{ "schema": "annalist.dataset/0.1", "company": { "id": "abbvie", "name": "AbbVie Inc.", "country": "US", "template": "corporate", "cik": "0001551152", "tickers": [ "ABBV" ], "entity_name": "AbbVie Inc.", "fiscal_year_end": "1231", "sic": "2834", "sic_description": "Pharmaceutical Preparations", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-03" }, "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 Q2", "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" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 8619000000.0, "cost_of_revenue": 1942000000.0, "gross_profit": null, "rnd": 1379000000.0, "sga": 1695000000.0, "operating_income": 3603000000.0, "interest_expense": 563000000.0, "pretax_income": 3098000000.0, "income_tax": 88000000.0, "net_income_incl_nci": 3010000000.0, "net_income": 3010000000.0, "net_income_common": 3000000000.0, "eps_basic": 2.02, "eps_diluted": 2.02, "shares_basic": 1481000000.0, "shares_diluted": 1484000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "value_sources": { "revenue": [ "10-Q:0001551152-21-000016" ], "cost_of_revenue": [ "10-Q:0001551152-21-000016" ], "rnd": [ "10-Q:0001551152-21-000016" ], "sga": [ "10-Q:0001551152-21-000016" ], "operating_income": [ "10-Q:0001551152-21-000016" ], "interest_expense": [ "10-Q:0001551152-21-000016" ], "pretax_income": [ "10-Q:0001551152-21-000016" ], "income_tax": [ "10-Q:0001551152-21-000016" ], "net_income_incl_nci": [ "10-Q:0001551152-21-000016" ], "net_income": [ "10-Q:0001551152-21-000016" ], "net_income_common": [ "10-Q:0001551152-21-000025" ], "eps_basic": [ "10-Q:0001551152-21-000016" ], "eps_diluted": [ "10-Q:0001551152-21-000016" ], "shares_basic": [ "10-Q:0001551152-21-000016" ], "shares_diluted": [ "10-Q:0001551152-21-000016" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 10425000000.0, "cost_of_revenue": 3711000000.0, "gross_profit": null, "rnd": 1582000000.0, "sga": 3527000000.0, "operating_income": 752000000.0, "interest_expense": 632000000.0, "pretax_income": -693000000.0, "income_tax": 46000000.0, "net_income_incl_nci": -739000000.0, "net_income": -738000000.0, "net_income_common": -756000000.0, "eps_basic": -0.46, "eps_diluted": -0.46, "shares_basic": 1647000000.0, "shares_diluted": 1647000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-21-000025" ], "value_sources": { "revenue": [ "10-Q:0001551152-21-000025" ], "cost_of_revenue": [ "10-Q:0001551152-21-000025" ], "rnd": [ "10-Q:0001551152-21-000025" ], "sga": [ "10-Q:0001551152-21-000025" ], "operating_income": [ "10-Q:0001551152-21-000025" ], "interest_expense": [ "10-Q:0001551152-21-000025" ], "pretax_income": [ "10-Q:0001551152-21-000025" ], "income_tax": [ "10-Q:0001551152-21-000025" ], "net_income_incl_nci": [ "10-Q:0001551152-21-000025" ], "net_income": [ "10-Q:0001551152-21-000025" ], "net_income_common": [ "10-Q:0001551152-21-000025" ], "eps_basic": [ "10-Q:0001551152-21-000025" ], "eps_diluted": [ "10-Q:0001551152-21-000025" ], "shares_basic": [ "10-Q:0001551152-21-000025" ], "shares_diluted": [ "10-Q:0001551152-21-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 12902000000.0, "cost_of_revenue": 5050000000.0, "gross_profit": null, "rnd": 1706000000.0, "sga": 2846000000.0, "operating_income": 3255000000.0, "interest_expense": 630000000.0, "pretax_income": 2500000000.0, "income_tax": 187000000.0, "net_income_incl_nci": 2313000000.0, "net_income": 2308000000.0, "net_income_common": 2291000000.0, "eps_basic": 1.3, "eps_diluted": 1.29, "shares_basic": 1769000000.0, "shares_diluted": 1774000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-21-000031" ], "value_sources": { "revenue": [ "10-Q:0001551152-21-000031" ], "cost_of_revenue": [ "10-Q:0001551152-21-000031" ], "rnd": [ "10-Q:0001551152-21-000031" ], "sga": [ "10-Q:0001551152-21-000031" ], "operating_income": [ "10-Q:0001551152-21-000031" ], "interest_expense": [ "10-Q:0001551152-21-000031" ], "pretax_income": [ "10-Q:0001551152-21-000031" ], "income_tax": [ "10-Q:0001551152-21-000031" ], "net_income_incl_nci": [ "10-Q:0001551152-21-000031" ], "net_income": [ "10-Q:0001551152-21-000031" ], "net_income_common": [ "10-Q:0001551152-21-000031" ], "eps_basic": [ "10-Q:0001551152-21-000031" ], "eps_diluted": [ "10-Q:0001551152-21-000031" ], "shares_basic": [ "10-Q:0001551152-21-000031" ], "shares_diluted": [ "10-Q:0001551152-21-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 13858000000.0, "cost_of_revenue": 4684000000.0, "gross_profit": 9174000000.0, "rnd": 1890000000.0, "sga": 3231000000.0, "operating_income": 3753000000.0, "interest_expense": 629000000.0, "pretax_income": -1507000000.0, "income_tax": -1545000000.0, "net_income_incl_nci": 38000000.0, "net_income": 36000000.0, "net_income_common": 20000000.0, "eps_basic": 0.01, "eps_diluted": 0.01, "shares_basic": null, "shares_diluted": null, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-K:0001551152-21-000008", "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "value_sources": { "revenue": [ "10-K:0001551152-21-000008" ], "cost_of_revenue": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "gross_profit": [ "10-K:0001551152-21-000008" ], "rnd": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "sga": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "operating_income": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "interest_expense": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "pretax_income": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "income_tax": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "net_income_incl_nci": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "net_income": [ "10-K:0001551152-21-000008" ], "net_income_common": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "eps_basic": [ "10-K:0001551152-21-000008" ], "eps_diluted": [ "10-K:0001551152-21-000008" ], "dps_declared": [ "10-K:0001551152-21-000008" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 13010000000.0, "cost_of_revenue": 4213000000.0, "gross_profit": null, "rnd": 1667000000.0, "sga": 2842000000.0, "operating_income": 4103000000.0, "interest_expense": 632000000.0, "pretax_income": 3867000000.0, "income_tax": 312000000.0, "net_income_incl_nci": 3555000000.0, "net_income": 3553000000.0, "net_income_common": 3536000000.0, "eps_basic": 2.0, "eps_diluted": 1.99, "shares_basic": 1769000000.0, "shares_diluted": 1775000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "value_sources": { "revenue": [ "10-Q:0001551152-22-000017" ], "cost_of_revenue": [ "10-Q:0001551152-22-000017" ], "rnd": [ "10-Q:0001551152-22-000017" ], "sga": [ "10-Q:0001551152-22-000017" ], "operating_income": [ "10-Q:0001551152-22-000017" ], "interest_expense": [ "10-Q:0001551152-22-000017" ], "pretax_income": [ "10-Q:0001551152-22-000017" ], "income_tax": [ "10-Q:0001551152-22-000017" ], "net_income_incl_nci": [ "10-Q:0001551152-22-000017" ], "net_income": [ "10-Q:0001551152-22-000017" ], "net_income_common": [ "10-Q:0001551152-22-000030" ], "eps_basic": [ "10-Q:0001551152-22-000017" ], "eps_diluted": [ "10-Q:0001551152-22-000017" ], "shares_basic": [ "10-Q:0001551152-22-000017" ], "shares_diluted": [ "10-Q:0001551152-22-000017" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 13959000000.0, "cost_of_revenue": 4523000000.0, "gross_profit": null, "rnd": 1767000000.0, "sga": 3164000000.0, "operating_income": 4441000000.0, "interest_expense": 615000000.0, "pretax_income": 1163000000.0, "income_tax": 394000000.0, "net_income_incl_nci": 769000000.0, "net_income": 766000000.0, "net_income_common": 749000000.0, "eps_basic": 0.42, "eps_diluted": 0.42, "shares_basic": 1769000000.0, "shares_diluted": 1776000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-22-000030" ], "value_sources": { "revenue": [ "10-Q:0001551152-22-000030" ], "cost_of_revenue": [ "10-Q:0001551152-22-000030" ], "rnd": [ "10-Q:0001551152-22-000030" ], "sga": [ "10-Q:0001551152-22-000030" ], "operating_income": [ "10-Q:0001551152-22-000030" ], "interest_expense": [ "10-Q:0001551152-22-000030" ], "pretax_income": [ "10-Q:0001551152-22-000030" ], "income_tax": [ "10-Q:0001551152-22-000030" ], "net_income_incl_nci": [ "10-Q:0001551152-22-000030" ], "net_income": [ "10-Q:0001551152-22-000030" ], "net_income_common": [ "10-Q:0001551152-22-000030" ], "eps_basic": [ "10-Q:0001551152-22-000030" ], "eps_diluted": [ "10-Q:0001551152-22-000030" ], "shares_basic": [ "10-Q:0001551152-22-000030" ], "shares_diluted": [ "10-Q:0001551152-22-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 14342000000.0, "cost_of_revenue": 4390000000.0, "gross_profit": null, "rnd": 1661000000.0, "sga": 3083000000.0, "operating_income": 4306000000.0, "interest_expense": 596000000.0, "pretax_income": 3688000000.0, "income_tax": 508000000.0, "net_income_incl_nci": 3180000000.0, "net_income": 3179000000.0, "net_income_common": 3160000000.0, "eps_basic": 1.78, "eps_diluted": 1.78, "shares_basic": 1770000000.0, "shares_diluted": 1777000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "value_sources": { "revenue": [ "10-Q:0001551152-22-000045" ], "cost_of_revenue": [ "10-Q:0001551152-22-000045" ], "rnd": [ "10-Q:0001551152-22-000045" ], "sga": [ "10-Q:0001551152-22-000045" ], "operating_income": [ "10-Q:0001551152-22-000045" ], "interest_expense": [ "10-Q:0001551152-22-000045" ], "pretax_income": [ "10-Q:0001551152-22-000045" ], "income_tax": [ "10-Q:0001551152-22-000045" ], "net_income_incl_nci": [ "10-Q:0001551152-22-000045" ], "net_income": [ "10-Q:0001551152-22-000045" ], "net_income_common": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "eps_basic": [ "10-Q:0001551152-22-000045" ], "eps_diluted": [ "10-Q:0001551152-22-000045" ], "shares_basic": [ "10-Q:0001551152-22-000045" ], "shares_diluted": [ "10-Q:0001551152-22-000045" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 14886000000.0, "cost_of_revenue": 4320000000.0, "gross_profit": 10566000000.0, "rnd": 1827000000.0, "sga": 3260000000.0, "operating_income": 5074000000.0, "interest_expense": 580000000.0, "pretax_income": 4271000000.0, "income_tax": 226000000.0, "net_income_incl_nci": 4045000000.0, "net_income": 4044000000.0, "net_income_common": 4023000000.0, "eps_basic": 2.27, "eps_diluted": 2.26, "shares_basic": null, "shares_diluted": null, "dps_declared": 1.41, "operating_lease_cost": null }, "sources": [ "10-K:0001551152-22-000007", "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "value_sources": { "revenue": [ "10-K:0001551152-22-000007" ], "cost_of_revenue": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "gross_profit": [ "10-K:0001551152-22-000007" ], "rnd": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "sga": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "operating_income": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "interest_expense": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "pretax_income": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "income_tax": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "net_income_incl_nci": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "net_income": [ "10-K:0001551152-22-000007" ], "net_income_common": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "eps_basic": [ "10-K:0001551152-22-000007" ], "eps_diluted": [ "10-K:0001551152-22-000007" ], "dps_declared": [ "10-K:0001551152-22-000007" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 13538000000.0, "cost_of_revenue": 4052000000.0, "gross_profit": null, "rnd": 1497000000.0, "sga": 3127000000.0, "operating_income": 4717000000.0, "interest_expense": 548000000.0, "pretax_income": 4929000000.0, "income_tax": 436000000.0, "net_income_incl_nci": 4493000000.0, "net_income": 4490000000.0, "net_income_common": 4475000000.0, "eps_basic": 2.52, "eps_diluted": 2.51, "shares_basic": 1771000000.0, "shares_diluted": 1778000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "value_sources": { "revenue": [ "10-Q:0001551152-23-000023" ], "cost_of_revenue": [ "10-Q:0001551152-23-000023" ], "rnd": [ "10-Q:0001551152-23-000023" ], "sga": [ "10-Q:0001551152-23-000023" ], "operating_income": [ "10-Q:0001551152-23-000023" ], "interest_expense": [ "10-Q:0001551152-23-000023" ], "pretax_income": [ "10-Q:0001551152-23-000023" ], "income_tax": [ "10-Q:0001551152-23-000023" ], "net_income_incl_nci": [ "10-Q:0001551152-23-000023" ], "net_income": [ "10-Q:0001551152-23-000023" ], "net_income_common": [ "10-Q:0001551152-23-000033" ], "eps_basic": [ "10-Q:0001551152-23-000023" ], "eps_diluted": [ "10-Q:0001551152-23-000023" ], "shares_basic": [ "10-Q:0001551152-23-000023" ], "shares_diluted": [ "10-Q:0001551152-23-000023" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 14583000000.0, "cost_of_revenue": 4170000000.0, "gross_profit": null, "rnd": 1609000000.0, "sga": 5412000000.0, "operating_income": 3295000000.0, "interest_expense": 556000000.0, "pretax_income": 1183000000.0, "income_tax": 255000000.0, "net_income_incl_nci": 928000000.0, "net_income": 924000000.0, "net_income_common": 913000000.0, "eps_basic": 0.52, "eps_diluted": 0.51, "shares_basic": 