{ "schema": "annalist.dataset/0.1", "company": { "id": "viatris", "name": "Viatris Inc.", "country": "US", "template": "corporate", "cik": "0001792044", "tickers": [ "VTRS" ], "entity_name": "VIATRIS INC.", "fiscal_year_end": "1231", "sic": "2834", "sic_description": "Pharmaceutical Preparations", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-11-05" }, "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": "2020-03-29", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 0.0, "income_tax": 21000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 0.0, "net_income_common": null, "eps_basic": 0.0, "eps_diluted": null, "shares_basic": 100.0, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-20-140498", "10-Q:0001193125-20-216755" ], "value_sources": { "pretax_income": [ "10-Q:0001193125-20-140498" ], "income_tax": [ "10-Q:0001193125-20-216755" ], "net_income": [ "10-Q:0001193125-20-140498" ], "eps_basic": [ "10-Q:0001193125-20-140498" ], "shares_basic": [ "10-Q:0001193125-20-140498" ] }, "method": "derived", "value_methods": { "income_tax": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-30", "end": "2020-06-28", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 5300000.0, "pretax_income": -1200000.0, "income_tax": -300000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -900000.0, "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-Q:0001193125-20-216755" ], "value_sources": { "interest_expense": [ "10-Q:0001193125-20-216755" ], "pretax_income": [ "10-Q:0001193125-20-216755" ], "income_tax": [ "10-Q:0001193125-20-216755" ], "net_income": [ "10-Q:0001193125-20-216755" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-29", "end": "2020-09-27", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 71000000.0, "pretax_income": -221000000.0, "income_tax": -51721000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -169000000.0, "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-Q:0001193125-20-216755", "10-Q:0001193125-20-290294" ], "value_sources": { "interest_expense": [ "10-Q:0001193125-20-290294" ], "pretax_income": [ "10-Q:0001193125-20-290294" ], "income_tax": [ "10-Q:0001193125-20-216755", "10-Q:0001193125-20-290294" ], "net_income": [ "10-Q:0001193125-20-290294" ] }, "method": "derived", "value_methods": { "income_tax": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-28", "end": "2020-12-31", "values": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 421800000.0, "pretax_income": -499200000.0, "income_tax": 700000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "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:0001792044-21-000009", "10-Q:0001193125-20-290294" ], "value_sources": { "interest_expense": [ "10-K:0001792044-21-000009", "10-Q:0001193125-20-290294" ], "pretax_income": [ "10-K:0001792044-21-000009", "10-Q:0001193125-20-290294" ], "income_tax": [ "10-K:0001792044-21-000009", "10-Q:0001193125-20-290294" ] }, "method": "derived", "value_methods": { "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 4430300000.0, "cost_of_revenue": 3303000000.0, "gross_profit": 1127300000.0, "rnd": 184100000.0, "sga": 1186500000.0, "operating_income": -266200000.0, "interest_expense": 169000000.0, "pretax_income": -441300000.0, "income_tax": 596300000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": -1037600000.0, "eps_basic": -0.86, "eps_diluted": -0.86, "shares_basic": 1207500000.0, "shares_diluted": 1207500000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-21-000018" ], "value_sources": { "revenue": [ "10-Q:0001792044-21-000018" ], "cost_of_revenue": [ "10-Q:0001792044-21-000018" ], "gross_profit": [ "10-Q:0001792044-21-000018" ], "rnd": [ "10-Q:0001792044-21-000018" ], "sga": [ "10-Q:0001792044-21-000018" ], "operating_income": [ "10-Q:0001792044-21-000018" ], "interest_expense": [ "10-Q:0001792044-21-000018" ], "pretax_income": [ "10-Q:0001792044-21-000018" ], "income_tax": [ "10-Q:0001792044-21-000018" ], "net_income_common": [ "10-Q:0001792044-21-000018" ], "eps_basic": [ "10-Q:0001792044-21-000018" ], "eps_diluted": [ "10-Q:0001792044-21-000018" ], "shares_basic": [ "10-Q:0001792044-21-000018" ], "shares_diluted": [ "10-Q:0001792044-21-000018" ] }, "comparison": { "pretax_income": null }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 4577800000.0, "cost_of_revenue": 3250100000.0, "gross_profit": 1327700000.0, "rnd": 147700000.0, "sga": 1204800000.0, "operating_income": -47800000.0, "interest_expense": 167100000.0, "pretax_income": -219100000.0, "income_tax": 60100000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": -279200000.0, "eps_basic": -0.23, "eps_diluted": -0.23, "shares_basic": 1208800000.0, "shares_diluted": 1208800000.0, "dps_declared": 0.11, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-22-000028" ], "value_sources": { "revenue": [ "10-Q:0001792044-21-000026" ], "cost_of_revenue": [ "10-Q:0001792044-21-000026" ], "gross_profit": [ "10-Q:0001792044-21-000026" ], "rnd": [ "10-Q:0001792044-21-000026" ], "sga": [ "10-Q:0001792044-21-000026" ], "operating_income": [ "10-Q:0001792044-21-000026" ], "interest_expense": [ "10-Q:0001792044-21-000026" ], "pretax_income": [ "10-Q:0001792044-21-000026" ], "income_tax": [ "10-Q:0001792044-21-000026" ], "net_income_common": [ "10-Q:0001792044-21-000026" ], "eps_basic": [ "10-Q:0001792044-21-000026" ], "eps_diluted": [ "10-Q:0001792044-21-000026" ], "shares_basic": [ "10-Q:0001792044-21-000026" ], "shares_diluted": [ "10-Q:0001792044-21-000026" ], "dps_declared": [ "10-Q:0001792044-22-000028" ] }, "comparison": { "pretax_income": null }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 4536600000.0, "cost_of_revenue": 2962500000.0, "gross_profit": 1574100000.0, "rnd": 152100000.0, "sga": 1055000000.0, "operating_income": 357600000.0, "interest_expense": 151900000.0, "pretax_income": 199900000.0, "income_tax": -111600000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 311500000.0, "eps_basic": 0.26, "eps_diluted": 0.26, "shares_basic": 1209300000.0, "shares_diluted": 1212600000.0, "dps_declared": 0.11, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-21-000035", "10-Q:0001792044-22-000036" ], "value_sources": { "revenue": [ "10-Q:0001792044-21-000035" ], "cost_of_revenue": [ "10-Q:0001792044-21-000035" ], "gross_profit": [ "10-Q:0001792044-21-000035" ], "rnd": [ "10-Q:0001792044-21-000035" ], "sga": [ "10-Q:0001792044-21-000035" ], "operating_income": [ "10-Q:0001792044-21-000035" ], "interest_expense": [ "10-Q:0001792044-21-000035" ], "pretax_income": [ "10-Q:0001792044-21-000035" ], "income_tax": [ "10-Q:0001792044-21-000035" ], "net_income_common": [ "10-Q:0001792044-21-000035" ], "eps_basic": [ "10-Q:0001792044-21-000035" ], "eps_diluted": [ "10-Q:0001792044-21-000035" ], "shares_basic": [ "10-Q:0001792044-21-000035" ], "shares_diluted": [ "10-Q:0001792044-21-000035" ], "dps_declared": [ "10-Q:0001792044-22-000036" ] }, "comparison": { "pretax_income": null }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 4341600000.0, "cost_of_revenue": 2795200000.0, "gross_profit": 1546400000.0, "rnd": 267200000.0, "sga": 1082900000.0, "operating_income": -77600000.0, "interest_expense": 148200000.0, "pretax_income": -203900000.0, "income_tax": 59900000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "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:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "value_sources": { "revenue": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "cost_of_revenue": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "gross_profit": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "rnd": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "sga": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "operating_income": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "interest_expense": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "pretax_income": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "income_tax": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 4191700000.0, "cost_of_revenue": 2420500000.0, "gross_profit": 1771200000.0, "rnd": 142300000.0, "sga": 915300000.0, "operating_income": 707400000.0, "interest_expense": 146200000.0, "pretax_income": 527500000.0, "income_tax": 128300000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 399200000.0, "eps_basic": 0.33, "eps_diluted": 0.33, "shares_basic": 1210500000.0, "shares_diluted": 1213100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-22-000017" ], "value_sources": { "revenue": [ "10-Q:0001792044-22-000017" ], "cost_of_revenue": [ "10-Q:0001792044-22-000017" ], "gross_profit": [ "10-Q:0001792044-22-000017" ], "rnd": [ "10-Q:0001792044-22-000017" ], "sga": [ "10-Q:0001792044-22-000017" ], "operating_income": [ "10-Q:0001792044-22-000017" ], "interest_expense": [ "10-Q:0001792044-22-000017" ], "pretax_income": [ "10-Q:0001792044-22-000017" ], "income_tax": [ "10-Q:0001792044-22-000017" ], "net_income_common": [ "10-Q:0001792044-22-000017" ], "eps_basic": [ "10-Q:0001792044-22-000017" ], "eps_diluted": [ "10-Q:0001792044-22-000017" ], "shares_basic": [ "10-Q:0001792044-22-000017" ], "shares_diluted": [ "10-Q:0001792044-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 4116800000.0, "cost_of_revenue": 2413500000.0, "gross_profit": 1703300000.0, "rnd": 162600000.0, "sga": 981100000.0, "operating_income": 548700000.0, "interest_expense": 145900000.0, "pretax_income": 389300000.0, "income_tax": 75400000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 313900000.0, "eps_basic": 0.26, "eps_diluted": 0.26, "shares_basic": 1212300000.0, "shares_diluted": 1217100000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-22-000028" ], "value_sources": { "revenue": [ "10-Q:0001792044-22-000028" ], "cost_of_revenue": [ "10-Q:0001792044-22-000028" ], "gross_profit": [ "10-Q:0001792044-22-000028" ], "rnd": [ "10-Q:0001792044-22-000028" ], "sga": [ "10-Q:0001792044-22-000028" ], "operating_income": [ "10-Q:0001792044-22-000028" ], "interest_expense": [ "10-Q:0001792044-22-000028" ], "pretax_income": [ "10-Q:0001792044-22-000028" ], "income_tax": [ "10-Q:0001792044-22-000028" ], "net_income_common": [ "10-Q:0001792044-22-000028" ], "eps_basic": [ "10-Q:0001792044-22-000028" ], "eps_diluted": [ "10-Q:0001792044-22-000028" ], "shares_basic": [ "10-Q:0001792044-22-000028" ], "shares_diluted": [ "10-Q:0001792044-22-000028" ], "dps_declared": [ "10-Q:0001792044-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 4078200000.0, "cost_of_revenue": 2329800000.0, "gross_profit": 1748400000.0, "rnd": 174900000.0, "sga": 1017300000.0, "operating_income": 560100000.0, "interest_expense": 153200000.0, "pretax_income": 427500000.0, "income_tax": 73200000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 354300000.0, "eps_basic": 0.29, "eps_diluted": 0.29, "shares_basic": 1212500000.0, "shares_diluted": 1218100000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-22-000036" ], "value_sources": { "revenue": [ "10-Q:0001792044-22-000036" ], "cost_of_revenue": [ "10-Q:0001792044-22-000036" ], "gross_profit": [ "10-Q:0001792044-22-000036" ], "rnd": [ "10-Q:0001792044-22-000036" ], "sga": [ "10-Q:0001792044-22-000036" ], "operating_income": [ "10-Q:0001792044-22-000036" ], "interest_expense": [ "10-Q:0001792044-22-000036" ], "pretax_income": [ "10-Q:0001792044-22-000036" ], "income_tax": [ "10-Q:0001792044-22-000036" ], "net_income_common": [ "10-Q:0001792044-22-000036" ], "eps_basic": [ "10-Q:0001792044-22-000036" ], "eps_diluted": [ "10-Q:0001792044-22-000036" ], "shares_basic": [ "10-Q:0001792044-22-000036" ], "shares_diluted": [ "10-Q:0001792044-22-000036" ], "dps_declared": [ "10-Q:0001792044-22-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 3876000000.0, "cost_of_revenue": 2601900000.0, "gross_profit": 1274100000.0, "rnd": null, "sga": 1265400000.0, "operating_income": -201300000.0, "interest_expense": 147100000.0, "pretax_income": 1468900000.0, "income_tax": 457700000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "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:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "value_sources": { "revenue": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "cost_of_revenue": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "gross_profit": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "sga": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "operating_income": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "interest_expense": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "pretax_income": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "income_tax": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 3729100000.0, "cost_of_revenue": 2186900000.0, "gross_profit": 1542200000.0, "rnd": 182900000.0, "sga": 958900000.0, "operating_income": 399800000.0, "interest_expense": 147000000.0, "pretax_income": 322700000.0, "income_tax": 98000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 224700000.0, "eps_basic": 0.19, "eps_diluted": 0.19, "shares_basic": 1202500000.0, "shares_diluted": 1205600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-23-000017" ], "value_sources": { "revenue": [ "10-Q:0001792044-23-000017" ], "cost_of_revenue": [ "10-Q:0001792044-23-000017" ], "gross_profit": [ "10-Q:0001792044-23-000017" ], "rnd": [ "10-Q:0001792044-23-000017" ], "sga": [ "10-Q:0001792044-23-000017" ], "operating_income": [ "10-Q:0001792044-23-000017" ], "interest_expense": [ "10-Q:0001792044-23-000017" ], "pretax_income": [ "10-Q:0001792044-23-000017" ], "income_tax": [ "10-Q:0001792044-23-000017" ], "net_income_common": [ "10-Q:0001792044-23-000017" ], "eps_basic": [ "10-Q:0001792044-23-000017" ], "eps_diluted": [ "10-Q:0001792044-23-000017" ], "shares_basic": [ "10-Q:0001792044-23-000017" ], "shares_diluted": [ "10-Q:0001792044-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 3918600000.0, "cost_of_revenue": 2310000000.0, "gross_profit": 1608600000.0, "rnd": 208300000.0, "sga": 1031900000.0, "operating_income": 369200000.0, "interest_expense": 143700000.0, "pretax_income": 333000000.0, "income_tax": 69000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 264000000.0, "eps_basic": 0.22, "eps_diluted": 0.22, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-23-000024" ], "value_sources": { "revenue": [ "10-Q:0001792044-23-000024" ], "cost_of_revenue": [ "10-Q:0001792044-23-000024" ], "gross_profit": [ "10-Q:0001792044-23-000024" ], "rnd": [ "10-Q:0001792044-23-000024" ], "sga": [ "10-Q:0001792044-23-000024" ], "operating_income": [ "10-Q:0001792044-23-000024" ], "interest_expense": [ "10-Q:0001792044-23-000024" ], "pretax_income": [ "10-Q:0001792044-23-000024" ], "income_tax": [ "10-Q:0001792044-23-000024" ], "net_income_common": [ "10-Q:0001792044-23-000024" ], "eps_basic": [ "10-Q:0001792044-23-000024" ], "eps_diluted": [ "10-Q:0001792044-23-000024" ], "dps_declared": [ "10-Q:0001792044-23-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 3941900000.0, "cost_of_revenue": 2250600000.0, "gross_profit": 1691300000.0, "rnd": 211200000.0, "sga": 1053500000.0, "operating_income": 451700000.0, "interest_expense": 141500000.0, "pretax_income": 402200000.0, "income_tax": 70600000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 331600000.0, "eps_basic": 0.28, "eps_diluted": 0.27, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-23-000033" ], "value_sources": { "revenue": [ "10-Q:0001792044-23-000033" ], "cost_of_revenue": [ "10-Q:0001792044-23-000033" ], "gross_profit": [ "10-Q:0001792044-23-000033" ], "rnd": [ "10-Q:0001792044-23-000033" ], "sga": [ "10-Q:0001792044-23-000033" ], "operating_income": [ "10-Q:0001792044-23-000033" ], "interest_expense": [ "10-Q:0001792044-23-000033" ], "pretax_income": [ "10-Q:0001792044-23-000033" ], "income_tax": [ "10-Q:0001792044-23-000033" ], "net_income_common": [ "10-Q:0001792044-23-000033" ], "eps_basic": [ "10-Q:0001792044-23-000033" ], "eps_diluted": [ "10-Q:0001792044-23-000033" ], "dps_declared": [ "10-Q:0001792044-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 3837300000.0, "cost_of_revenue": 2240800000.0, "gross_profit": 1596500000.0, "rnd": null, "sga": 1605800000.0, "operating_income": -454500000.0, "interest_expense": 140900000.0, "pretax_income": -855000000.0, "income_tax": -89400000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "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:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "value_sources": { "revenue": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "cost_of_revenue": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "gross_profit": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "sga": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "operating_income": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "interest_expense": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "pretax_income": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "income_tax": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 3663400000.0, "cost_of_revenue": 2159400000.0, "gross_profit": 1504000000.0, "rnd": 199700000.0, "sga": 1017500000.0, "operating_income": 203900000.0, "interest_expense": 138400000.0, "pretax_income": 204600000.0, "income_tax": 90700000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 113900000.0, "eps_basic": 0.1, "eps_diluted": 0.09, "shares_basic": 1195200000.0, "shares_diluted": 1209500000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-25-000018" ], "value_sources": { "revenue": [ "10-Q:0001792044-24-000017" ], "cost_of_revenue": [ "10-Q:0001792044-24-000017" ], "gross_profit": [ "10-Q:0001792044-24-000017" ], "rnd": [ "10-Q:0001792044-24-000017" ], "sga": [ "10-Q:0001792044-24-000017" ], "operating_income": [ "10-Q:0001792044-24-000017" ], "interest_expense": [ "10-Q:0001792044-24-000017" ], "pretax_income": [ "10-Q:0001792044-24-000017" ], "income_tax": [ "10-Q:0001792044-24-000017" ], "net_income_common": [ "10-Q:0001792044-24-000017" ], "eps_basic": [ "10-Q:0001792044-24-000017" ], "eps_diluted": [ "10-Q:0001792044-24-000017" ], "shares_basic": [ "10-Q:0001792044-24-000017" ], "shares_diluted": [ "10-Q:0001792044-24-000017" ], "dps_declared": [ "10-Q:0001792044-25-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 3796600000.0, "cost_of_revenue": 2351200000.0, "gross_profit": 1445400000.0, "rnd": 204100000.0, "sga": 1358000000.0, "operating_income": -239900000.0, "interest_expense": 145800000.0, "pretax_income": -391800000.0, "income_tax": -65400000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": -326400000.0, "eps_basic": -0.27, "eps_diluted": -0.27, "shares_basic": 1191100000.0, "shares_diluted": 1191100000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-24-000025" ], "value_sources": { "revenue": [ "10-Q:0001792044-24-000025" ], "cost_of_revenue": [ "10-Q:0001792044-24-000025" ], "gross_profit": [ "10-Q:0001792044-24-000025" ], "rnd": [ "10-Q:0001792044-24-000025" ], "sga": [ "10-Q:0001792044-24-000025" ], "operating_income": [ "10-Q:0001792044-24-000025" ], "interest_expense": [ "10-Q:0001792044-24-000025" ], "pretax_income": [ "10-Q:0001792044-24-000025" ], "income_tax": [ "10-Q:0001792044-24-000025" ], "net_income_common": [ "10-Q:0001792044-24-000025" ], "eps_basic": [ "10-Q:0001792044-24-000025" ], "eps_diluted": [ "10-Q:0001792044-24-000025" ], "shares_basic": [ "10-Q:0001792044-24-000025" ], "shares_diluted": [ "10-Q:0001792044-24-000025" ], "dps_declared": [ "10-Q:0001792044-24-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 3751200000.0, "cost_of_revenue": 2292000000.0, "gross_profit": 1459200000.0, "rnd": 198400000.0, "sga": 1003400000.0, "operating_income": 225900000.0, "interest_expense": 145600000.0, "pretax_income": 90500000.0, "income_tax": -4300000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 94800000.0, "eps_basic": 0.08, "eps_diluted": 0.08, "shares_basic": 1193500000.0, "shares_diluted": 1200400000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-24-000033" ], "value_sources": { "revenue": [ "10-Q:0001792044-24-000033" ], "cost_of_revenue": [ "10-Q:0001792044-24-000033" ], "gross_profit": [ "10-Q:0001792044-24-000033" ], "rnd": [ "10-Q:0001792044-24-000033" ], "sga": [ "10-Q:0001792044-24-000033" ], "operating_income": [ "10-Q:0001792044-24-000033" ], "interest_expense": [ "10-Q:0001792044-24-000033" ], "pretax_income": [ "10-Q:0001792044-24-000033" ], "income_tax": [ "10-Q:0001792044-24-000033" ], "net_income_common": [ "10-Q:0001792044-24-000033" ], "eps_basic": [ "10-Q:0001792044-24-000033" ], "eps_diluted": [ "10-Q:0001792044-24-000033" ], "shares_basic": [ "10-Q:0001792044-24-000033" ], "shares_diluted": [ "10-Q:0001792044-24-000033" ], "dps_declared": [ "10-Q:0001792044-24-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 3528100000.0, "cost_of_revenue": 2313100000.0, "gross_profit": 1215000000.0, "rnd": null, "sga": 1046700000.0, "operating_income": -179800000.0, "interest_expense": 120200000.0, "pretax_income": -526500000.0, "income_tax": -10000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "value_sources": { "revenue": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "cost_of_revenue": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "gross_profit": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "sga": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "operating_income": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "interest_expense": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "pretax_income": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "income_tax": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "dps_declared": [ "10-K:0001792044-25-000008" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 3254300000.0, "cost_of_revenue": 2093100000.0, "gross_profit": 1161200000.0, "rnd": 222000000.0, "sga": 948100000.0, "operating_income": -2882200000.0, "interest_expense": 115500000.0, "pretax_income": -3097000000.0, "income_tax": -55000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": -3042000000.0, "eps_basic": -2.55, "eps_diluted": -2.55, "shares_basic": 1192400000.0, "shares_diluted": 1192400000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-25-000018" ], "value_sources": { "revenue": [ "10-Q:0001792044-25-000018" ], "cost_of_revenue": [ "10-Q:0001792044-25-000018" ], "gross_profit": [ "10-Q:0001792044-25-000018" ], "rnd": [ "10-Q:0001792044-25-000018" ], "sga": [ "10-Q:0001792044-25-000018" ], "operating_income": [ "10-Q:0001792044-25-000018" ], "interest_expense": [ "10-Q:0001792044-25-000018" ], "pretax_income": [ "10-Q:0001792044-25-000018" ], "income_tax": [ "10-Q:0001792044-25-000018" ], "net_income_common": [ "10-Q:0001792044-25-000018" ], "eps_basic": [ "10-Q:0001792044-25-000018" ], "eps_diluted": [ "10-Q:0001792044-25-000018" ], "shares_basic": [ "10-Q:0001792044-25-000018" ], "shares_diluted": [ "10-Q:0001792044-25-000018" ], "dps_declared": [ "10-Q:0001792044-25-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 3582100000.0, "cost_of_revenue": 2249200000.0, "gross_profit": 1332900000.0, "rnd": 218800000.0, "sga": 928700000.0, "operating_income": 233000000.0, "interest_expense": 116600000.0, "pretax_income": -217100000.0, "income_tax": -212500000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": -4600000.0, "eps_basic": 0.0, "eps_diluted": 0.0, "shares_basic": 1173000000.0, "shares_diluted": 1173000000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-25-000033" ], "value_sources": { "revenue": [ "10-Q:0001792044-25-000033" ], "cost_of_revenue": [ "10-Q:0001792044-25-000033" ], "gross_profit": [ "10-Q:0001792044-25-000033" ], "rnd": [ "10-Q:0001792044-25-000033" ], "sga": [ "10-Q:0001792044-25-000033" ], "operating_income": [ "10-Q:0001792044-25-000033" ], "interest_expense": [ "10-Q:0001792044-25-000033" ], "pretax_income": [ "10-Q:0001792044-25-000033" ], "income_tax": [ "10-Q:0001792044-25-000033" ], "net_income_common": [ "10-Q:0001792044-25-000033" ], "eps_basic": [ "10-Q:0001792044-25-000033" ], "eps_diluted": [ "10-Q:0001792044-25-000033" ], "shares_basic": [ "10-Q:0001792044-25-000033" ], "shares_diluted": [ "10-Q:0001792044-25-000033" ], "dps_declared": [ "10-Q:0001792044-25-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 3759900000.0, "cost_of_revenue": 2388400000.0, "gross_profit": 1371500000.0, "rnd": 250400000.0, "sga": 886600000.0, "operating_income": 178800000.0, "interest_expense": 119600000.0, "pretax_income": -7900000.0, "income_tax": 120300000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": -128200000.0, "eps_basic": -0.11, "eps_diluted": -0.11, "shares_basic": 1164600000.0, "shares_diluted": 1164600000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-25-000046" ], "value_sources": { "revenue": [ "10-Q:0001792044-25-000046" ], "cost_of_revenue": [ "10-Q:0001792044-25-000046" ], "gross_profit": [ "10-Q:0001792044-25-000046" ], "rnd": [ "10-Q:0001792044-25-000046" ], "sga": [ "10-Q:0001792044-25-000046" ], "operating_income": [ "10-Q:0001792044-25-000046" ], "interest_expense": [ "10-Q:0001792044-25-000046" ], "pretax_income": [ "10-Q:0001792044-25-000046" ], "income_tax": [ "10-Q:0001792044-25-000046" ], "net_income_common": [ "10-Q:0001792044-25-000046" ], "eps_basic": [ "10-Q:0001792044-25-000046" ], "eps_diluted": [ "10-Q:0001792044-25-000046" ], "shares_basic": [ "10-Q:0001792044-25-000046" ], "shares_diluted": [ "10-Q:0001792044-25-000046" ], "dps_declared": [ "10-Q:0001792044-25-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 3703600000.0, "cost_of_revenue": 2555700000.0, "gross_profit": 1147900000.0, "rnd": null, "sga": 1030700000.0, "operating_income": -192700000.0, "interest_expense": 119600000.0, "pretax_income": -343000000.0, "income_tax": -2900000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "value_sources": { "revenue": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "cost_of_revenue": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "gross_profit": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "sga": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "operating_income": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "interest_expense": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "pretax_income": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "income_tax": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "dps_declared": [ "10-K:0001792044-26-000013" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 3517000000.0, "cost_of_revenue": 2359800000.0, "gross_profit": 1157200000.0, "rnd": 248600000.0, "sga": 928800000.0, "operating_income": -79700000.0, "interest_expense": 120100000.0, "pretax_income": -247300000.0, "income_tax": -423700000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": 176400000.0, "eps_basic": 0.15, "eps_diluted": 0.15, "shares_basic": 1155400000.0, "shares_diluted": 1175300000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-26-000029" ], "value_sources": { "revenue": [ "10-Q:0001792044-26-000029" ], "cost_of_revenue": [ "10-Q:0001792044-26-000029" ], "gross_profit": [ "10-Q:0001792044-26-000029" ], "rnd": [ "10-Q:0001792044-26-000029" ], "sga": [ "10-Q:0001792044-26-000029" ], "operating_income": [ "10-Q:0001792044-26-000029" ], "interest_expense": [ "10-Q:0001792044-26-000029" ], "pretax_income": [ "10-Q:0001792044-26-000029" ], "income_tax": [ "10-Q:0001792044-26-000029" ], "net_income_common": [ "10-Q:0001792044-26-000029" ], "eps_basic": [ "10-Q:0001792044-26-000029" ], "eps_diluted": [ "10-Q:0001792044-26-000029" ], "shares_basic": [ "10-Q:0001792044-26-000029" ], "shares_diluted": [ "10-Q:0001792044-26-000029" ], "dps_declared": [ "10-Q:0001792044-26-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 3756800000.0, "cost_of_revenue": 2300300000.0, "gross_profit": 1456500000.0, "rnd": 248300000.0, "sga": 1134500000.0, "operating_income": 6300000.0, "interest_expense": 120700000.0, "pretax_income": -64000000.0, "income_tax": 54800000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": -118800000.0, "eps_basic": -0.1, "eps_diluted": -0.1, "shares_basic": 1163300000.0, "shares_diluted": 1163300000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-26-000041" ], "value_sources": { "revenue": [ "10-Q:0001792044-26-000041" ], "cost_of_revenue": [ "10-Q:0001792044-26-000041" ], "gross_profit": [ "10-Q:0001792044-26-000041" ], "rnd": [ "10-Q:0001792044-26-000041" ], "sga": [ "10-Q:0001792044-26-000041" ], "operating_income": [ "10-Q:0001792044-26-000041" ], "interest_expense": [ "10-Q:0001792044-26-000041" ], "pretax_income": [ "10-Q:0001792044-26-000041" ], "income_tax": [ "10-Q:0001792044-26-000041" ], "net_income_common": [ "10-Q:0001792044-26-000041" ], "eps_basic": [ "10-Q:0001792044-26-000041" ], "eps_diluted": [ "10-Q:0001792044-26-000041" ], "shares_basic": [ "10-Q:0001792044-26-000041" ], "shares_diluted": [ "10-Q:0001792044-26-000041" ], "dps_declared": [ "10-Q:0001792044-26-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 3749500000.0, "cost_of_revenue": 2311500000.0, "gross_profit": 1438000000.0, "rnd": 231700000.0, "sga": 950800000.0, "operating_income": 261500000.0, "interest_expense": 112400000.0, "pretax_income": 127900000.0, "income_tax": 453200000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": null, "net_income_common": -325300000.0, "eps_basic": -0.28, "eps_diluted": -0.28, "shares_basic": 1148600000.0, "shares_diluted": 1148600000.0, "dps_declared": 0.12, "operating_lease_cost": null }, "sources": [ "10-Q:0001792044-26-000057" ], "value_sources": { "revenue": [ "10-Q:0001792044-26-000057" ], "cost_of_revenue": [ "10-Q:0001792044-26-000057" ], "gross_profit": [ "10-Q:0001792044-26-000057" ], "rnd": [ "10-Q:0001792044-26-000057" ], "sga": [ "10-Q:0001792044-26-000057" ], "operating_income": [ "10-Q:0001792044-26-000057" ], "interest_expense": [ "10-Q:0001792044-26-000057" ], "pretax_income": [ "10-Q:0001792044-26-000057" ], "income_tax": [ "10-Q:0001792044-26-000057" ], "net_income_common": [ "10-Q:0001792044-26-000057" ], "eps_basic": [ "10-Q:0001792044-26-000057" ], "eps_diluted": [ "10-Q:0001792044-26-000057" ], "shares_basic": [ "10-Q:0001792044-26-000057" ], "shares_diluted": [ "10-Q:0001792044-26-000057" ], "dps_declared": [ "10-Q:0001792044-26-000057" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 11946000000.0, "cost_of_revenue": 8149300000.0, "gross_profit": 3796700000.0, "rnd": 555100000.0, "sga": 3344600000.0, "operating_income": -210800000.0, "interest_expense": 497800000.0, "pretax_income": -721200000.0, "income_tax": -51300000.0, "net_income_incl_nci": -669900000.0, "nci_profit": null, "net_income": null, "net_income_common": null, "eps_basic": -1.11, "eps_diluted": -1.11, "shares_basic": 601200000.0, "shares_diluted": 601200000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001792044-22-000010", "10-K:0001792044-23-000008" ], "value_sources": { "revenue": [ "10-K:0001792044-23-000008" ], "cost_of_revenue": [ "10-K:0001792044-23-000008" ], "gross_profit": [ "10-K:0001792044-23-000008" ], "rnd": [ "10-K:0001792044-22-000010" ], "sga": [ "10-K:0001792044-23-000008" ], "operating_income": [ "10-K:0001792044-23-000008" ], "interest_expense": [ "10-K:0001792044-23-000008" ], "pretax_income": [ "10-K:0001792044-23-000008" ], "income_tax": [ "10-K:0001792044-23-000008" ], "net_income_incl_nci": [ "10-K:0001792044-23-000008" ], "eps_basic": [ "10-K:0001792044-23-000008" ], "eps_diluted": [ "10-K:0001792044-23-000008" ], "shares_basic": [ "10-K:0001792044-23-000008" ], "shares_diluted": [ "10-K:0001792044-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 17886300000.0, "cost_of_revenue": 12310800000.0, "gross_profit": 5575500000.0, "rnd": 751100000.0, "sga": 4529200000.0, "operating_income": -34000000.0, "interest_expense": 636200000.0, "pretax_income": -664400000.0, "income_tax": 604700000.0, "net_income_incl_nci": -1269100000.0, "nci_profit": null, "net_income": null, "net_income_common": null, "eps_basic": -1.05, "eps_diluted": -1.05, "shares_basic": 1208800000.0, "shares_diluted": 1208800000.0, "dps_declared": 0.33, "operating_lease_cost": null }, "sources": [ "10-K:0001792044-22-000010", "10-K:0001792044-24-000008" ], "value_sources": { "revenue": [ "10-K:0001792044-24-000008" ], "cost_of_revenue": [ "10-K:0001792044-24-000008" ], "gross_profit": [ "10-K:0001792044-24-000008" ], "rnd": [ "10-K:0001792044-22-000010" ], "sga": [ "10-K:0001792044-24-000008" ], "operating_income": [ "10-K:0001792044-24-000008" ], "interest_expense": [ "10-K:0001792044-24-000008" ], "pretax_income": [ "10-K:0001792044-24-000008" ], "income_tax": [ "10-K:0001792044-24-000008" ], "net_income_incl_nci": [ "10-K:0001792044-24-000008" ], "eps_basic": [ "10-K:0001792044-24-000008" ], "eps_diluted": [ "10-K:0001792044-24-000008" ], "shares_basic": [ "10-K:0001792044-24-000008" ], "shares_diluted": [ "10-K:0001792044-24-000008" ], "dps_declared": [ "10-K:0001792044-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 16262700000.0, "cost_of_revenue": 9765700000.0, "gross_profit": 6497000000.0, "rnd": null, "sga": 4179100000.0, "operating_income": 1614900000.0, "interest_expense": 592400000.0, "pretax_income": 2813200000.0, "income_tax": 734600000.0, "net_income_incl_nci": 2078600000.0, "nci_profit": null, "net_income": null, "net_income_common": null, "eps_basic": 1.71, "eps_diluted": 1.71, "shares_basic": 1212100000.0, "shares_diluted": 1217400000.0, "dps_declared": 0.48, "operating_lease_cost": null }, "sources": [ "10-K:0001792044-25-000008" ], "value_sources": { "revenue": [ "10-K:0001792044-25-000008" ], "cost_of_revenue": [ "10-K:0001792044-25-000008" ], "gross_profit": [ "10-K:0001792044-25-000008" ], "sga": [ "10-K:0001792044-25-000008" ], "operating_income": [ "10-K:0001792044-25-000008" ], "interest_expense": [ "10-K:0001792044-25-000008" ], "pretax_income": [ "10-K:0001792044-25-000008" ], "income_tax": [ "10-K:0001792044-25-000008" ], "net_income_incl_nci": [ "10-K:0001792044-25-000008" ], "eps_basic": [ "10-K:0001792044-25-000008" ], "eps_diluted": [ "10-K:0001792044-25-000008" ], "shares_basic": [ "10-K:0001792044-25-000008" ], "shares_diluted": [ "10-K:0001792044-25-000008" ], "dps_declared": [ "10-K:0001792044-25-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 15426900000.0, "cost_of_revenue": 8988300000.0, "gross_profit": 6438600000.0, "rnd": null, "sga": 4070000000.0, "operating_income": 766200000.0, "interest_expense": 573100000.0, "pretax_income": 202900000.0, "income_tax": 148200000.0, "net_income_incl_nci": 54700000.0, "nci_profit": null, "net_income": null, "net_income_common": null, "eps_basic": 0.05, "eps_diluted": 0.05, "shares_basic": 1200300000.0, "shares_diluted": 1206900000.0, "dps_declared": 0.48, "operating_lease_cost": null }, "sources": [ "10-K:0001792044-26-000013" ], "value_sources": { "revenue": [ "10-K:0001792044-26-000013" ], "cost_of_revenue": [ "10-K:0001792044-26-000013" ], "gross_profit": [ "10-K:0001792044-26-000013" ], "sga": [ "10-K:0001792044-26-000013" ], "operating_income": [ "10-K:0001792044-26-000013" ], "interest_expense": [ "10-K:0001792044-26-000013" ], "pretax_income": [ "10-K:0001792044-26-000013" ], "income_tax": [ "10-K:0001792044-26-000013" ], "net_income_incl_nci": [ "10-K:0001792044-26-000013" ], "eps_basic": [ "10-K:0001792044-26-000013" ], "eps_diluted": [ "10-K:0001792044-26-000013" ], "shares_basic": [ "10-K:0001792044-26-000013" ], "shares_diluted": [ "10-K:0001792044-26-000013" ], "dps_declared": [ "10-K:0001792044-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 14739300000.0, "cost_of_revenue": 9115700000.0, "gross_profit": 5623600000.0, "rnd": null, "sga": 4104600000.0, "operating_income": 10100000.0, "interest_expense": 550000000.0, "pretax_income": -623200000.0, "income_tax": 11000000.0, "net_income_incl_nci": -634200000.0, "nci_profit": null, "net_income": null, "net_income_common": null, "eps_basic": -0.53, "eps_diluted": -0.53, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.48, "operating_lease_cost": null }, "sources": [ "10-K:0001792044-26-000013" ], "value_sources": { "revenue": [ "10-K:0001792044-26-000013" ], "cost_of_revenue": [ "10-K:0001792044-26-000013" ], "gross_profit": [ "10-K:0001792044-26-000013" ], "sga": [ "10-K:0001792044-26-000013" ], "operating_income": [ "10-K:0001792044-26-000013" ], "interest_expense": [ "10-K:0001792044-26-000013" ], "pretax_income": [ "10-K:0001792044-26-000013" ], "income_tax": [ "10-K:0001792044-26-000013" ], "net_income_incl_nci": [ "10-K:0001792044-26-000013" ], "eps_basic": [ "10-K:0001792044-26-000013" ], "eps_diluted": [ "10-K:0001792044-26-000013" ], "dps_declared": [ "10-K:0001792044-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 14299900000.0, "cost_of_revenue": 9286400000.0, "gross_profit": 5013500000.0, "rnd": null, "sga": 3794100000.0, "operating_income": -2663100000.0, "interest_expense": 471300000.0, "pretax_income": -3665000000.0, "income_tax": -150100000.0, "net_income_incl_nci": -3514900000.0, "nci_profit": null, "net_income": null, "net_income_common": null, "eps_basic": -3.0, "eps_diluted": -3.0, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.48, "operating_lease_cost": null }, "sources": [ "10-K:0001792044-26-000013" ], "value_sources": { "revenue": [ "10-K:0001792044-26-000013" ], "cost_of_revenue": [ "10-K:0001792044-26-000013" ], "gross_profit": [ "10-K:0001792044-26-000013" ], "sga": [ "10-K:0001792044-26-000013" ], "operating_income": [ "10-K:0001792044-26-000013" ], "interest_expense": [ "10-K:0001792044-26-000013" ], "pretax_income": [ "10-K:0001792044-26-000013" ], "income_tax": [ "10-K:0001792044-26-000013" ], "net_income_incl_nci": [ "10-K:0001792044-26-000013" ], "eps_basic": [ "10-K:0001792044-26-000013" ], "eps_diluted": [ "10-K:0001792044-26-000013" ], "dps_declared": [ "10-K:0001792044-26-000013" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-29", "values": { "cash": null, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 0.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 0.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 0.0, "long_term_debt": null, "total_liabilities": 0.0, "temporary_equity": null, "equity_parent": 0.0, "nci": null, "equity_total": null, "liabilities_and_equity": 0.0, "shares_outstanding": 100.0, "retained_earnings": 0.