Q:0000100885-25-000253": { "kind": "filing", "form": "10-Q", "accession": "0000100885-25-000253", "report_date": "2025-06-30", "filed": "2025-07-24", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088525000253/unp-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088525000253/" }, "10-Q:0000100885-25-000321": { "kind": "filing", "form": "10-Q", "accession": "0000100885-25-000321", "report_date": "2025-09-30", "filed": "2025-10-23", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088525000321/unp-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088525000321/" }, "10-Q:0000100885-26-000155": { "kind": "filing", "form": "10-Q", "accession": "0000100885-26-000155", "report_date": "2026-03-31", "filed": "2026-04-23", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088526000155/unp-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088526000155/" }, "10-Q:0000100885-26-000250": { "kind": "filing", "form": "10-Q", "accession": "0000100885-26-000250", "report_date": "2026-06-30", "filed": "2026-07-23", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088526000250/unp-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088526000250/" }, "10-Q:0000100885-26-000321": { "kind": "filing", "form": "10-Q", "accession": "0000100885-26-000321", "report_date": "2026-09-30", "filed": "2026-10-22", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/100885/000010088526000321/unp-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000010088526000321/" }, "10-Q:0001437749-22-009414": { "kind": "filing", "form": "10-Q", "accession": "0001437749-22-009414", "report_date": "2022-03-31", "filed": "2022-04-21", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774922009414/unp20220331_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774922009414/" }, "10-Q:0001437749-22-017515": { "kind": "filing", "form": "10-Q", "accession": "0001437749-22-017515", "report_date": "2022-06-30", "filed": "2022-07-21", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774922017515/unp20220525_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774922017515/" }, "10-Q:0001437749-22-024458": { "kind": "filing", "form": "10-Q", "accession": "0001437749-22-024458", "report_date": "2022-09-30", "filed": "2022-10-20", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774922024458/unp20220930_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774922024458/" }, "10-Q:0001437749-23-010730": { "kind": "filing", "form": "10-Q", "accession": "0001437749-23-010730", "report_date": "2023-03-31", "filed": "2023-04-20", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774923010730/unp20230331b_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774923010730/" }, "10-Q:0001437749-23-020699": { "kind": "filing", "form": "10-Q", "accession": "0001437749-23-020699", "report_date": "2023-06-30", "filed": "2023-07-26", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774923020699/unp20230630_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774923020699/" }, "10-Q:0001437749-23-028607": { "kind": "filing", "form": "10-Q", "accession": "0001437749-23-028607", "report_date": "2023-09-30", "filed": "2023-10-19", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774923028607/unp20230930_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774923028607/" }, "10-Q:0001437749-24-013206": { "kind": "filing", "form": "10-Q", "accession": "0001437749-24-013206", "report_date": "2024-03-31", "filed": "2024-04-25", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774924013206/unp20240331_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774924013206/" }, "10-Q:0001437749-24-023463": { "kind": "filing", "form": "10-Q", "accession": "0001437749-24-023463", "report_date": "2024-06-30", "filed": "2024-07-25", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774924023463/unp20240630c_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774924023463/" }, "10-Q:0001437749-24-032008": { "kind": "filing", "form": "10-Q", "accession": "0001437749-24-032008", "report_date": "2024-09-30", "filed": "2024-10-24", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/100885/000143774924032008/unp20240930_10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/100885/000143774924032008/" } }, "restatements": [ { "period": "FY2021 Q1", "item": "revenue", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 4649000000.0, "source": "10-Q:0000100885-21-000162", "filed": "2021-04-22" }, "latest": { "value": 5001000000.0, "source": "10-Q:0001437749-22-009414", "filed": "2022-04-21" }, "used": { "value": 5001000000.0, "source": "10-Q:0001437749-22-009414", "filed": "2022-04-21" } }, { "period": "FY2021 