1770000000.0, "shares_diluted": 1776000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-23-000033" ], "value_sources": { "revenue": [ "10-Q:0001551152-23-000033" ], "cost_of_revenue": [ "10-Q:0001551152-23-000033" ], "rnd": [ "10-Q:0001551152-23-000033" ], "sga": [ "10-Q:0001551152-23-000033" ], "operating_income": [ "10-Q:0001551152-23-000033" ], "interest_expense": [ "10-Q:0001551152-23-000033" ], "pretax_income": [ "10-Q:0001551152-23-000033" ], "income_tax": [ "10-Q:0001551152-23-000033" ], "net_income_incl_nci": [ "10-Q:0001551152-23-000033" ], "net_income": [ "10-Q:0001551152-23-000033" ], "net_income_common": [ "10-Q:0001551152-23-000033" ], "eps_basic": [ "10-Q:0001551152-23-000033" ], "eps_diluted": [ "10-Q:0001551152-23-000033" ], "shares_basic": [ "10-Q:0001551152-23-000033" ], "shares_diluted": [ "10-Q:0001551152-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 14812000000.0, "cost_of_revenue": 5022000000.0, "gross_profit": null, "rnd": 1614000000.0, "sga": 3304000000.0, "operating_income": 4603000000.0, "interest_expense": 560000000.0, "pretax_income": 4400000000.0, "income_tax": 448000000.0, "net_income_incl_nci": 3952000000.0, "net_income": 3949000000.0, "net_income_common": 3931000000.0, "eps_basic": 2.22, "eps_diluted": 2.21, "shares_basic": 1771000000.0, "shares_diluted": 1776000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-23-000045" ], "value_sources": { "revenue": [ "10-Q:0001551152-23-000045" ], "cost_of_revenue": [ "10-Q:0001551152-23-000045" ], "rnd": [ "10-Q:0001551152-23-000045" ], "sga": [ "10-Q:0001551152-23-000045" ], "operating_income": [ "10-Q:0001551152-23-000045" ], "interest_expense": [ "10-Q:0001551152-23-000045" ], "pretax_income": [ "10-Q:0001551152-23-000045" ], "income_tax": [ "10-Q:0001551152-23-000045" ], "net_income_incl_nci": [ "10-Q:0001551152-23-000045" ], "net_income": [ "10-Q:0001551152-23-000045" ], "net_income_common": [ "10-Q:0001551152-23-000045" ], "eps_basic": [ "10-Q:0001551152-23-000045" ], "eps_diluted": [ "10-Q:0001551152-23-000045" ], "shares_basic": [ "10-Q:0001551152-23-000045" ], "shares_diluted": [ "10-Q:0001551152-23-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 15121000000.0, "cost_of_revenue": 4170000000.0, "gross_profit": 10951000000.0, "rnd": 1790000000.0, "sga": 3417000000.0, "operating_income": 5502000000.0, "interest_expense": 566000000.0, "pretax_income": 2965000000.0, "income_tax": 493000000.0, "net_income_incl_nci": 2472000000.0, "net_income": 2473000000.0, "net_income_common": 2462000000.0, "eps_basic": 1.39, "eps_diluted": 1.38, "shares_basic": null, "shares_diluted": null, "dps_declared": 1.48, "operating_lease_cost": null }, "sources": [ "10-K:0001551152-23-000011", "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "value_sources": { "revenue": [ "10-K:0001551152-23-000011" ], "cost_of_revenue": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "gross_profit": [ "10-K:0001551152-23-000011" ], "rnd": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "sga": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "operating_income": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "interest_expense": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "pretax_income": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "income_tax": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "net_income_incl_nci": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "net_income": [ "10-K:0001551152-23-000011" ], "net_income_common": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "eps_basic": [ "10-K:0001551152-23-000011" ], "eps_diluted": [ "10-K:0001551152-23-000011" ], "dps_declared": [ "10-K:0001551152-23-000011" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 12225000000.0, "cost_of_revenue": 3986000000.0, "gross_profit": null, "rnd": 2292000000.0, "sga": 3039000000.0, "operating_income": 2768000000.0, "interest_expense": 553000000.0, "pretax_income": 475000000.0, "income_tax": 234000000.0, "net_income_incl_nci": 241000000.0, "net_income": 239000000.0, "net_income_common": 228000000.0, "eps_basic": 0.13, "eps_diluted": 0.13, "shares_basic": 1770000000.0, "shares_diluted": 1776000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-24-000020" ], "value_sources": { "revenue": [ "10-Q:0001551152-24-000020" ], "cost_of_revenue": [ "10-Q:0001551152-24-000020" ], "rnd": [ "10-Q:0001551152-24-000020" ], "sga": [ "10-Q:0001551152-24-000020" ], "operating_income": [ "10-Q:0001551152-24-000020" ], "interest_expense": [ "10-Q:0001551152-24-000020" ], "pretax_income": [ "10-Q:0001551152-24-000020" ], "income_tax": [ "10-Q:0001551152-24-000020" ], "net_income_incl_nci": [ "10-Q:0001551152-24-000020" ], "net_income": [ "10-Q:0001551152-24-000020" ], "net_income_common": [ "10-Q:0001551152-24-000020" ], "eps_basic": [ "10-Q:0001551152-24-000020" ], "eps_diluted": [ "10-Q:0001551152-24-000020" ], "shares_basic": [ "10-Q:0001551152-24-000020" ], "shares_diluted": [ "10-Q:0001551152-24-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 13865000000.0, "cost_of_revenue": 4240000000.0, "gross_profit": null, "rnd": 1733000000.0, "sga": 3268000000.0, "operating_income": 4513000000.0, "interest_expense": 552000000.0, "pretax_income": 2610000000.0, "income_tax": 583000000.0, "net_income_incl_nci": 2027000000.0, "net_income": 2024000000.0, "net_income_common": 2013000000.0, "eps_basic": 1.14, "eps_diluted": 1.14, "shares_basic": 1767000000.0, "shares_diluted": 1771000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-24-000031" ], "value_sources": { "revenue": [ "10-Q:0001551152-24-000031" ], "cost_of_revenue": [ "10-Q:0001551152-24-000031" ], "rnd": [ "10-Q:0001551152-24-000031" ], "sga": [ "10-Q:0001551152-24-000031" ], "operating_income": [ "10-Q:0001551152-24-000031" ], "interest_expense": [ "10-Q:0001551152-24-000031" ], "pretax_income": [ "10-Q:0001551152-24-000031" ], "income_tax": [ "10-Q:0001551152-24-000031" ], "net_income_incl_nci": [ "10-Q:0001551152-24-000031" ], "net_income": [ "10-Q:0001551152-24-000031" ], "net_income_common": [ "10-Q:0001551152-24-000031" ], "eps_basic": [ "10-Q:0001551152-24-000031" ], "eps_diluted": [ "10-Q:0001551152-24-000031" ], "shares_basic": [ "10-Q:0001551152-24-000031" ], "shares_diluted": [ "10-Q:0001551152-24-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 13927000000.0, "cost_of_revenue": 6485000000.0, "gross_profit": null, "rnd": 1723000000.0, "sga": 3372000000.0, "operating_income": 2281000000.0, "interest_expense": 555000000.0, "pretax_income": 1953000000.0, "income_tax": 