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "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:0001193125-20-140498" ], "value_sources": { "current_assets": [ "10-Q:0001193125-20-140498" ], "total_assets": [ "10-Q:0001193125-20-140498" ], "current_liabilities": [ "10-Q:0001193125-20-140498" ], "total_liabilities": [ "10-Q:0001193125-20-140498" ], "equity_parent": [ "10-Q:0001193125-20-140498" ], "liabilities_and_equity": [ "10-Q:0001193125-20-140498" ], "shares_outstanding": [ "10-Q:0001193125-20-140498" ], "retained_earnings": [ "10-Q:0001193125-20-140498" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-28", "values": { "cash": null, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 11411800000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 11411800000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 27800000.0, "long_term_debt": 11385200000.0, "total_liabilities": 11413000000.0, "temporary_equity": null, "equity_parent": -1200000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11411800000.0, "shares_outstanding": 100.0, "retained_earnings": -900000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "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:0001193125-20-216755" ], "value_sources": { "current_assets": [ "10-Q:0001193125-20-216755" ], "total_assets": [ "10-Q:0001193125-20-216755" ], "current_liabilities": [ "10-Q:0001193125-20-216755" ], "long_term_debt": [ "10-Q:0001193125-20-216755" ], "total_liabilities": [ "10-Q:0001193125-20-216755" ], "equity_parent": [ "10-Q:0001193125-20-216755" ], "liabilities_and_equity": [ "10-Q:0001193125-20-216755" ], "shares_outstanding": [ "10-Q:0001193125-20-216755" ], "retained_earnings": [ "10-Q:0001193125-20-216755" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-27", "values": { "cash": null, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 11413000000.0, "ppe_net": null, "goodwill": null, "intangibles": null, "total_assets": 11413000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 79000000.0, "long_term_debt": 11535000000.0, "total_liabilities": 11614000000.0, "temporary_equity": null, "equity_parent": -201000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11413000000.0, "shares_outstanding": 100.0, "retained_earnings": -170000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "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:0001193125-20-290294" ], "value_sources": { "current_assets": [ "10-Q:0001193125-20-290294" ], "total_assets": [ "10-Q:0001193125-20-290294" ], "current_liabilities": [ "10-Q:0001193125-20-290294" ], "long_term_debt": [ "10-Q:0001193125-20-290294" ], "total_liabilities": [ "10-Q:0001193125-20-290294" ], "equity_parent": [ "10-Q:0001193125-20-290294" ], "liabilities_and_equity": [ "10-Q:0001193125-20-290294" ], "shares_outstanding": [ "10-Q:0001193125-20-290294" ], "retained_earnings": [ "10-Q:0001193125-20-290294" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 844400000.0, "short_term_investments": 39100000.0, "receivables": 4843800000.0, "inventory": 5471900000.0, "current_assets": 12867500000.0, "ppe_net": 3459900000.0, "goodwill": 12347000000.0, "intangibles": 29683200000.0, "total_assets": 61553000000.0, "accounts_payable": null, "short_term_borrowings": 1100900000.0, "debt_current": 2308500000.0, "current_liabilities": 10562900000.0, "long_term_debt": 22429200000.0, "total_liabilities": 38598900000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 22954100000.0, "liabilities_and_equity": 61553000000.0, "shares_outstanding": null, "retained_earnings": 5361200000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 288600000.0, "commercial_paper": null, "operating_lease_liability": 322400000.0, "operating_lease_liability_current": 92900000.0, "operating_lease_liability_noncurrent": 229500000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 89900000.0, "operating_lease_payments_total": 361900000.0, "operating_lease_imputed_interest": null, "debt_maturity_y1": 0.0, "debt_maturity_y2": 1869000000.0, "debt_maturity_y3": 1250000000.0, "debt_maturity_y4": 2027000000.0, "debt_maturity_y5": 1329000000.0, "debt_maturity_after_y5": 14610000000.0 }, "sources": [ "10-K:0001792044-21-000009", "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "value_sources": { "cash": [ "10-K:0001792044-22-000010" ], "short_term_investments": [ "10-K:0001792044-22-000010" ], "receivables": [ "10-K:0001792044-22-000010" ], "inventory": [ "10-K:0001792044-22-000010" ], "current_assets": [ "10-K:0001792044-22-000010" ], "ppe_net": [ "10-K:0001792044-22-000010" ], "goodwill": [ "10-K:0001792044-22-000010" ], "intangibles": [ "10-K:0001792044-22-000010" ], "total_assets": [ "10-K:0001792044-22-000010" ], "short_term_borrowings": [ "10-K:0001792044-22-000010" ], "debt_current": [ "10-K:0001792044-22-000010" ], "current_liabilities": [ "10-K:0001792044-22-000010" ], "long_term_debt": [ "10-K:0001792044-22-000010" ], "total_liabilities": [ "10-K:0001792044-22-000010" ], "equity_total": [ "10-K:0001792044-22-000010" ], "liabilities_and_equity": [ "10-K:0001792044-22-000010" ], "retained_earnings": [ "10-K:0001792044-22-000010" ], "accrued_taxes_current": [ "10-K:0001792044-22-000010" ], "operating_lease_liability": [ "10-K:0001792044-21-000009" ], "operating_lease_liability_current": [ "10-K:0001792044-22-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0001792044-22-000010" ], "operating_lease_discount_rate": [ "10-K:0001792044-21-000009" ], "operating_lease_payments_y1": [ "10-K:0001792044-21-000009" ], "operating_lease_payments_total": [ "10-K:0001792044-21-000009" ], "debt_maturity_y1": [ "10-Q:0001792044-21-000035" ], "debt_maturity_y2": [ "10-Q:0001792044-21-000035" ], "debt_maturity_y3": [ "10-Q:0001792044-21-000035" ], "debt_maturity_y4": [ "10-Q:0001792044-21-000035" ], "debt_maturity_y5": [ "10-Q:0001792044-21-000035" ], "debt_maturity_after_y5": [ "10-Q:0001792044-21-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 806900000.0, "short_term_investments": null, "receivables": 4529000000.0, "inventory": 4942200000.0, "current_assets": 12318500000.0, "ppe_net": 3246900000.0, "goodwill": 11907300000.0, "intangibles": 28489600000.0, "total_assets": 58979200000.0, "accounts_payable": null, "short_term_borrowings": 36900000.0, "debt_current": 2300200000.0, "current_liabilities": 9978100000.0, "long_term_debt": 22102200000.0, "total_liabilities": 37564500000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 21414700000.0, "liabilities_and_equity": 58979200000.0, "shares_outstanding": null, "retained_earnings": 4323600000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 752000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 91900000.0, "operating_lease_liability_noncurrent": 217200000.0, "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:0001792044-21-000018" ], "value_sources": { "cash": [ "10-Q:0001792044-21-000018" ], "receivables": [ "10-Q:0001792044-21-000018" ], "inventory": [ "10-Q:0001792044-21-000018" ], "current_assets": [ "10-Q:0001792044-21-000018" ], "ppe_net": [ "10-Q:0001792044-21-000018" ], "goodwill": [ "10-Q:0001792044-21-000018" ], "intangibles": [ "10-Q:0001792044-21-000018" ], "total_assets": [ "10-Q:0001792044-21-000018" ], "short_term_borrowings": [ "10-Q:0001792044-21-000018" ], "debt_current": [ "10-Q:0001792044-21-000018" ], "current_liabilities": [ "10-Q:0001792044-21-000018" ], "long_term_debt": [ "10-Q:0001792044-21-000018" ], "total_liabilities": [ "10-Q:0001792044-21-000018" ], "equity_total": [ "10-Q:0001792044-21-000018" ], "liabilities_and_equity": [ "10-Q:0001792044-21-000018" ], "retained_earnings": [ "10-Q:0001792044-21-000018" ], "accrued_taxes_current": [ "10-Q:0001792044-21-000018" ], "operating_lease_liability_current": [ "10-Q:0001792044-21-000018" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-21-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 673900000.0, "short_term_investments": null, "receivables": 4478700000.0, "inventory": 4487600000.0, "current_assets": 11749800000.0, "ppe_net": 3171400000.0, "goodwill": 11990400000.0, "intangibles": 27863700000.0, "total_assets": 57984100000.0, "accounts_payable": null, "short_term_borrowings": 1300500000.0, "debt_current": 2184400000.0, "current_liabilities": 10132600000.0, "long_term_debt": 20917000000.0, "total_liabilities": 36777200000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 21206900000.0, "liabilities_and_equity": 57984100000.0, "shares_outstanding": null, "retained_earnings": 3909900000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 636000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 89500000.0, "operating_lease_liability_noncurrent": 208600000.0, "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:0001792044-21-000026" ], "value_sources": { "cash": [ "10-Q:0001792044-21-000026" ], "receivables": [ "10-Q:0001792044-21-000026" ], "inventory": [ "10-Q:0001792044-21-000026" ], "current_assets": [ "10-Q:0001792044-21-000026" ], "ppe_net": [ "10-Q:0001792044-21-000026" ], "goodwill": [ "10-Q:0001792044-21-000026" ], "intangibles": [ "10-Q:0001792044-21-000026" ], "total_assets": [ "10-Q:0001792044-21-000026" ], "short_term_borrowings": [ "10-Q:0001792044-21-000026" ], "debt_current": [ "10-Q:0001792044-21-000026" ], "current_liabilities": [ "10-Q:0001792044-21-000026" ], "long_term_debt": [ "10-Q:0001792044-21-000026" ], "total_liabilities": [ "10-Q:0001792044-21-000026" ], "equity_total": [ "10-Q:0001792044-21-000026" ], "liabilities_and_equity": [ "10-Q:0001792044-21-000026" ], "retained_earnings": [ "10-Q:0001792044-21-000026" ], "accrued_taxes_current": [ "10-Q:0001792044-21-000026" ], "operating_lease_liability_current": [ "10-Q:0001792044-21-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 756600000.0, "short_term_investments": null, "receivables": 4345500000.0, "inventory": 4081900000.0, "current_assets": 11308400000.0, "ppe_net": 3114000000.0, "goodwill": 12169500000.0, "intangibles": 26987000000.0, "total_assets": 56070400000.0, "accounts_payable": null, "short_term_borrowings": 1706900000.0, "debt_current": 1908100000.0, "current_liabilities": 10103900000.0, "long_term_debt": 19854300000.0, "total_liabilities": 34929100000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 21141300000.0, "liabilities_and_equity": 56070400000.0, "shares_outstanding": null, "retained_earnings": 4087000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 198000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 88900000.0, "operating_lease_liability_noncurrent": 213700000.0, "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:0001792044-21-000035" ], "value_sources": { "cash": [ "10-Q:0001792044-21-000035" ], "receivables": [ "10-Q:0001792044-21-000035" ], "inventory": [ "10-Q:0001792044-21-000035" ], "current_assets": [ "10-Q:0001792044-21-000035" ], "ppe_net": [ "10-Q:0001792044-21-000035" ], "goodwill": [ "10-Q:0001792044-21-000035" ], "intangibles": [ "10-Q:0001792044-21-000035" ], "total_assets": [ "10-Q:0001792044-21-000035" ], "short_term_borrowings": [ "10-Q:0001792044-21-000035" ], "debt_current": [ "10-Q:0001792044-21-000035" ], "current_liabilities": [ "10-Q:0001792044-21-000035" ], "long_term_debt": [ "10-Q:0001792044-21-000035" ], "total_liabilities": [ "10-Q:0001792044-21-000035" ], "equity_total": [ "10-Q:0001792044-21-000035" ], "liabilities_and_equity": [ "10-Q:0001792044-21-000035" ], "retained_earnings": [ "10-Q:0001792044-21-000035" ], "accrued_taxes_current": [ "10-Q:0001792044-21-000035" ], "operating_lease_liability_current": [ "10-Q:0001792044-21-000035" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-21-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 701200000.0, "short_term_investments": 38200000.0, "receivables": 4266400000.0, "inventory": 3977700000.0, "current_assets": 10902900000.0, "ppe_net": 3188600000.0, "goodwill": 12113700000.0, "intangibles": 26134200000.0, "total_assets": 54842800000.0, "accounts_payable": null, "short_term_borrowings": 1493000000.0, "debt_current": 1877500000.0, "current_liabilities": 9884400000.0, "long_term_debt": 19717100000.0, "total_liabilities": 34350100000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 20492700000.0, "liabilities_and_equity": 54842800000.0, "shares_outstanding": null, "retained_earnings": 3688800000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 236900000.0, "commercial_paper": null, "operating_lease_liability": 287600000.0, "operating_lease_liability_current": 86700000.0, "operating_lease_liability_noncurrent": 200900000.0, "operating_lease_discount_rate": 0.026, "operating_lease_payments_y1": 82000000.0, "operating_lease_payments_total": 310800000.0, "operating_lease_imputed_interest": 23200000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 1250000000.0, "debt_maturity_y3": 1715000000.0, "debt_maturity_y4": 1240000000.0, "debt_maturity_y5": 3226000000.0, "debt_maturity_after_y5": 11493000000.0 }, "sources": [ "10-K:0001792044-22-000010", "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "value_sources": { "cash": [ "10-K:0001792044-23-000008" ], "short_term_investments": [ "10-K:0001792044-23-000008" ], "receivables": [ "10-K:0001792044-23-000008" ], "inventory": [ "10-K:0001792044-23-000008" ], "current_assets": [ "10-K:0001792044-23-000008" ], "ppe_net": [ "10-K:0001792044-23-000008" ], "goodwill": [ "10-K:0001792044-23-000008" ], "intangibles": [ "10-K:0001792044-23-000008" ], "total_assets": [ "10-K:0001792044-23-000008" ], "short_term_borrowings": [ "10-K:0001792044-23-000008" ], "debt_current": [ "10-K:0001792044-23-000008" ], "current_liabilities": [ "10-K:0001792044-23-000008" ], "long_term_debt": [ "10-K:0001792044-23-000008" ], "total_liabilities": [ "10-K:0001792044-23-000008" ], "equity_total": [ "10-K:0001792044-23-000008" ], "liabilities_and_equity": [ "10-K:0001792044-23-000008" ], "retained_earnings": [ "10-K:0001792044-23-000008" ], "accrued_taxes_current": [ "10-K:0001792044-23-000008" ], "operating_lease_liability": [ "10-K:0001792044-22-000010" ], "operating_lease_liability_current": [ "10-K:0001792044-23-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001792044-23-000008" ], "operating_lease_discount_rate": [ "10-K:0001792044-22-000010" ], "operating_lease_payments_y1": [ "10-K:0001792044-22-000010" ], "operating_lease_payments_total": [ "10-K:0001792044-22-000010" ], "operating_lease_imputed_interest": [ "10-K:0001792044-22-000010" ], "debt_maturity_y1": [ "10-Q:0001792044-22-000036" ], "debt_maturity_y2": [ "10-Q:0001792044-22-000036" ], "debt_maturity_y3": [ "10-Q:0001792044-22-000036" ], "debt_maturity_y4": [ "10-Q:0001792044-22-000036" ], "debt_maturity_y5": [ "10-Q:0001792044-22-000036" ], "debt_maturity_after_y5": [ "10-Q:0001792044-22-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 752400000.0, "short_term_investments": null, "receivables": 4093900000.0, "inventory": 3797300000.0, "current_assets": 11744300000.0, "ppe_net": 3150200000.0, "goodwill": 10978800000.0, "intangibles": 25251800000.0, "total_assets": 53466900000.0, "accounts_payable": null, "short_term_borrowings": 655400000.0, "debt_current": 2606100000.0, "current_liabilities": 9642900000.0, "long_term_debt": 18762500000.0, "total_liabilities": 33019200000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 20447700000.0, "liabilities_and_equity": 53466900000.0, "shares_outstanding": null, "retained_earnings": 3941500000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 177800000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 89900000.0, "operating_lease_liability_noncurrent": 191700000.0, "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:0001792044-22-000017" ], "value_sources": { "cash": [ "10-Q:0001792044-22-000017" ], "receivables": [ "10-Q:0001792044-22-000017" ], "inventory": [ "10-Q:0001792044-22-000017" ], "current_assets": [ "10-Q:0001792044-22-000017" ], "ppe_net": [ "10-Q:0001792044-22-000017" ], "goodwill": [ "10-Q:0001792044-22-000017" ], "intangibles": [ "10-Q:0001792044-22-000017" ], "total_assets": [ "10-Q:0001792044-22-000017" ], "short_term_borrowings": [ "10-Q:0001792044-22-000017" ], "debt_current": [ "10-Q:0001792044-22-000017" ], "current_liabilities": [ "10-Q:0001792044-22-000017" ], "long_term_debt": [ "10-Q:0001792044-22-000017" ], "total_liabilities": [ "10-Q:0001792044-22-000017" ], "equity_total": [ "10-Q:0001792044-22-000017" ], "liabilities_and_equity": [ "10-Q:0001792044-22-000017" ], "retained_earnings": [ "10-Q:0001792044-22-000017" ], "accrued_taxes_current": [ "10-Q:0001792044-22-000017" ], "operating_lease_liability_current": [ "10-Q:0001792044-22-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 664700000.0, "short_term_investments": null, "receivables": 3736200000.0, "inventory": 3612500000.0, "current_assets": 11176500000.0, "ppe_net": 3083900000.0, "goodwill": 10523000000.0, "intangibles": 24101100000.0, "total_assets": 51125100000.0, "accounts_payable": null, "short_term_borrowings": 1019700000.0, "debt_current": 768200000.0, "current_liabilities": 7681200000.0, "long_term_debt": 19206400000.0, "total_liabilities": 31319700000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 19805400000.0, "liabilities_and_equity": 51125100000.0, "shares_outstanding": null, "retained_earnings": 4106800000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 125700000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 83400000.0, "operating_lease_liability_noncurrent": 192200000.0, "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:0001792044-22-000028" ], "value_sources": { "cash": [ "10-Q:0001792044-22-000028" ], "receivables": [ "10-Q:0001792044-22-000028" ], "inventory": [ "10-Q:0001792044-22-000028" ], "current_assets": [ "10-Q:0001792044-22-000028" ], "ppe_net": [ "10-Q:0001792044-22-000028" ], "goodwill": [ "10-Q:0001792044-22-000028" ], "intangibles": [ "10-Q:0001792044-22-000028" ], "total_assets": [ "10-Q:0001792044-22-000028" ], "short_term_borrowings": [ "10-Q:0001792044-22-000028" ], "debt_current": [ "10-Q:0001792044-22-000028" ], "current_liabilities": [ "10-Q:0001792044-22-000028" ], "long_term_debt": [ "10-Q:0001792044-22-000028" ], "total_liabilities": [ "10-Q:0001792044-22-000028" ], "equity_total": [ "10-Q:0001792044-22-000028" ], "liabilities_and_equity": [ "10-Q:0001792044-22-000028" ], "retained_earnings": [ "10-Q:0001792044-22-000028" ], "accrued_taxes_current": [ "10-Q:0001792044-22-000028" ], "operating_lease_liability_current": [ "10-Q:0001792044-22-000028" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 646700000.0, "short_term_investments": null, "receivables": 3333900000.0, "inventory": 3380400000.0, "current_assets": 10487800000.0, "ppe_net": 3039000000.0, "goodwill": 10054600000.0, "intangibles": 23013300000.0, "total_assets": 48662600000.0, "accounts_payable": null, "short_term_borrowings": 500400000.0, "debt_current": 763800000.0, "current_liabilities": 6521400000.0, "long_term_debt": 18724500000.0, "total_liabilities": 29480300000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 19182300000.0, "liabilities_and_equity": 48662600000.0, "shares_outstanding": null, "retained_earnings": 4312500000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 106700000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 85200000.0, "operating_lease_liability_noncurrent": 179300000.0, "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:0001792044-22-000036" ], "value_sources": { "cash": [ "10-Q:0001792044-22-000036" ], "receivables": [ "10-Q:0001792044-22-000036" ], "inventory": [ "10-Q:0001792044-22-000036" ], "current_assets": [ "10-Q:0001792044-22-000036" ], "ppe_net": [ "10-Q:0001792044-22-000036" ], "goodwill": [ "10-Q:0001792044-22-000036" ], "intangibles": [ "10-Q:0001792044-22-000036" ], "total_assets": [ "10-Q:0001792044-22-000036" ], "short_term_borrowings": [ "10-Q:0001792044-22-000036" ], "debt_current": [ "10-Q:0001792044-22-000036" ], "current_liabilities": [ "10-Q:0001792044-22-000036" ], "long_term_debt": [ "10-Q:0001792044-22-000036" ], "total_liabilities": [ "10-Q:0001792044-22-000036" ], "equity_total": [ "10-Q:0001792044-22-000036" ], "liabilities_and_equity": [ "10-Q:0001792044-22-000036" ], "retained_earnings": [ "10-Q:0001792044-22-000036" ], "accrued_taxes_current": [ "10-Q:0001792044-22-000036" ], "operating_lease_liability_current": [ "10-Q:0001792044-22-000036" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-22-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1259900000.0, "short_term_investments": 35300000.0, "receivables": 3814500000.0, "inventory": 3519500000.0, "current_assets": 10635400000.0, "ppe_net": 3024500000.0, "goodwill": 10425800000.0, "intangibles": 22607100000.0, "total_assets": 50022200000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1259100000.0, "current_liabilities": 6746200000.0, "long_term_debt": 18015200000.0, "total_liabilities": 28949900000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 21072300000.0, "liabilities_and_equity": 50022200000.0, "shares_outstanding": null, "retained_earnings": 5175600000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 279600000.0, "commercial_paper": null, "operating_lease_liability": 262000000.0, "operating_lease_liability_current": 80600000.0, "operating_lease_liability_noncurrent": 181400000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 76400000.0, "operating_lease_payments_total": 284000000.0, "operating_lease_imputed_interest": 22000000.0, "debt_maturity_y1": 500000000.0, "debt_maturity_y2": 1850000000.0, "debt_maturity_y3": 1279000000.0, "debt_maturity_y4": 2518000000.0, "debt_maturity_y5": 1649000000.0, "debt_maturity_after_y5": 10064000000.0 }, "sources": [ "10-K:0001792044-23-000008", "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "value_sources": { "cash": [ "10-K:0001792044-24-000008" ], "short_term_investments": [ "10-K:0001792044-24-000008" ], "receivables": [ "10-K:0001792044-24-000008" ], "inventory": [ "10-K:0001792044-24-000008" ], "current_assets": [ "10-K:0001792044-24-000008" ], "ppe_net": [ "10-K:0001792044-24-000008" ], "goodwill": [ "10-K:0001792044-24-000008" ], "intangibles": [ "10-K:0001792044-24-000008" ], "total_assets": [ "10-K:0001792044-24-000008" ], "short_term_borrowings": [ "10-Q:0001792044-23-000033" ], "debt_current": [ "10-K:0001792044-24-000008" ], "current_liabilities": [ "10-K:0001792044-24-000008" ], "long_term_debt": [ "10-K:0001792044-24-000008" ], "total_liabilities": [ "10-K:0001792044-24-000008" ], "equity_total": [ "10-K:0001792044-24-000008" ], "liabilities_and_equity": [ "10-K:0001792044-24-000008" ], "retained_earnings": [ "10-K:0001792044-24-000008" ], "accrued_taxes_current": [ "10-K:0001792044-24-000008" ], "operating_lease_liability": [ "10-K:0001792044-23-000008" ], "operating_lease_liability_current": [ "10-K:0001792044-24-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001792044-24-000008" ], "operating_lease_discount_rate": [ "10-K:0001792044-23-000008" ], "operating_lease_payments_y1": [ "10-K:0001792044-23-000008" ], "operating_lease_payments_total": [ "10-K:0001792044-23-000008" ], "operating_lease_imputed_interest": [ "10-K:0001792044-23-000008" ], "debt_maturity_y1": [ "10-Q:0001792044-23-000033" ], "debt_maturity_y2": [ "10-Q:0001792044-23-000033" ], "debt_maturity_y3": [ "10-Q:0001792044-23-000033" ], "debt_maturity_y4": [ "10-Q:0001792044-23-000033" ], "debt_maturity_y5": [ "10-Q:0001792044-23-000033" ], "debt_maturity_after_y5": [ "10-Q:0001792044-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 506600000.0, "short_term_investments": null, "receivables": 3497500000.0, "inventory": 3664300000.0, "current_assets": 9630300000.0, "ppe_net": 3007800000.0, "goodwill": 10573200000.0, "intangibles": 22701600000.0, "total_assets": 49290200000.0, "accounts_payable": null, "short_term_borrowings": 204600000.0, "debt_current": 508700000.0, "current_liabilities": 6108100000.0, "long_term_debt": 18069400000.0, "total_liabilities": 28362300000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 20927900000.0, "liabilities_and_equity": 49290200000.0, "shares_outstanding": null, "retained_earnings": 5252500000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 244500000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 83500000.0, "operating_lease_liability_noncurrent": 173200000.0, "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:0001792044-23-000017" ], "value_sources": { "cash": [ "10-Q:0001792044-23-000017" ], "receivables": [ "10-Q:0001792044-23-000017" ], "inventory": [ "10-Q:0001792044-23-000017" ], "current_assets": [ "10-Q:0001792044-23-000017" ], "ppe_net": [ "10-Q:0001792044-23-000017" ], "goodwill": [ "10-Q:0001792044-23-000017" ], "intangibles": [ "10-Q:0001792044-23-000017" ], "total_assets": [ "10-Q:0001792044-23-000017" ], "short_term_borrowings": [ "10-Q:0001792044-23-000017" ], "debt_current": [ "10-Q:0001792044-23-000017" ], "current_liabilities": [ "10-Q:0001792044-23-000017" ], "long_term_debt": [ "10-Q:0001792044-23-000017" ], "total_liabilities": [ "10-Q:0001792044-23-000017" ], "equity_total": [ "10-Q:0001792044-23-000017" ], "liabilities_and_equity": [ "10-Q:0001792044-23-000017" ], "retained_earnings": [ "10-Q:0001792044-23-000017" ], "accrued_taxes_current": [ "10-Q:0001792044-23-000017" ], "operating_lease_liability_current": [ "10-Q:0001792044-23-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 629200000.0, "short_term_investments": null, "receivables": 3607300000.0, "inventory": 3641500000.0, "current_assets": 9778000000.0, "ppe_net": 2983200000.0, "goodwill": 10532500000.0, "intangibles": 22084400000.0, "total_assets": 48695200000.0, "accounts_payable": null, "short_term_borrowings": 23200000.0, "debt_current": 1334400000.0, "current_liabilities": 6523800000.0, "long_term_debt": 17246000000.0, "total_liabilities": 27851900000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 20843300000.0, "liabilities_and_equity": 48695200000.0, "shares_outstanding": null, "retained_earnings": 5369100000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 158100000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 85300000.0, "operating_lease_liability_noncurrent": 166900000.0, "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:0001792044-23-000024" ], "value_sources": { "cash": [ "10-Q:0001792044-23-000024" ], "receivables": [ "10-Q:0001792044-23-000024" ], "inventory": [ "10-Q:0001792044-23-000024" ], "current_assets": [ "10-Q:0001792044-23-000024" ], "ppe_net": [ "10-Q:0001792044-23-000024" ], "goodwill": [ "10-Q:0001792044-23-000024" ], "intangibles": [ "10-Q:0001792044-23-000024" ], "total_assets": [ "10-Q:0001792044-23-000024" ], "short_term_borrowings": [ "10-Q:0001792044-23-000024" ], "debt_current": [ "10-Q:0001792044-23-000024" ], "current_liabilities": [ "10-Q:0001792044-23-000024" ], "long_term_debt": [ "10-Q:0001792044-23-000024" ], "total_liabilities": [ "10-Q:0001792044-23-000024" ], "equity_total": [ "10-Q:0001792044-23-000024" ], "liabilities_and_equity": [ "10-Q:0001792044-23-000024" ], "retained_earnings": [ "10-Q:0001792044-23-000024" ], "accrued_taxes_current": [ "10-Q:0001792044-23-000024" ], "operating_lease_liability_current": [ "10-Q:0001792044-23-000024" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-23-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1309600000.0, "short_term_investments": null, "receivables": 3738500000.0, "inventory": 3671900000.0, "current_assets": 10932000000.0, "ppe_net": 2926600000.0, "goodwill": 10278100000.0, "intangibles": 21280500000.0, "total_assets": 48742600000.0, "accounts_payable": null, "short_term_borrowings": 100000.0, "debt_current": 1307400000.0, "current_liabilities": 6834000000.0, "long_term_debt": 17076900000.0, "total_liabilities": 27877000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 20865600000.0, "liabilities_and_equity": 48742600000.0, "shares_outstanding": null, "retained_earnings": 5553000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 206900000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 88400000.0, "operating_lease_liability_noncurrent": 160500000.0, "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:0001792044-23-000033" ], "value_sources": { "cash": [ "10-Q:0001792044-23-000033" ], "receivables": [ "10-Q:0001792044-23-000033" ], "inventory": [ "10-Q:0001792044-23-000033" ], "current_assets": [ "10-Q:0001792044-23-000033" ], "ppe_net": [ "10-Q:0001792044-23-000033" ], "goodwill": [ "10-Q:0001792044-23-000033" ], "intangibles": [ "10-Q:0001792044-23-000033" ], "total_assets": [ "10-Q:0001792044-23-000033" ], "short_term_borrowings": [ "10-Q:0001792044-23-000033" ], "debt_current": [ "10-Q:0001792044-23-000033" ], "current_liabilities": [ "10-Q:0001792044-23-000033" ], "long_term_debt": [ "10-Q:0001792044-23-000033" ], "total_liabilities": [ "10-Q:0001792044-23-000033" ], "equity_total": [ "10-Q:0001792044-23-000033" ], "liabilities_and_equity": [ "10-Q:0001792044-23-000033" ], "retained_earnings": [ "10-Q:0001792044-23-000033" ], "accrued_taxes_current": [ "10-Q:0001792044-23-000033" ], "operating_lease_liability_current": [ "10-Q:0001792044-23-000033" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 991900000.0, "short_term_investments": 37000000.0, "receivables": 3700400000.0, "inventory": 3469700000.0, "current_assets": 12976100000.0, "ppe_net": 2759600000.0, "goodwill": 9867100000.0, "intangibles": 19181100000.0, "total_assets": 47685500000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1943400000.0, "current_liabilities": 7777400000.0, "long_term_debt": 16188100000.0, "total_liabilities": 27218100000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 20467400000.0, "liabilities_and_equity": 47685500000.0, "shares_outstanding": null, "retained_earnings": 4639700000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 226800000.0, "commercial_paper": null, "operating_lease_liability": 248400000.0, "operating_lease_liability_current": 83000000.0, "operating_lease_liability_noncurrent": 165400000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 79300000.0, "operating_lease_payments_total": 270700000.0, "operating_lease_imputed_interest": 22300000.0, "debt_maturity_y1": 1114000000.0, "debt_maturity_y2": 325000000.0, "debt_maturity_y3": 1953000000.0, "debt_maturity_y4": 1696000000.0, "debt_maturity_y5": 1585000000.0, "debt_maturity_after_y5": 8592000000.0 }, "sources": [ "10-K:0001792044-24-000008", "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "value_sources": { "cash": [ "10-K:0001792044-25-000008" ], "short_term_investments": [ "10-K:0001792044-25-000008" ], "receivables": [ "10-K:0001792044-25-000008" ], "inventory": [ "10-K:0001792044-25-000008" ], "current_assets": [ "10-K:0001792044-25-000008" ], "ppe_net": [ "10-K:0001792044-25-000008" ], "goodwill": [ "10-K:0001792044-25-000008" ], "intangibles": [ "10-K:0001792044-25-000008" ], "total_assets": [ "10-K:0001792044-25-000008" ], "debt_current": [ "10-K:0001792044-25-000008" ], "current_liabilities": [ "10-K:0001792044-25-000008" ], "long_term_debt": [ "10-K:0001792044-25-000008" ], "total_liabilities": [ "10-K:0001792044-25-000008" ], "equity_total": [ "10-K:0001792044-25-000008" ], "liabilities_and_equity": [ "10-K:0001792044-25-000008" ], "retained_earnings": [ "10-K:0001792044-25-000008" ], "accrued_taxes_current": [ "10-K:0001792044-25-000008" ], "operating_lease_liability": [ "10-K:0001792044-24-000008" ], "operating_lease_liability_current": [ "10-K:0001792044-25-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001792044-25-000008" ], "operating_lease_discount_rate": [ "10-K:0001792044-24-000008" ], "operating_lease_payments_y1": [ "10-K:0001792044-24-000008" ], "operating_lease_payments_total": [ "10-K:0001792044-24-000008" ], "operating_lease_imputed_interest": [ "10-K:0001792044-24-000008" ], "debt_maturity_y1": [ "10-Q:0001792044-24-000033" ], "debt_maturity_y2": [ "10-Q:0001792044-24-000033" ], "debt_maturity_y3": [ "10-Q:0001792044-24-000033" ], "debt_maturity_y4": [ "10-Q:0001792044-24-000033" ], "debt_maturity_y5": [ "10-Q:0001792044-24-000033" ], "debt_maturity_after_y5": [ "10-Q:0001792044-24-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 1014600000.0, "short_term_investments": null, "receivables": 3632000000.0, "inventory": 3823200000.0, "current_assets": 12923500000.0, "ppe_net": 2708200000.0, "goodwill": 9693500000.0, "intangibles": 19133700000.0, "total_assets": 47343700000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1898100000.0, "current_liabilities": 7759900000.0, "long_term_debt": 16072500000.0, "total_liabilities": 27329400000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 20014300000.0, "liabilities_and_equity": 47343700000.0, "shares_outstanding": null, "retained_earnings": 4607500000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 148400000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 91800000.0, "operating_lease_liability_noncurrent": 156200000.0, "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:0001792044-24-000017" ], "value_sources": { "cash": [ "10-Q:0001792044-24-000017" ], "receivables": [ "10-Q:0001792044-24-000017" ], "inventory": [ "10-Q:0001792044-24-000017" ], "current_assets": [ "10-Q:0001792044-24-000017" ], "ppe_net": [ "10-Q:0001792044-24-000017" ], "goodwill": [ "10-Q:0001792044-24-000017" ], "intangibles": [ "10-Q:0001792044-24-000017" ], "total_assets": [ "10-Q:0001792044-24-000017" ], "debt_current": [ "10-Q:0001792044-24-000017" ], "current_liabilities": [ "10-Q:0001792044-24-000017" ], "long_term_debt": [ "10-Q:0001792044-24-000017" ], "total_liabilities": [ "10-Q:0001792044-24-000017" ], "equity_total": [ "10-Q:0001792044-24-000017" ], "liabilities_and_equity": [ "10-Q:0001792044-24-000017" ], "retained_earnings": [ "10-Q:0001792044-24-000017" ], "accrued_taxes_current": [ "10-Q:0001792044-24-000017" ], "operating_lease_liability_current": [ "10-Q:0001792044-24-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-24-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 917200000.0, "short_term_investments": null, "receivables": 3566900000.0, "inventory": 3942100000.0, "current_assets": 11792100000.0, "ppe_net": 2662600000.0, "goodwill": 9325900000.0, "intangibles": 18419000000.0, "total_assets": 45330000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 2367400000.0, "current_liabilities": 7709200000.0, "long_term_debt": 14731200000.0, "total_liabilities": 25810000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 19520000000.0, "liabilities_and_equity": 45330000000.0, "shares_outstanding": null, "retained_earnings": 4133900000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 117700000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 88400000.0, "operating_lease_liability_noncurrent": 191900000.0, "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:0001792044-24-000025" ], "value_sources": { "cash": [ "10-Q:0001792044-24-000025" ], "receivables": [ "10-Q:0001792044-24-000025" ], "inventory": [ "10-Q:0001792044-24-000025" ], "current_assets": [ "10-Q:0001792044-24-000025" ], "ppe_net": [ "10-Q:0001792044-24-000025" ], "goodwill": [ "10-Q:0001792044-24-000025" ], "intangibles": [ "10-Q:0001792044-24-000025" ], "total_assets": [ "10-Q:0001792044-24-000025" ], "debt_current": [ "10-Q:0001792044-24-000025" ], "current_liabilities": [ "10-Q:0001792044-24-000025" ], "long_term_debt": [ "10-Q:0001792044-24-000025" ], "total_liabilities": [ "10-Q:0001792044-24-000025" ], "equity_total": [ "10-Q:0001792044-24-000025" ], "liabilities_and_equity": [ "10-Q:0001792044-24-000025" ], "retained_earnings": [ "10-Q:0001792044-24-000025" ], "accrued_taxes_current": [ "10-Q:0001792044-24-000025" ], "operating_lease_liability_current": [ "10-Q:0001792044-24-000025" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-24-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 1878700000.0, "short_term_investments": null, "receivables": 3717400000.0, "inventory": 4084600000.0, "current_assets": 11307700000.0, "ppe_net": 2676900000.0, "goodwill": 9561700000.0, "intangibles": 17978900000.0, "total_assets": 44754100000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1446700000.0, "current_liabilities": 7512400000.0, "long_term_debt": 14303400000.0, "total_liabilities": 24961700000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 19792400000.0, "liabilities_and_equity": 44754100000.0, "shares_outstanding": null, "retained_earnings": 4082000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 284100000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 84200000.0, "operating_lease_liability_noncurrent": 188100000.0, "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:0001792044-24-000033" ], "value_sources": { "cash": [ "10-Q:0001792044-24-000033" ], "receivables": [ "10-Q:0001792044-24-000033" ], "inventory": [ "10-Q:0001792044-24-000033" ], "current_assets": [ "10-Q:0001792044-24-000033" ], "ppe_net": [ "10-Q:0001792044-24-000033" ], "goodwill": [ "10-Q:0001792044-24-000033" ], "intangibles": [ "10-Q:0001792044-24-000033" ], "total_assets": [ "10-Q:0001792044-24-000033" ], "debt_current": [ "10-Q:0001792044-24-000033" ], "current_liabilities": [ "10-Q:0001792044-24-000033" ], "long_term_debt": [ "10-Q:0001792044-24-000033" ], "total_liabilities": [ "10-Q:0001792044-24-000033" ], "equity_total": [ "10-Q:0001792044-24-000033" ], "liabilities_and_equity": [ "10-Q:0001792044-24-000033" ], "retained_earnings": [ "10-Q:0001792044-24-000033" ], "accrued_taxes_current": [ "10-Q:0001792044-24-000033" ], "operating_lease_liability_current": [ "10-Q:0001792044-24-000033" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-24-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 734800000.0, "short_term_investments": 38000000.0, "receivables": 3221300000.0, "inventory": 3854100000.0, "current_assets": 9520700000.0, "ppe_net": 2666100000.0, "goodwill": 9133300000.0, "intangibles": 17070900000.0, "total_assets": 41500900000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 8300000.0, "current_liabilities": 5779400000.0, "long_term_debt": 14038900000.0, "total_liabilities": 22865400000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 18635500000.0, "liabilities_and_equity": 41500900000.0, "shares_outstanding": null, "retained_earnings": 3418800000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 192700000.0, "commercial_paper": null, "operating_lease_liability": 266400000.0, "operating_lease_liability_current": 87100000.0, "operating_lease_liability_noncurrent": 179300000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 78200000.0, "operating_lease_payments_total": 297600000.0, "operating_lease_imputed_interest": 31200000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 1945000000.0, "debt_maturity_y3": 1747000000.0, "debt_maturity_y4": 1630000000.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 8667000000.0 }, "sources": [ "10-K:0001792044-25-000008", "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "value_sources": { "cash": [ "10-K:0001792044-26-000013" ], "short_term_investments": [ "10-K:0001792044-26-000013" ], "receivables": [ "10-K:0001792044-26-000013" ], "inventory": [ "10-K:0001792044-26-000013" ], "current_assets": [ "10-K:0001792044-26-000013" ], "ppe_net": [ "10-K:0001792044-26-000013" ], "goodwill": [ "10-K:0001792044-26-000013" ], "intangibles": [ "10-K:0001792044-26-000013" ], "total_assets": [ "10-K:0001792044-26-000013" ], "debt_current": [ "10-K:0001792044-26-000013" ], "current_liabilities": [ "10-K:0001792044-26-000013" ], "long_term_debt": [ "10-K:0001792044-26-000013" ], "total_liabilities": [ "10-K:0001792044-26-000013" ], "equity_total": [ "10-K:0001792044-26-000013" ], "liabilities_and_equity": [ "10-K:0001792044-26-000013" ], "retained_earnings": [ "10-K:0001792044-26-000013" ], "accrued_taxes_current": [ "10-K:0001792044-26-000013" ], "operating_lease_liability": [ "10-K:0001792044-25-000008" ], "operating_lease_liability_current": [ "10-K:0001792044-26-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0001792044-26-000013" ], "operating_lease_discount_rate": [ "10-K:0001792044-25-000008" ], "operating_lease_payments_y1": [ "10-K:0001792044-25-000008" ], "operating_lease_payments_total": [ "10-K:0001792044-25-000008" ], "operating_lease_imputed_interest": [ "10-K:0001792044-25-000008" ], "debt_maturity_y1": [ "10-Q:0001792044-25-000046" ], "debt_maturity_y2": [ "10-Q:0001792044-25-000046" ], "debt_maturity_y3": [ "10-Q:0001792044-25-000046" ], "debt_maturity_y4": [ "10-Q:0001792044-25-000046" ], "debt_maturity_y5": [ "10-Q:0001792044-25-000046" ], "debt_maturity_after_y5": [ "10-Q:0001792044-25-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 755000000.0, "short_term_investments": null, "receivables": 3125700000.0, "inventory": 4096400000.0, "current_assets": 9622400000.0, "ppe_net": 2635600000.0, "goodwill": 6462100000.0, "intangibles": 16662300000.0, "total_assets": 38474900000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 8500000.0, "current_liabilities": 5720100000.0, "long_term_debt": 14177500000.0, "total_liabilities": 22824500000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 15650400000.0, "liabilities_and_equity": 38474900000.0, "shares_outstanding": null, "retained_earnings": 227900000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 93400000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 103200000.0, "operating_lease_liability_noncurrent": 177100000.0, "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:0001792044-25-000018" ], "value_sources": { "cash": [ "10-Q:0001792044-25-000018" ], "receivables": [ "10-Q:0001792044-25-000018" ], "inventory": [ "10-Q:0001792044-25-000018" ], "current_assets": [ "10-Q:0001792044-25-000018" ], "ppe_net": [ "10-Q:0001792044-25-000018" ], "goodwill": [ "10-Q:0001792044-25-000018" ], "intangibles": [ "10-Q:0001792044-25-000018" ], "total_assets": [ "10-Q:0001792044-25-000018" ], "debt_current": [ "10-Q:0001792044-25-000018" ], "current_liabilities": [ "10-Q:0001792044-25-000018" ], "long_term_debt": [ "10-Q:0001792044-25-000018" ], "total_liabilities": [ "10-Q:0001792044-25-000018" ], "equity_total": [ "10-Q:0001792044-25-000018" ], "liabilities_and_equity": [ "10-Q:0001792044-25-000018" ], "retained_earnings": [ "10-Q:0001792044-25-000018" ], "accrued_taxes_current": [ "10-Q:0001792044-25-000018" ], "operating_lease_liability_current": [ "10-Q:0001792044-25-000018" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-25-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 566400000.0, "short_term_investments": null, "receivables": 3258100000.0, "inventory": 4264300000.0, "current_assets": 9774600000.0, "ppe_net": 2642600000.0, "goodwill": 6748300000.0, "intangibles": 16323800000.0, "total_assets": 38411500000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1680700000.0, "current_liabilities": 7133400000.0, "long_term_debt": 12791600000.0, "total_liabilities": 22841000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 15570500000.0, "liabilities_and_equity": 38411500000.0, "shares_outstanding": null, "retained_earnings": 80000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 0.