{ "schema": "annalist.dataset/0.1", "company": { "id": "verizon", "name": "Verizon Communications Inc.", "country": "US", "template": "corporate", "cik": "0000732712", "tickers": [ "VZ" ], "entity_name": "Verizon Communications Inc.", "fiscal_year_end": "1231", "sic": "4813", "sic_description": "Telephone Communications (No Radiotelephone)", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-29" }, "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": 31610000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8585000000.0, "operating_income": 6579000000.0, "interest_expense": 1034000000.0, "pretax_income": 5676000000.0, "income_tax": 1389000000.0, "net_income_incl_nci": 4287000000.0, "nci_profit": 131000000.0, "net_income": 4156000000.0, "net_income_common": null, "eps_basic": 1.0, "eps_diluted": 1.0, "shares_basic": 4139000000.0, "shares_diluted": 4141000000.0, "dps_declared": 0.615, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-21-000024" ], "value_sources": { "revenue": [ "10-Q:0000732712-21-000024" ], "sga": [ "10-Q:0000732712-21-000024" ], "operating_income": [ "10-Q:0000732712-21-000024" ], "interest_expense": [ "10-Q:0000732712-21-000024" ], "pretax_income": [ "10-Q:0000732712-21-000024" ], "income_tax": [ "10-Q:0000732712-21-000024" ], "net_income_incl_nci": [ "10-Q:0000732712-21-000024" ], "nci_profit": [ "10-Q:0000732712-21-000024" ], "net_income": [ "10-Q:0000732712-21-000024" ], "eps_basic": [ "10-Q:0000732712-21-000024" ], "eps_diluted": [ "10-Q:0000732712-21-000024" ], "shares_basic": [ "10-Q:0000732712-21-000024" ], "shares_diluted": [ "10-Q:0000732712-21-000024" ], "dps_declared": [ "10-Q:0000732712-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 30447000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7156000000.0, "operating_income": 7361000000.0, "interest_expense": 1089000000.0, "pretax_income": 6187000000.0, "income_tax": 1348000000.0, "net_income_incl_nci": 4839000000.0, "nci_profit": 139000000.0, "net_income": 4700000000.0, "net_income_common": null, "eps_basic": 1.14, "eps_diluted": 1.13, "shares_basic": 4139000000.0, "shares_diluted": 4141000000.0, "dps_declared": 0.615, "operating_lease_cost": 1254000000.0 }, "sources": [ "10-Q:0000732712-21-000046" ], "value_sources": { "revenue": [ "10-Q:0000732712-21-000046" ], "sga": [ "10-Q:0000732712-21-000046" ], "operating_income": [ "10-Q:0000732712-21-000046" ], "interest_expense": [ "10-Q:0000732712-21-000046" ], "pretax_income": [ "10-Q:0000732712-21-000046" ], "income_tax": [ "10-Q:0000732712-21-000046" ], "net_income_incl_nci": [ "10-Q:0000732712-21-000046" ], "nci_profit": [ "10-Q:0000732712-21-000046" ], "net_income": [ "10-Q:0000732712-21-000046" ], "eps_basic": [ "10-Q:0000732712-21-000046" ], "eps_diluted": [ "10-Q:0000732712-21-000046" ], "shares_basic": [ "10-Q:0000732712-21-000046" ], "shares_diluted": [ "10-Q:0000732712-21-000046" ], "dps_declared": [ "10-Q:0000732712-21-000046" ], "operating_lease_cost": [ "10-Q:0000732712-21-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 31543000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7339000000.0, "operating_income": 7678000000.0, "interest_expense": 1044000000.0, "pretax_income": 5851000000.0, "income_tax": 1347000000.0, "net_income_incl_nci": 4504000000.0, "nci_profit": 147000000.0, "net_income": 4357000000.0, "net_income_common": null, "eps_basic": 1.05, "eps_diluted": 1.05, "shares_basic": 4140000000.0, "shares_diluted": 4142000000.0, "dps_declared": 0.6275, "operating_lease_cost": 1291000000.0 }, "sources": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-21-000054" ], "value_sources": { "revenue": [ "10-Q:0000732712-21-000054" ], "sga": [ "10-Q:0000732712-21-000054" ], "operating_income": [ "10-Q:0000732712-21-000054" ], "interest_expense": [ "10-Q:0000732712-21-000054" ], "pretax_income": [ "10-Q:0000732712-21-000054" ], "income_tax": [ "10-Q:0000732712-21-000054" ], "net_income_incl_nci": [ "10-Q:0000732712-21-000054" ], "nci_profit": [ "10-Q:0000732712-21-000054" ], "net_income": [ "10-Q:0000732712-21-000054" ], "eps_basic": [ "10-Q:0000732712-21-000054" ], "eps_diluted": [ "10-Q:0000732712-21-000054" ], "shares_basic": [ "10-Q:0000732712-21-000054" ], "shares_diluted": [ "10-Q:0000732712-21-000054" ], "dps_declared": [ "10-Q:0000732712-21-000054" ], "operating_lease_cost": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-21-000054" ] }, "method": "derived", "value_methods": { "operating_lease_cost": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 34692000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8493000000.0, "operating_income": 7180000000.0, "interest_expense": 1080000000.0, "pretax_income": 6253000000.0, "income_tax": 1535000000.0, "net_income_incl_nci": 4718000000.0, "nci_profit": 130000000.0, "net_income": 4588000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1250000000.0 }, "sources": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "value_sources": { "revenue": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "sga": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "operating_income": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "interest_expense": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "pretax_income": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "income_tax": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "net_income_incl_nci": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "nci_profit": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "net_income": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "operating_lease_cost": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 32867000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7401000000.0, "operating_income": 7770000000.0, "interest_expense": 1101000000.0, "pretax_income": 7078000000.0, "income_tax": 1700000000.0, "net_income_incl_nci": 5378000000.0, "nci_profit": 133000000.0, "net_income": 5245000000.0, "net_income_common": null, "eps_basic": 1.27, "eps_diluted": 1.27, "shares_basic": 4141000000.0, "shares_diluted": 4142000000.0, "dps_declared": 0.6275, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-22-000019" ], "value_sources": { "revenue": [ "10-Q:0000732712-22-000019" ], "sga": [ "10-Q:0000732712-22-000019" ], "operating_income": [ "10-Q:0000732712-22-000019" ], "interest_expense": [ "10-Q:0000732712-22-000019" ], "pretax_income": [ "10-Q:0000732712-22-000019" ], "income_tax": [ "10-Q:0000732712-22-000019" ], "net_income_incl_nci": [ "10-Q:0000732712-22-000019" ], "nci_profit": [ "10-Q:0000732712-22-000019" ], "net_income": [ "10-Q:0000732712-22-000019" ], "eps_basic": [ "10-Q:0000732712-22-000019" ], "eps_diluted": [ "10-Q:0000732712-22-000019" ], "shares_basic": [ "10-Q:0000732712-22-000019" ], "shares_diluted": [ "10-Q:0000732712-22-000019" ], "dps_declared": [ "10-Q:0000732712-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 33764000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7324000000.0, "operating_income": 8165000000.0, "interest_expense": 844000000.0, "pretax_income": 7824000000.0, "income_tax": 1875000000.0, "net_income_incl_nci": 5949000000.0, "nci_profit": 149000000.0, "net_income": 5800000000.0, "net_income_common": null, "eps_basic": 1.4, "eps_diluted": 1.4, "shares_basic": 4141000000.0, "shares_diluted": 4143000000.0, "dps_declared": 0.6275, "operating_lease_cost": 1341000000.0 }, "sources": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-22-000043" ], "value_sources": { "revenue": [ "10-Q:0000732712-22-000043" ], "sga": [ "10-Q:0000732712-22-000043" ], "operating_income": [ "10-Q:0000732712-22-000043" ], "interest_expense": [ "10-Q:0000732712-22-000043" ], "pretax_income": [ "10-Q:0000732712-22-000043" ], "income_tax": [ "10-Q:0000732712-22-000043" ], "net_income_incl_nci": [ "10-Q:0000732712-22-000043" ], "nci_profit": [ "10-Q:0000732712-22-000043" ], "net_income": [ "10-Q:0000732712-22-000043" ], "eps_basic": [ "10-Q:0000732712-22-000043" ], "eps_diluted": [ "10-Q:0000732712-22-000043" ], "shares_basic": [ "10-Q:0000732712-22-000043" ], "shares_diluted": [ "10-Q:0000732712-22-000043" ], "dps_declared": [ "10-Q:0000732712-22-000043" ], "operating_lease_cost": [ "10-Q:0000732712-21-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 32915000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 6521000000.0, "operating_income": 8905000000.0, "interest_expense": 801000000.0, "pretax_income": 8374000000.0, "income_tax": 1820000000.0, "net_income_incl_nci": 6554000000.0, "nci_profit": 147000000.0, "net_income": 6407000000.0, "net_income_common": null, "eps_basic": 1.55, "eps_diluted": 1.55, "shares_basic": 4142000000.0, "shares_diluted": 4144000000.0, "dps_declared": 0.64, "operating_lease_cost": 1332000000.0 }, "sources": [ "10-Q:0000732712-21-000054", "10-Q:0000732712-22-000050" ], "value_sources": { "revenue": [ "10-Q:0000732712-22-000050" ], "sga": [ "10-Q:0000732712-22-000050" ], "operating_income": [ "10-Q:0000732712-22-000050" ], "interest_expense": [ "10-Q:0000732712-22-000050" ], "pretax_income": [ "10-Q:0000732712-22-000050" ], "income_tax": [ "10-Q:0000732712-22-000050" ], "net_income_incl_nci": [ "10-Q:0000732712-22-000050" ], "nci_profit": [ "10-Q:0000732712-22-000050" ], "net_income": [ "10-Q:0000732712-22-000050" ], "eps_basic": [ "10-Q:0000732712-22-000050" ], "eps_diluted": [ "10-Q:0000732712-22-000050" ], "shares_basic": [ "10-Q:0000732712-22-000050" ], "shares_diluted": [ "10-Q:0000732712-22-000050" ], "dps_declared": [ "10-Q:0000732712-22-000050" ], "operating_lease_cost": [ "10-Q:0000732712-21-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 34067000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7412000000.0, "operating_income": 7608000000.0, "interest_expense": 739000000.0, "pretax_income": 6144000000.0, "income_tax": 1407000000.0, "net_income_incl_nci": 4737000000.0, "nci_profit": 124000000.0, "net_income": 4613000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1331000000.0 }, "sources": [ "10-K:0000732712-23-000012", "10-Q:0000732712-21-000054", "10-Q:0000732712-22-000050" ], "value_sources": { "revenue": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "sga": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "operating_income": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "interest_expense": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "pretax_income": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "income_tax": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "net_income_incl_nci": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "nci_profit": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "net_income": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "operating_lease_cost": [ "10-K:0000732712-23-000012", "10-Q:0000732712-21-000054" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 33554000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7172000000.0, "operating_income": 7796000000.0, "interest_expense": 786000000.0, "pretax_income": 6083000000.0, "income_tax": 1372000000.0, "net_income_incl_nci": 4711000000.0, "nci_profit": 131000000.0, "net_income": 4580000000.0, "net_income_common": null, "eps_basic": 1.09, "eps_diluted": 1.09, "shares_basic": 4201000000.0, "shares_diluted": 4202000000.0, "dps_declared": 0.64, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-23-000029" ], "value_sources": { "revenue": [ "10-Q:0000732712-23-000029" ], "sga": [ "10-Q:0000732712-23-000029" ], "operating_income": [ "10-Q:0000732712-23-000029" ], "interest_expense": [ "10-Q:0000732712-23-000029" ], "pretax_income": [ "10-Q:0000732712-23-000029" ], "income_tax": [ "10-Q:0000732712-23-000029" ], "net_income_incl_nci": [ "10-Q:0000732712-23-000029" ], "nci_profit": [ "10-Q:0000732712-23-000029" ], "net_income": [ "10-Q:0000732712-23-000029" ], "eps_basic": [ "10-Q:0000732712-23-000029" ], "eps_diluted": [ "10-Q:0000732712-23-000029" ], "shares_basic": [ "10-Q:0000732712-23-000029" ], "shares_diluted": [ "10-Q:0000732712-23-000029" ], "dps_declared": [ "10-Q:0000732712-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 33789000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7496000000.0, "operating_income": 7552000000.0, "interest_expense": 785000000.0, "pretax_income": 6857000000.0, "income_tax": 1542000000.0, "net_income_incl_nci": 5315000000.0, "nci_profit": 116000000.0, "net_income": 5199000000.0, "net_income_common": null, "eps_basic": 1.24, "eps_diluted": 1.24, "shares_basic": 4201000000.0, "shares_diluted": 4202000000.0, "dps_declared": 0.64, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-23-000055" ], "value_sources": { "revenue": [ "10-Q:0000732712-23-000055" ], "sga": [ "10-Q:0000732712-23-000055" ], "operating_income": [ "10-Q:0000732712-23-000055" ], "interest_expense": [ "10-Q:0000732712-23-000055" ], "pretax_income": [ "10-Q:0000732712-23-000055" ], "income_tax": [ "10-Q:0000732712-23-000055" ], "net_income_incl_nci": [ "10-Q:0000732712-23-000055" ], "nci_profit": [ "10-Q:0000732712-23-000055" ], "net_income": [ "10-Q:0000732712-23-000055" ], "eps_basic": [ "10-Q:0000732712-23-000055" ], "eps_diluted": [ "10-Q:0000732712-23-000055" ], "shares_basic": [ "10-Q:0000732712-23-000055" ], "shares_diluted": [ "10-Q:0000732712-23-000055" ], "dps_declared": [ "10-Q:0000732712-23-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 34241000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7422000000.0, "operating_income": 7894000000.0, "interest_expense": 937000000.0, "pretax_income": 6520000000.0, "income_tax": 1496000000.0, "net_income_incl_nci": 5024000000.0, "nci_profit": 124000000.0, "net_income": 4900000000.0, "net_income_common": null, "eps_basic": 1.17, "eps_diluted": 1.17, "shares_basic": 4202000000.0, "shares_diluted": 4204000000.0, "dps_declared": 0.6525, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-23-000063" ], "value_sources": { "revenue": [ "10-Q:0000732712-23-000063" ], "sga": [ "10-Q:0000732712-23-000063" ], "operating_income": [ "10-Q:0000732712-23-000063" ], "interest_expense": [ "10-Q:0000732712-23-000063" ], "pretax_income": [ "10-Q:0000732712-23-000063" ], "income_tax": [ "10-Q:0000732712-23-000063" ], "net_income_incl_nci": [ "10-Q:0000732712-23-000063" ], "nci_profit": [ "10-Q:0000732712-23-000063" ], "net_income": [ "10-Q:0000732712-23-000063" ], "eps_basic": [ "10-Q:0000732712-23-000063" ], "eps_diluted": [ "10-Q:0000732712-23-000063" ], "shares_basic": [ "10-Q:0000732712-23-000063" ], "shares_diluted": [ "10-Q:0000732712-23-000063" ], "dps_declared": [ "10-Q:0000732712-23-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 35251000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8046000000.0, "operating_income": 7225000000.0, "interest_expense": 1105000000.0, "pretax_income": 8811000000.0, "income_tax": 2113000000.0, "net_income_incl_nci": 6698000000.0, "nci_profit": 121000000.0, "net_income": 6577000000.0, "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:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "value_sources": { "revenue": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "sga": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "operating_income": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "interest_expense": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "pretax_income": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "income_tax": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "net_income_incl_nci": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "nci_profit": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "net_income": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 32912000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7506000000.0, "operating_income": 7584000000.0, "interest_expense": 1207000000.0, "pretax_income": 6500000000.0, "income_tax": 1482000000.0, "net_income_incl_nci": 5018000000.0, "nci_profit": 109000000.0, "net_income": 4909000000.0, "net_income_common": null, "eps_basic": 1.17, "eps_diluted": 1.17, "shares_basic": 4207000000.0, "shares_diluted": 4211000000.0, "dps_declared": 0.6525, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-24-000029" ], "value_sources": { "revenue": [ "10-Q:0000732712-24-000029" ], "sga": [ "10-Q:0000732712-24-000029" ], "operating_income": [ "10-Q:0000732712-24-000029" ], "interest_expense": [ "10-Q:0000732712-24-000029" ], "pretax_income": [ "10-Q:0000732712-24-000029" ], "income_tax": [ "10-Q:0000732712-24-000029" ], "net_income_incl_nci": [ "10-Q:0000732712-24-000029" ], "nci_profit": [ "10-Q:0000732712-24-000029" ], "net_income": [ "10-Q:0000732712-24-000029" ], "eps_basic": [ "10-Q:0000732712-24-000029" ], "eps_diluted": [ "10-Q:0000732712-24-000029" ], "shares_basic": [ "10-Q:0000732712-24-000029" ], "shares_diluted": [ "10-Q:0000732712-24-000029" ], "dps_declared": [ "10-Q:0000732712-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 32596000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8253000000.0, "operating_income": 7220000000.0, "interest_expense": 1285000000.0, "pretax_income": 6112000000.0, "income_tax": 1346000000.0, "net_income_incl_nci": 4766000000.0, "nci_profit": 118000000.0, "net_income": 4648000000.0, "net_income_common": null, "eps_basic": 1.1, "eps_diluted": 1.1, "shares_basic": 4208000000.0, "shares_diluted": 4213000000.0, "dps_declared": 0.6525, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-24-000052" ], "value_sources": { "revenue": [ "10-Q:0000732712-24-000052" ], "sga": [ "10-Q:0000732712-24-000052" ], "operating_income": [ "10-Q:0000732712-24-000052" ], "interest_expense": [ "10-Q:0000732712-24-000052" ], "pretax_income": [ "10-Q:0000732712-24-000052" ], "income_tax": [ "10-Q:0000732712-24-000052" ], "net_income_incl_nci": [ "10-Q:0000732712-24-000052" ], "nci_profit": [ "10-Q:0000732712-24-000052" ], "net_income": [ "10-Q:0000732712-24-000052" ], "eps_basic": [ "10-Q:0000732712-24-000052" ], "eps_diluted": [ "10-Q:0000732712-24-000052" ], "shares_basic": [ "10-Q:0000732712-24-000052" ], "shares_diluted": [ "10-Q:0000732712-24-000052" ], "dps_declared": [ "10-Q:0000732712-24-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 33336000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7995000000.0, "operating_income": 7473000000.0, "interest_expense": 1433000000.0, "pretax_income": 6192000000.0, "income_tax": 1308000000.0, "net_income_incl_nci": 4884000000.0, "nci_profit": 122000000.0, "net_income": 4762000000.0, "net_income_common": null, "eps_basic": 1.13, "eps_diluted": 1.13, "shares_basic": 4213000000.0, "shares_diluted": 4216000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-24-000069" ], "value_sources": { "revenue": [ "10-Q:0000732712-24-000069" ], "sga": [ "10-Q:0000732712-24-000069" ], "operating_income": [ "10-Q:0000732712-24-000069" ], "interest_expense": [ "10-Q:0000732712-24-000069" ], "pretax_income": [ "10-Q:0000732712-24-000069" ], "income_tax": [ "10-Q:0000732712-24-000069" ], "net_income_incl_nci": [ "10-Q:0000732712-24-000069" ], "nci_profit": [ "10-Q:0000732712-24-000069" ], "net_income": [ "10-Q:0000732712-24-000069" ], "eps_basic": [ "10-Q:0000732712-24-000069" ], "eps_diluted": [ "10-Q:0000732712-24-000069" ], "shares_basic": [ "10-Q:0000732712-24-000069" ], "shares_diluted": [ "10-Q:0000732712-24-000069" ], "dps_declared": [ "10-Q:0000732712-24-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 35130000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8991000000.0, "operating_income": 600000000.0, "interest_expense": 1599000000.0, "pretax_income": -1817000000.0, "income_tax": 756000000.0, "net_income_incl_nci": -2573000000.0, "nci_profit": 132000000.0, "net_income": -2705000000.0, "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:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "value_sources": { "revenue": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "sga": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "operating_income": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "interest_expense": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "pretax_income": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "income_tax": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "net_income_incl_nci": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "nci_profit": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "net_income": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 32981000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8143000000.0, "operating_income": 7521000000.0, "interest_expense": 1635000000.0, "pretax_income": 6075000000.0, "income_tax": 1353000000.0, "net_income_incl_nci": 4722000000.0, "nci_profit": 120000000.0, "net_income": 4602000000.0, "net_income_common": null, "eps_basic": 1.09, "eps_diluted": 1.09, "shares_basic": 4215000000.0, "shares_diluted": 4219000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-25-000024" ], "value_sources": { "revenue": [ "10-Q:0000732712-25-000024" ], "sga": [ "10-Q:0000732712-25-000024" ], "operating_income": [ "10-Q:0000732712-25-000024" ], "interest_expense": [ "10-Q:0000732712-25-000024" ], "pretax_income": [ "10-Q:0000732712-25-000024" ], "income_tax": [ "10-Q:0000732712-25-000024" ], "net_income_incl_nci": [ "10-Q:0000732712-25-000024" ], "nci_profit": [ "10-Q:0000732712-25-000024" ], "net_income": [ "10-Q:0000732712-25-000024" ], "eps_basic": [ "10-Q:0000732712-25-000024" ], "eps_diluted": [ "10-Q:0000732712-25-000024" ], "shares_basic": [ "10-Q:0000732712-25-000024" ], "shares_diluted": [ "10-Q:0000732712-25-000024" ], "dps_declared": [ "10-Q:0000732712-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 32796000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8024000000.0, "operating_income": 7818000000.0, "interest_expense": 1698000000.0, "pretax_income": 6034000000.0, "income_tax": 1332000000.0, "net_income_incl_nci": 4702000000.0, "nci_profit": 109000000.0, "net_income": 4593000000.0, "net_income_common": null, "eps_basic": 1.09, "eps_diluted": 1.09, "shares_basic": 4215000000.0, "shares_diluted": 4221000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-25-000086" ], "value_sources": { "revenue": [ "10-Q:0000732712-25-000086" ], "sga": [ "10-Q:0000732712-25-000086" ], "operating_income": [ "10-Q:0000732712-25-000086" ], "interest_expense": [ "10-Q:0000732712-25-000086" ], "pretax_income": [ "10-Q:0000732712-25-000086" ], "income_tax": [ "10-Q:0000732712-25-000086" ], "net_income_incl_nci": [ "10-Q:0000732712-25-000086" ], "nci_profit": [ "10-Q:0000732712-25-000086" ], "net_income": [ "10-Q:0000732712-25-000086" ], "eps_basic": [ "10-Q:0000732712-25-000086" ], "eps_diluted": [ "10-Q:0000732712-25-000086" ], "shares_basic": [ "10-Q:0000732712-25-000086" ], "shares_diluted": [ "10-Q:0000732712-25-000086" ], "dps_declared": [ "10-Q:0000732712-25-000086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 33330000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 9706000000.0, "operating_income": 5926000000.0, "interest_expense": 1672000000.0, "pretax_income": 4302000000.0, "income_tax": 891000000.0, "net_income_incl_nci": 3411000000.0, "nci_profit": 105000000.0, "net_income": 3306000000.0, "net_income_common": null, "eps_basic": 0.78, "eps_diluted": 0.78, "shares_basic": 4220000000.0, "shares_diluted": 4225000000.0, "dps_declared": 0.6775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-25-000116" ], "value_sources": { "revenue": [ "10-Q:0000732712-25-000116" ], "sga": [ "10-Q:0000732712-25-000116" ], "operating_income": [ "10-Q:0000732712-25-000116" ], "interest_expense": [ "10-Q:0000732712-25-000116" ], "pretax_income": [ "10-Q:0000732712-25-000116" ], "income_tax": [ "10-Q:0000732712-25-000116" ], "net_income_incl_nci": [ "10-Q:0000732712-25-000116" ], "nci_profit": [ "10-Q:0000732712-25-000116" ], "net_income": [ "10-Q:0000732712-25-000116" ], "eps_basic": [ "10-Q:0000732712-25-000116" ], "eps_diluted": [ "10-Q:0000732712-25-000116" ], "shares_basic": [ "10-Q:0000732712-25-000116" ], "shares_diluted": [ "10-Q:0000732712-25-000116" ], "dps_declared": [ "10-Q:0000732712-25-000116" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 35681000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8240000000.0, "operating_income": 7421000000.0, "interest_expense": 1644000000.0, "pretax_income": 6568000000.0, "income_tax": 1454000000.0, "net_income_incl_nci": 5114000000.0, "nci_profit": 109000000.0, "net_income": 5005000000.0, "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:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "value_sources": { "revenue": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "sga": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "operating_income": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "interest_expense": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "pretax_income": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "income_tax": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "net_income_incl_nci": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "nci_profit": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "net_income": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 33485000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7874000000.0, "operating_income": 7978000000.0, "interest_expense": 1632000000.0, "pretax_income": 6473000000.0, "income_tax": 1490000000.0, "net_income_incl_nci": 4983000000.0, "nci_profit": 104000000.0, "net_income": 4879000000.0, "net_income_common": null, "eps_basic": 1.16, "eps_diluted": 1.15, "shares_basic": 4222000000.0, "shares_diluted": 4226000000.0, "dps_declared": 0.6775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-26-000023" ], "value_sources": { "revenue": [ "10-Q:0000732712-26-000023" ], "sga": [ "10-Q:0000732712-26-000023" ], "operating_income": [ "10-Q:0000732712-26-000023" ], "interest_expense": [ "10-Q:0000732712-26-000023" ], "pretax_income": [ "10-Q:0000732712-26-000023" ], "income_tax": [ "10-Q:0000732712-26-000023" ], "net_income_incl_nci": [ "10-Q:0000732712-26-000023" ], "nci_profit": [ "10-Q:0000732712-26-000023" ], "net_income": [ "10-Q:0000732712-26-000023" ], "eps_basic": [ "10-Q:0000732712-26-000023" ], "eps_diluted": [ "10-Q:0000732712-26-000023" ], "shares_basic": [ "10-Q:0000732712-26-000023" ], "shares_diluted": [ "10-Q:0000732712-26-000023" ], "dps_declared": [ "10-Q:0000732712-26-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 34504000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7812000000.0, "operating_income": 8172000000.0, "interest_expense": 1639000000.0, "pretax_income": 6609000000.0, "income_tax": 1488000000.0, "net_income_incl_nci": 5121000000.0, "nci_profit": 118000000.0, "net_income": 5003000000.0, "net_income_common": null, "eps_basic": 1.18, "eps_diluted": 1.18, "shares_basic": 4224000000.0, "shares_diluted": 4228000000.0, "dps_declared": 0.6775, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-26-000046" ], "value_sources": { "revenue": [ "10-Q:0000732712-26-000046" ], "sga": [ "10-Q:0000732712-26-000046" ], "operating_income": [ "10-Q:0000732712-26-000046" ], "interest_expense": [ "10-Q:0000732712-26-000046" ], "pretax_income": [ "10-Q:0000732712-26-000046" ], "income_tax": [ "10-Q:0000732712-26-000046" ], "net_income_incl_nci": [ "10-Q:0000732712-26-000046" ], "nci_profit": [ "10-Q:0000732712-26-000046" ], "net_income": [ "10-Q:0000732712-26-000046" ], "eps_basic": [ "10-Q:0000732712-26-000046" ], "eps_diluted": [ "10-Q:0000732712-26-000046" ], "shares_basic": [ "10-Q:0000732712-26-000046" ], "shares_diluted": [ "10-Q:0000732712-26-000046" ], "dps_declared": [ "10-Q:0000732712-26-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 33821000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7752000000.0, "operating_income": 8105000000.0, "interest_expense": 1664000000.0, "pretax_income": 6527000000.0, "income_tax": 1471000000.0, "net_income_incl_nci": 5056000000.0, "nci_profit": 106000000.0, "net_income": 4950000000.0, "net_income_common": null, "eps_basic": 1.17, "eps_diluted": 1.17, "shares_basic": 4228000000.0, "shares_diluted": 4233000000.0, "dps_declared": 0.69, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-26-000052" ], "value_sources": { "revenue": [ "10-Q:0000732712-26-000052" ], "sga": [ "10-Q:0000732712-26-000052" ], "operating_income": [ "10-Q:0000732712-26-000052" ], "interest_expense": [ "10-Q:0000732712-26-000052" ], "pretax_income": [ "10-Q:0000732712-26-000052" ], "income_tax": [ "10-Q:0000732712-26-000052" ], "net_income_incl_nci": [ "10-Q:0000732712-26-000052" ], "nci_profit": [ "10-Q:0000732712-26-000052" ], "net_income": [ "10-Q:0000732712-26-000052" ], "eps_basic": [ "10-Q:0000732712-26-000052" ], "eps_diluted": [ "10-Q:0000732712-26-000052" ], "shares_basic": [ "10-Q:0000732712-26-000052" ], "shares_diluted": [ "10-Q:0000732712-26-000052" ], "dps_declared": [ "10-Q:0000732712-26-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 36381000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 10380000000.0, "operating_income": 5004000000.0, "interest_expense": 1759000000.0, "pretax_income": 3063000000.0, "income_tax": 615000000.0, "net_income_incl_nci": 2448000000.0, "nci_profit": 106000000.0, "net_income": 2342000000.0, "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:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "value_sources": { "revenue": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "sga": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "operating_income": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "interest_expense": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "pretax_income": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "income_tax": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "net_income_incl_nci": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "nci_profit": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "net_income": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 34440000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7633000000.0, "operating_income": 8242000000.0, "interest_expense": 1940000000.0, "pretax_income": 6784000000.0, "income_tax": 1638000000.0, "net_income_incl_nci": 5146000000.0, "nci_profit": 101000000.0, "net_income": 5045000000.0, "net_income_common": null, "eps_basic": 1.2, "eps_diluted": 1.2, "shares_basic": 4205000000.0, "shares_diluted": 4210000000.0, "dps_declared": 0.7075, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-26-000023" ], "value_sources": { "revenue": [ "10-Q:0000732712-26-000023" ], "sga": [ "10-Q:0000732712-26-000023" ], "operating_income": [ "10-Q:0000732712-26-000023" ], "interest_expense": [ "10-Q:0000732712-26-000023" ], "pretax_income": [ "10-Q:0000732712-26-000023" ], "income_tax": [ "10-Q:0000732712-26-000023" ], "net_income_incl_nci": [ "10-Q:0000732712-26-000023" ], "nci_profit": [ "10-Q:0000732712-26-000023" ], "net_income": [ "10-Q:0000732712-26-000023" ], "eps_basic": [ "10-Q:0000732712-26-000023" ], "eps_diluted": [ "10-Q:0000732712-26-000023" ], "shares_basic": [ "10-Q:0000732712-26-000023" ], "shares_diluted": [ "10-Q:0000732712-26-000023" ], "dps_declared": [ "10-Q:0000732712-26-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 34253000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 8982000000.0, "operating_income": 7179000000.0, "interest_expense": 1985000000.0, "pretax_income": 5274000000.0, "income_tax": 1325000000.0, "net_income_incl_nci": 3949000000.0, "nci_profit": 114000000.0, "net_income": 3835000000.0, "net_income_common": null, "eps_basic": 0.92, "eps_diluted": 0.92, "shares_basic": 4168000000.0, "shares_diluted": 4171000000.0, "dps_declared": 0.7075, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-26-000046" ], "value_sources": { "revenue": [ "10-Q:0000732712-26-000046" ], "sga": [ "10-Q:0000732712-26-000046" ], "operating_income": [ "10-Q:0000732712-26-000046" ], "interest_expense": [ "10-Q:0000732712-26-000046" ], "pretax_income": [ "10-Q:0000732712-26-000046" ], "income_tax": [ "10-Q:0000732712-26-000046" ], "net_income_incl_nci": [ "10-Q:0000732712-26-000046" ], "nci_profit": [ "10-Q:0000732712-26-000046" ], "net_income": [ "10-Q:0000732712-26-000046" ], "eps_basic": [ "10-Q:0000732712-26-000046" ], "eps_diluted": [ "10-Q:0000732712-26-000046" ], "shares_basic": [ "10-Q:0000732712-26-000046" ], "shares_diluted": [ "10-Q:0000732712-26-000046" ], "dps_declared": [ "10-Q:0000732712-26-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 34313000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 7480000000.0, "operating_income": 8650000000.0, "interest_expense": 1950000000.0, "pretax_income": 6817000000.0, "income_tax": 1497000000.0, "net_income_incl_nci": 5320000000.0, "nci_profit": 122000000.0, "net_income": 5198000000.0, "net_income_common": null, "eps_basic": 1.25, "eps_diluted": 1.25, "shares_basic": 4157000000.0, "shares_diluted": 4161000000.0, "dps_declared": 0.7075, "operating_lease_cost": null }, "sources": [ "10-Q:0000732712-26-000052" ], "value_sources": { "revenue": [ "10-Q:0000732712-26-000052" ], "sga": [ "10-Q:0000732712-26-000052" ], "operating_income": [ "10-Q:0000732712-26-000052" ], "interest_expense": [ "10-Q:0000732712-26-000052" ], "pretax_income": [ "10-Q:0000732712-26-000052" ], "income_tax": [ "10-Q:0000732712-26-000052" ], "net_income_incl_nci": [ "10-Q:0000732712-26-000052" ], "nci_profit": [ "10-Q:0000732712-26-000052" ], "net_income": [ "10-Q:0000732712-26-000052" ], "eps_basic": [ "10-Q:0000732712-26-000052" ], "eps_diluted": [ "10-Q:0000732712-26-000052" ], "shares_basic": [ "10-Q:0000732712-26-000052" ], "shares_diluted": [ "10-Q:0000732712-26-000052" ], "dps_declared": [ "10-Q:0000732712-26-000052" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 128292000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 31573000000.0, "operating_income": 28798000000.0, "interest_expense": 4247000000.0, "pretax_income": 23967000000.0, "income_tax": 5619000000.0, "net_income_incl_nci": 18348000000.0, "nci_profit": 547000000.0, "net_income": 17801000000.0, "net_income_common": null, "eps_basic": 4.3, "eps_diluted": 4.3, "shares_basic": 4140000000.0, "shares_diluted": 4142000000.0, "dps_declared": 2.485, "operating_lease_cost": 5016000000.0 }, "sources": [ "10-K:0000732712-23-000012" ], "value_sources": { "revenue": [ "10-K:0000732712-23-000012" ], "sga": [ "10-K:0000732712-23-000012" ], "operating_income": [ "10-K:0000732712-23-000012" ], "interest_expense": [ "10-K:0000732712-23-000012" ], "pretax_income": [ "10-K:0000732712-23-000012" ], "income_tax": [ "10-K:0000732712-23-000012" ], "net_income_incl_nci": [ "10-K:0000732712-23-000012" ], "nci_profit": [ "10-K:0000732712-23-000012" ], "net_income": [ "10-K:0000732712-23-000012" ], "eps_basic": [ "10-K:0000732712-23-000012" ], "eps_diluted": [ "10-K:0000732712-23-000012" ], "shares_basic": [ "10-K:0000732712-23-000012" ], "shares_diluted": [ "10-K:0000732712-23-000012" ], "dps_declared": [ "10-K:0000732712-23-000012" ], "operating_lease_cost": [ "10-K:0000732712-23-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 133613000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 28658000000.0, "operating_income": 32448000000.0, "interest_expense": 3485000000.0, "pretax_income": 29420000000.0, "income_tax": 6802000000.0, "net_income_incl_nci": 22618000000.0, "nci_profit": 553000000.0, "net_income": 22065000000.0, "net_income_common": null, "eps_basic": 5.32, "eps_diluted": 5.32, "shares_basic": 4148000000.0, "shares_diluted": 4150000000.0, "dps_declared": 2.535, "operating_lease_cost": 5248000000.0 }, "sources": [ "10-K:0000732712-24-000010" ], "value_sources": { "revenue": [ "10-K:0000732712-24-000010" ], "sga": [ "10-K:0000732712-24-000010" ], "operating_income": [ "10-K:0000732712-24-000010" ], "interest_expense": [ "10-K:0000732712-24-000010" ], "pretax_income": [ "10-K:0000732712-24-000010" ], "income_tax": [ "10-K:0000732712-24-000010" ], "net_income_incl_nci": [ "10-K:0000732712-24-000010" ], "nci_profit": [ "10-K:0000732712-24-000010" ], "net_income": [ "10-K:0000732712-24-000010" ], "eps_basic": [ "10-K:0000732712-24-000010" ], "eps_diluted": [ "10-K:0000732712-24-000010" ], "shares_basic": [ "10-K:0000732712-24-000010" ], "shares_diluted": [ "10-K:0000732712-24-000010" ], "dps_declared": [ "10-K:0000732712-24-000010" ], "operating_lease_cost": [ "10-K:0000732712-24-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 136835000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 30136000000.0, "operating_income": 30467000000.0, "interest_expense": 3613000000.0, "pretax_income": 28271000000.0, "income_tax": 6523000000.0, "net_income_incl_nci": 21748000000.0, "nci_profit": 492000000.0, "net_income": 21256000000.0, "net_income_common": null, "eps_basic": 5.06, "eps_diluted": 5.06, "shares_basic": 4202000000.0, "shares_diluted": 4204000000.0, "dps_declared": 2.585, "operating_lease_cost": 5345000000.0 }, "sources": [ "10-K:0000732712-25-000006" ], "value_sources": { "revenue": [ "10-K:0000732712-25-000006" ], "sga": [ "10-K:0000732712-25-000006" ], "operating_income": [ "10-K:0000732712-25-000006" ], "interest_expense": [ "10-K:0000732712-25-000006" ], "pretax_income": [ "10-K:0000732712-25-000006" ], "income_tax": [ "10-K:0000732712-25-000006" ], "net_income_incl_nci": [ "10-K:0000732712-25-000006" ], "nci_profit": [ "10-K:0000732712-25-000006" ], "net_income": [ "10-K:0000732712-25-000006" ], "eps_basic": [ "10-K:0000732712-25-000006" ], "eps_diluted": [ "10-K:0000732712-25-000006" ], "shares_basic": [ "10-K:0000732712-25-000006" ], "shares_diluted": [ "10-K:0000732712-25-000006" ], "dps_declared": [ "10-K:0000732712-25-000006" ], "operating_lease_cost": [ "10-K:0000732712-25-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 133974000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 32745000000.0, "operating_income": 22877000000.0, "interest_expense": 5524000000.0, "pretax_income": 16987000000.0, "income_tax": 4892000000.0, "net_income_incl_nci": 12095000000.0, "nci_profit": 481000000.0, "net_income": 11614000000.0, "net_income_common": null, "eps_basic": 2.76, "eps_diluted": 2.75, "shares_basic": 4211000000.0, "shares_diluted": 4215000000.0, "dps_declared": 2.635, "operating_lease_cost": 5432000000.0 }, "sources": [ "10-K:0000732712-26-000007" ], "value_sources": { "revenue": [ "10-K:0000732712-26-000007" ], "sga": [ "10-K:0000732712-26-000007" ], "operating_income": [ "10-K:0000732712-26-000007" ], "interest_expense": [ "10-K:0000732712-26-000007" ], "pretax_income": [ "10-K:0000732712-26-000007" ], "income_tax": [ "10-K:0000732712-26-000007" ], "net_income_incl_nci": [ "10-K:0000732712-26-000007" ], "nci_profit": [ "10-K:0000732712-26-000007" ], "net_income": [ "10-K:0000732712-26-000007" ], "eps_basic": [ "10-K:0000732712-26-000007" ], "eps_diluted": [ "10-K:0000732712-26-000007" ], "shares_basic": [ "10-K:0000732712-26-000007" ], "shares_diluted": [ "10-K:0000732712-26-000007" ], "dps_declared": [ "10-K:0000732712-26-000007" ], "operating_lease_cost": [ "10-K:0000732712-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 134788000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 34113000000.0, "operating_income": 28686000000.0, "interest_expense": 6649000000.0, "pretax_income": 22979000000.0, "income_tax": 5030000000.0, "net_income_incl_nci": 17949000000.0, "nci_profit": 443000000.0, "net_income": 17506000000.0, "net_income_common": null, "eps_basic": 4.15, "eps_diluted": 4.14, "shares_basic": 4218000000.0, "shares_diluted": 4223000000.0, "dps_declared": 2.685, "operating_lease_cost": 5607000000.0 }, "sources": [ "10-K:0000732712-26-000007" ], "value_sources": { "revenue": [ "10-K:0000732712-26-000007" ], "sga": [ "10-K:0000732712-26-000007" ], "operating_income": [ "10-K:0000732712-26-000007" ], "interest_expense": [ "10-K:0000732712-26-000007" ], "pretax_income": [ "10-K:0000732712-26-000007" ], "income_tax": [ "10-K:0000732712-26-000007" ], "net_income_incl_nci": [ "10-K:0000732712-26-000007" ], "nci_profit": [ "10-K:0000732712-26-000007" ], "net_income": [ "10-K:0000732712-26-000007" ], "eps_basic": [ "10-K:0000732712-26-000007" ], "eps_diluted": [ "10-K:0000732712-26-000007" ], "shares_basic": [ "10-K:0000732712-26-000007" ], "shares_diluted": [ "10-K:0000732712-26-000007" ], "dps_declared": [ "10-K:0000732712-26-000007" ], "operating_lease_cost": [ "10-K:0000732712-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 138191000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 33818000000.0, "operating_income": 29259000000.0, "interest_expense": 6694000000.0, "pretax_income": 22672000000.0, "income_tax": 5064000000.0, "net_income_incl_nci": 17608000000.0, "nci_profit": 434000000.0, "net_income": 17174000000.0, "net_income_common": null, "eps_basic": 4.06, "eps_diluted": 4.06, "shares_basic": 4226000000.0, "shares_diluted": 4231000000.0, "dps_declared": 2.735, "operating_lease_cost": 5731000000.0 }, "sources": [ "10-K:0000732712-26-000007" ], "value_sources": { "revenue": [ "10-K:0000732712-26-000007" ], "sga": [ "10-K:0000732712-26-000007" ], "operating_income": [ "10-K:0000732712-26-000007" ], "interest_expense": [ "10-K:0000732712-26-000007" ], "pretax_income": [ "10-K:0000732712-26-000007" ], "income_tax": [ "10-K:0000732712-26-000007" ], "net_income_incl_nci": [ "10-K:0000732712-26-000007" ], "nci_profit": [ "10-K:0000732712-26-000007" ], "net_income": [ "10-K:0000732712-26-000007" ], "eps_basic": [ "10-K:0000732712-26-000007" ], "eps_diluted": [ "10-K:0000732712-26-000007" ], "shares_basic": [ "10-K:0000732712-26-000007" ], "shares_diluted": [ "10-K:0000732712-26-000007" ], "dps_declared": [ "10-K:0000732712-26-000007" ], "operating_lease_cost": [ "10-K:0000732712-26-000007" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 7047000000.0, "short_term_investments": null, "receivables": 23797000000.0, "inventory": 1633000000.0, "current_assets": 40705000000.0, "ppe_net": 92177000000.0, "goodwill": 24382000000.0, "intangibles": 9371000000.0, "total_assets": 294500000000.0, "accounts_payable": 17419000000.0, "short_term_borrowings": null, "debt_current": 11175000000.0, "current_liabilities": 41057000000.0, "long_term_debt": 106561000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 60210000000.0, "nci": 1443000000.0, "equity_total": 61653000000.0, "liabilities_and_equity": 294500000000.0, "shares_outstanding": null, "retained_earnings": 54557000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 3331000000.0, "operating_lease_liability_noncurrent": 18117000000.0, "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:0000732712-20-000027" ], "value_sources": { "cash": [ "10-Q:0000732712-20-000027" ], "receivables": [ "10-Q:0000732712-20-000027" ], "inventory": [ "10-Q:0000732712-20-000027" ], "current_assets": [ "10-Q:0000732712-20-000027" ], "ppe_net": [ "10-Q:0000732712-20-000027" ], "goodwill": [ "10-Q:0000732712-20-000027" ], "intangibles": [ "10-Q:0000732712-20-000027" ], "total_assets": [ "10-Q:0000732712-20-000027" ], "accounts_payable": [ "10-Q:0000732712-20-000027" ], "debt_current": [ "10-Q:0000732712-20-000027" ], "current_liabilities": [ "10-Q:0000732712-20-000027" ], "long_term_debt": [ "10-Q:0000732712-20-000027" ], "nci": [ "10-Q:0000732712-20-000027" ], "equity_total": [ "10-Q:0000732712-20-000027" ], "liabilities_and_equity": [ "10-Q:0000732712-20-000027" ], "retained_earnings": [ "10-Q:0000732712-20-000027" ], "preferred_stock": [ "10-Q:0000732712-20-000027" ], "commercial_paper": [ "10-Q:0000732712-20-000027" ], "operating_lease_liability_current": [ "10-Q:0000732712-20-000027" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-20-000027" ], "equity_parent": [ "10-Q:0000732712-20-000027" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 7882000000.0, "short_term_investments": null, "receivables": 22672000000.0, "inventory": 1289000000.0, "current_assets": 37333000000.0, "ppe_net": 92754000000.0, "goodwill": 24667000000.0, "intangibles": 9600000000.0, "total_assets": 293259000000.0, "accounts_payable": 19297000000.0, "short_term_borrowings": null, "debt_current": 6651000000.0, "current_liabilities": 38886000000.0, "long_term_debt": 106190000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 62697000000.0, "nci": 1416000000.0, "equity_total": 64113000000.0, "liabilities_and_equity": 293259000000.0, "shares_outstanding": null, "retained_earnings": 56746000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 1000000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 3270000000.0, "operating_lease_liability_noncurrent": 18158000000.0, "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:0000732712-20-000052" ], "value_sources": { "cash": [ "10-Q:0000732712-20-000052" ], "receivables": [ "10-Q:0000732712-20-000052" ], "inventory": [ "10-Q:0000732712-20-000052" ], "current_assets": [ "10-Q:0000732712-20-000052" ], "ppe_net": [ "10-Q:0000732712-20-000052" ], "goodwill": [ "10-Q:0000732712-20-000052" ], "intangibles": [ "10-Q:0000732712-20-000052" ], "total_assets": [ "10-Q:0000732712-20-000052" ], "accounts_payable": [ "10-Q:0000732712-20-000052" ], "debt_current": [ "10-Q:0000732712-20-000052" ], "current_liabilities": [ "10-Q:0000732712-20-000052" ], "long_term_debt": [ "10-Q:0000732712-20-000052" ], "nci": [ "10-Q:0000732712-20-000052" ], "equity_total": [ "10-Q:0000732712-20-000052" ], "liabilities_and_equity": [ "10-Q:0000732712-20-000052" ], "retained_earnings": [ "10-Q:0000732712-20-000052" ], "preferred_stock": [ "10-Q:0000732712-20-000052" ], "commercial_paper": [ "10-Q:0000732712-20-000052" ], "operating_lease_liability_current": [ "10-Q:0000732712-20-000052" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-20-000052" ], "equity_parent": [ "10-Q:0000732712-20-000052" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 8983000000.0, "short_term_investments": null, "receivables": 22617000000.0, "inventory": 1457000000.0, "current_assets": 38572000000.0, "ppe_net": 93182000000.0, "goodwill": 24799000000.0, "intangibles": 9599000000.0, "total_assets": 296994000000.0, "accounts_payable": 17391000000.0, "short_term_borrowings": null, "debt_current": 5770000000.0, "current_liabilities": 36185000000.0, "long_term_debt": 109790000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 65069000000.0, "nci": 1461000000.0, "equity_total": 66530000000.0, "liabilities_and_equity": 296994000000.0, "shares_outstanding": null, "retained_earnings": 58473000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3494000000.0, "operating_lease_liability_noncurrent": 18155000000.0, "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:0000732712-20-000061" ], "value_sources": { "cash": [ "10-Q:0000732712-20-000061" ], "receivables": [ "10-Q:0000732712-20-000061" ], "inventory": [ "10-Q:0000732712-20-000061" ], "current_assets": [ "10-Q:0000732712-20-000061" ], "ppe_net": [ "10-Q:0000732712-20-000061" ], "goodwill": [ "10-Q:0000732712-20-000061" ], "intangibles": [ "10-Q:0000732712-20-000061" ], "total_assets": [ "10-Q:0000732712-20-000061" ], "accounts_payable": [ "10-Q:0000732712-20-000061" ], "debt_current": [ "10-Q:0000732712-20-000061" ], "current_liabilities": [ "10-Q:0000732712-20-000061" ], "long_term_debt": [ "10-Q:0000732712-20-000061" ], "nci": [ "10-Q:0000732712-20-000061" ], "equity_total": [ "10-Q:0000732712-20-000061" ], "liabilities_and_equity": [ "10-Q:0000732712-20-000061" ], "retained_earnings": [ "10-Q:0000732712-20-000061" ], "preferred_stock": [ "10-Q:0000732712-20-000061" ], "operating_lease_liability_current": [ "10-Q:0000732712-20-000061" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-20-000061" ], "equity_parent": [ "10-Q:0000732712-20-000061" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 22171000000.0, "short_term_investments": null, "receivables": 23917000000.0, "inventory": 1796000000.0, "current_assets": 54594000000.0, "ppe_net": 94833000000.0, "goodwill": 24773000000.0, "intangibles": 9413000000.0, "total_assets": 316481000000.0, "accounts_payable": 20658000000.0, "short_term_borrowings": 320000000.0, "debt_current": 5889000000.0, "current_liabilities": 39660000000.0, "long_term_debt": 123173000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 67842000000.0, "nci": 1430000000.0, "equity_total": 69272000000.0, "liabilities_and_equity": 316481000000.0, "shares_outstanding": null, "retained_earnings": 60464000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1432000000.0, "commercial_paper": null, "operating_lease_liability": 21485000000.0, "operating_lease_liability_current": 3485000000.0, "operating_lease_liability_noncurrent": 18000000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 4327000000.0, "operating_lease_payments_total": 24994000000.0, "operating_lease_imputed_interest": 3509000000.0, "debt_maturity_y1": 5227000000.0, "debt_maturity_y2": 8645000000.0, "debt_maturity_y3": 7511000000.0, "debt_maturity_y4": 4286000000.0, "debt_maturity_y5": 8528000000.0, "debt_maturity_after_y5": 93865000000.0 }, "sources": [ "10-K:0000732712-21-000012", "10-K:0000732712-22-000008" ], "value_sources": { "cash": [ "10-K:0000732712-22-000008" ], "receivables": [ "10-K:0000732712-22-000008" ], "inventory": [ "10-K:0000732712-22-000008" ], "current_assets": [ "10-K:0000732712-22-000008" ], "ppe_net": [ "10-K:0000732712-22-000008" ], "goodwill": [ "10-K:0000732712-22-000008" ], "intangibles": [ "10-K:0000732712-22-000008" ], "total_assets": [ "10-K:0000732712-22-000008" ], "accounts_payable": [ "10-K:0000732712-22-000008" ], "short_term_borrowings": [ "10-K:0000732712-22-000008" ], "debt_current": [ "10-K:0000732712-22-000008" ], "current_liabilities": [ "10-K:0000732712-22-000008" ], "long_term_debt": [ "10-K:0000732712-22-000008" ], "nci": [ "10-K:0000732712-22-000008" ], "equity_total": [ "10-K:0000732712-22-000008" ], "liabilities_and_equity": [ "10-K:0000732712-22-000008" ], "retained_earnings": [ "10-K:0000732712-22-000008" ], "preferred_stock": [ "10-K:0000732712-22-000008" ], "accrued_taxes_current": [ "10-K:0000732712-22-000008" ], "operating_lease_liability": [ "10-K:0000732712-21-000012" ], "operating_lease_liability_current": [ "10-K:0000732712-22-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000732712-22-000008" ], "operating_lease_discount_rate": [ "10-K:0000732712-22-000008" ], "operating_lease_payments_y1": [ "10-K:0000732712-21-000012" ], "operating_lease_payments_total": [ "10-K:0000732712-21-000012" ], "operating_lease_imputed_interest": [ "10-K:0000732712-21-000012" ], "debt_maturity_y1": [ "10-K:0000732712-21-000012" ], "debt_maturity_y2": [ "10-K:0000732712-21-000012" ], "debt_maturity_y3": [ "10-K:0000732712-21-000012" ], "debt_maturity_y4": [ "10-K:0000732712-21-000012" ], "debt_maturity_y5": [ "10-K:0000732712-21-000012" ], "debt_maturity_after_y5": [ "10-K:0000732712-21-000012" ], "equity_parent": [ "10-K:0000732712-22-000008" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 10205000000.0, "short_term_investments": null, "receivables": 22507000000.0, "inventory": 1303000000.0, "current_assets": 39647000000.0, "ppe_net": 94876000000.0, "goodwill": 24837000000.0, "intangibles": 9304000000.0, "total_assets": 345573000000.0, "accounts_payable": 17219000000.0, "short_term_borrowings": null, "debt_current": 8802000000.0, "current_liabilities": 38730000000.0, "long_term_debt": 149700000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 71232000000.0, "nci": 1451000000.0, "equity_total": 72683000000.0, "liabilities_and_equity": 345573000000.0, "shares_outstanding": null, "retained_earnings": 63107000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3536000000.0, "operating_lease_liability_noncurrent": 17766000000.0, "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:0000732712-21-000024" ], "value_sources": { "cash": [ "10-Q:0000732712-21-000024" ], "receivables": [ "10-Q:0000732712-21-000024" ], "inventory": [ "10-Q:0000732712-21-000024" ], "current_assets": [ "10-Q:0000732712-21-000024" ], "ppe_net": [ "10-Q:0000732712-21-000024" ], "goodwill": [ "10-Q:0000732712-21-000024" ], "intangibles": [ "10-Q:0000732712-21-000024" ], "total_assets": [ "10-Q:0000732712-21-000024" ], "accounts_payable": [ "10-Q:0000732712-21-000024" ], "debt_current": [ "10-Q:0000732712-21-000024" ], "current_liabilities": [ "10-Q:0000732712-21-000024" ], "long_term_debt": [ "10-Q:0000732712-21-000024" ], "nci": [ "10-Q:0000732712-21-000024" ], "equity_total": [ "10-Q:0000732712-21-000024" ], "liabilities_and_equity": [ "10-Q:0000732712-21-000024" ], "retained_earnings": [ "10-Q:0000732712-21-000024" ], "preferred_stock": [ "10-Q:0000732712-21-000024" ], "operating_lease_liability_current": [ "10-Q:0000732712-21-000024" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-21-000024" ], "equity_parent": [ "10-Q:0000732712-21-000024" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 4657000000.0, "short_term_investments": null, "receivables": 21257000000.0, "inventory": 1421000000.0, "current_assets": 35626000000.0, "ppe_net": 94202000000.0, "goodwill": 24915000000.0, "intangibles": 7002000000.0, "total_assets": 349190000000.0, "accounts_payable": 17328000000.0, "short_term_borrowings": null, "debt_current": 7023000000.0, "current_liabilities": 40078000000.0, "long_term_debt": 144894000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 73684000000.0, "nci": 1428000000.0, "equity_total": 75112000000.0, "liabilities_and_equity": 349190000000.0, "shares_outstanding": null, "retained_earnings": 66310000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 27241000000.0, "operating_lease_liability_current": 3881000000.0, "operating_lease_liability_noncurrent": 23360000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 4148000000.0, "operating_lease_payments_total": 31729000000.0, "operating_lease_imputed_interest": 