172000000.0, "net_income_incl_nci": 1781000000.0, "net_income": 1778000000.0, "net_income_common": 1767000000.0, "eps_basic": 1.0, "eps_diluted": 1.0, "shares_basic": 1767000000.0, "shares_diluted": 1771000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-24-000040" ], "value_sources": { "revenue": [ "10-Q:0001551152-24-000040" ], "cost_of_revenue": [ "10-Q:0001551152-24-000040" ], "rnd": [ "10-Q:0001551152-24-000040" ], "sga": [ "10-Q:0001551152-24-000040" ], "operating_income": [ "10-Q:0001551152-24-000040" ], "interest_expense": [ "10-Q:0001551152-24-000040" ], "pretax_income": [ "10-Q:0001551152-24-000040" ], "income_tax": [ "10-Q:0001551152-24-000040" ], "net_income_incl_nci": [ "10-Q:0001551152-24-000040" ], "net_income": [ "10-Q:0001551152-24-000040" ], "net_income_common": [ "10-Q:0001551152-24-000040" ], "eps_basic": [ "10-Q:0001551152-24-000040" ], "eps_diluted": [ "10-Q:0001551152-24-000040" ], "shares_basic": [ "10-Q:0001551152-24-000040" ], "shares_diluted": [ "10-Q:0001551152-24-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 14301000000.0, "cost_of_revenue": 5704000000.0, "gross_profit": 8597000000.0, "rnd": 1927000000.0, "sga": 3193000000.0, "operating_income": 3195000000.0, "interest_expense": 564000000.0, "pretax_income": 1212000000.0, "income_tax": 388000000.0, "net_income_incl_nci": 824000000.0, "net_income": 822000000.0, "net_income_common": 811000000.0, "eps_basic": 0.46, "eps_diluted": 0.46, "shares_basic": null, "shares_diluted": null, "dps_declared": 1.55, "operating_lease_cost": null }, "sources": [ "10-K:0001551152-24-000011", "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "value_sources": { "revenue": [ "10-K:0001551152-24-000011" ], "cost_of_revenue": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "gross_profit": [ "10-K:0001551152-24-000011" ], "rnd": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "sga": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "operating_income": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "interest_expense": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "pretax_income": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "income_tax": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "net_income_incl_nci": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "net_income": [ "10-K:0001551152-24-000011" ], "net_income_common": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "eps_basic": [ "10-K:0001551152-24-000011" ], "eps_diluted": [ "10-K:0001551152-24-000011" ], "dps_declared": [ "10-K:0001551152-25-000020" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 12310000000.0, "cost_of_revenue": 4094000000.0, "gross_profit": null, "rnd": 1939000000.0, "sga": 3315000000.0, "operating_income": 2798000000.0, "interest_expense": 660000000.0, "pretax_income": 1755000000.0, "income_tax": 383000000.0, "net_income_incl_nci": 1372000000.0, "net_income": 1369000000.0, "net_income_common": 1359000000.0, "eps_basic": 0.77, "eps_diluted": 0.77, "shares_basic": 1769000000.0, "shares_diluted": 1773000000.0, "dps_declared": 1.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-25-000029" ], "value_sources": { "revenue": [ "10-Q:0001551152-25-000029" ], "cost_of_revenue": [ "10-Q:0001551152-25-000029" ], "rnd": [ "10-Q:0001551152-25-000029" ], "sga": [ "10-Q:0001551152-25-000029" ], "operating_income": [ "10-Q:0001551152-25-000029" ], "interest_expense": [ "10-Q:0001551152-25-000029" ], "pretax_income": [ "10-Q:0001551152-25-000029" ], "income_tax": [ "10-Q:0001551152-25-000029" ], "net_income_incl_nci": [ "10-Q:0001551152-25-000029" ], "net_income": [ "10-Q:0001551152-25-000029" ], "net_income_common": [ "10-Q:0001551152-25-000029" ], "eps_basic": [ "10-Q:0001551152-25-000029" ], "eps_diluted": [ "10-Q:0001551152-25-000029" ], "shares_basic": [ "10-Q:0001551152-25-000029" ], "shares_diluted": [ "10-Q:0001551152-25-000029" ], "dps_declared": [ "10-Q:0001551152-25-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 14462000000.0, "cost_of_revenue": 4202000000.0, "gross_profit": null, "rnd": 1948000000.0, "sga": 3377000000.0, "operating_income": 3998000000.0, "interest_expense": 726000000.0, "pretax_income": 2146000000.0, "income_tax": 773000000.0, "net_income_incl_nci": 1373000000.0, "net_income": 1370000000.0, "net_income_common": 1360000000.0, "eps_basic": 0.77, "eps_diluted": 0.77, "shares_basic": 1768000000.0, "shares_diluted": 1771000000.0, "dps_declared": 1.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-25-000040" ], "value_sources": { "revenue": [ "10-Q:0001551152-25-000040" ], "cost_of_revenue": [ "10-Q:0001551152-25-000040" ], "rnd": [ "10-Q:0001551152-25-000040" ], "sga": [ "10-Q:0001551152-25-000040" ], "operating_income": [ "10-Q:0001551152-25-000040" ], "interest_expense": [ "10-Q:0001551152-25-000040" ], "pretax_income": [ "10-Q:0001551152-25-000040" ], "income_tax": [ "10-Q:0001551152-25-000040" ], "net_income_incl_nci": [ "10-Q:0001551152-25-000040" ], "net_income": [ "10-Q:0001551152-25-000040" ], "net_income_common": [ "10-Q:0001551152-25-000040" ], "eps_basic": [ "10-Q:0001551152-25-000040" ], "eps_diluted": [ "10-Q:0001551152-25-000040" ], "shares_basic": [ "10-Q:0001551152-25-000040" ], "shares_diluted": [ "10-Q:0001551152-25-000040" ], "dps_declared": [ "10-Q:0001551152-25-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 14460000000.0, "cost_of_revenue": 4212000000.0, "gross_profit": null, "rnd": 2130000000.0, "sga": 4205000000.0, "operating_income": 3831000000.0, "interest_expense": 720000000.0, "pretax_income": 2084000000.0, "income_tax": 520000000.0, "net_income_incl_nci": 1564000000.0, "net_income": 1561000000.0, "net_income_common": 1551000000.0, "eps_basic": 0.88, "eps_diluted": 0.88, "shares_basic": 1769000000.0, "shares_diluted": 1772000000.0, "dps_declared": 1.