Q2", "item": "revenue", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 5132000000.0, "source": "10-Q:0000100885-21-000250", "filed": "2021-07-22" }, "latest": { "value": 5504000000.0, "source": "10-Q:0001437749-22-017515", "filed": "2022-07-21" }, "used": { "value": 5504000000.0, "source": "10-Q:0001437749-22-017515", "filed": "2022-07-21" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 5166000000.0, "source": "10-Q:0000100885-21-000353", "filed": "2021-10-21" }, "latest": { "value": 5566000000.0, "source": "10-Q:0001437749-22-024458", "filed": "2022-10-20" }, "used": { "value": 5566000000.0, "source": "10-Q:0001437749-22-024458", "filed": "2022-10-20" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 14947000000.0, "source": "10-Q:0000100885-21-000353", "filed": "2021-10-21" }, "latest": { "value": 16071000000.0, "source": "10-Q:0001437749-22-024458", "filed": "2022-10-20" }, "used": { "value": 16071000000.0, "source": "10-Q:0001437749-22-024458", "filed": "2022-10-20" } }, { "period": "FY2022 Q1", "item": "short_term_borrowings", "start": null, "end": "2022-03-31", "first": { "value": 300000000.0, "source": "10-Q:0001437749-22-009414", "filed": "2022-04-21" }, "latest": { "value": 100000000.0, "source": "10-Q:0001437749-23-010730", "filed": "2023-04-20" }, "used": { "value": 300000000.0, "source": "10-Q:0001437749-22-009414", "filed": "2022-04-21" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2020 Q4", "item": "taxes_paid", "value": -2139000000.0, "sources": [ "10-K:0001437749-22-002494", "10-Q:0000100885-21-000353" ], "reason": "reported with opposite signs" }, { "table": "cf_annual", "period": "FY2020", "item": "taxes_paid", "value": null, "sources": [ "10-K:0000100885-21-000068", "10-K:0001437749-22-002494", "10-K:0001437749-23-002959" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2021 Q1", "item": "taxes_paid", "value": -1000000.0, "sources": [ "10-Q:0001437749-22-009414" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2021 Q2", "item": "taxes_paid", "value": -711000000.0, "sources": [ "10-Q:0001437749-22-009414", "10-Q:0001437749-22-017515" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2021 Q3", "item": "taxes_paid", "value": -529000000.0, "sources": [ "10-Q:0001437749-22-017515", "10-Q:0001437749-22-024458" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2021 Q4", "item": "taxes_paid", "value": -417000000.0, "sources": [ "10-K:0001437749-23-002959", "10-Q:0001437749-22-024458" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2022 Q3", "item": "taxes_paid", "value": 2506000000.0, "sources": [ "10-Q:0001437749-23-020699", "10-Q:0001437749-23-028607" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2022 Q4", "item": "taxes_paid", "value": -3533000000.0, "sources": [ "10-K:0001437749-24-003599", "10-Q:0001437749-23-028607" ], "reason": "reported with opposite signs" }, { "table": "cf_annual", "period": "FY2022", "item": "taxes_paid", "value": null, "sources": [ "10-K:0000100885-25-000042", "10-K:0001437749-23-002959", "10-K:0001437749-24-003599" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q3", "item": "taxes_paid", "value": -329000000.0, "sources": [ "10-Q:0001437749-24-023463", "10-Q:0001437749-24-032008" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2023 Q4", "item": "taxes_paid", "value": 2641000000.0, "sources": [ "10-K:0000100885-25-000042", "10-Q:0001437749-24-032008" ], "reason": "reported with opposite signs" }, { "table": "cf_annual", "period": "FY2023", "item": "taxes_paid", "value": null, "sources": [ "10-K:0000100885-25-000042", "10-K:0001437749-24-003599" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2024 Q1", "item": "taxes_paid", "value": 46000000.0, "sources": [ "10-Q:0000100885-25-000151" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2024 Q2", "item": "taxes_paid", "value": 1100000000.0, "sources": [ "10-Q:0000100885-25-000151", "10-Q:0000100885-25-000253" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2024 Q3", "item": "taxes_paid", "value": 73000000.0, "sources": [ "10-Q:0000100885-25-000253", "10-Q:0000100885-25-000321" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2024 Q4", "item": "taxes_paid", "value": 121000000.0, "sources": [ "10-K:0000100885-25-000042", "10-Q:0000100885-25-000321" ], "reason": "reported with opposite signs" }, { "table": "cf_quarterly", "period": "FY2025 Q2", "item": "proceeds_debt_issuance", "value": -1000000.0, "sources": [ "10-Q:0000100885-26-000155", "10-Q:0000100885-26-000250" ], "reason": "negative where the item cannot be negative" } ], "events": [] }