4488000000.0, "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:0000732712-21-000046" ], "value_sources": { "cash": [ "10-Q:0000732712-21-000046" ], "receivables": [ "10-Q:0000732712-21-000046" ], "inventory": [ "10-Q:0000732712-21-000046" ], "current_assets": [ "10-Q:0000732712-21-000046" ], "ppe_net": [ "10-Q:0000732712-21-000046" ], "goodwill": [ "10-Q:0000732712-21-000046" ], "intangibles": [ "10-Q:0000732712-21-000046" ], "total_assets": [ "10-Q:0000732712-21-000046" ], "accounts_payable": [ "10-Q:0000732712-21-000046" ], "debt_current": [ "10-Q:0000732712-21-000046" ], "current_liabilities": [ "10-Q:0000732712-21-000046" ], "long_term_debt": [ "10-Q:0000732712-21-000046" ], "nci": [ "10-Q:0000732712-21-000046" ], "equity_total": [ "10-Q:0000732712-21-000046" ], "liabilities_and_equity": [ "10-Q:0000732712-21-000046" ], "retained_earnings": [ "10-Q:0000732712-21-000046" ], "preferred_stock": [ "10-Q:0000732712-21-000046" ], "operating_lease_liability": [ "10-Q:0000732712-21-000046" ], "operating_lease_liability_current": [ "10-Q:0000732712-21-000046" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-21-000046" ], "operating_lease_payments_y1": [ "10-Q:0000732712-21-000046" ], "operating_lease_payments_total": [ "10-Q:0000732712-21-000046" ], "operating_lease_imputed_interest": [ "10-Q:0000732712-21-000046" ], "equity_parent": [ "10-Q:0000732712-21-000046" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 9936000000.0, "short_term_investments": null, "receivables": 22195000000.0, "inventory": 2303000000.0, "current_assets": 40277000000.0, "ppe_net": 95756000000.0, "goodwill": 24887000000.0, "intangibles": 7022000000.0, "total_assets": 353457000000.0, "accounts_payable": 20153000000.0, "short_term_borrowings": null, "debt_current": 7623000000.0, "current_liabilities": 41358000000.0, "long_term_debt": 143352000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 77044000000.0, "nci": 1445000000.0, "equity_total": 78489000000.0, "liabilities_and_equity": 353457000000.0, "shares_outstanding": null, "retained_earnings": 70062000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 27113000000.0, "operating_lease_liability_current": 3606000000.0, "operating_lease_liability_noncurrent": 23507000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 4233000000.0, "operating_lease_payments_total": 31136000000.0, "operating_lease_imputed_interest": 4023000000.0, "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:0000732712-21-000054" ], "value_sources": { "cash": [ "10-Q:0000732712-21-000054" ], "receivables": [ "10-Q:0000732712-21-000054" ], "inventory": [ "10-Q:0000732712-21-000054" ], "current_assets": [ "10-Q:0000732712-21-000054" ], "ppe_net": [ "10-Q:0000732712-21-000054" ], "goodwill": [ "10-Q:0000732712-21-000054" ], "intangibles": [ "10-Q:0000732712-21-000054" ], "total_assets": [ "10-Q:0000732712-21-000054" ], "accounts_payable": [ "10-Q:0000732712-21-000054" ], "debt_current": [ "10-Q:0000732712-21-000054" ], "current_liabilities": [ "10-Q:0000732712-21-000054" ], "long_term_debt": [ "10-Q:0000732712-21-000054" ], "nci": [ "10-Q:0000732712-21-000054" ], "equity_total": [ "10-Q:0000732712-21-000054" ], "liabilities_and_equity": [ "10-Q:0000732712-21-000054" ], "retained_earnings": [ "10-Q:0000732712-21-000054" ], "preferred_stock": [ "10-Q:0000732712-21-000054" ], "operating_lease_liability": [ "10-Q:0000732712-21-000054" ], "operating_lease_liability_current": [ "10-Q:0000732712-21-000054" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-21-000054" ], "operating_lease_payments_y1": [ "10-Q:0000732712-21-000054" ], "operating_lease_payments_total": [ "10-Q:0000732712-21-000054" ], "operating_lease_imputed_interest": [ "10-Q:0000732712-21-000054" ], "equity_parent": [ "10-Q:0000732712-21-000054" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 2921000000.0, "short_term_investments": null, "receivables": 23846000000.0, "inventory": 3055000000.0, "current_assets": 36728000000.0, "ppe_net": 99696000000.0, "goodwill": 28603000000.0, "intangibles": 11677000000.0, "total_assets": 366596000000.0, "accounts_payable": 24833000000.0, "short_term_borrowings": 0.0, "debt_current": 7443000000.0, "current_liabilities": 47160000000.0, "long_term_debt": 143425000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 81790000000.0, "nci": 1410000000.0, "equity_total": 83200000000.0, "liabilities_and_equity": 366596000000.0, "shares_outstanding": null, "retained_earnings": 71993000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1624000000.0, "commercial_paper": null, "operating_lease_liability": 27062000000.0, "operating_lease_liability_current": 3859000000.0, "operating_lease_liability_noncurrent": 23203000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 4383000000.0, "operating_lease_payments_total": 31489000000.0, "operating_lease_imputed_interest": 4427000000.0, "debt_maturity_y1": 7069000000.0, "debt_maturity_y2": 6133000000.0, "debt_maturity_y3": 10014000000.0, "debt_maturity_y4": 6903000000.0, "debt_maturity_y5": 8390000000.0, "debt_maturity_after_y5": 111725000000.0 }, "sources": [ "10-K:0000732712-22-000008", "10-K:0000732712-23-000012", "10-Q:0000732712-22-000043" ], "value_sources": { "cash": [ "10-K:0000732712-23-000012" ], "receivables": [ "10-Q:0000732712-22-000043" ], "inventory": [ "10-K:0000732712-23-000012" ], "current_assets": [ "10-K:0000732712-23-000012" ], "ppe_net": [ "10-K:0000732712-23-000012" ], "goodwill": [ "10-K:0000732712-23-000012" ], "intangibles": [ "10-K:0000732712-23-000012" ], "total_assets": [ "10-K:0000732712-23-000012" ], "accounts_payable": [ "10-K:0000732712-23-000012" ], "short_term_borrowings": [ "10-K:0000732712-23-000012" ], "debt_current": [ "10-K:0000732712-23-000012" ], "current_liabilities": [ "10-K:0000732712-23-000012" ], "long_term_debt": [ "10-K:0000732712-23-000012" ], "nci": [ "10-K:0000732712-23-000012" ], "equity_total": [ "10-K:0000732712-23-000012" ], "liabilities_and_equity": [ "10-K:0000732712-23-000012" ], "retained_earnings": [ "10-K:0000732712-23-000012" ], "preferred_stock": [ "10-K:0000732712-23-000012" ], "accrued_taxes_current": [ "10-K:0000732712-23-000012" ], "operating_lease_liability": [ "10-K:0000732712-22-000008" ], "operating_lease_liability_current": [ "10-K:0000732712-23-000012" ], "operating_lease_liability_noncurrent": [ "10-K:0000732712-23-000012" ], "operating_lease_discount_rate": [ "10-K:0000732712-23-000012" ], "operating_lease_payments_y1": [ "10-K:0000732712-22-000008" ], "operating_lease_payments_total": [ "10-K:0000732712-22-000008" ], "operating_lease_imputed_interest": [ "10-K:0000732712-22-000008" ], "debt_maturity_y1": [ "10-K:0000732712-22-000008" ], "debt_maturity_y2": [ "10-K:0000732712-22-000008" ], "debt_maturity_y3": [ "10-K:0000732712-22-000008" ], "debt_maturity_y4": [ "10-K:0000732712-22-000008" ], "debt_maturity_y5": [ "10-K:0000732712-22-000008" ], "debt_maturity_after_y5": [ "10-K:0000732712-22-000008" ], "equity_parent": [ "10-K:0000732712-23-000012" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1661000000.0, "short_term_investments": null, "receivables": 23615000000.0, "inventory": 3659000000.0, "current_assets": 35580000000.0, "ppe_net": 99843000000.0, "goodwill": 28629000000.0, "intangibles": 11432000000.0, "total_assets": 365716000000.0, "accounts_payable": 18169000000.0, "short_term_borrowings": null, "debt_current": 13421000000.0, "current_liabilities": 46585000000.0, "long_term_debt": 139961000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 83762000000.0, "nci": 1413000000.0, "equity_total": 85175000000.0, "liabilities_and_equity": 365716000000.0, "shares_outstanding": null, "retained_earnings": 73891000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3847000000.0, "operating_lease_liability_noncurrent": 22932000000.0, "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:0000732712-22-000019" ], "value_sources": { "cash": [ "10-Q:0000732712-22-000019" ], "receivables": [ "10-Q:0000732712-22-000019" ], "inventory": [ "10-Q:0000732712-22-000019" ], "current_assets": [ "10-Q:0000732712-22-000019" ], "ppe_net": [ "10-Q:0000732712-22-000019" ], "goodwill": [ "10-Q:0000732712-22-000019" ], "intangibles": [ "10-Q:0000732712-22-000019" ], "total_assets": [ "10-Q:0000732712-22-000019" ], "accounts_payable": [ "10-Q:0000732712-22-000019" ], "debt_current": [ "10-Q:0000732712-22-000019" ], "current_liabilities": [ "10-Q:0000732712-22-000019" ], "long_term_debt": [ "10-Q:0000732712-22-000019" ], "nci": [ "10-Q:0000732712-22-000019" ], "equity_total": [ "10-Q:0000732712-22-000019" ], "liabilities_and_equity": [ "10-Q:0000732712-22-000019" ], "retained_earnings": [ "10-Q:0000732712-22-000019" ], "preferred_stock": [ "10-Q:0000732712-22-000019" ], "operating_lease_liability_current": [ "10-Q:0000732712-22-000019" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-22-000019" ], "equity_parent": [ "10-Q:0000732712-22-000019" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 1857000000.0, "short_term_investments": null, "receivables": 23909000000.0, "inventory": 3646000000.0, "current_assets": 37499000000.0, "ppe_net": 101310000000.0, "goodwill": 28638000000.0, "intangibles": 11286000000.0, "total_assets": 370147000000.0, "accounts_payable": 20956000000.0, "short_term_borrowings": null, "debt_current": 12873000000.0, "current_liabilities": 49224000000.0, "long_term_debt": 136184000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 86016000000.0, "nci": 1341000000.0, "equity_total": 87357000000.0, "liabilities_and_equity": 370147000000.0, "shares_outstanding": null, "retained_earnings": 76401000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3912000000.0, "operating_lease_liability_noncurrent": 22597000000.0, "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:0000732712-22-000043" ], "value_sources": { "cash": [ "10-Q:0000732712-22-000043" ], "receivables": [ "10-Q:0000732712-22-000043" ], "inventory": [ "10-Q:0000732712-22-000043" ], "current_assets": [ "10-Q:0000732712-22-000043" ], "ppe_net": [ "10-Q:0000732712-22-000043" ], "goodwill": [ "10-Q:0000732712-22-000043" ], "intangibles": [ "10-Q:0000732712-22-000043" ], "total_assets": [ "10-Q:0000732712-22-000043" ], "accounts_payable": [ "10-Q:0000732712-22-000043" ], "debt_current": [ "10-Q:0000732712-22-000043" ], "current_liabilities": [ "10-Q:0000732712-22-000043" ], "long_term_debt": [ "10-Q:0000732712-22-000043" ], "nci": [ "10-Q:0000732712-22-000043" ], "equity_total": [ "10-Q:0000732712-22-000043" ], "liabilities_and_equity": [ "10-Q:0000732712-22-000043" ], "retained_earnings": [ "10-Q:0000732712-22-000043" ], "preferred_stock": [ "10-Q:0000732712-22-000043" ], "operating_lease_liability_current": [ "10-Q:0000732712-22-000043" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-22-000043" ], "equity_parent": [ "10-Q:0000732712-22-000043" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 2082000000.0, "short_term_investments": null, "receivables": null, "inventory": 3133000000.0, "current_assets": 39746000000.0, "ppe_net": 103004000000.0, "goodwill": 28548000000.0, "intangibles": 11196000000.0, "total_assets": 375090000000.0, "accounts_payable": 22235000000.0, "short_term_borrowings": null, "debt_current": 14995000000.0, "current_liabilities": 53141000000.0, "long_term_debt": 132912000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 87468000000.0, "nci": 1315000000.0, "equity_total": 88783000000.0, "liabilities_and_equity": 375090000000.0, "shares_outstanding": null, "retained_earnings": 78545000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3961000000.0, "operating_lease_liability_noncurrent": 22175000000.0, "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:0000732712-22-000050" ], "value_sources": { "cash": [ "10-Q:0000732712-22-000050" ], "inventory": [ "10-Q:0000732712-22-000050" ], "current_assets": [ "10-Q:0000732712-22-000050" ], "ppe_net": [ "10-Q:0000732712-22-000050" ], "goodwill": [ "10-Q:0000732712-22-000050" ], "intangibles": [ "10-Q:0000732712-22-000050" ], "total_assets": [ "10-Q:0000732712-22-000050" ], "accounts_payable": [ "10-Q:0000732712-22-000050" ], "debt_current": [ "10-Q:0000732712-22-000050" ], "current_liabilities": [ "10-Q:0000732712-22-000050" ], "long_term_debt": [ "10-Q:0000732712-22-000050" ], "nci": [ "10-Q:0000732712-22-000050" ], "equity_total": [ "10-Q:0000732712-22-000050" ], "liabilities_and_equity": [ "10-Q:0000732712-22-000050" ], "retained_earnings": [ "10-Q:0000732712-22-000050" ], "preferred_stock": [ "10-Q:0000732712-22-000050" ], "operating_lease_liability_current": [ "10-Q:0000732712-22-000050" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-22-000050" ], "equity_parent": [ "10-Q:0000732712-22-000050" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 2605000000.0, "short_term_investments": null, "receivables": null, "inventory": 2388000000.0, "current_assets": 37857000000.0, "ppe_net": 107434000000.0, "goodwill": 28671000000.0, "intangibles": 11461000000.0, "total_assets": 379680000000.0, "accounts_payable": 23977000000.0, "short_term_borrowings": 150000000.0, "debt_current": 9963000000.0, "current_liabilities": 50171000000.0, "long_term_debt": 140676000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 91144000000.0, "nci": 1319000000.0, "equity_total": 92463000000.0, "liabilities_and_equity": 379680000000.0, "shares_outstanding": null, "retained_earnings": 82380000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1876000000.0, "commercial_paper": null, "operating_lease_liability": 25692000000.0, "operating_lease_liability_current": 4134000000.0, "operating_lease_liability_noncurrent": 21558000000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": 4591000000.0, "operating_lease_payments_total": 29822000000.0, "operating_lease_imputed_interest": 4130000000.0, "debt_maturity_y1": 9279000000.0, "debt_maturity_y2": 16252000000.0, "debt_maturity_y3": 8706000000.0, "debt_maturity_y4": 8304000000.0, "debt_maturity_y5": 6962000000.0, "debt_maturity_after_y5": 99925000000.0 }, "sources": [ "10-K:0000732712-23-000012", "10-K:0000732712-24-000010" ], "value_sources": { "cash": [ "10-K:0000732712-24-000010" ], "inventory": [ "10-K:0000732712-24-000010" ], "current_assets": [ "10-K:0000732712-24-000010" ], "ppe_net": [ "10-K:0000732712-24-000010" ], "goodwill": [ "10-K:0000732712-24-000010" ], "intangibles": [ "10-K:0000732712-24-000010" ], "total_assets": [ "10-K:0000732712-24-000010" ], "accounts_payable": [ "10-K:0000732712-24-000010" ], "short_term_borrowings": [ "10-K:0000732712-24-000010" ], "debt_current": [ "10-K:0000732712-24-000010" ], "current_liabilities": [ "10-K:0000732712-24-000010" ], "long_term_debt": [ "10-K:0000732712-24-000010" ], "nci": [ "10-K:0000732712-24-000010" ], "equity_total": [ "10-K:0000732712-24-000010" ], "liabilities_and_equity": [ "10-K:0000732712-24-000010" ], "retained_earnings": [ "10-K:0000732712-24-000010" ], "preferred_stock": [ "10-K:0000732712-24-000010" ], "accrued_taxes_current": [ "10-K:0000732712-24-000010" ], "operating_lease_liability": [ "10-K:0000732712-23-000012" ], "operating_lease_liability_current": [ "10-K:0000732712-24-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000732712-24-000010" ], "operating_lease_discount_rate": [ "10-K:0000732712-24-000010" ], "operating_lease_payments_y1": [ "10-K:0000732712-23-000012" ], "operating_lease_payments_total": [ "10-K:0000732712-23-000012" ], "operating_lease_imputed_interest": [ "10-K:0000732712-23-000012" ], "debt_maturity_y1": [ "10-K:0000732712-23-000012" ], "debt_maturity_y2": [ "10-K:0000732712-23-000012" ], "debt_maturity_y3": [ "10-K:0000732712-23-000012" ], "debt_maturity_y4": [ "10-K:0000732712-23-000012" ], "debt_maturity_y5": [ "10-K:0000732712-23-000012" ], "debt_maturity_after_y5": [ "10-K:0000732712-23-000012" ], "equity_parent": [ "10-K:0000732712-24-000010" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 2234000000.0, "short_term_investments": null, "receivables": null, "inventory": 2381000000.0, "current_assets": 35722000000.0, "ppe_net": 106987000000.0, "goodwill": 28674000000.0, "intangibles": 11246000000.0, "total_assets": 377716000000.0, "accounts_payable": 19273000000.0, "short_term_borrowings": null, "debt_current": 12081000000.0, "current_liabilities": 47768000000.0, "long_term_debt": 140772000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 92883000000.0, "nci": 1336000000.0, "equity_total": 94219000000.0, "liabilities_and_equity": 377716000000.0, "shares_outstanding": null, "retained_earnings": 84543000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4177000000.0, "operating_lease_liability_noncurrent": 21303000000.0, "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:0000732712-23-000029" ], "value_sources": { "cash": [ "10-Q:0000732712-23-000029" ], "inventory": [ "10-Q:0000732712-23-000029" ], "current_assets": [ "10-Q:0000732712-23-000029" ], "ppe_net": [ "10-Q:0000732712-23-000029" ], "goodwill": [ "10-Q:0000732712-23-000029" ], "intangibles": [ "10-Q:0000732712-23-000029" ], "total_assets": [ "10-Q:0000732712-23-000029" ], "accounts_payable": [ "10-Q:0000732712-23-000029" ], "debt_current": [ "10-Q:0000732712-23-000029" ], "current_liabilities": [ "10-Q:0000732712-23-000029" ], "long_term_debt": [ "10-Q:0000732712-23-000029" ], "nci": [ "10-Q:0000732712-23-000029" ], "equity_total": [ "10-Q:0000732712-23-000029" ], "liabilities_and_equity": [ "10-Q:0000732712-23-000029" ], "retained_earnings": [ "10-Q:0000732712-23-000029" ], "preferred_stock": [ "10-Q:0000732712-23-000029" ], "operating_lease_liability_current": [ "10-Q:0000732712-23-000029" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-23-000029" ], "equity_parent": [ "10-Q:0000732712-23-000029" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 4803000000.0, "short_term_investments": null, "receivables": null, "inventory": 1896000000.0, "current_assets": 37388000000.0, "ppe_net": 107270000000.0, "goodwill": 