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-25-000049" ], "value_sources": { "revenue": [ "10-Q:0001551152-25-000049" ], "cost_of_revenue": [ "10-Q:0001551152-25-000049" ], "rnd": [ "10-Q:0001551152-25-000049" ], "sga": [ "10-Q:0001551152-25-000049" ], "operating_income": [ "10-Q:0001551152-25-000049" ], "interest_expense": [ "10-Q:0001551152-25-000049" ], "pretax_income": [ "10-Q:0001551152-25-000049" ], "income_tax": [ "10-Q:0001551152-25-000049" ], "net_income_incl_nci": [ "10-Q:0001551152-25-000049" ], "net_income": [ "10-Q:0001551152-25-000049" ], "net_income_common": [ "10-Q:0001551152-25-000049" ], "eps_basic": [ "10-Q:0001551152-25-000049" ], "eps_diluted": [ "10-Q:0001551152-25-000049" ], "shares_basic": [ "10-Q:0001551152-25-000049" ], "shares_diluted": [ "10-Q:0001551152-25-000049" ], "dps_declared": [ "10-Q:0001551152-25-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 15102000000.0, "cost_of_revenue": 4396000000.0, "gross_profit": 10706000000.0, "rnd": 6774000000.0, "sga": 3855000000.0, "operating_income": -1490000000.0, "interest_expense": 702000000.0, "pretax_income": -2269000000.0, "income_tax": -2246000000.0, "net_income_incl_nci": -23000000.0, "net_income": -22000000.0, "net_income_common": -32000000.0, "eps_basic": -0.02, "eps_diluted": -0.02, "shares_basic": null, "shares_diluted": null, "dps_declared": 1.64, "operating_lease_cost": null }, "sources": [ "10-K:0001551152-25-000020", "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "value_sources": { "revenue": [ "10-K:0001551152-25-000020" ], "cost_of_revenue": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "gross_profit": [ "10-K:0001551152-25-000020" ], "rnd": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "sga": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "operating_income": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "interest_expense": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "pretax_income": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "income_tax": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "net_income_incl_nci": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "net_income": [ "10-K:0001551152-25-000020" ], "net_income_common": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "eps_basic": [ "10-K:0001551152-25-000020" ], "eps_diluted": [ "10-K:0001551152-25-000020" ], "dps_declared": [ "10-K:0001551152-26-000008" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 13343000000.0, "cost_of_revenue": 4002000000.0, "gross_profit": null, "rnd": 2067000000.0, "sga": 3293000000.0, "operating_income": 3733000000.0, "interest_expense": 700000000.0, "pretax_income": 1661000000.0, "income_tax": 372000000.0, "net_income_incl_nci": 1289000000.0, "net_income": 1286000000.0, "net_income_common": 1276000000.0, "eps_basic": 0.72, "eps_diluted": 0.72, "shares_basic": 1768000000.0, "shares_diluted": 1772000000.0, "dps_declared": 1.64, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-26-000017" ], "value_sources": { "revenue": [ "10-Q:0001551152-26-000017" ], "cost_of_revenue": [ "10-Q:0001551152-26-000017" ], "rnd": [ "10-Q:0001551152-26-000017" ], "sga": [ "10-Q:0001551152-26-000017" ], "operating_income": [ "10-Q:0001551152-26-000017" ], "interest_expense": [ "10-Q:0001551152-26-000017" ], "pretax_income": [ "10-Q:0001551152-26-000017" ], "income_tax": [ "10-Q:0001551152-26-000017" ], "net_income_incl_nci": [ "10-Q:0001551152-26-000017" ], "net_income": [ "10-Q:0001551152-26-000017" ], "net_income_common": [ "10-Q:0001551152-26-000017" ], "eps_basic": [ "10-Q:0001551152-26-000017" ], "eps_diluted": [ "10-Q:0001551152-26-000017" ], "shares_basic": [ "10-Q:0001551152-26-000017" ], "shares_diluted": [ "10-Q:0001551152-26-000017" ], "dps_declared": [ "10-Q:0001551152-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 15423000000.0, "cost_of_revenue": 4346000000.0, "gross_profit": null, "rnd": 2131000000.0, "sga": 3253000000.0, "operating_income": 4894000000.0, "interest_expense": 740000000.0, "pretax_income": 1554000000.0, "income_tax": 613000000.0, "net_income_incl_nci": 941000000.0, "net_income": 938000000.0, "net_income_common": 928000000.0, "eps_basic": 0.52, "eps_diluted": 0.52, "shares_basic": 1768000000.0, "shares_diluted": 1771000000.0, "dps_declared": 1.64, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001551152-26-000026" ], "cost_of_revenue": [ "10-Q:0001551152-26-000026" ], "rnd": [ "10-Q:0001551152-26-000026" ], "sga": [ "10-Q:0001551152-26-000026" ], "operating_income": [ "10-Q:0001551152-26-000026" ], "interest_expense": [ "10-Q:0001551152-26-000026" ], "pretax_income": [ "10-Q:0001551152-26-000026" ], "income_tax": [ "10-Q:0001551152-26-000026" ], "net_income_incl_nci": [ "10-Q:0001551152-26-000026" ], "net_income": [ "10-Q:0001551152-26-000026" ], "net_income_common": [ "10-Q:0001551152-26-000026" ], "eps_basic": [ "10-Q:0001551152-26-000026" ], "eps_diluted": [ "10-Q:0001551152-26-000026" ], "shares_basic": [ "10-Q:0001551152-26-000026" ], "shares_diluted": [ "10-Q:0001551152-26-000026" ], "dps_declared": [ "10-Q:0001551152-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 15776000000.0, "cost_of_revenue": 5304000000.0, "gross_profit": null, "rnd": 2319000000.0, "sga": 3569000000.0, "operating_income": 1904000000.0, "interest_expense": 739000000.0, "pretax_income": 714000000.0, "income_tax": 526000000.0, "net_income_incl_nci": 188000000.0, "net_income": 186000000.0, "net_income_common": 176000000.0, "eps_basic": 0.1, "eps_diluted": 0.1, "shares_basic": 1769000000.0, "shares_diluted": 1772000000.0, "dps_declared": 1.64, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-25-000049" ], "value_sources": { "revenue": [ "10-Q:0001551152-25-000049" ], "cost_of_revenue": [ "10-Q:0001551152-25-000049" ], "rnd": [ "10-Q:0001551152-25-000049" ], "sga": [ "10-Q:0001551152-25-000049" ], "operating_income": [ "10-Q:0001551152-25-000049" ], "interest_expense": [ "10-Q:0001551152-25-000049" ], "pretax_income": [ "10-Q:0001551152-25-000049" ], "income_tax": [ "10-Q:0001551152-25-000049" ], "net_income_incl_nci": [ "10-Q:0001551152-25-000049" ], "net_income": [ "10-Q:0001551152-25-000049" ], "net_income_common": [ "10-Q:0001551152-25-000049" ], "eps_basic": [ "10-Q:0001551152-25-000049" ], "eps_diluted": [ "10-Q:0001551152-25-000049" ], "shares_basic": [ "10-Q:0001551152-25-000049" ], "shares_diluted": [ "10-Q:0001551152-25-000049" ], "dps_declared": [ "10-Q:0001551152-25-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 16618000000.0, "cost_of_revenue": 4552000000.0, "gross_profit": 12066000000.0, "rnd": 2579000000.0, "sga": 3895000000.0, "operating_income": 4544000000.0, "interest_expense": 714000000.0, "pretax_income": 2668000000.0, "income_tax": 853000000.0, "net_income_incl_nci": 1815000000.0, "net_income": 1816000000.0, "net_income_common": 1806000000.0, "eps_basic": 1.02, "eps_diluted": 1.02, "shares_basic": null, "shares_diluted": null, "dps_declared": 1.73, "operating_lease_cost": null }, "sources": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "value_sources": { "revenue": [ "10-K:0001551152-26-000008" ], "cost_of_revenue": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "gross_profit": [ "10-K:0001551152-26-000008" ], "rnd": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "sga": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "operating_income": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "interest_expense": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "pretax_income": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "income_tax": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "net_income_incl_nci": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "net_income": [ "10-K:0001551152-26-000008" ], "net_income_common": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "eps_basic": [ "10-K:0001551152-26-000008" ], "eps_diluted": [ "10-K:0001551152-26-000008" ], "dps_declared": [ "10-K:0001551152-26-000008" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 15002000000.0, "cost_of_revenue": 4218000000.0, "gross_profit": null, "rnd": 2472000000.0, "sga": 3578000000.0, "operating_income": 3990000000.0, "interest_expense": 717000000.0, "pretax_income": 1039000000.0, "income_tax": 342000000.0, "net_income_incl_nci": 697000000.0, "net_income": 695000000.0, "net_income_common": 687000000.0, "eps_basic": 0.39, "eps_diluted": 0.39, "shares_basic": 1770000000.0, "shares_diluted": 1774000000.0, "dps_declared": 1.73, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001551152-26-000017" ], "cost_of_revenue": [ "10-Q:0001551152-26-000017" ], "rnd": [ "10-Q:0001551152-26-000017" ], "sga": [ "10-Q:0001551152-26-000017" ], "operating_income": [ "10-Q:0001551152-26-000017" ], "interest_expense": [ "10-Q:0001551152-26-000017" ], "pretax_income": [ "10-Q:0001551152-26-000017" ], "income_tax": [ "10-Q:0001551152-26-000017" ], "net_income_incl_nci": [ "10-Q:0001551152-26-000017" ], "net_income": [ "10-Q:0001551152-26-000017" ], "net_income_common": [ "10-Q:0001551152-26-000026" ], "eps_basic": [ "10-Q:0001551152-26-000017" ], "eps_diluted": [ "10-Q:0001551152-26-000017" ], "shares_basic": [ "10-Q:0001551152-26-000017" ], "shares_diluted": [ "10-Q:0001551152-26-000017" ], "dps_declared": [ "10-Q:0001551152-26-000017" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 16990000000.0, "cost_of_revenue": 4291000000.0, "gross_profit": null, "rnd": 2344000000.0, "sga": 3632000000.0, "operating_income": 6432000000.0, "interest_expense": 746000000.0, "pretax_income": 4278000000.0, "income_tax": 662000000.0, "net_income_incl_nci": 3616000000.0, "net_income": 3613000000.0, "net_income_common": 3601000000.0, "eps_basic": 2.04, "eps_diluted": 2.03, "shares_basic": 1769000000.0, "shares_diluted": 1771000000.0, "dps_declared": 1.73, "operating_lease_cost": null }, "sources": [ "10-Q:0001551152-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001551152-26-000026" ], "cost_of_revenue": [ "10-Q:0001551152-26-000026" ], "rnd": [ "10-Q:0001551152-26-000026" ], "sga": [ "10-Q:0001551152-26-000026" ], "operating_income": [ "10-Q:0001551152-26-000026" ], "interest_expense": [ "10-Q:0001551152-26-000026" ], "pretax_income": [ "10-Q:0001551152-26-000026" ], "income_tax": [ "10-Q:0001551152-26-000026" ], "net_income_incl_nci": [ "10-Q:0001551152-26-000026" ], "net_income": [ "10-Q:0001551152-26-000026" ], "net_income_common": [ "10-Q:0001551152-26-000026" ], "eps_basic": [ "10-Q:0001551152-26-000026" ], "eps_diluted": [ "10-Q:0001551152-26-000026" ], "shares_basic": [ "10-Q:0001551152-26-000026" ], "shares_diluted": [ "10-Q:0001551152-26-000026" ], "dps_declared": [ "10-Q:0001551152-26-000026" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 45804000000.0, "cost_of_revenue": 15387000000.0, "gross_profit": null, "rnd": 6379000000.0, "sga": 11299000000.0, "operating_income": 11363000000.0, "interest_expense": 2454000000.0, "pretax_income": 3398000000.0, "income_tax": -1224000000.0, "net_income_incl_nci": 4622000000.0, "net_income": 4616000000.0, "net_income_common": 4556000000.0, "eps_basic": 2.73, "eps_diluted": 2.72, "shares_basic": 1667000000.0, "shares_diluted": 1673000000.0, "dps_declared": 4.84, "operating_lease_cost": 192000000.0 }, "sources": [ "10-K:0001551152-23-000011" ], "value_sources": { "revenue": [ "10-K:0001551152-23-000011" ], "cost_of_revenue": [ "10-K:0001551152-23-000011" ], "rnd": [ "10-K:0001551152-23-000011" ], "sga": [ "10-K:0001551152-23-000011" ], "operating_income": [ "10-K:0001551152-23-000011" ], "interest_expense": [ "10-K:0001551152-23-000011" ], "pretax_income": [ "10-K:0001551152-23-000011" ], "income_tax": [ "10-K:0001551152-23-000011" ], "net_income_incl_nci": [ "10-K:0001551152-23-000011" ], "net_income": [ "10-K:0001551152-23-000011" ], "net_income_common": [ "10-K:0001551152-23-000011" ], "eps_basic": [ "10-K:0001551152-23-000011" ], "eps_diluted": [ "10-K:0001551152-23-000011" ], "shares_basic": [ "10-K:0001551152-23-000011" ], "shares_diluted": [ "10-K:0001551152-23-000011" ], "dps_declared": [ "10-K:0001551152-23-000011" ], "operating_lease_cost": [ "10-K:0001551152-23-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 56197000000.0, "cost_of_revenue": 17446000000.0, "gross_profit": null, "rnd": 6922000000.0, "sga": 12349000000.0, "operating_income": 17924000000.0, "interest_expense": 2423000000.0, "pretax_income": 12989000000.0, "income_tax": 1440000000.0, "net_income_incl_nci": 11549000000.0, "net_income": 11542000000.0, "net_income_common": 11468000000.0, "eps_basic": 6.48, "eps_diluted": 6.45, "shares_basic": 1770000000.0, "shares_diluted": 1777000000.0, "dps_declared": 5.31, "operating_lease_cost": 226000000.0 }, "sources": [ "10-K:0001551152-24-000011" ], "value_sources": { "revenue": [ "10-K:0001551152-24-000011" ], "cost_of_revenue": [ "10-K:0001551152-24-000011" ], "rnd": [ "10-K:0001551152-24-000011" ], "sga": [ "10-K:0001551152-24-000011" ], "operating_income": [ "10-K:0001551152-24-000011" ], "interest_expense": [ "10-K:0001551152-24-000011" ], "pretax_income": [ "10-K:0001551152-24-000011" ], "income_tax": [ "10-K:0001551152-24-000011" ], "net_income_incl_nci": [ "10-K:0001551152-24-000011" ], "net_income": [ "10-K:0001551152-24-000011" ], "net_income_common": [ "10-K:0001551152-24-000011" ], "eps_basic": [ "10-K:0001551152-24-000011" ], "eps_diluted": [ "10-K:0001551152-24-000011" ], "shares_basic": [ "10-K:0001551152-24-000011" ], "shares_diluted": [ "10-K:0001551152-24-000011" ], "dps_declared": [ "10-K:0001551152-24-000011" ], "operating_lease_cost": [ "10-K:0001551152-24-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 58054000000.0, "cost_of_revenue": 17414000000.0, "gross_profit": null, "rnd": 6510000000.0, "sga": 