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 111600000.0, "operating_lease_liability_noncurrent": 182000000.0, "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:0001792044-25-000033" ], "value_sources": { "cash": [ "10-Q:0001792044-25-000033" ], "receivables": [ "10-Q:0001792044-25-000033" ], "inventory": [ "10-Q:0001792044-25-000033" ], "current_assets": [ "10-Q:0001792044-25-000033" ], "ppe_net": [ "10-Q:0001792044-25-000033" ], "goodwill": [ "10-Q:0001792044-25-000033" ], "intangibles": [ "10-Q:0001792044-25-000033" ], "total_assets": [ "10-Q:0001792044-25-000033" ], "debt_current": [ "10-Q:0001792044-25-000033" ], "current_liabilities": [ "10-Q:0001792044-25-000033" ], "long_term_debt": [ "10-Q:0001792044-25-000033" ], "total_liabilities": [ "10-Q:0001792044-25-000033" ], "equity_total": [ "10-Q:0001792044-25-000033" ], "liabilities_and_equity": [ "10-Q:0001792044-25-000033" ], "retained_earnings": [ "10-Q:0001792044-25-000033" ], "accrued_taxes_current": [ "10-Q:0001792044-25-000033" ], "operating_lease_liability_current": [ "10-Q:0001792044-25-000033" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-25-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 975300000.0, "short_term_investments": null, "receivables": 3371600000.0, "inventory": 4111400000.0, "current_assets": 9951400000.0, "ppe_net": 2626200000.0, "goodwill": 6730800000.0, "intangibles": 15722900000.0, "total_assets": 37920400000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1951900000.0, "current_liabilities": 7364100000.0, "long_term_debt": 12487600000.0, "total_liabilities": 22702800000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 15217600000.0, "liabilities_and_equity": 37920400000.0, "shares_outstanding": null, "retained_earnings": -48200000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 0.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 111900000.0, "operating_lease_liability_noncurrent": 171400000.0, "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:0001792044-25-000046" ], "value_sources": { "cash": [ "10-Q:0001792044-25-000046" ], "receivables": [ "10-Q:0001792044-25-000046" ], "inventory": [ "10-Q:0001792044-25-000046" ], "current_assets": [ "10-Q:0001792044-25-000046" ], "ppe_net": [ "10-Q:0001792044-25-000046" ], "goodwill": [ "10-Q:0001792044-25-000046" ], "intangibles": [ "10-Q:0001792044-25-000046" ], "total_assets": [ "10-Q:0001792044-25-000046" ], "debt_current": [ "10-Q:0001792044-25-000046" ], "current_liabilities": [ "10-Q:0001792044-25-000046" ], "long_term_debt": [ "10-Q:0001792044-25-000046" ], "total_liabilities": [ "10-Q:0001792044-25-000046" ], "equity_total": [ "10-Q:0001792044-25-000046" ], "liabilities_and_equity": [ "10-Q:0001792044-25-000046" ], "retained_earnings": [ "10-Q:0001792044-25-000046" ], "accrued_taxes_current": [ "10-Q:0001792044-25-000046" ], "operating_lease_liability_current": [ "10-Q:0001792044-25-000046" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-25-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1322400000.0, "short_term_investments": 40700000.0, "receivables": 3031300000.0, "inventory": 3999200000.0, "current_assets": 9789200000.0, "ppe_net": 2614000000.0, "goodwill": 6754700000.0, "intangibles": 15102100000.0, "total_assets": 37193100000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1933300000.0, "current_liabilities": 7094300000.0, "long_term_debt": 12480600000.0, "total_liabilities": 22481800000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 14711300000.0, "liabilities_and_equity": 37193100000.0, "shares_outstanding": null, "retained_earnings": -388300000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 124000000.0, "commercial_paper": null, "operating_lease_liability": 287500000.0, "operating_lease_liability_current": 109400000.0, "operating_lease_liability_noncurrent": 178100000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 95400000.0, "operating_lease_payments_total": 318200000.0, "operating_lease_imputed_interest": 30700000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 1713000000.0, "debt_maturity_y3": 1600000000.0, "debt_maturity_y4": 254000000.0, "debt_maturity_y5": 1450000000.0, "debt_maturity_after_y5": 7902000000.0 }, "sources": [ "10-K:0001792044-26-000013", "10-Q:0001792044-26-000057" ], "value_sources": { "cash": [ "10-Q:0001792044-26-000057" ], "short_term_investments": [ "10-K:0001792044-26-000013" ], "receivables": [ "10-Q:0001792044-26-000057" ], "inventory": [ "10-Q:0001792044-26-000057" ], "current_assets": [ "10-Q:0001792044-26-000057" ], "ppe_net": [ "10-Q:0001792044-26-000057" ], "goodwill": [ "10-Q:0001792044-26-000057" ], "intangibles": [ "10-Q:0001792044-26-000057" ], "total_assets": [ "10-Q:0001792044-26-000057" ], "debt_current": [ "10-Q:0001792044-26-000057" ], "current_liabilities": [ "10-Q:0001792044-26-000057" ], "long_term_debt": [ "10-Q:0001792044-26-000057" ], "total_liabilities": [ "10-Q:0001792044-26-000057" ], "equity_total": [ "10-Q:0001792044-26-000057" ], "liabilities_and_equity": [ "10-Q:0001792044-26-000057" ], "retained_earnings": [ "10-Q:0001792044-26-000057" ], "accrued_taxes_current": [ "10-Q:0001792044-26-000057" ], "operating_lease_liability": [ "10-K:0001792044-26-000013" ], "operating_lease_liability_current": [ "10-Q:0001792044-26-000057" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-26-000057" ], "operating_lease_discount_rate": [ "10-K:0001792044-26-000013" ], "operating_lease_payments_y1": [ "10-K:0001792044-26-000013" ], "operating_lease_payments_total": [ "10-K:0001792044-26-000013" ], "operating_lease_imputed_interest": [ "10-K:0001792044-26-000013" ], "debt_maturity_y1": [ "10-Q:0001792044-26-000057" ], "debt_maturity_y2": [ "10-Q:0001792044-26-000057" ], "debt_maturity_y3": [ "10-Q:0001792044-26-000057" ], "debt_maturity_y4": [ "10-Q:0001792044-26-000057" ], "debt_maturity_y5": [ "10-Q:0001792044-26-000057" ], "debt_maturity_after_y5": [ "10-Q:0001792044-26-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 1804200000.0, "short_term_investments": null, "receivables": 3076300000.0, "inventory": 3927000000.0, "current_assets": 10916800000.0, "ppe_net": 2527900000.0, "goodwill": 6692400000.0, "intangibles": 14482300000.0, "total_assets": 36834600000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1931100000.0, "current_liabilities": 6810300000.0, "long_term_debt": 12413500000.0, "total_liabilities": 22176900000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 14657700000.0, "liabilities_and_equity": 36834600000.0, "shares_outstanding": null, "retained_earnings": -211900000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 0.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 101700000.0, "operating_lease_liability_noncurrent": 167200000.0, "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:0001792044-26-000029" ], "value_sources": { "cash": [ "10-Q:0001792044-26-000029" ], "receivables": [ "10-Q:0001792044-26-000029" ], "inventory": [ "10-Q:0001792044-26-000029" ], "current_assets": [ "10-Q:0001792044-26-000029" ], "ppe_net": [ "10-Q:0001792044-26-000029" ], "goodwill": [ "10-Q:0001792044-26-000029" ], "intangibles": [ "10-Q:0001792044-26-000029" ], "total_assets": [ "10-Q:0001792044-26-000029" ], "debt_current": [ "10-Q:0001792044-26-000029" ], "current_liabilities": [ "10-Q:0001792044-26-000029" ], "long_term_debt": [ "10-Q:0001792044-26-000029" ], "total_liabilities": [ "10-Q:0001792044-26-000029" ], "equity_total": [ "10-Q:0001792044-26-000029" ], "liabilities_and_equity": [ "10-Q:0001792044-26-000029" ], "retained_earnings": [ "10-Q:0001792044-26-000029" ], "accrued_taxes_current": [ "10-Q:0001792044-26-000029" ], "operating_lease_liability_current": [ "10-Q:0001792044-26-000029" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-26-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 886500000.0, "short_term_investments": null, "receivables": 3126200000.0, "inventory": 3933200000.0, "current_assets": 10055700000.0, "ppe_net": 2439700000.0, "goodwill": 6654400000.0, "intangibles": 13676900000.0, "total_assets": 35044600000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1738900000.0, "current_liabilities": 6345800000.0, "long_term_debt": 11612400000.0, "total_liabilities": 20784200000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 14260400000.0, "liabilities_and_equity": 35044600000.0, "shares_outstanding": null, "retained_earnings": -330700000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 0.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 115300000.0, "operating_lease_liability_noncurrent": 159800000.0, "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:0001792044-26-000041" ], "value_sources": { "cash": [ "10-Q:0001792044-26-000041" ], "receivables": [ "10-Q:0001792044-26-000041" ], "inventory": [ "10-Q:0001792044-26-000041" ], "current_assets": [ "10-Q:0001792044-26-000041" ], "ppe_net": [ "10-Q:0001792044-26-000041" ], "goodwill": [ "10-Q:0001792044-26-000041" ], "intangibles": [ "10-Q:0001792044-26-000041" ], "total_assets": [ "10-Q:0001792044-26-000041" ], "debt_current": [ "10-Q:0001792044-26-000041" ], "current_liabilities": [ "10-Q:0001792044-26-000041" ], "long_term_debt": [ "10-Q:0001792044-26-000041" ], "total_liabilities": [ "10-Q:0001792044-26-000041" ], "equity_total": [ "10-Q:0001792044-26-000041" ], "liabilities_and_equity": [ "10-Q:0001792044-26-000041" ], "retained_earnings": [ "10-Q:0001792044-26-000041" ], "accrued_taxes_current": [ "10-Q:0001792044-26-000041" ], "operating_lease_liability_current": [ "10-Q:0001792044-26-000041" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-26-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 1789200000.0, "short_term_investments": null, "receivables": 3121200000.0, "inventory": 3829200000.0, "current_assets": 10297800000.0, "ppe_net": 2419800000.0, "goodwill": 6620000000.0, "intangibles": 13079500000.0, "total_assets": 34682600000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1727500000.0, "current_liabilities": 6636500000.0, "long_term_debt": 11587500000.0, "total_liabilities": 20997100000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 13685500000.0, "liabilities_and_equity": 34682600000.0, "shares_outstanding": null, "retained_earnings": -656000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 120000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 113500000.0, "operating_lease_liability_noncurrent": 153500000.0, "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:0001792044-26-000057" ], "value_sources": { "cash": [ "10-Q:0001792044-26-000057" ], "receivables": [ "10-Q:0001792044-26-000057" ], "inventory": [ "10-Q:0001792044-26-000057" ], "current_assets": [ "10-Q:0001792044-26-000057" ], "ppe_net": [ "10-Q:0001792044-26-000057" ], "goodwill": [ "10-Q:0001792044-26-000057" ], "intangibles": [ "10-Q:0001792044-26-000057" ], "total_assets": [ "10-Q:0001792044-26-000057" ], "debt_current": [ "10-Q:0001792044-26-000057" ], "current_liabilities": [ "10-Q:0001792044-26-000057" ], "long_term_debt": [ "10-Q:0001792044-26-000057" ], "total_liabilities": [ "10-Q:0001792044-26-000057" ], "equity_total": [ "10-Q:0001792044-26-000057" ], "liabilities_and_equity": [ "10-Q:0001792044-26-000057" ], "retained_earnings": [ "10-Q:0001792044-26-000057" ], "accrued_taxes_current": [ "10-Q:0001792044-26-000057" ], "operating_lease_liability_current": [ "10-Q:0001792044-26-000057" ], "operating_lease_liability_noncurrent": [ "10-Q:0001792044-26-000057" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-29", "values": { "cfo": 0.0, "cfi": 0.0, "cff": 0.0, "capex": null, "d_and_a": null, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-20-140498" ], "value_sources": { "cfo": [ "10-Q:0001193125-20-140498" ], "cfi": [ "10-Q:0001193125-20-140498" ], "cff": [ "10-Q:0001193125-20-140498" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-30", "end": "2020-06-28", "values": { "cfo": 0.0, "cfi": -11411600000.0, "cff": 11411600000.0, "capex": null, "d_and_a": null, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 11400000000.0 }, "sources": [ "10-Q:0001193125-20-140498", "10-Q:0001193125-20-216755" ], "value_sources": { "cfo": [ "10-Q:0001193125-20-140498", "10-Q:0001193125-20-216755" ], "cfi": [ "10-Q:0001193125-20-140498", "10-Q:0001193125-20-216755" ], "cff": [ "10-Q:0001193125-20-140498", "10-Q:0001193125-20-216755" ], "proceeds_debt_issuance": [ "10-Q:0001193125-20-216755" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-29", "end": "2020-09-27", "values": { "cfo": 1000000.0, "cfi": -1400000.0, "cff": 400000.0, "capex": null, "d_and_a": null, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-20-216755", "10-Q:0001193125-20-290294" ], "value_sources": { "cfo": [ "10-Q:0001193125-20-216755", "10-Q:0001193125-20-290294" ], "cfi": [ "10-Q:0001193125-20-216755", "10-Q:0001193125-20-290294" ], "cff": [ "10-Q:0001193125-20-216755", "10-Q:0001193125-20-290294" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-28", "end": "2020-12-31", "values": { "cfo": 1230800000.0, "cfi": 11111900000.0, "cff": -12017700000.0, "capex": null, "d_and_a": null, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -161200000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001792044-21-000009", "10-Q:0001193125-20-290294" ], "value_sources": { "cfo": [ "10-K:0001792044-21-000009", "10-Q:0001193125-20-290294" ], "cfi": [ "10-K:0001792044-21-000009", "10-Q:0001193125-20-290294" ], "cff": [ "10-K:0001792044-21-000009", "10-Q:0001193125-20-290294" ], "deferred_tax": [ "10-K:0001792044-21-000009", "10-Q:0001193125-20-290294" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 848800000.0, "cfi": 236300000.0, "cff": -1099800000.0, "capex": 49500000.0, "d_and_a": 1422500000.0, "sbc": 32700000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 684400000.0, "goodwill_impairment": null, "deferred_tax": 288400000.0, "change_receivables": 59800000.0, "change_inventories": 203400000.0, "change_payables": 191900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001792044-21-000018" ], "value_sources": { "cfo": [ "10-Q:0001792044-21-000018" ], "cfi": [ "10-Q:0001792044-21-000018" ], "cff": [ "10-Q:0001792044-21-000018" ], "capex": [ "10-Q:0001792044-21-000018" ], "d_and_a": [ "10-Q:0001792044-21-000018" ], "sbc": [ "10-Q:0001792044-21-000018" ], "amortisation_intangibles": [ "10-Q:0001792044-21-000018" ], "deferred_tax": [ "10-Q:0001792044-21-000018" ], "change_receivables": [ "10-Q:0001792044-21-000018" ], "change_inventories": [ "10-Q:0001792044-21-000018" ], "change_payables": [ "10-Q:0001792044-21-000018" ], "proceeds_debt_issuance": [ "10-Q:0001792044-21-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 559400000.0, "cfi": -16800000.0, "cff": -685500000.0, "capex": 89300000.0, "d_and_a": 1317100000.0, "sbc": 31000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 681600000.0, "goodwill_impairment": null, "deferred_tax": 293200000.0, "change_receivables": 54900000.0, "change_inventories": 137600000.0, "change_payables": -245400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 900100000.0 }, "sources": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "value_sources": { "cfo": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "cfi": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "cff": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "capex": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "d_and_a": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "sbc": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "amortisation_intangibles": [ "10-Q:0001792044-21-000026" ], "deferred_tax": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "change_receivables": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "change_inventories": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "change_payables": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ], "proceeds_debt_issuance": [ "10-Q:0001792044-21-000018", "10-Q:0001792044-21-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 1085600000.0, "cfi": -118200000.0, "cff": -877500000.0, "capex": 121000000.0, "d_and_a": 1017100000.0, "sbc": 25000000.0, "dividends_paid": 133000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 671500000.0, "goodwill_impairment": null, "deferred_tax": 147000000.0, "change_receivables": -183800000.0, "change_inventories": 10100000.0, "change_payables": -54900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 810000000.0 }, "sources": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035", "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "value_sources": { "cfo": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "cfi": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "cff": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "capex": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "d_and_a": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "sbc": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "dividends_paid": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "amortisation_intangibles": [ "10-Q:0001792044-21-000035" ], "deferred_tax": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "change_receivables": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "change_inventories": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "change_payables": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ], "proceeds_equity_issuance": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "proceeds_debt_issuance": [ "10-Q:0001792044-21-000026", "10-Q:0001792044-21-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 523100000.0, "cfi": -219100000.0, "cff": -349200000.0, "capex": 197400000.0, "d_and_a": 749800000.0, "sbc": 22500000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 664700000.0, "goodwill_impairment": null, "deferred_tax": -52900000.0, "change_receivables": 9800000.0, "change_inventories": 76500000.0, "change_payables": 38000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001792044-22-000010", "10-K:0001792044-23-000008", "10-Q:0001792044-21-000035", "10-Q:0001792044-22-000036" ], "value_sources": { "cfo": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "cfi": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "cff": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "capex": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "d_and_a": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "sbc": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "amortisation_intangibles": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "deferred_tax": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "change_receivables": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "change_inventories": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "change_payables": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ], "proceeds_equity_issuance": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "proceeds_debt_issuance": [ "10-K:0001792044-22-000010", "10-Q:0001792044-21-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1138500000.0, "cfi": -66900000.0, "cff": -1009000000.0, "capex": 64500000.0, "d_and_a": 736000000.0, "sbc": 28300000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 648100000.0, "goodwill_impairment": null, "deferred_tax": -52800000.0, "change_receivables": 115500000.0, "change_inventories": 69100000.0, "change_payables": -30200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 100000.0 }, "sources": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-23-000017" ], "value_sources": { "cfo": [ "10-Q:0001792044-22-000017" ], "cfi": [ "10-Q:0001792044-22-000017" ], "cff": [ "10-Q:0001792044-22-000017" ], "capex": [ "10-Q:0001792044-22-000017" ], "d_and_a": [ "10-Q:0001792044-22-000017" ], "sbc": [ "10-Q:0001792044-22-000017" ], "buybacks": [ "10-Q:0001792044-23-000017" ], "amortisation_intangibles": [ "10-Q:0001792044-22-000017" ], "deferred_tax": [ "10-Q:0001792044-22-000017" ], "change_receivables": [ "10-Q:0001792044-22-000017" ], "change_inventories": [ "10-Q:0001792044-22-000017" ], "change_payables": [ "10-Q:0001792044-22-000017" ], "proceeds_equity_issuance": [ "10-Q:0001792044-23-000017" ], "proceeds_debt_issuance": [ "10-Q:0001792044-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 802500000.0, "cfi": -82100000.0, "cff": -779600000.0, "capex": 83900000.0, "d_and_a": 722300000.0, "sbc": 29400000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 634100000.0, "goodwill_impairment": null, "deferred_tax": -104800000.0, "change_receivables": 26800000.0, "change_inventories": 201000000.0, "change_payables": 284700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 700000.0, "proceeds_debt_issuance": 795300000.0 }, "sources": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028", "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "value_sources": { "cfo": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "cfi": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "cff": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "capex": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "d_and_a": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "sbc": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "buybacks": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "amortisation_intangibles": [ "10-Q:0001792044-22-000028" ], "deferred_tax": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "change_receivables": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "change_inventories": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "change_payables": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ], "proceeds_equity_issuance": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-23-000017" ], "proceeds_debt_issuance": [ "10-Q:0001792044-22-000017", "10-Q:0001792044-22-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 869000000.0, "cfi": -115000000.0, "cff": -758700000.0, "capex": 103900000.0, "d_and_a": 699500000.0, "sbc": 29100000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 615900000.0, "goodwill_impairment": null, "deferred_tax": -21900000.0, "change_receivables": -241200000.0, "change_inventories": 169500000.0, "change_payables": -329900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1800000.0, "proceeds_debt_issuance": 1080100000.0 }, "sources": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036", "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "value_sources": { "cfo": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "cfi": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "cff": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "capex": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "d_and_a": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "sbc": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "buybacks": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "amortisation_intangibles": [ "10-Q:0001792044-22-000036" ], "deferred_tax": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "change_receivables": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "change_inventories": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "change_payables": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "proceeds_equity_issuance": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ], "proceeds_debt_issuance": [ "10-Q:0001792044-22-000028", "10-Q:0001792044-22-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 142600000.0, "cfi": 1784500000.0, "cff": -1330600000.0, "capex": 153700000.0, "d_and_a": 869800000.0, "sbc": 29600000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 606500000.0, "goodwill_impairment": null, "deferred_tax": 153600000.0, "change_receivables": 339200000.0, "change_inventories": -180100000.0, "change_payables": 245600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 800000.0, "proceeds_debt_issuance": 100000.0 }, "sources": [ "10-K:0001792044-23-000008", "10-K:0001792044-24-000008", "10-Q:0001792044-22-000036", "10-Q:0001792044-23-000033" ], "value_sources": { "cfo": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "cfi": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "cff": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "capex": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "d_and_a": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "sbc": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "buybacks": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "amortisation_intangibles": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "deferred_tax": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "change_receivables": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "change_inventories": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "change_payables": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "proceeds_equity_issuance": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ], "proceeds_debt_issuance": [ "10-K:0001792044-23-000008", "10-Q:0001792044-22-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 971200000.0, "cfi": -749500000.0, "cff": -974700000.0, "capex": 47800000.0, "d_and_a": 730000000.0, "sbc": 42600000.0, "dividends_paid": null, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 603300000.0, "goodwill_impairment": null, "deferred_tax": -26700000.0, "change_receivables": -215000000.0, "change_inventories": 151100000.0, "change_payables": 183400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 900000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001792044-23-000017" ], "value_sources": { "cfo": [ "10-Q:0001792044-23-000017" ], "cfi": [ "10-Q:0001792044-23-000017" ], "cff": [ "10-Q:0001792044-23-000017" ], "capex": [ "10-Q:0001792044-23-000017" ], "d_and_a": [ "10-Q:0001792044-23-000017" ], "sbc": [ "10-Q:0001792044-23-000017" ], "buybacks": [ "10-Q:0001792044-23-000017" ], "amortisation_intangibles": [ "10-Q:0001792044-23-000017" ], "deferred_tax": [ "10-Q:0001792044-23-000017" ], "change_receivables": [ "10-Q:0001792044-23-000017" ], "change_inventories": [ "10-Q:0001792044-23-000017" ], "change_payables": [ "10-Q:0001792044-23-000017" ], "proceeds_equity_issuance": [ "10-Q:0001792044-23-000017" ], "proceeds_debt_issuance": [ "10-Q:0001792044-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 514900000.0, "cfi": -76600000.0, "cff": -303500000.0, "capex": 67800000.0, "d_and_a": 686700000.0, "sbc": 39200000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 591200000.0, "goodwill_impairment": null, "deferred_tax": -68200000.0, "change_receivables": 145800000.0, "change_inventories": 115400000.0, "change_payables": 9300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 800000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "value_sources": { "cfo": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "cfi": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "cff": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "capex": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "d_and_a": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "sbc": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "buybacks": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "amortisation_intangibles": [ "10-Q:0001792044-23-000024" ], "deferred_tax": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "change_receivables": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "change_inventories": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "change_payables": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "proceeds_equity_issuance": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ], "proceeds_debt_issuance": [ "10-Q:0001792044-23-000017", "10-Q:0001792044-23-000024" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 834100000.0, "cfi": -53800000.0, "cff": -97600000.0, "capex": 95900000.0, "d_and_a": 679400000.0, "sbc": 43100000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 584000000.0, "goodwill_impairment": null, "deferred_tax": -85000000.0, "change_receivables": 72000000.0, "change_inventories": 219200000.0, "change_payables": 43600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 800000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "value_sources": { "cfo": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "cfi": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "cff": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "capex": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "d_and_a": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "sbc": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "buybacks": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "amortisation_intangibles": [ "10-Q:0001792044-23-000033" ], "deferred_tax": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "change_receivables": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "change_inventories": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "change_payables": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "proceeds_equity_issuance": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ], "proceeds_debt_issuance": [ "10-Q:0001792044-23-000024", "10-Q:0001792044-23-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 479400000.0, "cfi": 115800000.0, "cff": -926100000.0, "capex": 165500000.0, "d_and_a": 644400000.0, "sbc": 55800000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 538600000.0, "goodwill_impairment": null, "deferred_tax": -207200000.0, "change_receivables": -81400000.0, "change_inventories": 127600000.0, "change_payables": 78400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 600000.0, "proceeds_debt_issuance": 300000.0 }, "sources": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "value_sources": { "cfo": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "cfi": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "cff": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "capex": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "d_and_a": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "sbc": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "buybacks": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "amortisation_intangibles": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "deferred_tax": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "change_receivables": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "change_inventories": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "change_payables": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "proceeds_equity_issuance": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ], "proceeds_debt_issuance": [ "10-K:0001792044-24-000008", "10-Q:0001792044-23-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 614600000.0, "cfi": -154300000.0, "cff": -425600000.0, "capex": 49800000.0, "d_and_a": 691000000.0, "sbc": 46700000.0, "dividends_paid": null, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 601000000.0, "goodwill_impairment": 0.0, "deferred_tax": -51900000.0, "change_receivables": -9800000.0, "change_inventories": 370400000.0, "change_payables": 287900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 600000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-25-000018" ], "value_sources": { "cfo": [ "10-Q:0001792044-24-000017" ], "cfi": [ "10-Q:0001792044-24-000017" ], "cff": [ "10-Q:0001792044-24-000017" ], "capex": [ "10-Q:0001792044-24-000017" ], "d_and_a": [ "10-Q:0001792044-24-000017" ], "sbc": [ "10-Q:0001792044-24-000017" ], "buybacks": [ "10-Q:0001792044-24-000017" ], "amortisation_intangibles": [ "10-Q:0001792044-24-000017" ], "goodwill_impairment": [ "10-Q:0001792044-25-000018" ], "deferred_tax": [ "10-Q:0001792044-24-000017" ], "change_receivables": [ "10-Q:0001792044-24-000017" ], "change_inventories": [ "10-Q:0001792044-24-000017" ], "change_payables": [ "10-Q:0001792044-24-000017" ], "proceeds_equity_issuance": [ "10-Q:0001792044-24-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 379100000.0, "cfi": 375800000.0, "cff": -847900000.0, "capex": 58800000.0, "d_and_a": 786300000.0, "sbc": 34700000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 597200000.0, "goodwill_impairment": 321000000.0, "deferred_tax": -154400000.0, "change_receivables": -22800000.0, "change_inventories": 188400000.0, "change_payables": -231600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 700000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "value_sources": { "cfo": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "cfi": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "cff": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "capex": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "d_and_a": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "sbc": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "buybacks": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "amortisation_intangibles": [ "10-Q:0001792044-24-000025" ], "goodwill_impairment": [ "10-Q:0001792044-24-000025" ], "deferred_tax": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "change_receivables": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "change_inventories": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "change_payables": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ], "proceeds_equity_issuance": [ "10-Q:0001792044-24-000017", "10-Q:0001792044-24-000025" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 826500000.0, "cfi": 1747900000.0, "cff": -1636700000.0, "capex": 77000000.0, "d_and_a": 669700000.0, "sbc": 32400000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 574700000.0, "goodwill_impairment": 0.0, "deferred_tax": -312400000.0, "change_receivables": 33000000.0, "change_inventories": 129000000.0, "change_payables": -66000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 600000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033", "10-Q:0001792044-25-000046" ], "value_sources": { "cfo": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "cfi": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "cff": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "capex": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "d_and_a": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "sbc": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "buybacks": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "amortisation_intangibles": [ "10-Q:0001792044-24-000033" ], "goodwill_impairment": [ "10-Q:0001792044-25-000046" ], "deferred_tax": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "change_receivables": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "change_inventories": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "change_payables": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ], "proceeds_equity_issuance": [ "10-Q:0001792044-24-000025", "10-Q:0001792044-24-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 482700000.0, "cfi": -168700000.0, "cff": -1420200000.0, "capex": 140400000.0, "d_and_a": 746200000.0, "sbc": 32300000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 578600000.0, "goodwill_impairment": 0.0, "deferred_tax": -248900000.0, "change_receivables": -300500000.0, "change_inventories": 35600000.0, "change_payables": 45700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 600000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "value_sources": { "cfo": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "cfi": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "cff": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "capex": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "d_and_a": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "sbc": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "buybacks": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "amortisation_intangibles": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "goodwill_impairment": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "deferred_tax": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "change_receivables": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "change_inventories": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "change_payables": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ], "proceeds_equity_issuance": [ "10-K:0001792044-25-000008", "10-Q:0001792044-24-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 535500000.0, "cfi": -65100000.0, "cff": -467000000.0, "capex": 42600000.0, "d_and_a": 664700000.0, "sbc": 55200000.0, "dividends_paid": null, "buybacks": 175400000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 571200000.0, "goodwill_impairment": 2936800000.0, "deferred_tax": -43600000.0, "change_receivables": -168000000.0, "change_inventories": 193700000.0, "change_payables": 101600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 600000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001792044-25-000018" ], "value_sources": { "cfo": [ "10-Q:0001792044-25-000018" ], "cfi": [ "10-Q:0001792044-25-000018" ], "cff": [ "10-Q:0001792044-25-000018" ], "capex": [ "10-Q:0001792044-25-000018" ], "d_and_a": [ "10-Q:0001792044-25-000018" ], "sbc": [ "10-Q:0001792044-25-000018" ], "buybacks": [ "10-Q:0001792044-25-000018" ], "amortisation_intangibles": [ "10-Q:0001792044-25-000018" ], "goodwill_impairment": [ "10-Q:0001792044-25-000018" ], "deferred_tax": [ "10-Q:0001792044-25-000018" ], "change_receivables": [ "10-Q:0001792044-25-000018" ], "change_inventories": [ "10-Q:0001792044-25-000018" ], "change_payables": [ "10-Q:0001792044-25-000018" ], "proceeds_equity_issuance": [ "10-Q:0001792044-25-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 219700000.0, "cfi": -52500000.0, "cff": -362400000.0, "capex": 52900000.0, "d_and_a": 678300000.0, "sbc": 37100000.0, "dividends_paid": null, "buybacks": 175000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 583300000.0, "goodwill_impairment": 0.0, "deferred_tax": -47500000.0, "change_receivables": 9600000.0, "change_inventories": 39000000.0, "change_payables": -291300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 700000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "value_sources": { "cfo": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "cfi": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "cff": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "capex": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "d_and_a": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "sbc": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "buybacks": [ "10-Q:0001792044-25-000033" ], "amortisation_intangibles": [ "10-Q:0001792044-25-000033" ], "goodwill_impairment": [ "10-Q:0001792044-25-000033" ], "deferred_tax": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "change_receivables": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "change_inventories": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "change_payables": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ], "proceeds_equity_issuance": [ "10-Q:0001792044-25-000018", "10-Q:0001792044-25-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 744900000.0, "cfi": -98900000.0, "cff": -228100000.0, "capex": 86800000.0, "d_and_a": 688500000.0, "sbc": 36000000.0, "dividends_paid": null, "buybacks": 65000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 593400000.0, "goodwill_impairment": 0.0, "deferred_tax": -137200000.0, "change_receivables": 95700000.0, "change_inventories": -110500000.0, "change_payables": 3200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 700000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046", "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "value_sources": { "cfo": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "cfi": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "cff": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "capex": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "d_and_a": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "sbc": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "buybacks": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "amortisation_intangibles": [ "10-Q:0001792044-25-000046" ], "goodwill_impairment": [ "10-Q:0001792044-25-000046" ], "deferred_tax": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "change_receivables": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "change_inventories": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "change_payables": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "proceeds_equity_issuance": [ "10-Q:0001792044-25-000033", "10-Q:0001792044-25-000046" ], "proceeds_debt_issuance": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 815800000.0, "cfi": -211200000.0, "cff": -236400000.0, "capex": 196500000.0, "d_and_a": 766800000.0, "sbc": 49400000.0, "dividends_paid": null, "buybacks": 85100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 601900000.0, "goodwill_impairment": 0.0, "deferred_tax": -248200000.0, "change_receivables": -271900000.0, "change_inventories": -15800000.0, "change_payables": 18500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 600000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046", "10-Q:0001792044-26-000057" ], "value_sources": { "cfo": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "cfi": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "cff": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "capex": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "d_and_a": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "sbc": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "buybacks": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "amortisation_intangibles": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "goodwill_impairment": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "deferred_tax": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "change_receivables": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "change_inventories": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "change_payables": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "proceeds_equity_issuance": [ "10-K:0001792044-26-000013", "10-Q:0001792044-25-000046" ], "proceeds_debt_issuance": [ "10-K:0001792044-26-000013", "10-Q:0001792044-26-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 388300000.0, "cfi": 277400000.0, "cff": -203800000.0, "capex": 39900000.0, "d_and_a": 676100000.0, "sbc": 48200000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 584600000.0, "goodwill_impairment": 0.0, "deferred_tax": -69700000.0, "change_receivables": 126300000.0, "change_inventories": 123000000.0, "change_payables": 32700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 500000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001792044-26-000029" ], "value_sources": { "cfo": [ "10-Q:0001792044-26-000029" ], "cfi": [ "10-Q:0001792044-26-000029" ], "cff": [ "10-Q:0001792044-26-000029" ], "capex": [ "10-Q:0001792044-26-000029" ], "d_and_a": [ "10-Q:0001792044-26-000029" ], "sbc": [ "10-Q:0001792044-26-000029" ], "buybacks": [ "10-Q:0001792044-26-000029" ], "amortisation_intangibles": [ "10-Q:0001792044-26-000029" ], "goodwill_impairment": [ "10-Q:0001792044-26-000029" ], "deferred_tax": [ "10-Q:0001792044-26-000029" ], "change_receivables": [ "10-Q:0001792044-26-000029" ], "change_inventories": [ "10-Q:0001792044-26-000029" ], "change_payables": [ "10-Q:0001792044-26-000029" ], "proceeds_equity_issuance": [ "10-Q:0001792044-26-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 381800000.0, "cfi": -51600000.0, "cff": -1242600000.0, "capex": 52800000.0, "d_and_a": 672300000.0, "sbc": 38700000.0, "dividends_paid": null, "buybacks": 150000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 571900000.0, "goodwill_impairment": 0.0, "deferred_tax": -124500000.0, "change_receivables": 126500000.0, "change_inventories": 99500000.0, "change_payables": -21200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 700000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "value_sources": { "cfo": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "cfi": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "cff": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "capex": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "d_and_a": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "sbc": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "buybacks": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "amortisation_intangibles": [ "10-Q:0001792044-26-000041" ], "goodwill_impairment": [ "10-Q:0001792044-26-000041" ], "deferred_tax": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "change_receivables": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "change_inventories": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "change_payables": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ], "proceeds_equity_issuance": [ "10-Q:0001792044-26-000029", "10-Q:0001792044-26-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 899400000.0, "cfi": 292300000.0, "cff": -289800000.0, "capex": 85700000.0, "d_and_a": 697200000.0, "sbc": 39600000.0, "dividends_paid": null, "buybacks": 150000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 558300000.0, "goodwill_impairment": 0.0, "deferred_tax": -42000000.0, "change_receivables": -19300000.0, "change_inventories": -15600000.0, "change_payables": -45500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 500000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "value_sources": { "cfo": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "cfi": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "cff": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "capex": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "d_and_a": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "sbc": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "buybacks": [ "10-Q:0001792044-26-000057" ], "amortisation_intangibles": [ "10-Q:0001792044-26-000057" ], "goodwill_impairment": [ "10-Q:0001792044-26-000057" ], "deferred_tax": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "change_receivables": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "change_inventories": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "change_payables": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "proceeds_equity_issuance": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ], "proceeds_debt_issuance": [ "10-Q:0001792044-26-000041", "10-Q:0001792044-26-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 1231800000.0, "cfi": -301100000.0, "cff": -605700000.0, "capex": 243000000.0, "d_and_a": 2216100000.0, "sbc": 79200000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 555400000.0, "taxes_paid": null, "depreciation": 289700000.0, "amortisation_intangibles": 1605800000.0, "goodwill_impairment": 0.0, "deferred_tax": -213200000.0, "change_receivables": -78700000.0, "change_inventories": 741900000.0, "change_payables": -82700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 983300000.0 }, "sources": [ "10-K:0001792044-21-000009", "10-K:0001792044-23-000008" ], "value_sources": { "cfo": [ "10-K:0001792044-23-000008" ], "cfi": [ "10-K:0001792044-23-000008" ], "cff": [ "10-K:0001792044-23-000008" ], "capex": [ "10-K:0001792044-23-000008" ], "d_and_a": [ "10-K:0001792044-23-000008" ], "sbc": [ "10-K:0001792044-23-000008" ], "buybacks": [ "10-K:0001792044-21-000009" ], "interest_paid": [ "10-K:0001792044-23-000008" ], "depreciation": [ "10-K:0001792044-23-000008" ], "amortisation_intangibles": [ "10-K:0001792044-23-000008" ], "goodwill_impairment": [ "10-K:0001792044-23-000008" ], "deferred_tax": [ "10-K:0001792044-23-000008" ], "change_receivables": [ "10-K:0001792044-23-000008" ], "change_inventories": [ "10-K:0001792044-23-000008" ], "change_payables": [ "10-K:0001792044-23-000008" ], "proceeds_equity_issuance": [ "10-K:0001792044-23-000008" ], "proceeds_debt_issuance": [ "10-K:0001792044-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 3016900000.0, "cfi": -117800000.0, "cff": -3012000000.0, "capex": 457200000.0, "d_and_a": 4506500000.0, "sbc": 111200000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 684800000.0, "taxes_paid": null, "depreciation": 509500000.0, "amortisation_intangibles": 2702200000.0, "goodwill_impairment": 0.0, "deferred_tax": 675700000.0, "change_receivables": -59300000.0, "change_inventories": 427600000.0, "change_payables": -70400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1710100000.0 }, "sources": [ "10-K:0001792044-24-000008" ], "value_sources": { "cfo": [ "10-K:0001792044-24-000008" ], "cfi": [ "10-K:0001792044-24-000008" ], "cff": [ "10-K:0001792044-24-000008" ], "capex": [ "10-K:0001792044-24-000008" ], "d_and_a": [ "10-K:0001792044-24-000008" ], "sbc": [ "10-K:0001792044-24-000008" ], "buybacks": [ "10-K:0001792044-24-000008" ], "interest_paid": [ "10-K:0001792044-24-000008" ], "depreciation": [ "10-K:0001792044-24-000008" ], "amortisation_intangibles": [ "10-K:0001792044-24-000008" ], "goodwill_impairment": [ "10-K:0001792044-24-000008" ], "deferred_tax": [ "10-K:0001792044-24-000008" ], "change_receivables": [ "10-K:0001792044-24-000008" ], "change_inventories": [ "10-K:0001792044-24-000008" ], "change_payables": [ "10-K:0001792044-24-000008" ], "proceeds_equity_issuance": [ "10-K:0001792044-24-000008" ], "proceeds_debt_issuance": [ "10-K:0001792044-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 2999000000.0, "cfi": 1474100000.0, "cff": -3877900000.0, "capex": 406000000.0, "d_and_a": 3027600000.0, "sbc": 116400000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 642500000.0, "taxes_paid": null, "depreciation": 349500000.0, "amortisation_intangibles": 2504600000.0, "goodwill_impairment": 117000000.0, "deferred_tax": -25900000.0, "change_receivables": 240300000.0, "change_inventories": 259500000.0, "change_payables": 170200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3300000.0, "proceeds_debt_issuance": 1875600000.0 }, "sources": [ "10-K:0001792044-24-000008", "10-K:0001792044-25-000008" ], "value_sources": { "cfo": [ "10-K:0001792044-25-000008" ], "cfi": [ "10-K:0001792044-25-000008" ], "cff": [ "10-K:0001792044-25-000008" ], "capex": [ "10-K:0001792044-25-000008" ], "d_and_a": [ "10-K:0001792044-25-000008" ], "sbc": [ "10-K:0001792044-25-000008" ], "buybacks": [ "10-K:0001792044-25-000008" ], "interest_paid": [ "10-K:0001792044-25-000008" ], "depreciation": [ "10-K:0001792044-25-000008" ], "amortisation_intangibles": [ "10-K:0001792044-25-000008" ], "goodwill_impairment": [ "10-K:0001792044-24-000008" ], "deferred_tax": [ "10-K:0001792044-25-000008" ], "change_receivables": [ "10-K:0001792044-25-000008" ], "change_inventories": [ "10-K:0001792044-25-000008" ], "change_payables": [ "10-K:0001792044-25-000008" ], "proceeds_equity_issuance": [ "10-K:0001792044-25-000008" ], "proceeds_debt_issuance": [ "10-K:0001792044-25-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 2900000000.0, "cfi": -864500000.0, "cff": -2301900000.0, "capex": 377000000.0, "d_and_a": 2740500000.0, "sbc": 180700000.0, "dividends_paid": null, "buybacks": 250000000.0, "interest_paid": 611600000.0, "taxes_paid": null, "depreciation": 362100000.0, "amortisation_intangibles": 2317100000.0, "goodwill_impairment": 580100000.0, "deferred_tax": -387100000.0, "change_receivables": -78600000.0, "change_inventories": 613300000.0, "change_payables": 314700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3100000.0, "proceeds_debt_issuance": 300000.0 }, "sources": [ "10-K:0001792044-26-000013" ], "value_sources": { "cfo": [ "10-K:0001792044-26-000013" ], "cfi": [ "10-K:0001792044-26-000013" ], "cff": [ "10-K:0001792044-26-000013" ], "capex": [ "10-K:0001792044-26-000013" ], "d_and_a": [ "10-K:0001792044-26-000013" ], "sbc": [ "10-K:0001792044-26-000013" ], "buybacks": [ "10-K:0001792044-26-000013" ], "interest_paid": [ "10-K:0001792044-26-000013" ], "depreciation": [ "10-K:0001792044-26-000013" ], "amortisation_intangibles": [ "10-K:0001792044-26-000013" ], "goodwill_impairment": [ "10-K:0001792044-26-000013" ], "deferred_tax": [ "10-K:0001792044-26-000013" ], "change_receivables": [ "10-K:0001792044-26-000013" ], "change_inventories": [ "10-K:0001792044-26-000013" ], "change_payables": [ "10-K:0001792044-26-000013" ], "proceeds_equity_issuance": [ "10-K:0001792044-26-000013" ], "proceeds_debt_issuance": [ "10-K:0001792044-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 2302900000.0, "cfi": 1800700000.0, "cff": -4330400000.0, "capex": 326000000.0, "d_and_a": 2893200000.0, "sbc": 146100000.0, "dividends_paid": null, "buybacks": 250000000.0, "interest_paid": 561100000.0, "taxes_paid": null, "depreciation": 357000000.0, "amortisation_intangibles": 2351500000.0, "goodwill_impairment": 321000000.0, "deferred_tax": -767600000.0, "change_receivables": -300100000.0, "change_inventories": 723400000.0, "change_payables": 36000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2500000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001792044-26-000013" ], "value_sources": { "cfo": [ "10-K:0001792044-26-000013" ], "cfi": [ "10-K:0001792044-26-000013" ], "cff": [ "10-K:0001792044-26-000013" ], "capex": [ "10-K:0001792044-26-000013" ], "d_and_a": [ "10-K:0001792044-26-000013" ], "sbc": [ "10-K:0001792044-26-000013" ], "buybacks": [ "10-K:0001792044-26-000013" ], "interest_paid": [ "10-K:0001792044-26-000013" ], "depreciation": [ "10-K:0001792044-26-000013" ], "amortisation_intangibles": [ "10-K:0001792044-26-000013" ], "goodwill_impairment": [ "10-K:0001792044-26-000013" ], "deferred_tax": [ "10-K:0001792044-26-000013" ], "change_receivables": [ "10-K:0001792044-26-000013" ], "change_inventories": [ "10-K:0001792044-26-000013" ], "change_payables": [ "10-K:0001792044-26-000013" ], "proceeds_equity_issuance": [ "10-K:0001792044-26-000013" ], "proceeds_debt_issuance": [ "10-K:0001792044-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 2315900000.0, "cfi": -427700000.0, "cff": -1293900000.0, "capex": 378800000.0, "d_and_a": 2798300000.0, "sbc": 177700000.0, "dividends_paid": null, "buybacks": 500500000.0, "interest_paid": 492600000.0, "taxes_paid": 445400000.0, "depreciation": 374600000.0, "amortisation_intangibles": 2349800000.0, "goodwill_impairment": 2936800000.0, "deferred_tax": -476500000.0, "change_receivables": -334600000.0, "change_inventories": 106400000.0, "change_payables": -168000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2600000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001792044-26-000013" ], "value_sources": { "cfo": [ "10-K:0001792044-26-000013" ], "cfi": [ "10-K:0001792044-26-000013" ], "cff": [ "10-K:0001792044-26-000013" ], "capex": [ "10-K:0001792044-26-000013" ], "d_and_a": [ "10-K:0001792044-26-000013" ], "sbc": [ "10-K:0001792044-26-000013" ], "buybacks": [ "10-K:0001792044-26-000013" ], "interest_paid": [ "10-K:0001792044-26-000013" ], "taxes_paid": [ "10-K:0001792044-26-000013" ], "depreciation": [ "10-K:0001792044-26-000013" ], "amortisation_intangibles": [ "10-K:0001792044-26-000013" ], "goodwill_impairment": [ "10-K:0001792044-26-000013" ], "deferred_tax": [ "10-K:0001792044-26-000013" ], "change_receivables": [ "10-K:0001792044-26-000013" ], "change_inventories": [ "10-K:0001792044-26-000013" ], "change_payables": [ "10-K:0001792044-26-000013" ], "proceeds_equity_issuance": [ "10-K:0001792044-26-000013" ], "proceeds_debt_issuance": [ "10-K:0001792044-26-000013" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001792044-21-000009": { "kind": "filing", "form": "10-K", "accession": "0001792044-21-000009", "report_date": "2020-12-31", "filed": "2021-03-01", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204421000009/vtrs-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204421000009/" }, "10-K:0001792044-22-000010": { "kind": "filing", "form": "10-K", "accession": "0001792044-22-000010", "report_date": "2021-12-31", "filed": "2022-02-28", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204422000010/vtrs-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204422000010/" }, "10-K:0001792044-23-000008": { "kind": "filing", "form": "10-K", "accession": "0001792044-23-000008", "report_date": "2022-12-31", "filed": "2023-02-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204423000008/vtrs-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204423000008/" }, "10-K:0001792044-24-000008": { "kind": "filing", "form": "10-K", "accession": "0001792044-24-000008", "report_date": "2023-12-31", "filed": "2024-02-28", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204424000008/vtrs-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204424000008/" }, "10-K:0001792044-25-000008": { "kind": "filing", "form": "10-K", "accession": "0001792044-25-000008", "report_date": "2024-12-31", "filed": "2025-02-27", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204425000008/vtrs-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204425000008/" }, "10-K:0001792044-26-000013": { "kind": "filing", "form": "10-K", "accession": "0001792044-26-000013", "report_date": "2025-12-31", "filed": "2026-02-26", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204426000013/vtrs-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204426000013/" }, "10-Q:0001193125-20-140498": { "kind": "filing", "form": "10-Q", "accession": "0001193125-20-140498", "report_date": "2020-03-29", "filed": "2020-05-12", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312520140498/d792614d10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312520140498/" }, "10-Q:0001193125-20-216755": { "kind": "filing", "form": "10-Q", "accession": "0001193125-20-216755", "report_date": "2020-06-28", "filed": "2020-08-12", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312520216755/d48787d10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312520216755/" }, "10-Q:0001193125-20-290294": { "kind": "filing", "form": "10-Q", "accession": "0001193125-20-290294", "report_date": "2020-09-27", "filed": "2020-11-10", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312520290294/d939086d10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312520290294/" }, "10-Q:0001792044-21-000018": { "kind": "filing", "form": "10-Q", "accession": "0001792044-21-000018", "report_date": "2021-03-31", "filed": "2021-05-10", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204421000018/vtrs-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204421000018/" }, "10-Q:0001792044-21-000026": { "kind": "filing", "form": "10-Q", "accession": "0001792044-21-000026", "report_date": "2021-06-30", "filed": "2021-08-09", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204421000026/vtrs-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204421000026/" }, "10-Q:0001792044-21-000035": { "kind": "filing", "form": "10-Q", "accession": "0001792044-21-000035", "report_date": "2021-09-30", "filed": "2021-11-08", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204421000035/vtrs-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204421000035/" }, "10-Q:0001792044-22-000017": { "kind": "filing", "form": "10-Q", "accession": "0001792044-22-000017", "report_date": "2022-03-31", "filed": "2022-05-09", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204422000017/vtrs-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204422000017/" }, "10-Q:0001792044-22-000028": { "kind": "filing", "form": "10-Q", "accession": "0001792044-22-000028", "report_date": "2022-06-30", "filed": "2022-08-08", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204422000028/vtrs-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204422000028/" }, "10-Q:0001792044-22-000036": { "kind": "filing", "form": "10-Q", "accession": "0001792044-22-000036", "report_date": "2022-09-30", "filed": "2022-11-07", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204422000036/vtrs-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204422000036/" }, "10-Q:0001792044-23-000017": { "kind": "filing", "form": "10-Q", "accession": "0001792044-23-000017", "report_date": "2023-03-31", "filed": "2023-05-08", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204423000017/vtrs-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204423000017/" }, "10-Q:0001792044-23-000024": { "kind": "filing", "form": "10-Q", "accession": "0001792044-23-000024", "report_date": "2023-06-30", "filed": "2023-08-07", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204423000024/vtrs-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204423000024/" }, "10-Q:0001792044-23-000033": { "kind": "filing", "form": "10-Q", "accession": "0001792044-23-000033", "report_date": "2023-09-30", "filed": "2023-11-08", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204423000033/vtrs-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204423000033/" }, "10-Q:0001792044-24-000017": { "kind": "filing", "form": "10-Q", "accession": "0001792044-24-000017", "report_date": "2024-03-31", "filed": "2024-05-09", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204424000017/vtrs-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204424000017/" }, "10-Q:0001792044-24-000025": { "kind": "filing", "form": "10-Q", "accession": "0001792044-24-000025", "report_date": "2024-06-30", "filed": "2024-08-08", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204424000025/vtrs-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204424000025/" }, "10-Q:0001792044-24-000033": { "kind": "filing", "form": "10-Q", "accession": "0001792044-24-000033", "report_date": "2024-09-30", "filed": "2024-11-07", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204424000033/vtrs-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204424000033/" }, "10-Q:0001792044-25-000018": { "kind": "filing", "form": "10-Q", "accession": "0001792044-25-000018", "report_date": "2025-03-31", "filed": "2025-05-08", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204425000018/vtrs-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204425000018/" }, "10-Q:0001792044-25-000033": { "kind": "filing", "form": "10-Q", "accession": "0001792044-25-000033", "report_date": "2025-06-30", "filed": "2025-08-07", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204425000033/vtrs-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204425000033/" }, "10-Q:0001792044-25-000046": { "kind": "filing", "form": "10-Q", "accession": "0001792044-25-000046", "report_date": "2025-09-30", "filed": "2025-11-06", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204425000046/vtrs-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204425000046/" }, "10-Q:0001792044-26-000029": { "kind": "filing", "form": "10-Q", "accession": "0001792044-26-000029", "report_date": "2026-03-31", "filed": "2026-05-07", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204426000029/vtrs-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204426000029/" }, "10-Q:0001792044-26-000041": { "kind": "filing", "form": "10-Q", "accession": "0001792044-26-000041", "report_date": "2026-06-30", "filed": "2026-08-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204426000041/vtrs-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204426000041/" }, "10-Q:0001792044-26-000057": { "kind": "filing", "form": "10-Q", "accession": "0001792044-26-000057", "report_date": "2026-09-30", "filed": "2026-11-05", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204426000057/vtrs-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000179204426000057/" }, "8-K:0000950157-22-001253": { "kind": "filing", "form": "8-K", "accession": "0000950157-22-001253", "report_date": "2022-11-28", "filed": "2022-11-29", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1792044/000095015722001253/form8-k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000095015722001253/" }, "8-K:0001193125-20-298226": { "kind": "filing", "form": "8-K", "accession": "0001193125-20-298226", "report_date": "2020-11-16", "filed": "2020-11-19", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312520298226/d56774d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312520298226/" }, "8-K:0001193125-24-174684": { "kind": "filing", "form": "8-K", "accession": "0001193125-24-174684", "report_date": "2024-07-03", "filed": "2024-07-03", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312524174684/d852075d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1792044/000119312524174684/" } }, "restatements": [ { "period": "FY2020 Q2", "item": "equity_parent", "start": null, "end": "2020-06-28", "first": { "value": -1200000.0, "source": "10-Q:0001193125-20-216755", "filed": "2020-08-12" }, "latest": { "value": -1000000.0, "source": "10-Q:0001193125-20-290294", "filed": "2020-11-10" }, "used": { "value": -1200000.0, "source": "10-Q:0001193125-20-216755", "filed": "2020-08-12" } }, { "period": "FY2020 Q4", "item": "debt_maturity_after_y5", "start": null, "end": "2020-12-31", "first": { "value": 14432000000.0, "source": "10-K:0001792044-21-000009", "filed": "2021-03-01" }, "latest": { "value": 14610000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" }, "used": { "value": 14610000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" } }, { "period": "FY2020 Q4", "item": "debt_maturity_y1", "start": null, "end": "2020-12-31", "first": { "value": 2250000000.0, "source": "10-K:0001792044-21-000009", "filed": "2021-03-01" }, "latest": { "value": 0.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" }, "used": { "value": 0.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" } }, { "period": "FY2020 Q4", "item": "debt_maturity_y2", "start": null, "end": "2020-12-31", "first": { "value": 2516000000.0, "source": "10-K:0001792044-21-000009", "filed": "2021-03-01" }, "latest": { "value": 1869000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" }, "used": { "value": 1869000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" } }, { "period": "FY2020 Q4", "item": "debt_maturity_y3", "start": null, "end": "2020-12-31", "first": { "value": 1250000000.0, "source": "10-K:0001792044-21-000009", "filed": "2021-03-01" }, "latest": { "value": 1250000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" }, "used": { "value": 1250000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" } }, { "period": "FY2020 Q4", "item": "debt_maturity_y4", "start": null, "end": "2020-12-31", "first": { "value": 2138000000.0, "source": "10-K:0001792044-21-000009", "filed": "2021-03-01" }, "latest": { "value": 2027000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" }, "used": { "value": 2027000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" } }, { "period": "FY2020 Q4", "item": "debt_maturity_y5", "start": null, "end": "2020-12-31", "first": { "value": 1361000000.0, "source": "10-K:0001792044-21-000009", "filed": "2021-03-01" }, "latest": { "value": 1329000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" }, "used": { "value": 1329000000.0, "source": "10-Q:0001792044-21-000035", "filed": "2021-11-08" } }, { "period": "FY2021 Q4", "item": "debt_maturity_after_y5", "start": null, "end": "2021-12-31", "first": { "value": 11940000000.0, "source": "10-K:0001792044-22-000010", "filed": "2022-02-28" }, "latest": { "value": 11493000000.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" }, "used": { "value": 11493000000.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" } }, { "period": "FY2021 Q4", "item": "debt_maturity_y1", "start": null, "end": "2021-12-31", "first": { "value": 1853000000.0, "source": "10-K:0001792044-22-000010", "filed": "2022-02-28" }, "latest": { "value": 0.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" }, "used": { "value": 0.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" } }, { "period": "FY2021 Q4", "item": "debt_maturity_y3", "start": null, "end": "2021-12-31", "first": { "value": 1990000000.0, "source": "10-K:0001792044-22-000010", "filed": "2022-02-28" }, "latest": { "value": 1715000000.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" }, "used": { "value": 1715000000.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" } }, { "period": "FY2021 Q4", "item": "debt_maturity_y4", "start": null, "end": "2021-12-31", "first": { "value": 1318000000.0, "source": "10-K:0001792044-22-000010", "filed": "2022-02-28" }, "latest": { "value": 1240000000.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" }, "used": { "value": 1240000000.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" } }, { "period": "FY2021 Q4", "item": "debt_maturity_y5", "start": null, "end": "2021-12-31", "first": { "value": 2598000000.0, "source": "10-K:0001792044-22-000010", "filed": "2022-02-28" }, "latest": { "value": 3226000000.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" }, "used": { "value": 3226000000.0, "source": "10-Q:0001792044-22-000036", "filed": "2022-11-07" } }, { "period": "FY2022", "item": "cfi", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1520500000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" }, "latest": { "value": 1474100000.0, "source": "10-K:0001792044-25-000008", "filed": "2025-02-27" }, "used": { "value": 1520500000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" } }, { "period": "FY2022", "item": "cfo", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2952600000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" }, "latest": { "value": 2999000000.0, "source": "10-K:0001792044-25-000008", "filed": "2025-02-27" }, "used": { "value": 2952600000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" } }, { "period": "FY2022 Q4", "item": "debt_maturity_after_y5", "start": null, "end": "2022-12-31", "first": { "value": 10091000000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" }, "latest": { "value": 10064000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" }, "used": { "value": 10064000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" } }, { "period": "FY2022 Q4", "item": "debt_maturity_y1", "start": null, "end": "2022-12-31", "first": { "value": 1250000000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" }, "latest": { "value": 500000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" }, "used": { "value": 500000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" } }, { "period": "FY2022 Q4", "item": "debt_maturity_y2", "start": null, "end": "2022-12-31", "first": { "value": 1873000000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" }, "latest": { "value": 1850000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" }, "used": { "value": 1850000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" } }, { "period": "FY2022 Q4", "item": "debt_maturity_y3", "start": null, "end": "2022-12-31", "first": { "value": 1285000000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" }, "latest": { "value": 1279000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" }, "used": { "value": 1279000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" } }, { "period": "FY2022 Q4", "item": "debt_maturity_y4", "start": null, "end": "2022-12-31", "first": { "value": 2555000000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" }, "latest": { "value": 2518000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" }, "used": { "value": 2518000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" } }, { "period": "FY2022 Q4", "item": "debt_maturity_y5", "start": null, "end": "2022-12-31", "first": { "value": 1660000000.0, "source": "10-K:0001792044-23-000008", "filed": "2023-02-27" }, "latest": { "value": 1649000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" }, "used": { "value": 1649000000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" } }, { "period": "FY2023 Q2", "item": "cfi", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": -826100000.0, "source": "10-Q:0001792044-23-000024", "filed": "2023-08-07" }, "latest": { "value": -836300000.0, "source": "10-Q:0001792044-24-000025", "filed": "2024-08-08" }, "used": { "value": -826100000.0, "source": "10-Q:0001792044-23-000024", "filed": "2023-08-07" } }, { "period": "FY2023 Q2", "item": "cfo", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 1486100000.0, "source": "10-Q:0001792044-23-000024", "filed": "2023-08-07" }, "latest": { "value": 1496300000.0, "source": "10-Q:0001792044-24-000025", "filed": "2024-08-08" }, "used": { "value": 1486100000.0, "source": "10-Q:0001792044-23-000024", "filed": "2023-08-07" } }, { "period": "FY2023 Q3", "item": "cfi", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": -879900000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" }, "latest": { "value": -891200000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" }, "used": { "value": -879900000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" } }, { "period": "FY2023 Q3", "item": "cfo", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 2320200000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" }, "latest": { "value": 2331500000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" }, "used": { "value": 2320200000.0, "source": "10-Q:0001792044-23-000033", "filed": "2023-11-08" } }, { "period": "FY2023", "item": "cfi", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -764100000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": -864500000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "used": { "value": -764100000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" } }, { "period": "FY2023", "item": "cfo", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2799600000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": 2900000000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "used": { "value": 2799600000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" } }, { "period": "FY2023 Q4", "item": "debt_maturity_after_y5", "start": null, "end": "2023-12-31", "first": { "value": 8580000000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": 8592000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" }, "used": { "value": 8592000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" } }, { "period": "FY2023 Q4", "item": "debt_maturity_y1", "start": null, "end": "2023-12-31", "first": { "value": 1932000000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": 1114000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" }, "used": { "value": 1114000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" } }, { "period": "FY2023 Q4", "item": "debt_maturity_y2", "start": null, "end": "2023-12-31", "first": { "value": 1302000000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": 325000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" }, "used": { "value": 325000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" } }, { "period": "FY2023 Q4", "item": "debt_maturity_y3", "start": null, "end": "2023-12-31", "first": { "value": 2534000000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": 1953000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" }, "used": { "value": 1953000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" } }, { "period": "FY2023 Q4", "item": "debt_maturity_y4", "start": null, "end": "2023-12-31", "first": { "value": 1688000000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": 1696000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" }, "used": { "value": 1696000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" } }, { "period": "FY2023 Q4", "item": "debt_maturity_y5", "start": null, "end": "2023-12-31", "first": { "value": 1578000000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": 1585000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" }, "used": { "value": 1585000000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" } }, { "period": "FY2023", "item": "goodwill_impairment", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 581000000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": 580100000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "used": { "value": 580100000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" } }, { "period": "FY2023", "item": "sga", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 4650100000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" }, "latest": { "value": 4070000000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "used": { "value": 4650100000.0, "source": "10-K:0001792044-24-000008", "filed": "2024-02-28" } }, { "period": "FY2024 Q2", "item": "sga", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 1358000000.0, "source": "10-Q:0001792044-24-000025", "filed": "2024-08-08" }, "latest": { "value": 1037000000.0, "source": "10-Q:0001792044-25-000033", "filed": "2025-08-07" }, "used": { "value": 1358000000.0, "source": "10-Q:0001792044-24-000025", "filed": "2024-08-08" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 3378900000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" }, "latest": { "value": 3057900000.0, "source": "10-Q:0001792044-25-000046", "filed": "2025-11-06" }, "used": { "value": 3378900000.0, "source": "10-Q:0001792044-24-000033", "filed": "2024-11-07" } }, { "period": "FY2024 Q4", "item": "debt_maturity_after_y5", "start": null, "end": "2024-12-31", "first": { "value": 8494000000.0, "source": "10-K:0001792044-25-000008", "filed": "2025-02-27" }, "latest": { "value": 8667000000.0, "source": "10-Q:0001792044-25-000046", "filed": "2025-11-06" }, "used": { "value": 8667000000.0, "source": "10-Q:0001792044-25-000046", "filed": "2025-11-06" } }, { "period": "FY2024 Q4", "item": "debt_maturity_y2", "start": null, "end": "2024-12-31", "first": { "value": 1929000000.0, "source": "10-K:0001792044-25-000008", "filed": "2025-02-27" }, "latest": { "value": 1945000000.0, "source": "10-Q:0001792044-25-000046", "filed": "2025-11-06" }, "used": { "value": 1945000000.0, "source": "10-Q:0001792044-25-000046", "filed": "2025-11-06" } }, { "period": "FY2024 Q4", "item": "debt_maturity_y3", "start": null, "end": "2024-12-31", "first": { "value": 1630000000.0, "source": "10-K:0001792044-25-000008", "filed": "2025-02-27" }, "latest": { "value": 1747000000.0, "source": "10-Q:0001792044-25-000046", "filed": "2025-11-06" }, "used": { "value": 1747000000.0, "source": "10-Q:0001792044-25-000046", "filed": "2025-11-06" } }, { "period": "FY2024 Q4", "item": "debt_maturity_y4", "start": null, "end": "2024-12-31", "first": { "value": 1527000000.0, "source": "10-K:0001792044-25-000008", "filed": "2025-02-27" }, "latest": { "value": 1630000000.0, "source": "10-Q:0001792044-25-000046", "filed": "2025-11-06" }, "used": { "value": 1630000000.0, "source": "10-Q:0001792044-25-000046", "filed": "2025-11-06" } }, { "period": "FY2024", "item": "sga", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 4425600000.0, "source": "10-K:0001792044-25-000008", "filed": "2025-02-27" }, "latest": { "value": 4104600000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "used": { "value": 4425600000.0, "source": "10-K:0001792044-25-000008", "filed": "2025-02-27" } }, { "period": "FY2025 Q4", "item": "debt_maturity_after_y5", "start": null, "end": "2025-12-31", "first": { "value": 7218000000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "latest": { "value": 7902000000.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" }, "used": { "value": 7902000000.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" } }, { "period": "FY2025 Q4", "item": "debt_maturity_y1", "start": null, "end": "2025-12-31", "first": { "value": 1930000000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "latest": { "value": 0.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" }, "used": { "value": 0.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" } }, { "period": "FY2025 Q4", "item": "debt_maturity_y2", "start": null, "end": "2025-12-31", "first": { "value": 1748000000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "latest": { "value": 1713000000.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" }, "used": { "value": 1713000000.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" } }, { "period": "FY2025 Q4", "item": "debt_maturity_y3", "start": null, "end": "2025-12-31", "first": { "value": 1631000000.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "latest": { "value": 1600000000.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" }, "used": { "value": 1600000000.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" } }, { "period": "FY2025 Q4", "item": "debt_maturity_y4", "start": null, "end": "2025-12-31", "first": { "value": 0.0, "source": "10-K:0001792044-26-000013", "filed": "2026-02-26" }, "latest": { "value": 254000000.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" }, "used": { "value": 254000000.0, "source": "10-Q:0001792044-26-000057", "filed": "2026-11-05" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2020 Q3", "item": "proceeds_debt_issuance", "value": -200000.0, "sources": [ "10-Q:0001193125-20-216755", "10-Q:0001193125-20-290294" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2020 Q4", "item": "proceeds_debt_issuance", "value": -10494700000.0, "sources": [ "10-K:0001792044-21-000009", "10-Q:0001193125-20-290294" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_disposals:2024-12-31:10-K:0001792044-26-000013", "type": "cash_disposals", "date": "2024-12-31", "fiscal_period": "FY2024", "text": "Received US$2.5 billion from sales of businesses in fiscal 2024.", "counterparty": null, "amount": { "value": 2507100000.0, "unit": "USD" }, "sources": [ "10-K:0001792044-26-000013" ] }, { "id": "acquisition_or_disposal:2024-07-03:8-K:0001193125-24-174684", "type": "acquisition_or_disposal", "date": "2024-07-03", "fiscal_period": "FY2024 Q3", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-24-174684" ] }, { "id": "cash_disposals:2022-12-31:10-K:0001792044-25-000008", "type": "cash_disposals", "date": "2022-12-31", "fiscal_period": "FY2022", "text": "Received US$1.9 billion from sales of businesses in fiscal 2022.", "counterparty": null, "amount": { "value": 1950000000.0, "unit": "USD" }, "sources": [ "10-K:0001792044-25-000008" ] }, { "id": "acquisition_or_disposal:2022-11-29:8-K:0000950157-22-001253", "type": "acquisition_or_disposal", "date": "2022-11-29", "fiscal_period": "FY2022 Q4", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0000950157-22-001253" ] }, { "id": "acquisition_or_disposal:2020-11-19:8-K:0001193125-20-298226", "type": "acquisition_or_disposal", "date": "2020-11-19", "fiscal_period": "FY2020 Q4", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-20-298226" ] }, { "id": "name_change:2020-11-10:sec.former_name", "type": "name_change", "date": "2020-11-10", "fiscal_period": "FY2020 Q4", "text": "Changed its name from Upjohn Inc to Viatris Inc.", "counterparty": null, "amount": null, "sources": [] } ] }