28647000000.0, "intangibles": 11097000000.0, "total_assets": 379955000000.0, "accounts_payable": 20067000000.0, "short_term_borrowings": null, "debt_current": 14827000000.0, "current_liabilities": 51404000000.0, "long_term_debt": 137871000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 95193000000.0, "nci": 1309000000.0, "equity_total": 96502000000.0, "liabilities_and_equity": 379955000000.0, "shares_outstanding": null, "retained_earnings": 86448000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4211000000.0, "operating_lease_liability_noncurrent": 20745000000.0, "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:0000732712-23-000055" ], "value_sources": { "cash": [ "10-Q:0000732712-23-000055" ], "inventory": [ "10-Q:0000732712-23-000055" ], "current_assets": [ "10-Q:0000732712-23-000055" ], "ppe_net": [ "10-Q:0000732712-23-000055" ], "goodwill": [ "10-Q:0000732712-23-000055" ], "intangibles": [ "10-Q:0000732712-23-000055" ], "total_assets": [ "10-Q:0000732712-23-000055" ], "accounts_payable": [ "10-Q:0000732712-23-000055" ], "debt_current": [ "10-Q:0000732712-23-000055" ], "current_liabilities": [ "10-Q:0000732712-23-000055" ], "long_term_debt": [ "10-Q:0000732712-23-000055" ], "nci": [ "10-Q:0000732712-23-000055" ], "equity_total": [ "10-Q:0000732712-23-000055" ], "liabilities_and_equity": [ "10-Q:0000732712-23-000055" ], "retained_earnings": [ "10-Q:0000732712-23-000055" ], "preferred_stock": [ "10-Q:0000732712-23-000055" ], "operating_lease_liability_current": [ "10-Q:0000732712-23-000055" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-23-000055" ], "equity_parent": [ "10-Q:0000732712-23-000055" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 4210000000.0, "short_term_investments": null, "receivables": null, "inventory": 2240000000.0, "current_assets": 38119000000.0, "ppe_net": 107490000000.0, "goodwill": 28642000000.0, "intangibles": 10952000000.0, "total_assets": 384830000000.0, "accounts_payable": 26140000000.0, "short_term_borrowings": null, "debt_current": 12950000000.0, "current_liabilities": 55677000000.0, "long_term_debt": 134441000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 97741000000.0, "nci": 1347000000.0, "equity_total": 99088000000.0, "liabilities_and_equity": 384830000000.0, "shares_outstanding": null, "retained_earnings": 88416000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 3906000000.0, "operating_lease_liability_noncurrent": 20773000000.0, "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:0000732712-23-000063" ], "value_sources": { "cash": [ "10-Q:0000732712-23-000063" ], "inventory": [ "10-Q:0000732712-23-000063" ], "current_assets": [ "10-Q:0000732712-23-000063" ], "ppe_net": [ "10-Q:0000732712-23-000063" ], "goodwill": [ "10-Q:0000732712-23-000063" ], "intangibles": [ "10-Q:0000732712-23-000063" ], "total_assets": [ "10-Q:0000732712-23-000063" ], "accounts_payable": [ "10-Q:0000732712-23-000063" ], "debt_current": [ "10-Q:0000732712-23-000063" ], "current_liabilities": [ "10-Q:0000732712-23-000063" ], "long_term_debt": [ "10-Q:0000732712-23-000063" ], "nci": [ "10-Q:0000732712-23-000063" ], "equity_total": [ "10-Q:0000732712-23-000063" ], "liabilities_and_equity": [ "10-Q:0000732712-23-000063" ], "retained_earnings": [ "10-Q:0000732712-23-000063" ], "preferred_stock": [ "10-Q:0000732712-23-000063" ], "operating_lease_liability_current": [ "10-Q:0000732712-23-000063" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-23-000063" ], "equity_parent": [ "10-Q:0000732712-23-000063" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2065000000.0, "short_term_investments": null, "receivables": null, "inventory": 2057000000.0, "current_assets": 36814000000.0, "ppe_net": 108310000000.0, "goodwill": 22843000000.0, "intangibles": 11057000000.0, "total_assets": 380255000000.0, "accounts_payable": 23453000000.0, "short_term_borrowings": 0.0, "debt_current": 12973000000.0, "current_liabilities": 53223000000.0, "long_term_debt": 137701000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 92430000000.0, "nci": 1369000000.0, "equity_total": 93799000000.0, "liabilities_and_equity": 380255000000.0, "shares_outstanding": null, "retained_earnings": 82915000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2612000000.0, "commercial_paper": null, "operating_lease_liability": 24268000000.0, "operating_lease_liability_current": 4266000000.0, "operating_lease_liability_noncurrent": 20002000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 4763000000.0, "operating_lease_payments_total": 28402000000.0, "operating_lease_imputed_interest": 4134000000.0, "debt_maturity_y1": 12253000000.0, "debt_maturity_y2": 17783000000.0, "debt_maturity_y3": 10586000000.0, "debt_maturity_y4": 7198000000.0, "debt_maturity_y5": 12467000000.0, "debt_maturity_after_y5": 88912000000.0 }, "sources": [ "10-K:0000732712-24-000010", "10-K:0000732712-25-000006" ], "value_sources": { "cash": [ "10-K:0000732712-25-000006" ], "inventory": [ "10-K:0000732712-25-000006" ], "current_assets": [ "10-K:0000732712-25-000006" ], "ppe_net": [ "10-K:0000732712-25-000006" ], "goodwill": [ "10-K:0000732712-25-000006" ], "intangibles": [ "10-K:0000732712-25-000006" ], "total_assets": [ "10-K:0000732712-25-000006" ], "accounts_payable": [ "10-K:0000732712-25-000006" ], "short_term_borrowings": [ "10-K:0000732712-25-000006" ], "debt_current": [ "10-K:0000732712-25-000006" ], "current_liabilities": [ "10-K:0000732712-25-000006" ], "long_term_debt": [ "10-K:0000732712-25-000006" ], "nci": [ "10-K:0000732712-25-000006" ], "equity_total": [ "10-K:0000732712-25-000006" ], "liabilities_and_equity": [ "10-K:0000732712-25-000006" ], "retained_earnings": [ "10-K:0000732712-25-000006" ], "preferred_stock": [ "10-K:0000732712-25-000006" ], "accrued_taxes_current": [ "10-K:0000732712-25-000006" ], "operating_lease_liability": [ "10-K:0000732712-24-000010" ], "operating_lease_liability_current": [ "10-K:0000732712-25-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0000732712-25-000006" ], "operating_lease_discount_rate": [ "10-K:0000732712-25-000006" ], "operating_lease_payments_y1": [ "10-K:0000732712-24-000010" ], "operating_lease_payments_total": [ "10-K:0000732712-24-000010" ], "operating_lease_imputed_interest": [ "10-K:0000732712-24-000010" ], "debt_maturity_y1": [ "10-K:0000732712-24-000010" ], "debt_maturity_y2": [ "10-K:0000732712-24-000010" ], "debt_maturity_y3": [ "10-K:0000732712-24-000010" ], "debt_maturity_y4": [ "10-K:0000732712-24-000010" ], "debt_maturity_y5": [ "10-K:0000732712-24-000010" ], "debt_maturity_after_y5": [ "10-K:0000732712-24-000010" ], "equity_parent": [ "10-K:0000732712-25-000006" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 2365000000.0, "short_term_investments": null, "receivables": null, "inventory": 2076000000.0, "current_assets": 37957000000.0, "ppe_net": 107863000000.0, "goodwill": 22842000000.0, "intangibles": 10835000000.0, "total_assets": 380158000000.0, "accounts_payable": 20139000000.0, "short_term_borrowings": null, "debt_current": 15594000000.0, "current_liabilities": 53631000000.0, "long_term_debt": 136104000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 94334000000.0, "nci": 1392000000.0, "equity_total": 95726000000.0, "liabilities_and_equity": 380158000000.0, "shares_outstanding": null, "retained_earnings": 84714000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4282000000.0, "operating_lease_liability_noncurrent": 19654000000.0, "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:0000732712-24-000029" ], "value_sources": { "cash": [ "10-Q:0000732712-24-000029" ], "inventory": [ "10-Q:0000732712-24-000029" ], "current_assets": [ "10-Q:0000732712-24-000029" ], "ppe_net": [ "10-Q:0000732712-24-000029" ], "goodwill": [ "10-Q:0000732712-24-000029" ], "intangibles": [ "10-Q:0000732712-24-000029" ], "total_assets": [ "10-Q:0000732712-24-000029" ], "accounts_payable": [ "10-Q:0000732712-24-000029" ], "debt_current": [ "10-Q:0000732712-24-000029" ], "current_liabilities": [ "10-Q:0000732712-24-000029" ], "long_term_debt": [ "10-Q:0000732712-24-000029" ], "nci": [ "10-Q:0000732712-24-000029" ], "equity_total": [ "10-Q:0000732712-24-000029" ], "liabilities_and_equity": [ "10-Q:0000732712-24-000029" ], "retained_earnings": [ "10-Q:0000732712-24-000029" ], "preferred_stock": [ "10-Q:0000732712-24-000029" ], "operating_lease_liability_current": [ "10-Q:0000732712-24-000029" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-24-000029" ], "equity_parent": [ "10-Q:0000732712-24-000029" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 2432000000.0, "short_term_investments": null, "receivables": null, "inventory": 1841000000.0, "current_assets": 38056000000.0, "ppe_net": 107890000000.0, "goodwill": 22842000000.0, "intangibles": 10680000000.0, "total_assets": 379146000000.0, "accounts_payable": 19727000000.0, "short_term_borrowings": null, "debt_current": 23255000000.0, "current_liabilities": 60806000000.0, "long_term_debt": 126022000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 96172000000.0, "nci": 1367000000.0, "equity_total": 97539000000.0, "liabilities_and_equity": 379146000000.0, "shares_outstanding": null, "retained_earnings": 86504000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4247000000.0, "operating_lease_liability_noncurrent": 19456000000.0, "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:0000732712-24-000052" ], "value_sources": { "cash": [ "10-Q:0000732712-24-000052" ], "inventory": [ "10-Q:0000732712-24-000052" ], "current_assets": [ "10-Q:0000732712-24-000052" ], "ppe_net": [ "10-Q:0000732712-24-000052" ], "goodwill": [ "10-Q:0000732712-24-000052" ], "intangibles": [ "10-Q:0000732712-24-000052" ], "total_assets": [ "10-Q:0000732712-24-000052" ], "accounts_payable": [ "10-Q:0000732712-24-000052" ], "debt_current": [ "10-Q:0000732712-24-000052" ], "current_liabilities": [ "10-Q:0000732712-24-000052" ], "long_term_debt": [ "10-Q:0000732712-24-000052" ], "nci": [ "10-Q:0000732712-24-000052" ], "equity_total": [ "10-Q:0000732712-24-000052" ], "liabilities_and_equity": [ "10-Q:0000732712-24-000052" ], "retained_earnings": [ "10-Q:0000732712-24-000052" ], "preferred_stock": [ "10-Q:0000732712-24-000052" ], "operating_lease_liability_current": [ "10-Q:0000732712-24-000052" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-24-000052" ], "equity_parent": [ "10-Q:0000732712-24-000052" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 4987000000.0, "short_term_investments": null, "receivables": null, "inventory": 2523000000.0, "current_assets": 40641000000.0, "ppe_net": 107528000000.0, "goodwill": 22844000000.0, "intangibles": 10674000000.0, "total_assets": 381164000000.0, "accounts_payable": 22222000000.0, "short_term_borrowings": null, "debt_current": 21763000000.0, "current_liabilities": 61816000000.0, "long_term_debt": 128878000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 96326000000.0, "nci": 1342000000.0, "equity_total": 97668000000.0, "liabilities_and_equity": 381164000000.0, "shares_outstanding": null, "retained_earnings": 86958000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4312000000.0, "operating_lease_liability_noncurrent": 19247000000.0, "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:0000732712-24-000069" ], "value_sources": { "cash": [ "10-Q:0000732712-24-000069" ], "inventory": [ "10-Q:0000732712-24-000069" ], "current_assets": [ "10-Q:0000732712-24-000069" ], "ppe_net": [ "10-Q:0000732712-24-000069" ], "goodwill": [ "10-Q:0000732712-24-000069" ], "intangibles": [ "10-Q:0000732712-24-000069" ], "total_assets": [ "10-Q:0000732712-24-000069" ], "accounts_payable": [ "10-Q:0000732712-24-000069" ], "debt_current": [ "10-Q:0000732712-24-000069" ], "current_liabilities": [ "10-Q:0000732712-24-000069" ], "long_term_debt": [ "10-Q:0000732712-24-000069" ], "nci": [ "10-Q:0000732712-24-000069" ], "equity_total": [ "10-Q:0000732712-24-000069" ], "liabilities_and_equity": [ "10-Q:0000732712-24-000069" ], "retained_earnings": [ "10-Q:0000732712-24-000069" ], "preferred_stock": [ "10-Q:0000732712-24-000069" ], "operating_lease_liability_current": [ "10-Q:0000732712-24-000069" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-24-000069" ], "equity_parent": [ "10-Q:0000732712-24-000069" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 4194000000.0, "short_term_investments": null, "receivables": null, "inventory": 2247000000.0, "current_assets": 40523000000.0, "ppe_net": 108522000000.0, "goodwill": 22841000000.0, "intangibles": 11129000000.0, "total_assets": 384711000000.0, "accounts_payable": 23374000000.0, "short_term_borrowings": 65000000.0, "debt_current": 22633000000.0, "current_liabilities": 64771000000.0, "long_term_debt": 121381000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 99237000000.0, "nci": 1338000000.0, "equity_total": 100575000000.0, "liabilities_and_equity": 384711000000.0, "shares_outstanding": null, "retained_earnings": 89110000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1902000000.0, "commercial_paper": null, "operating_lease_liability": 24343000000.0, "operating_lease_liability_current": 4415000000.0, "operating_lease_liability_noncurrent": 19928000000.0, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": 5013000000.0, "operating_lease_payments_total": 29050000000.0, "operating_lease_imputed_interest": 4707000000.0, "debt_maturity_y1": 21709000000.0, "debt_maturity_y2": 7823000000.0, "debt_maturity_y3": 9158000000.0, "debt_maturity_y4": 11592000000.0, "debt_maturity_y5": 8673000000.0, "debt_maturity_after_y5": 83203000000.0 }, "sources": [ "10-K:0000732712-25-000006", "10-K:0000732712-26-000007" ], "value_sources": { "cash": [ "10-K:0000732712-26-000007" ], "inventory": [ "10-K:0000732712-26-000007" ], "current_assets": [ "10-K:0000732712-26-000007" ], "ppe_net": [ "10-K:0000732712-26-000007" ], "goodwill": [ "10-K:0000732712-26-000007" ], "intangibles": [ "10-K:0000732712-26-000007" ], "total_assets": [ "10-K:0000732712-26-000007" ], "accounts_payable": [ "10-K:0000732712-26-000007" ], "short_term_borrowings": [ "10-K:0000732712-26-000007" ], "debt_current": [ "10-K:0000732712-26-000007" ], "current_liabilities": [ "10-K:0000732712-26-000007" ], "long_term_debt": [ "10-K:0000732712-26-000007" ], "nci": [ "10-K:0000732712-26-000007" ], "equity_total": [ "10-K:0000732712-26-000007" ], "liabilities_and_equity": [ "10-K:0000732712-26-000007" ], "retained_earnings": [ "10-K:0000732712-26-000007" ], "preferred_stock": [ "10-K:0000732712-26-000007" ], "accrued_taxes_current": [ "10-K:0000732712-26-000007" ], "operating_lease_liability": [ "10-K:0000732712-25-000006" ], "operating_lease_liability_current": [ "10-K:0000732712-26-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000732712-26-000007" ], "operating_lease_discount_rate": [ "10-K:0000732712-26-000007" ], "operating_lease_payments_y1": [ "10-K:0000732712-25-000006" ], "operating_lease_payments_total": [ "10-K:0000732712-25-000006" ], "operating_lease_imputed_interest": [ "10-K:0000732712-25-000006" ], "debt_maturity_y1": [ "10-K:0000732712-25-000006" ], "debt_maturity_y2": [ "10-K:0000732712-25-000006" ], "debt_maturity_y3": [ "10-K:0000732712-25-000006" ], "debt_maturity_y4": [ "10-K:0000732712-25-000006" ], "debt_maturity_y5": [ "10-K:0000732712-25-000006" ], "debt_maturity_after_y5": [ "10-K:0000732712-25-000006" ], "equity_parent": [ "10-K:0000732712-26-000007" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 2257000000.0, "short_term_investments": null, "receivables": null, "inventory": 2197000000.0, "current_assets": 37353000000.0, "ppe_net": 107923000000.0, "goodwill": 22842000000.0, "intangibles": 10847000000.0, "total_assets": 380364000000.0, "accounts_payable": 19413000000.0, "short_term_borrowings": null, "debt_current": 22629000000.0, "current_liabilities": 61066000000.0, "long_term_debt": 121020000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 100722000000.0, "nci": 1315000000.0, "equity_total": 102037000000.0, "liabilities_and_equity": 380364000000.0, "shares_outstanding": null, "retained_earnings": 91128000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4686000000.0, "operating_lease_liability_noncurrent": 19379000000.0, "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:0000732712-25-000024" ], "value_sources": { "cash": [ "10-Q:0000732712-25-000024" ], "inventory": [ "10-Q:0000732712-25-000024" ], "current_assets": [ "10-Q:0000732712-25-000024" ], "ppe_net": [ "10-Q:0000732712-25-000024" ], "goodwill": [ "10-Q:0000732712-25-000024" ], "intangibles": [ "10-Q:0000732712-25-000024" ], "total_assets": [ "10-Q:0000732712-25-000024" ], "accounts_payable": [ "10-Q:0000732712-25-000024" ], "debt_current": [ "10-Q:0000732712-25-000024" ], "current_liabilities": [ "10-Q:0000732712-25-000024" ], "long_term_debt": [ "10-Q:0000732712-25-000024" ], "nci": [ "10-Q:0000732712-25-000024" ], "equity_total": [ "10-Q:0000732712-25-000024" ], "liabilities_and_equity": [ "10-Q:0000732712-25-000024" ], "retained_earnings": [ "10-Q:0000732712-25-000024" ], "preferred_stock": [ "10-Q:0000732712-25-000024" ], "operating_lease_liability_current": [ "10-Q:0000732712-25-000024" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-25-000024" ], "equity_parent": [ "10-Q:0000732712-25-000024" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 3435000000.0, "short_term_investments": null, "receivables": null, "inventory": 2137000000.0, "current_assets": 38846000000.0, "ppe_net": 108069000000.0, "goodwill": 22841000000.0, "intangibles": 10635000000.0, "total_assets": 383285000000.0, "accounts_payable": 19880000000.0, "short_term_borrowings": null, "debt_current": 22067000000.0, "current_liabilities": 60952000000.0, "long_term_debt": 123929000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 103063000000.0, "nci": 1298000000.0, "equity_total": 104361000000.0, "liabilities_and_equity": 383285000000.0, "shares_outstanding": null, "retained_earnings": 93275000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4731000000.0, "operating_lease_liability_noncurrent": 19164000000.0, "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:0000732712-25-000086" ], "value_sources": { "cash": [ "10-Q:0000732712-25-000086" ], "inventory": [ "10-Q:0000732712-25-000086" ], "current_assets": [ "10-Q:0000732712-25-000086" ], "ppe_net": [ "10-Q:0000732712-25-000086" ], "goodwill": [ "10-Q:0000732712-25-000086" ], "intangibles": [ "10-Q:0000732712-25-000086" ], "total_assets": [ "10-Q:0000732712-25-000086" ], "accounts_payable": [ "10-Q:0000732712-25-000086" ], "debt_current": [ "10-Q:0000732712-25-000086" ], "current_liabilities": [ "10-Q:0000732712-25-000086" ], "long_term_debt": [ "10-Q:0000732712-25-000086" ], "nci": [ "10-Q:0000732712-25-000086" ], "equity_total": [ "10-Q:0000732712-25-000086" ], "liabilities_and_equity": [ "10-Q:0000732712-25-000086" ], "retained_earnings": [ "10-Q:0000732712-25-000086" ], "preferred_stock": [ "10-Q:0000732712-25-000086" ], "operating_lease_liability_current": [ "10-Q:0000732712-25-000086" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-25-000086" ], "equity_parent": [ "10-Q:0000732712-25-000086" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 7706000000.0, "short_term_investments": null, "receivables": null, "inventory": 2700000000.0, "current_assets": 44010000000.0, "ppe_net": 108467000000.0, "goodwill": 22841000000.0, "intangibles": 10516000000.0, "total_assets": 388331000000.0, "accounts_payable": 20700000000.0, "short_term_borrowings": null, "debt_current": 20146000000.0, "current_liabilities": 59563000000.0, "long_term_debt": 126629000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 105042000000.0, "nci": 1303000000.0, "equity_total": 106345000000.0, "liabilities_and_equity": 388331000000.0, "shares_outstanding": null, "retained_earnings": 95316000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4501000000.0, "operating_lease_liability_noncurrent": 19176000000.0, "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:0000732712-25-000116" ], "value_sources": { "cash": [ "10-Q:0000732712-25-000116" ], "inventory": [ "10-Q:0000732712-25-000116" ], "current_assets": [ "10-Q:0000732712-25-000116" ], "ppe_net": [ "10-Q:0000732712-25-000116" ], "goodwill": [ "10-Q:0000732712-25-000116" ], "intangibles": [ "10-Q:0000732712-25-000116" ], "total_assets": [ "10-Q:0000732712-25-000116" ], "accounts_payable": [ "10-Q:0000732712-25-000116" ], "debt_current": [ "10-Q:0000732712-25-000116" ], "current_liabilities": [ "10-Q:0000732712-25-000116" ], "long_term_debt": [ "10-Q:0000732712-25-000116" ], "nci": [ "10-Q:0000732712-25-000116" ], "equity_total": [ "10-Q:0000732712-25-000116" ], "liabilities_and_equity": [ "10-Q:0000732712-25-000116" ], "retained_earnings": [ "10-Q:0000732712-25-000116" ], "preferred_stock": [ "10-Q:0000732712-25-000116" ], "operating_lease_liability_current": [ "10-Q:0000732712-25-000116" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-25-000116" ], "equity_parent": [ "10-Q:0000732712-25-000116" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 19048000000.0, "short_term_investments": null, "receivables": null, "inventory": 2441000000.0, "current_assets": 56922000000.0, "ppe_net": 109467000000.0, "goodwill": 22841000000.0, "intangibles": 10458000000.0, "total_assets": 404258000000.0, "accounts_payable": 24981000000.0, "short_term_borrowings": 441000000.0, "debt_current": 18618000000.0, "current_liabilities": 62370000000.0, "long_term_debt": 139532000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 104460000000.0, "nci": 1281000000.0, "equity_total": 105741000000.0, "liabilities_and_equity": 404258000000.0, "shares_outstanding": null, "retained_earnings": 94744000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1859000000.0, "commercial_paper": null, "operating_lease_liability": 23493000000.0, "operating_lease_liability_current": 4542000000.0, "operating_lease_liability_noncurrent": 18951000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 5272000000.0, "operating_lease_payments_total": 28169000000.0, "operating_lease_imputed_interest": 4676000000.0, "debt_maturity_y1": 17267000000.0, "debt_maturity_y2": 9569000000.0, "debt_maturity_y3": 13032000000.0, "debt_maturity_y4": 8115000000.0, "debt_maturity_y5": 11081000000.0, "debt_maturity_after_y5": 96753000000.0 }, "sources": [ "10-K:0000732712-26-000007", "10-Q:0000732712-26-000052" ], "value_sources": { "cash": [ "10-Q:0000732712-26-000052" ], "inventory": [ "10-Q:0000732712-26-000052" ], "current_assets": [ "10-Q:0000732712-26-000052" ], "ppe_net": [ "10-Q:0000732712-26-000052" ], "goodwill": [ "10-Q:0000732712-26-000052" ], "intangibles": [ "10-Q:0000732712-26-000052" ], "total_assets": [ "10-Q:0000732712-26-000052" ], "accounts_payable": [ "10-Q:0000732712-26-000052" ], "short_term_borrowings": [ "10-K:0000732712-26-000007" ], "debt_current": [ "10-Q:0000732712-26-000052" ], "current_liabilities": [ "10-Q:0000732712-26-000052" ], "long_term_debt": [ "10-Q:0000732712-26-000052" ], "nci": [ "10-Q:0000732712-26-000052" ], "equity_total": [ "10-Q:0000732712-26-000052" ], "liabilities_and_equity": [ "10-Q:0000732712-26-000052" ], "retained_earnings": [ "10-Q:0000732712-26-000052" ], "preferred_stock": [ "10-Q:0000732712-26-000052" ], "accrued_taxes_current": [ "10-K:0000732712-26-000007" ], "operating_lease_liability": [ "10-K:0000732712-26-000007" ], "operating_lease_liability_current": [ "10-Q:0000732712-26-000052" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-26-000052" ], "operating_lease_discount_rate": [ "10-K:0000732712-26-000007" ], "operating_lease_payments_y1": [ "10-K:0000732712-26-000007" ], "operating_lease_payments_total": [ "10-K:0000732712-26-000007" ], "operating_lease_imputed_interest": [ "10-K:0000732712-26-000007" ], "debt_maturity_y1": [ "10-K:0000732712-26-000007" ], "debt_maturity_y2": [ "10-K:0000732712-26-000007" ], "debt_maturity_y3": [ "10-K:0000732712-26-000007" ], "debt_maturity_y4": [ "10-K:0000732712-26-000007" ], "debt_maturity_y5": [ "10-K:0000732712-26-000007" ], "debt_maturity_after_y5": [ "10-K:0000732712-26-000007" ], "equity_parent": [ "10-Q:0000732712-26-000052" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 8366000000.0, "short_term_investments": null, "receivables": null, "inventory": 2320000000.0, "current_assets": 44723000000.0, "ppe_net": 125972000000.0, "goodwill": 30628000000.0, "intangibles": 12799000000.0, "total_assets": 417882000000.0, "accounts_payable": 21932000000.0, "short_term_borrowings": null, "debt_current": 28229000000.0, "current_liabilities": 69880000000.0, "long_term_debt": 144231000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 103309000000.0, "nci": 1313000000.0, "equity_total": 104622000000.0, "liabilities_and_equity": 417882000000.0, "shares_outstanding": null, "retained_earnings": 96824000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4720000000.0, "operating_lease_liability_noncurrent": 18692000000.0, "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:0000732712-26-000023" ], "value_sources": { "cash": [ "10-Q:0000732712-26-000023" ], "inventory": [ "10-Q:0000732712-26-000023" ], "current_assets": [ "10-Q:0000732712-26-000023" ], "ppe_net": [ "10-Q:0000732712-26-000023" ], "goodwill": [ "10-Q:0000732712-26-000023" ], "intangibles": [ "10-Q:0000732712-26-000023" ], "total_assets": [ "10-Q:0000732712-26-000023" ], "accounts_payable": [ "10-Q:0000732712-26-000023" ], "debt_current": [ "10-Q:0000732712-26-000023" ], "current_liabilities": [ "10-Q:0000732712-26-000023" ], "long_term_debt": [ "10-Q:0000732712-26-000023" ], "nci": [ "10-Q:0000732712-26-000023" ], "equity_total": [ "10-Q:0000732712-26-000023" ], "liabilities_and_equity": [ "10-Q:0000732712-26-000023" ], "retained_earnings": [ "10-Q:0000732712-26-000023" ], "preferred_stock": [ "10-Q:0000732712-26-000023" ], "operating_lease_liability_current": [ "10-Q:0000732712-26-000023" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-26-000023" ], "equity_parent": [ "10-Q:0000732712-26-000023" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 1752000000.0, "short_term_investments": null, "receivables": null, "inventory": 2036000000.0, "current_assets": 37571000000.0, "ppe_net": 125497000000.0, "goodwill": 30664000000.0, "intangibles": 12317000000.0, "total_assets": 410186000000.0, "accounts_payable": 20422000000.0, "short_term_borrowings": null, "debt_current": 21783000000.0, "current_liabilities": 62211000000.0, "long_term_debt": 143448000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 103920000000.0, "nci": 1276000000.0, "equity_total": 105196000000.0, "liabilities_and_equity": 410186000000.0, "shares_outstanding": null, "retained_earnings": 97728000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4835000000.0, "operating_lease_liability_noncurrent": 18392000000.0, "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:0000732712-26-000046" ], "value_sources": { "cash": [ "10-Q:0000732712-26-000046" ], "inventory": [ "10-Q:0000732712-26-000046" ], "current_assets": [ "10-Q:0000732712-26-000046" ], "ppe_net": [ "10-Q:0000732712-26-000046" ], "goodwill": [ "10-Q:0000732712-26-000046" ], "intangibles": [ "10-Q:0000732712-26-000046" ], "total_assets": [ "10-Q:0000732712-26-000046" ], "accounts_payable": [ "10-Q:0000732712-26-000046" ], "debt_current": [ "10-Q:0000732712-26-000046" ], "current_liabilities": [ "10-Q:0000732712-26-000046" ], "long_term_debt": [ "10-Q:0000732712-26-000046" ], "nci": [ "10-Q:0000732712-26-000046" ], "equity_total": [ "10-Q:0000732712-26-000046" ], "liabilities_and_equity": [ "10-Q:0000732712-26-000046" ], "retained_earnings": [ "10-Q:0000732712-26-000046" ], "preferred_stock": [ "10-Q:0000732712-26-000046" ], "operating_lease_liability_current": [ "10-Q:0000732712-26-000046" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-26-000046" ], "equity_parent": [ "10-Q:0000732712-26-000046" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 4495000000.0, "short_term_investments": null, "receivables": null, "inventory": 2775000000.0, "current_assets": 41511000000.0, "ppe_net": 125134000000.0, "goodwill": 30729000000.0, "intangibles": 12002000000.0, "total_assets": 415522000000.0, "accounts_payable": 22018000000.0, "short_term_borrowings": null, "debt_current": 23889000000.0, "current_liabilities": 66271000000.0, "long_term_debt": 142344000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 105986000000.0, "nci": 1306000000.0, "equity_total": 107292000000.0, "liabilities_and_equity": 415522000000.0, "shares_outstanding": null, "retained_earnings": 99995000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 4772000000.0, "operating_lease_liability_noncurrent": 17963000000.0, "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:0000732712-26-000052" ], "value_sources": { "cash": [ "10-Q:0000732712-26-000052" ], "inventory": [ "10-Q:0000732712-26-000052" ], "current_assets": [ "10-Q:0000732712-26-000052" ], "ppe_net": [ "10-Q:0000732712-26-000052" ], "goodwill": [ "10-Q:0000732712-26-000052" ], "intangibles": [ "10-Q:0000732712-26-000052" ], "total_assets": [ "10-Q:0000732712-26-000052" ], "accounts_payable": [ "10-Q:0000732712-26-000052" ], "debt_current": [ "10-Q:0000732712-26-000052" ], "current_liabilities": [ "10-Q:0000732712-26-000052" ], "long_term_debt": [ "10-Q:0000732712-26-000052" ], "nci": [ "10-Q:0000732712-26-000052" ], "equity_total": [ "10-Q:0000732712-26-000052" ], "liabilities_and_equity": [ "10-Q:0000732712-26-000052" ], "retained_earnings": [ "10-Q:0000732712-26-000052" ], "preferred_stock": [ "10-Q:0000732712-26-000052" ], "operating_lease_liability_current": [ "10-Q:0000732712-26-000052" ], "operating_lease_liability_noncurrent": [ "10-Q:0000732712-26-000052" ], "equity_parent": [ "10-Q:0000732712-26-000052" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 8824000000.0, "cfi": -6980000000.0, "cff": 2563000000.0, "capex": 5274000000.0, "d_and_a": 4150000000.0, "sbc": null, "dividends_paid": 2547000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 592000000.0, "goodwill_impairment": null, "deferred_tax": -87000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-21-000024" ], "value_sources": { "cfo": [ "10-Q:0000732712-21-000024" ], "cfi": [ "10-Q:0000732712-21-000024" ], "cff": [ "10-Q:0000732712-21-000024" ], "capex": [ "10-Q:0000732712-21-000024" ], "d_and_a": [ "10-Q:0000732712-21-000024" ], "dividends_paid": [ "10-Q:0000732712-21-000024" ], "amortisation_intangibles": [ "10-Q:0000732712-21-000024" ], "deferred_tax": [ "10-Q:0000732712-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 14728000000.0, "cfi": -5144000000.0, "cff": -8795000000.0, "capex": 4576000000.0, "d_and_a": 4181000000.0, "sbc": null, "dividends_paid": 2543000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 605000000.0, "goodwill_impairment": null, "deferred_tax": -33000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-21-000024", "10-Q:0000732712-21-000046" ], "value_sources": { "cfo": [ "10-Q:0000732712-21-000024", "10-Q:0000732712-21-000046" ], "cfi": [ "10-Q:0000732712-21-000024", "10-Q:0000732712-21-000046" ], "cff": [ "10-Q:0000732712-21-000024", "10-Q:0000732712-21-000046" ], "capex": [ "10-Q:0000732712-21-000024", "10-Q:0000732712-21-000046" ], "d_and_a": [ "10-Q:0000732712-21-000046" ], "dividends_paid": [ "10-Q:0000732712-21-000024", "10-Q:0000732712-21-000046" ], "amortisation_intangibles": [ "10-Q:0000732712-21-000046" ], "deferred_tax": [ "10-Q:0000732712-21-000024", "10-Q:0000732712-21-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 8920000000.0, "cfi": -6345000000.0, "cff": -1505000000.0, "capex": 4318000000.0, "d_and_a": 4192000000.0, "sbc": null, "dividends_paid": 2546000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 621000000.0, "goodwill_impairment": null, "deferred_tax": 650000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-21-000054" ], "value_sources": { "cfo": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-21-000054" ], "cfi": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-21-000054" ], "cff": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-21-000054" ], "capex": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-21-000054" ], "d_and_a": [ "10-Q:0000732712-21-000054" ], "dividends_paid": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-21-000054" ], "amortisation_intangibles": [ "10-Q:0000732712-21-000054" ], "deferred_tax": [ "10-Q:0000732712-21-000046", "10-Q:0000732712-21-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 9296000000.0, "cfi": -5043000000.0, "cff": 9062000000.0, "capex": 4024000000.0, "d_and_a": 4197000000.0, "sbc": null, "dividends_paid": 2596000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 627000000.0, "goodwill_impairment": null, "deferred_tax": 1023000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "value_sources": { "cfo": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "cfi": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "cff": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "capex": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "d_and_a": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "dividends_paid": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "amortisation_intangibles": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ], "deferred_tax": [ "10-K:0000732712-22-000008", "10-Q:0000732712-21-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 9694000000.0, "cfi": -49653000000.0, "cff": 27956000000.0, "capex": 4494000000.0, "d_and_a": 4174000000.0, "sbc": null, "dividends_paid": 2601000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 629000000.0, "goodwill_impairment": null, "deferred_tax": 762000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-22-000019" ], "value_sources": { "cfo": [ "10-Q:0000732712-22-000019" ], "cfi": [ "10-Q:0000732712-22-000019" ], "cff": [ "10-Q:0000732712-22-000019" ], "capex": [ "10-Q:0000732712-22-000019" ], "d_and_a": [ "10-Q:0000732712-22-000019" ], "dividends_paid": [ "10-Q:0000732712-22-000019" ], "amortisation_intangibles": [ "10-Q:0000732712-22-000019" ], "deferred_tax": [ "10-Q:0000732712-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 10744000000.0, "cfi": -4748000000.0, "cff": -11406000000.0, "capex": 4222000000.0, "d_and_a": 4020000000.0, "sbc": null, "dividends_paid": 2597000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 480000000.0, "goodwill_impairment": null, "deferred_tax": 1216000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-22-000019", "10-Q:0000732712-22-000043" ], "value_sources": { "cfo": [ "10-Q:0000732712-22-000019", "10-Q:0000732712-22-000043" ], "cfi": [ "10-Q:0000732712-22-000019", "10-Q:0000732712-22-000043" ], "cff": [ "10-Q:0000732712-22-000019", "10-Q:0000732712-22-000043" ], "capex": [ "10-Q:0000732712-22-000019", "10-Q:0000732712-22-000043" ], "d_and_a": [ "10-Q:0000732712-22-000043" ], "dividends_paid": [ "10-Q:0000732712-22-000019", "10-Q:0000732712-22-000043" ], "amortisation_intangibles": [ "10-Q:0000732712-22-000043" ], "deferred_tax": [ "10-Q:0000732712-22-000019", "10-Q:0000732712-22-000043" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 10724000000.0, "cfi": -2617000000.0, "cff": -3081000000.0, "capex": 5145000000.0, "d_and_a": 3961000000.0, "sbc": null, "dividends_paid": 2599000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 430000000.0, "goodwill_impairment": null, "deferred_tax": 992000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-22-000050" ], "value_sources": { "cfo": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-22-000050" ], "cfi": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-22-000050" ], "cff": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-22-000050" ], "capex": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-22-000050" ], "d_and_a": [ "10-Q:0000732712-22-000050" ], "dividends_paid": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-22-000050" ], "amortisation_intangibles": [ "10-Q:0000732712-22-000050" ], "deferred_tax": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-22-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 8377000000.0, "cfi": -10135000000.0, "cff": -5192000000.0, "capex": 6425000000.0, "d_and_a": 4051000000.0, "sbc": null, "dividends_paid": 2648000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 548000000.0, "goodwill_impairment": null, "deferred_tax": 1294000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "value_sources": { "cfo": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "cfi": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "cff": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "capex": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "d_and_a": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "dividends_paid": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "amortisation_intangibles": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ], "deferred_tax": [ "10-K:0000732712-23-000012", "10-Q:0000732712-22-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 6821000000.0, "cfi": -7995000000.0, "cff": 245000000.0, "capex": 5821000000.0, "d_and_a": 4236000000.0, "sbc": null, "dividends_paid": 2654000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 635000000.0, "goodwill_impairment": null, "deferred_tax": 627000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-23-000029" ], "value_sources": { "cfo": [ "10-Q:0000732712-23-000029" ], "cfi": [ "10-Q:0000732712-23-000029" ], "cff": [ "10-Q:0000732712-23-000029" ], "capex": [ "10-Q:0000732712-23-000029" ], "d_and_a": [ "10-Q:0000732712-23-000029" ], "dividends_paid": [ "10-Q:0000732712-23-000029" ], "amortisation_intangibles": [ "10-Q:0000732712-23-000029" ], "deferred_tax": [ "10-Q:0000732712-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 10844000000.0, "cfi": -6661000000.0, "cff": -4082000000.0, "capex": 4670000000.0, "d_and_a": 4321000000.0, "sbc": null, "dividends_paid": 2724000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 651000000.0, "goodwill_impairment": 16000000.0, "deferred_tax": 887000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-23-000029", "10-Q:0000732712-23-000055" ], "value_sources": { "cfo": [ "10-Q:0000732712-23-000029", "10-Q:0000732712-23-000055" ], "cfi": [ "10-Q:0000732712-23-000029", "10-Q:0000732712-23-000055" ], "cff": [ "10-Q:0000732712-23-000029", "10-Q:0000732712-23-000055" ], "capex": [ "10-Q:0000732712-23-000029", "10-Q:0000732712-23-000055" ], "d_and_a": [ "10-Q:0000732712-23-000055" ], "dividends_paid": [ "10-Q:0000732712-23-000029", "10-Q:0000732712-23-000055" ], "amortisation_intangibles": [ "10-Q:0000732712-23-000055" ], "goodwill_impairment": [ "10-Q:0000732712-22-000043" ], "deferred_tax": [ "10-Q:0000732712-23-000029", "10-Q:0000732712-23-000055" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 10534000000.0, "cfi": -8664000000.0, "cff": -1616000000.0, "capex": 5320000000.0, "d_and_a": 4324000000.0, "sbc": null, "dividends_paid": 2688000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 658000000.0, "goodwill_impairment": 0.0, "deferred_tax": 81000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-22-000050", "10-Q:0000732712-23-000055", "10-Q:0000732712-23-000063" ], "value_sources": { "cfo": [ "10-Q:0000732712-23-000055", "10-Q:0000732712-23-000063" ], "cfi": [ "10-Q:0000732712-23-000055", "10-Q:0000732712-23-000063" ], "cff": [ "10-Q:0000732712-23-000055", "10-Q:0000732712-23-000063" ], "capex": [ "10-Q:0000732712-23-000055", "10-Q:0000732712-23-000063" ], "d_and_a": [ "10-Q:0000732712-23-000063" ], "dividends_paid": [ "10-Q:0000732712-23-000055", "10-Q:0000732712-23-000063" ], "amortisation_intangibles": [ "10-Q:0000732712-23-000063" ], "goodwill_impairment": [ "10-Q:0000732712-22-000043", "10-Q:0000732712-22-000050" ], "deferred_tax": [ "10-Q:0000732712-23-000055", "10-Q:0000732712-23-000063" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 8942000000.0, "cfi": -5342000000.0, "cff": -3076000000.0, "capex": 7276000000.0, "d_and_a": 4218000000.0, "sbc": null, "dividends_paid": 2739000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 563000000.0, "goodwill_impairment": null, "deferred_tax": 1378000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "value_sources": { "cfo": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "cfi": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "cff": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "capex": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "d_and_a": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "dividends_paid": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "amortisation_intangibles": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ], "deferred_tax": [ "10-K:0000732712-24-000010", "10-Q:0000732712-23-000063" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 8289000000.0, "cfi": -6110000000.0, "cff": -2383000000.0, "capex": 5958000000.0, "d_and_a": 4318000000.0, "sbc": null, "dividends_paid": 2744000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 647000000.0, "goodwill_impairment": null, "deferred_tax": 331000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-24-000029" ], "value_sources": { "cfo": [ "10-Q:0000732712-24-000029" ], "cfi": [ "10-Q:0000732712-24-000029" ], "cff": [ "10-Q:0000732712-24-000029" ], "capex": [ "10-Q:0000732712-24-000029" ], "d_and_a": [ "10-Q:0000732712-24-000029" ], "dividends_paid": [ "10-Q:0000732712-24-000029" ], "amortisation_intangibles": [ "10-Q:0000732712-24-000029" ], "deferred_tax": [ "10-Q:0000732712-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 9731000000.0, "cfi": -4090000000.0, "cff": -3203000000.0, "capex": 4112000000.0, "d_and_a": 4359000000.0, "sbc": null, "dividends_paid": 2743000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 653000000.0, "goodwill_impairment": 27000000.0, "deferred_tax": 302000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-23-000055", "10-Q:0000732712-24-000029", "10-Q:0000732712-24-000052" ], "value_sources": { "cfo": [ "10-Q:0000732712-24-000029", "10-Q:0000732712-24-000052" ], "cfi": [ "10-Q:0000732712-24-000029", "10-Q:0000732712-24-000052" ], "cff": [ "10-Q:0000732712-24-000029", "10-Q:0000732712-24-000052" ], "capex": [ "10-Q:0000732712-24-000029", "10-Q:0000732712-24-000052" ], "d_and_a": [ "10-Q:0000732712-24-000052" ], "dividends_paid": [ "10-Q:0000732712-24-000029", "10-Q:0000732712-24-000052" ], "amortisation_intangibles": [ "10-Q:0000732712-24-000052" ], "goodwill_impairment": [ "10-Q:0000732712-23-000055" ], "deferred_tax": [ "10-Q:0000732712-24-000029", "10-Q:0000732712-24-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 10778000000.0, "cfi": -5408000000.0, "cff": -6055000000.0, "capex": 4094000000.0, "d_and_a": 4431000000.0, "sbc": null, "dividends_paid": 2744000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 690000000.0, "goodwill_impairment": 0.0, "deferred_tax": 189000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-23-000055", "10-Q:0000732712-23-000063", "10-Q:0000732712-24-000052", "10-Q:0000732712-24-000069" ], "value_sources": { "cfo": [ "10-Q:0000732712-24-000052", "10-Q:0000732712-24-000069" ], "cfi": [ "10-Q:0000732712-24-000052", "10-Q:0000732712-24-000069" ], "cff": [ "10-Q:0000732712-24-000052", "10-Q:0000732712-24-000069" ], "capex": [ "10-Q:0000732712-24-000052", "10-Q:0000732712-24-000069" ], "d_and_a": [ "10-Q:0000732712-24-000069" ], "dividends_paid": [ "10-Q:0000732712-24-000052", "10-Q:0000732712-24-000069" ], "amortisation_intangibles": [ "10-Q:0000732712-24-000069" ], "goodwill_impairment": [ "10-Q:0000732712-23-000055", "10-Q:0000732712-23-000063" ], "deferred_tax": [ "10-Q:0000732712-24-000052", "10-Q:0000732712-24-000069" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 8677000000.0, "cfi": -7824000000.0, "cff": -3016000000.0, "capex": 4603000000.0, "d_and_a": 4516000000.0, "sbc": null, "dividends_paid": 2794000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 697000000.0, "goodwill_impairment": 5814000000.0, "deferred_tax": 1566000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000732712-25-000006", "10-Q:0000732712-23-000063", "10-Q:0000732712-24-000069" ], "value_sources": { "cfo": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "cfi": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "cff": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "capex": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "d_and_a": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "dividends_paid": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "amortisation_intangibles": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ], "goodwill_impairment": [ "10-K:0000732712-25-000006", "10-Q:0000732712-23-000063" ], "deferred_tax": [ "10-K:0000732712-25-000006", "10-Q:0000732712-24-000069" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 7084000000.0, "cfi": -5245000000.0, "cff": -1428000000.0, "capex": 4376000000.0, "d_and_a": 4445000000.0, "sbc": null, "dividends_paid": 2796000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 698000000.0, "goodwill_impairment": null, "deferred_tax": 141000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-25-000024" ], "value_sources": { "cfo": [ "10-Q:0000732712-25-000024" ], "cfi": [ "10-Q:0000732712-25-000024" ], "cff": [ "10-Q:0000732712-25-000024" ], "capex": [ "10-Q:0000732712-25-000024" ], "d_and_a": [ "10-Q:0000732712-25-000024" ], "dividends_paid": [ "10-Q:0000732712-25-000024" ], "amortisation_intangibles": [ "10-Q:0000732712-25-000024" ], "deferred_tax": [ "10-Q:0000732712-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 9485000000.0, "cfi": -3865000000.0, "cff": -5634000000.0, "capex": 3695000000.0, "d_and_a": 4483000000.0, "sbc": null, "dividends_paid": 2802000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 706000000.0, "goodwill_impairment": null, "deferred_tax": 141000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-25-000024", "10-Q:0000732712-25-000086" ], "value_sources": { "cfo": [ "10-Q:0000732712-25-000024", "10-Q:0000732712-25-000086" ], "cfi": [ "10-Q:0000732712-25-000024", "10-Q:0000732712-25-000086" ], "cff": [ "10-Q:0000732712-25-000024", "10-Q:0000732712-25-000086" ], "capex": [ "10-Q:0000732712-25-000024", "10-Q:0000732712-25-000086" ], "d_and_a": [ "10-Q:0000732712-25-000086" ], "dividends_paid": [ "10-Q:0000732712-25-000024", "10-Q:0000732712-25-000086" ], "amortisation_intangibles": [ "10-Q:0000732712-25-000086" ], "deferred_tax": [ "10-Q:0000732712-25-000024", "10-Q:0000732712-25-000086" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 9911000000.0, "cfi": -4003000000.0, "cff": -4415000000.0, "capex": 3948000000.0, "d_and_a": 4458000000.0, "sbc": null, "dividends_paid": 2801000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 676000000.0, "goodwill_impairment": null, "deferred_tax": -35000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-25-000086", "10-Q:0000732712-25-000116" ], "value_sources": { "cfo": [ "10-Q:0000732712-25-000086", "10-Q:0000732712-25-000116" ], "cfi": [ "10-Q:0000732712-25-000086", "10-Q:0000732712-25-000116" ], "cff": [ "10-Q:0000732712-25-000086", "10-Q:0000732712-25-000116" ], "capex": [ "10-Q:0000732712-25-000086", "10-Q:0000732712-25-000116" ], "d_and_a": [ "10-Q:0000732712-25-000116" ], "dividends_paid": [ "10-Q:0000732712-25-000086", "10-Q:0000732712-25-000116" ], "amortisation_intangibles": [ "10-Q:0000732712-25-000116" ], "deferred_tax": [ "10-Q:0000732712-25-000086", "10-Q:0000732712-25-000116" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 10432000000.0, "cfi": -5561000000.0, "cff": -5623000000.0, "capex": 5071000000.0, "d_and_a": 4506000000.0, "sbc": null, "dividends_paid": 2850000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 701000000.0, "goodwill_impairment": null, "deferred_tax": 568000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "value_sources": { "cfo": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "cfi": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "cff": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "capex": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "d_and_a": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "dividends_paid": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "amortisation_intangibles": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "deferred_tax": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 7782000000.0, "cfi": -3752000000.0, "cff": -5893000000.0, "capex": 4145000000.0, "d_and_a": 4577000000.0, "sbc": null, "dividends_paid": 2856000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 734000000.0, "goodwill_impairment": null, "deferred_tax": 132000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-26-000023" ], "value_sources": { "cfo": [ "10-Q:0000732712-26-000023" ], "cfi": [ "10-Q:0000732712-26-000023" ], "cff": [ "10-Q:0000732712-26-000023" ], "capex": [ "10-Q:0000732712-26-000023" ], "d_and_a": [ "10-Q:0000732712-26-000023" ], "dividends_paid": [ "10-Q:0000732712-26-000023" ], "buybacks": [ "10-Q:0000732712-26-000023" ], "amortisation_intangibles": [ "10-Q:0000732712-26-000023" ], "deferred_tax": [ "10-Q:0000732712-26-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 8975000000.0, "cfi": -3438000000.0, "cff": -4378000000.0, "capex": 3808000000.0, "d_and_a": 4635000000.0, "sbc": null, "dividends_paid": 2856000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 754000000.0, "goodwill_impairment": null, "deferred_tax": -37000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-25-000086", "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "value_sources": { "cfo": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "cfi": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "cff": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "capex": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "d_and_a": [ "10-Q:0000732712-26-000046" ], "dividends_paid": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "buybacks": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "amortisation_intangibles": [ "10-Q:0000732712-25-000086" ], "deferred_tax": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 11266000000.0, "cfi": -4490000000.0, "cff": -2551000000.0, "capex": 4310000000.0, "d_and_a": 4618000000.0, "sbc": null, "dividends_paid": 2857000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 749000000.0, "goodwill_impairment": null, "deferred_tax": 1714000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-25-000116", "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "value_sources": { "cfo": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "cfi": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "cff": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "capex": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "d_and_a": [ "10-Q:0000732712-26-000052" ], "dividends_paid": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "buybacks": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "amortisation_intangibles": [ "10-Q:0000732712-25-000116" ], "deferred_tax": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 9114000000.0, "cfi": -4980000000.0, "cff": 7209000000.0, "capex": 4748000000.0, "d_and_a": 4519000000.0, "sbc": null, "dividends_paid": 2912000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 762000000.0, "goodwill_impairment": null, "deferred_tax": 531000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "value_sources": { "cfo": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "cfi": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "cff": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "capex": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "d_and_a": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "dividends_paid": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "amortisation_intangibles": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ], "deferred_tax": [ "10-K:0000732712-26-000007", "10-Q:0000732712-25-000116" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 7984000000.0, "cfi": -13573000000.0, "cff": -5278000000.0, "capex": 4201000000.0, "d_and_a": 4892000000.0, "sbc": null, "dividends_paid": 2910000000.0, "buybacks": 2500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 836000000.0, "goodwill_impairment": null, "deferred_tax": 703000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-26-000023" ], "value_sources": { "cfo": [ "10-Q:0000732712-26-000023" ], "cfi": [ "10-Q:0000732712-26-000023" ], "cff": [ "10-Q:0000732712-26-000023" ], "capex": [ "10-Q:0000732712-26-000023" ], "d_and_a": [ "10-Q:0000732712-26-000023" ], "dividends_paid": [ "10-Q:0000732712-26-000023" ], "buybacks": [ "10-Q:0000732712-26-000023" ], "amortisation_intangibles": [ "10-Q:0000732712-26-000023" ], "deferred_tax": [ "10-Q:0000732712-26-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 10435000000.0, "cfi": -4927000000.0, "cff": -11836000000.0, "capex": 4009000000.0, "d_and_a": 5008000000.0, "sbc": null, "dividends_paid": 2954000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 730000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "value_sources": { "cfo": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "cfi": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "cff": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "capex": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "d_and_a": [ "10-Q:0000732712-26-000046" ], "dividends_paid": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "buybacks": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ], "deferred_tax": [ "10-Q:0000732712-26-000023", "10-Q:0000732712-26-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 11517000000.0, "cfi": -6971000000.0, "cff": -1786000000.0, "capex": 3716000000.0, "d_and_a": 5095000000.0, "sbc": null, "dividends_paid": 2940000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 680000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "value_sources": { "cfo": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "cfi": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "cff": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "capex": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "d_and_a": [ "10-Q:0000732712-26-000052" ], "dividends_paid": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "buybacks": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ], "deferred_tax": [ "10-Q:0000732712-26-000046", "10-Q:0000732712-26-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 41768000000.0, "cfi": -23512000000.0, "cff": 1325000000.0, "capex": 18192000000.0, "d_and_a": 16720000000.0, "sbc": null, "dividends_paid": 10232000000.0, "buybacks": null, "interest_paid": 4420000000.0, "taxes_paid": 2725000000.0, "depreciation": 14275000000.0, "amortisation_intangibles": 2445000000.0, "goodwill_impairment": 0.0, "deferred_tax": 1553000000.0, "change_receivables": -189000000.0, "change_inventories": 369000000.0, "change_payables": -966000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 31500000000.0 }, "sources": [ "10-K:0000732712-22-000008", "10-K:0000732712-23-000012" ], "value_sources": { "cfo": [ "10-K:0000732712-23-000012" ], "cfi": [ "10-K:0000732712-23-000012" ], "cff": [ "10-K:0000732712-23-000012" ], "capex": [ "10-K:0000732712-23-000012" ], "d_and_a": [ "10-K:0000732712-23-000012" ], "dividends_paid": [ "10-K:0000732712-23-000012" ], "interest_paid": [ "10-K:0000732712-23-000012" ], "taxes_paid": [ "10-K:0000732712-23-000012" ], "depreciation": [ "10-K:0000732712-23-000012" ], "amortisation_intangibles": [ "10-K:0000732712-23-000012" ], "goodwill_impairment": [ "10-K:0000732712-22-000008" ], "deferred_tax": [ "10-K:0000732712-23-000012" ], "change_receivables": [ "10-K:0000732712-23-000012" ], "change_inventories": [ "10-K:0000732712-23-000012" ], "change_payables": [ "10-K:0000732712-23-000012" ], "proceeds_debt_issuance": [ "10-K:0000732712-22-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 39539000000.0, "cfi": -67153000000.0, "cff": 8277000000.0, "capex": 20286000000.0, "d_and_a": 16206000000.0, "sbc": null, "dividends_paid": 10445000000.0, "buybacks": null, "interest_paid": 3435000000.0, "taxes_paid": 3040000000.0, "depreciation": 14119000000.0, "amortisation_intangibles": 2087000000.0, "goodwill_impairment": 0.0, "deferred_tax": 4264000000.0, "change_receivables": 1592000000.0, "change_inventories": 905000000.0, "change_payables": 1457000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 41400000000.0 }, "sources": [ "10-K:0000732712-23-000012", "10-K:0000732712-24-000010" ], "value_sources": { "cfo": [ "10-K:0000732712-24-000010" ], "cfi": [ "10-K:0000732712-24-000010" ], "cff": [ "10-K:0000732712-24-000010" ], "capex": [ "10-K:0000732712-24-000010" ], "d_and_a": [ "10-K:0000732712-24-000010" ], "dividends_paid": [ "10-K:0000732712-24-000010" ], "interest_paid": [ "10-K:0000732712-24-000010" ], "taxes_paid": [ "10-K:0000732712-24-000010" ], "depreciation": [ "10-K:0000732712-24-000010" ], "amortisation_intangibles": [ "10-K:0000732712-24-000010" ], "goodwill_impairment": [ "10-K:0000732712-24-000010" ], "deferred_tax": [ "10-K:0000732712-24-000010" ], "change_receivables": [ "10-K:0000732712-24-000010" ], "change_inventories": [ "10-K:0000732712-24-000010" ], "change_payables": [ "10-K:0000732712-24-000010" ], "proceeds_debt_issuance": [ "10-K:0000732712-23-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 37141000000.0, "cfi": -28662000000.0, "cff": -8529000000.0, "capex": 23087000000.0, "d_and_a": 17099000000.0, "sbc": null, "dividends_paid": 10805000000.0, "buybacks": null, "interest_paid": 3316000000.0, "taxes_paid": 2736000000.0, "depreciation": 14592000000.0, "amortisation_intangibles": 2507000000.0, "goodwill_impairment": 0.0, "deferred_tax": 2973000000.0, "change_receivables": 1978000000.0, "change_inventories": -627000000.0, "change_payables": -33000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 17800000000.0 }, "sources": [ "10-K:0000732712-24-000010", "10-K:0000732712-25-000006" ], "value_sources": { "cfo": [ "10-K:0000732712-25-000006" ], "cfi": [ "10-K:0000732712-25-000006" ], "cff": [ "10-K:0000732712-25-000006" ], "capex": [ "10-K:0000732712-25-000006" ], "d_and_a": [ "10-K:0000732712-25-000006" ], "dividends_paid": [ "10-K:0000732712-25-000006" ], "interest_paid": [ "10-K:0000732712-25-000006" ], "taxes_paid": [ "10-K:0000732712-25-000006" ], "depreciation": [ "10-K:0000732712-25-000006" ], "amortisation_intangibles": [ "10-K:0000732712-25-000006" ], "goodwill_impairment": [ "10-K:0000732712-25-000006" ], "deferred_tax": [ "10-K:0000732712-25-000006" ], "change_receivables": [ "10-K:0000732712-25-000006" ], "change_inventories": [ "10-K:0000732712-25-000006" ], "change_payables": [ "10-K:0000732712-25-000006" ], "proceeds_debt_issuance": [ "10-K:0000732712-24-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 37475000000.0, "cfi": -23432000000.0, "cff": -14657000000.0, "capex": 18767000000.0, "d_and_a": 17624000000.0, "sbc": null, "dividends_paid": 11025000000.0, "buybacks": null, "interest_paid": 4384000000.0, "taxes_paid": 2343000000.0, "depreciation": 14937000000.0, "amortisation_intangibles": 2687000000.0, "goodwill_impairment": 5841000000.0, "deferred_tax": 2388000000.0, "change_receivables": 2198000000.0, "change_inventories": -287000000.0, "change_payables": 2079000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8600000000.0 }, "sources": [ "10-K:0000732712-25-000006", "10-K:0000732712-26-000007" ], "value_sources": { "cfo": [ "10-K:0000732712-26-000007" ], "cfi": [ "10-K:0000732712-26-000007" ], "cff": [ "10-K:0000732712-26-000007" ], "capex": [ "10-K:0000732712-26-000007" ], "d_and_a": [ "10-K:0000732712-26-000007" ], "dividends_paid": [ "10-K:0000732712-26-000007" ], "interest_paid": [ "10-K:0000732712-26-000007" ], "taxes_paid": [ "10-K:0000732712-26-000007" ], "depreciation": [ "10-K:0000732712-26-000007" ], "amortisation_intangibles": [ "10-K:0000732712-26-000007" ], "goodwill_impairment": [ "10-K:0000732712-26-000007" ], "deferred_tax": [ "10-K:0000732712-26-000007" ], "change_receivables": [ "10-K:0000732712-26-000007" ], "change_inventories": [ "10-K:0000732712-26-000007" ], "change_payables": [ "10-K:0000732712-26-000007" ], "proceeds_debt_issuance": [ "10-K:0000732712-25-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 36912000000.0, "cfi": -18674000000.0, "cff": -17100000000.0, "capex": 17090000000.0, "d_and_a": 17892000000.0, "sbc": null, "dividends_paid": 11249000000.0, "buybacks": null, "interest_paid": 5505000000.0, "taxes_paid": 5632000000.0, "depreciation": 15112000000.0, "amortisation_intangibles": 2781000000.0, "goodwill_impairment": 0.0, "deferred_tax": 815000000.0, "change_receivables": 2565000000.0, "change_inventories": 196000000.0, "change_payables": 1109000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 15600000000.0 }, "sources": [ "10-K:0000732712-26-000007" ], "value_sources": { "cfo": [ "10-K:0000732712-26-000007" ], "cfi": [ "10-K:0000732712-26-000007" ], "cff": [ "10-K:0000732712-26-000007" ], "capex": [ "10-K:0000732712-26-000007" ], "d_and_a": [ "10-K:0000732712-26-000007" ], "dividends_paid": [ "10-K:0000732712-26-000007" ], "interest_paid": [ "10-K:0000732712-26-000007" ], "taxes_paid": [ "10-K:0000732712-26-000007" ], "depreciation": [ "10-K:0000732712-26-000007" ], "amortisation_intangibles": [ "10-K:0000732712-26-000007" ], "goodwill_impairment": [ "10-K:0000732712-26-000007" ], "deferred_tax": [ "10-K:0000732712-26-000007" ], "change_receivables": [ "10-K:0000732712-26-000007" ], "change_inventories": [ "10-K:0000732712-26-000007" ], "change_payables": [ "10-K:0000732712-26-000007" ], "proceeds_debt_issuance": [ "10-K:0000732712-26-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 37137000000.0, "cfi": -16660000000.0, "cff": -5613000000.0, "capex": 17011000000.0, "d_and_a": 18349000000.0, "sbc": null, "dividends_paid": 11481000000.0, "buybacks": null, "interest_paid": 5772000000.0, "taxes_paid": 3581000000.0, "depreciation": 15350000000.0, "amortisation_intangibles": 2999000000.0, "goodwill_impairment": 0.0, "deferred_tax": 2340000000.0, "change_receivables": 2513000000.0, "change_inventories": 232000000.0, "change_payables": 1819000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 27600000000.0 }, "sources": [ "10-K:0000732712-26-000007" ], "value_sources": { "cfo": [ "10-K:0000732712-26-000007" ], "cfi": [ "10-K:0000732712-26-000007" ], "cff": [ "10-K:0000732712-26-000007" ], "capex": [ "10-K:0000732712-26-000007" ], "d_and_a": [ "10-K:0000732712-26-000007" ], "dividends_paid": [ "10-K:0000732712-26-000007" ], "interest_paid": [ "10-K:0000732712-26-000007" ], "taxes_paid": [ "10-K:0000732712-26-000007" ], "depreciation": [ "10-K:0000732712-26-000007" ], "amortisation_intangibles": [ "10-K:0000732712-26-000007" ], "goodwill_impairment": [ "10-K:0000732712-26-000007" ], "deferred_tax": [ "10-K:0000732712-26-000007" ], "change_receivables": [ "10-K:0000732712-26-000007" ], "change_inventories": [ "10-K:0000732712-26-000007" ], "change_payables": [ "10-K:0000732712-26-000007" ], "proceeds_debt_issuance": [ "10-K:0000732712-26-000007" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000732712-21-000012": { "kind": "filing", "form": "10-K", "accession": "0000732712-21-000012", "report_date": "2020-12-31", "filed": "2021-02-25", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271221000012/vz-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271221000012/" }, "10-K:0000732712-22-000008": { "kind": "filing", "form": "10-K", "accession": "0000732712-22-000008", "report_date": "2021-12-31", "filed": "2022-02-11", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271222000008/vz-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271222000008/" }, "10-K:0000732712-23-000012": { "kind": "filing", "form": "10-K", "accession": "0000732712-23-000012", "report_date": "2022-12-31", "filed": "2023-02-10", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271223000012/vz-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271223000012/" }, "10-K:0000732712-24-000010": { "kind": "filing", "form": "10-K", "accession": "0000732712-24-000010", "report_date": "2023-12-31", "filed": "2024-02-09", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271224000010/vz-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271224000010/" }, "10-K:0000732712-25-000006": { "kind": "filing", "form": "10-K", "accession": "0000732712-25-000006", "report_date": "2024-12-31", "filed": "2025-02-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271225000006/vz-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271225000006/" }, "10-K:0000732712-26-000007": { "kind": "filing", "form": "10-K", "accession": "0000732712-26-000007", "report_date": "2025-12-31", "filed": "2026-02-17", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271226000007/vz-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271226000007/" }, "10-Q:0000732712-20-000027": { "kind": "filing", "form": "10-Q", "accession": "0000732712-20-000027", "report_date": "2020-03-31", "filed": "2020-04-27", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271220000027/a2020q110-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271220000027/" }, "10-Q:0000732712-20-000052": { "kind": "filing", "form": "10-Q", "accession": "0000732712-20-000052", "report_date": "2020-06-30", "filed": "2020-07-28", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271220000052/vz-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271220000052/" }, "10-Q:0000732712-20-000061": { "kind": "filing", "form": "10-Q", "accession": "0000732712-20-000061", "report_date": "2020-09-30", "filed": "2020-10-27", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271220000061/vz-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271220000061/" }, "10-Q:0000732712-21-000024": { "kind": "filing", "form": "10-Q", "accession": "0000732712-21-000024", "report_date": "2021-03-31", "filed": "2021-04-27", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271221000024/vz-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271221000024/" }, "10-Q:0000732712-21-000046": { "kind": "filing", "form": "10-Q", "accession": "0000732712-21-000046", "report_date": "2021-06-30", "filed": "2021-07-28", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271221000046/vz-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271221000046/" }, "10-Q:0000732712-21-000054": { "kind": "filing", "form": "10-Q", "accession": "0000732712-21-000054", "report_date": "2021-09-30", "filed": "2021-10-26", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271221000054/vz-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271221000054/" }, "10-Q:0000732712-22-000019": { "kind": "filing", "form": "10-Q", "accession": "0000732712-22-000019", "report_date": "2022-03-31", "filed": "2022-04-27", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271222000019/vz-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271222000019/" }, "10-Q:0000732712-22-000043": { "kind": "filing", "form": "10-Q", "accession": "0000732712-22-000043", "report_date": "2022-06-30", "filed": "2022-07-28", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271222000043/vz-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271222000043/" }, "10-Q:0000732712-22-000050": { "kind": "filing", "form": "10-Q", "accession": "0000732712-22-000050", "report_date": "2022-09-30", "filed": "2022-10-25", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271222000050/vz-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271222000050/" }, "10-Q:0000732712-23-000029": { "kind": "filing", "form": "10-Q", "accession": "0000732712-23-000029", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271223000029/vz-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271223000029/" }, "10-Q:0000732712-23-000055": { "kind": "filing", "form": "10-Q", "accession": "0000732712-23-000055", "report_date": "2023-06-30", "filed": "2023-07-28", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271223000055/vz-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271223000055/" }, "10-Q:0000732712-23-000063": { "kind": "filing", "form": "10-Q", "accession": "0000732712-23-000063", "report_date": "2023-09-30", "filed": "2023-10-26", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271223000063/vz-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271223000063/" }, "10-Q:0000732712-24-000029": { "kind": "filing", "form": "10-Q", "accession": "0000732712-24-000029", "report_date": "2024-03-31", "filed": "2024-04-25", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271224000029/vz-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271224000029/" }, "10-Q:0000732712-24-000052": { "kind": "filing", "form": "10-Q", "accession": "0000732712-24-000052", "report_date": "2024-06-30", "filed": "2024-07-25", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271224000052/vz-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271224000052/" }, "10-Q:0000732712-24-000069": { "kind": "filing", "form": "10-Q", "accession": "0000732712-24-000069", "report_date": "2024-09-30", "filed": "2024-10-25", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271224000069/vz-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271224000069/" }, "10-Q:0000732712-25-000024": { "kind": "filing", "form": "10-Q", "accession": "0000732712-25-000024", "report_date": "2025-03-31", "filed": "2025-04-25", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271225000024/vz-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271225000024/" }, "10-Q:0000732712-25-000086": { "kind": "filing", "form": "10-Q", "accession": "0000732712-25-000086", "report_date": "2025-06-30", "filed": "2025-07-25", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271225000086/vz-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271225000086/" }, "10-Q:0000732712-25-000116": { "kind": "filing", "form": "10-Q", "accession": "0000732712-25-000116", "report_date": "2025-09-30", "filed": "2025-10-29", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271225000116/vz-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271225000116/" }, "10-Q:0000732712-26-000023": { "kind": "filing", "form": "10-Q", "accession": "0000732712-26-000023", "report_date": "2026-03-31", "filed": "2026-05-01", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271226000023/vz-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271226000023/" }, "10-Q:0000732712-26-000046": { "kind": "filing", "form": "10-Q", "accession": "0000732712-26-000046", "report_date": "2026-06-30", "filed": "2026-07-31", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271226000046/vz-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271226000046/" }, "10-Q:0000732712-26-000052": { "kind": "filing", "form": "10-Q", "accession": "0000732712-26-000052", "report_date": "2026-09-30", "filed": "2026-10-29", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/732712/000073271226000052/vz-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/732712/000073271226000052/" } }, "restatements": [ { "period": "FY2022", "item": "goodwill_impairment", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 16000000.0, "source": "10-K:0000732712-23-000012", "filed": "2023-02-10" }, "latest": { "value": 0.0, "source": "10-K:0000732712-25-000006", "filed": "2025-02-12" }, "used": { "value": 0.0, "source": "10-K:0000732712-24-000010", "filed": "2024-02-09" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2022 Q4", "item": "goodwill_impairment", "value": -16000000.0, "sources": [ "10-K:0000732712-24-000010", "10-Q:0000732712-22-000050" ], "reason": "negative where the item cannot be negative" } ], "events": [] }