15260000000.0, "operating_income": 18117000000.0, "interest_expense": 2230000000.0, "pretax_income": 13477000000.0, "income_tax": 1632000000.0, "net_income_incl_nci": 11845000000.0, "net_income": 11836000000.0, "net_income_common": 11782000000.0, "eps_basic": 6.65, "eps_diluted": 6.63, "shares_basic": 1771000000.0, "shares_diluted": 1778000000.0, "dps_declared": 5.71, "operating_lease_cost": 201000000.0 }, "sources": [ "10-K:0001551152-25-000020" ], "value_sources": { "revenue": [ "10-K:0001551152-25-000020" ], "cost_of_revenue": [ "10-K:0001551152-25-000020" ], "rnd": [ "10-K:0001551152-25-000020" ], "sga": [ "10-K:0001551152-25-000020" ], "operating_income": [ "10-K:0001551152-25-000020" ], "interest_expense": [ "10-K:0001551152-25-000020" ], "pretax_income": [ "10-K:0001551152-25-000020" ], "income_tax": [ "10-K:0001551152-25-000020" ], "net_income_incl_nci": [ "10-K:0001551152-25-000020" ], "net_income": [ "10-K:0001551152-25-000020" ], "net_income_common": [ "10-K:0001551152-25-000020" ], "eps_basic": [ "10-K:0001551152-25-000020" ], "eps_diluted": [ "10-K:0001551152-25-000020" ], "shares_basic": [ "10-K:0001551152-25-000020" ], "shares_diluted": [ "10-K:0001551152-25-000020" ], "dps_declared": [ "10-K:0001551152-25-000020" ], "operating_lease_cost": [ "10-K:0001551152-25-000020" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 54318000000.0, "cost_of_revenue": 20415000000.0, "gross_profit": null, "rnd": 7675000000.0, "sga": 12872000000.0, "operating_income": 12757000000.0, "interest_expense": 2224000000.0, "pretax_income": 6250000000.0, "income_tax": 1377000000.0, "net_income_incl_nci": 4873000000.0, "net_income": 4863000000.0, "net_income_common": 4820000000.0, "eps_basic": 2.73, "eps_diluted": 2.72, "shares_basic": 1768000000.0, "shares_diluted": 1773000000.0, "dps_declared": 5.99, "operating_lease_cost": 189000000.0 }, "sources": [ "10-K:0001551152-26-000008" ], "value_sources": { "revenue": [ "10-K:0001551152-26-000008" ], "cost_of_revenue": [ "10-K:0001551152-26-000008" ], "rnd": [ "10-K:0001551152-26-000008" ], "sga": [ "10-K:0001551152-26-000008" ], "operating_income": [ "10-K:0001551152-26-000008" ], "interest_expense": [ "10-K:0001551152-26-000008" ], "pretax_income": [ "10-K:0001551152-26-000008" ], "income_tax": [ "10-K:0001551152-26-000008" ], "net_income_incl_nci": [ "10-K:0001551152-26-000008" ], "net_income": [ "10-K:0001551152-26-000008" ], "net_income_common": [ "10-K:0001551152-26-000008" ], "eps_basic": [ "10-K:0001551152-26-000008" ], "eps_diluted": [ "10-K:0001551152-26-000008" ], "shares_basic": [ "10-K:0001551152-26-000008" ], "shares_diluted": [ "10-K:0001551152-26-000008" ], "dps_declared": [ "10-K:0001551152-26-000008" ], "operating_lease_cost": [ "10-K:0001551152-26-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 56334000000.0, "cost_of_revenue": 16904000000.0, "gross_profit": null, "rnd": 12791000000.0, "sga": 14752000000.0, "operating_income": 9137000000.0, "interest_expense": 2808000000.0, "pretax_income": 3716000000.0, "income_tax": -570000000.0, "net_income_incl_nci": 4286000000.0, "net_income": 4278000000.0, "net_income_common": 4238000000.0, "eps_basic": 2.4, "eps_diluted": 2.39, "shares_basic": 1769000000.0, "shares_diluted": 1773000000.0, "dps_declared": 6.29, "operating_lease_cost": 196000000.0 }, "sources": [ "10-K:0001551152-26-000008" ], "value_sources": { "revenue": [ "10-K:0001551152-26-000008" ], "cost_of_revenue": [ "10-K:0001551152-26-000008" ], "rnd": [ "10-K:0001551152-26-000008" ], "sga": [ "10-K:0001551152-26-000008" ], "operating_income": [ "10-K:0001551152-26-000008" ], "interest_expense": [ "10-K:0001551152-26-000008" ], "pretax_income": [ "10-K:0001551152-26-000008" ], "income_tax": [ "10-K:0001551152-26-000008" ], "net_income_incl_nci": [ "10-K:0001551152-26-000008" ], "net_income": [ "10-K:0001551152-26-000008" ], "net_income_common": [ "10-K:0001551152-26-000008" ], "eps_basic": [ "10-K:0001551152-26-000008" ], "eps_diluted": [ "10-K:0001551152-26-000008" ], "shares_basic": [ "10-K:0001551152-26-000008" ], "shares_diluted": [ "10-K:0001551152-26-000008" ], "dps_declared": [ "10-K:0001551152-26-000008" ], "operating_lease_cost": [ "10-K:0001551152-26-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 61160000000.0, "cost_of_revenue": 18204000000.0, "gross_profit": null, "rnd": 9096000000.0, "sga": 14010000000.0, "operating_income": 15075000000.0, "interest_expense": 2893000000.0, "pretax_income": 6597000000.0, "income_tax": 2364000000.0, "net_income_incl_nci": 4233000000.0, "net_income": 4226000000.0, "net_income_common": 4186000000.0, "eps_basic": 2.37, "eps_diluted": 2.36, "shares_basic": 1769000000.0, "shares_diluted": 1773000000.0, "dps_declared": 6.65, "operating_lease_cost": 213000000.0 }, "sources": [ "10-K:0001551152-26-000008" ], "value_sources": { "revenue": [ "10-K:0001551152-26-000008" ], "cost_of_revenue": [ "10-K:0001551152-26-000008" ], "rnd": [ "10-K:0001551152-26-000008" ], "sga": [ "10-K:0001551152-26-000008" ], "operating_income": [ "10-K:0001551152-26-000008" ], "interest_expense": [ "10-K:0001551152-26-000008" ], "pretax_income": [ "10-K:0001551152-26-000008" ], "income_tax": [ "10-K:0001551152-26-000008" ], "net_income_incl_nci": [ "10-K:0001551152-26-000008" ], "net_income": [ "10-K:0001551152-26-000008" ], "net_income_common": [ "10-K:0001551152-26-000008" ], "eps_basic": [ "10-K:0001551152-26-000008" ], "eps_diluted": [ "10-K:0001551152-26-000008" ], "shares_basic": [ "10-K:0001551152-26-000008" ], "shares_diluted": [ "10-K:0001551152-26-000008" ], "dps_declared": [ "10-K:0001551152-26-000008" ], "operating_lease_cost": [ "10-K:0001551152-26-000008" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 41142000000.0, "short_term_investments": null, "receivables": 6362000000.0, "inventory": 1844000000.0, "current_assets": 51758000000.0, "ppe_net": 2961000000.0, "goodwill": 15561000000.0, "intangibles": 18203000000.0, "total_assets": 91199000000.0, "accounts_payable": 12709000000.0, "short_term_borrowings": 6000000.0, "debt_current": 3756000000.0, "current_liabilities": 16471000000.0, "long_term_debt": 63284000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -7415000000.0, "nci": null, "equity_total": -7415000000.0, "liabilities_and_equity": 91199000000.0, "shares_outstanding": null, "retained_earnings": 5973000000.0, "preferred_stock": null, "long_term_investments": 78000000.0, "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:0001551152-20-000015", "10-Q:0001551152-21-000025" ], "value_sources": { "cash": [ "10-Q:0001551152-20-000015" ], "receivables": [ "10-Q:0001551152-20-000015" ], "inventory": [ "10-Q:0001551152-20-000015" ], "current_assets": [ "10-Q:0001551152-20-000015" ], "ppe_net": [ "10-Q:0001551152-20-000015" ], "goodwill": [ "10-Q:0001551152-20-000015" ], "intangibles": [ "10-Q:0001551152-20-000015" ], "total_assets": [ "10-Q:0001551152-20-000015" ], "accounts_payable": [ "10-Q:0001551152-20-000015" ], "short_term_borrowings": [ "10-Q:0001551152-20-000015" ], "debt_current": [ "10-Q:0001551152-20-000015" ], "current_liabilities": [ "10-Q:0001551152-20-000015" ], "long_term_debt": [ "10-Q:0001551152-20-000015" ], "equity_parent": [ "10-Q:0001551152-20-000015" ], "equity_total": [ "10-Q:0001551152-21-000025" ], "liabilities_and_equity": [ "10-Q:0001551152-20-000015" ], "retained_earnings": [ "10-Q:0001551152-20-000015" ], "long_term_investments": [ "10-Q:0001551152-20-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 6017000000.0, "short_term_investments": 23000000.0, "receivables": 8354000000.0, "inventory": 4059000000.0, "current_assets": 21256000000.0, "ppe_net": 4908000000.0, "goodwill": 42669000000.0, "intangibles": 76463000000.0, "total_assets": 149530000000.0, "accounts_payable": 19275000000.0, "short_term_borrowings": 64000000.0, "debt_current": 5307000000.0, "current_liabilities": 24646000000.0, "long_term_debt": 82061000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 14708000000.0, "nci": 24000000.0, "equity_total": 14732000000.0, "liabilities_and_equity": 149530000000.0, "shares_outstanding": null, "retained_earnings": 3130000000.0, "preferred_stock": null, "long_term_investments": 225000000.0, "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:0001551152-20-000023" ], "value_sources": { "cash": [ "10-Q:0001551152-20-000023" ], "short_term_investments": [ "10-Q:0001551152-20-000023" ], "receivables": [ "10-Q:0001551152-20-000023" ], "inventory": [ "10-Q:0001551152-20-000023" ], "current_assets": [ "10-Q:0001551152-20-000023" ], "ppe_net": [ "10-Q:0001551152-20-000023" ], "goodwill": [ "10-Q:0001551152-20-000023" ], "intangibles": [ "10-Q:0001551152-20-000023" ], "total_assets": [ "10-Q:0001551152-20-000023" ], "accounts_payable": [ "10-Q:0001551152-20-000023" ], "short_term_borrowings": [ "10-Q:0001551152-20-000023" ], "debt_current": [ "10-Q:0001551152-20-000023" ], "current_liabilities": [ "10-Q:0001551152-20-000023" ], "long_term_debt": [ "10-Q:0001551152-20-000023" ], "equity_parent": [ "10-Q:0001551152-20-000023" ], "nci": [ "10-Q:0001551152-20-000023" ], "equity_total": [ "10-Q:0001551152-20-000023" ], "liabilities_and_equity": [ "10-Q:0001551152-20-000023" ], "retained_earnings": [ "10-Q:0001551152-20-000023" ], "long_term_investments": [ "10-Q:0001551152-20-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 7890000000.0, "short_term_investments": 60000000.0, "receivables": 8416000000.0, "inventory": 3474000000.0, "current_assets": 23009000000.0, "ppe_net": 4986000000.0, "goodwill": 42801000000.0, "intangibles": 74643000000.0, "total_assets": 149621000000.0, "accounts_payable": 19404000000.0, "short_term_borrowings": 54000000.0, "debt_current": 4723000000.0, "current_liabilities": 24181000000.0, "long_term_debt": 82282000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 15270000000.0, "nci": 19000000.0, "equity_total": 15289000000.0, "liabilities_and_equity": 149621000000.0, "shares_outstanding": null, "retained_earnings": 3335000000.0, "preferred_stock": null, "long_term_investments": 246000000.0, "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:0001551152-20-000032" ], "value_sources": { "cash": [ "10-Q:0001551152-20-000032" ], "short_term_investments": [ "10-Q:0001551152-20-000032" ], "receivables": [ "10-Q:0001551152-20-000032" ], "inventory": [ "10-Q:0001551152-20-000032" ], "current_assets": [ "10-Q:0001551152-20-000032" ], "ppe_net": [ "10-Q:0001551152-20-000032" ], "goodwill": [ "10-Q:0001551152-20-000032" ], "intangibles": [ "10-Q:0001551152-20-000032" ], "total_assets": [ "10-Q:0001551152-20-000032" ], "accounts_payable": [ "10-Q:0001551152-20-000032" ], "short_term_borrowings": [ "10-Q:0001551152-20-000032" ], "debt_current": [ "10-Q:0001551152-20-000032" ], "current_liabilities": [ "10-Q:0001551152-20-000032" ], "long_term_debt": [ "10-Q:0001551152-20-000032" ], "equity_parent": [ "10-Q:0001551152-20-000032" ], "nci": [ "10-Q:0001551152-20-000032" ], "equity_total": [ "10-Q:0001551152-20-000032" ], "liabilities_and_equity": [ "10-Q:0001551152-20-000032" ], "retained_earnings": [ "10-Q:0001551152-20-000032" ], "long_term_investments": [ "10-Q:0001551152-20-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 8449000000.0, "short_term_investments": 30000000.0, "receivables": 8822000000.0, "inventory": 3310000000.0, "current_assets": 24173000000.0, "ppe_net": 5248000000.0, "goodwill": 33124000000.0, "intangibles": 82876000000.0, "total_assets": 150565000000.0, "accounts_payable": 20159000000.0, "short_term_borrowings": 34000000.0, "debt_current": 8468000000.0, "current_liabilities": 28661000000.0, "long_term_debt": 77554000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 13076000000.0, "nci": 21000000.0, "equity_total": 13097000000.0, "liabilities_and_equity": 150565000000.0, "shares_outstanding": null, "retained_earnings": 1055000000.0, "preferred_stock": null, "long_term_investments": 293000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1007000000.0, "operating_lease_liability_current": 175000000.0, "operating_lease_liability_noncurrent": 832000000.0, "operating_lease_discount_rate": 0.025, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1121000000.0, "operating_lease_imputed_interest": 114000000.0, "debt_maturity_y1": 8422000000.0, "debt_maturity_y2": 12428000000.0, "debt_maturity_y3": 4215000000.0, "debt_maturity_y4": 7426000000.0, "debt_maturity_y5": 8771000000.0, "debt_maturity_after_y5": 43686000000.0 }, "sources": [ "10-K:0001551152-21-000008", "10-K:0001551152-22-000007" ], "value_sources": { "cash": [ "10-K:0001551152-22-000007" ], "short_term_investments": [ "10-K:0001551152-22-000007" ], "receivables": [ "10-K:0001551152-22-000007" ], "inventory": [ "10-K:0001551152-22-000007" ], "current_assets": [ "10-K:0001551152-22-000007" ], "ppe_net": [ "10-K:0001551152-22-000007" ], "goodwill": [ "10-K:0001551152-22-000007" ], "intangibles": [ "10-K:0001551152-22-000007" ], "total_assets": [ "10-K:0001551152-22-000007" ], "accounts_payable": [ "10-K:0001551152-22-000007" ], "short_term_borrowings": [ "10-K:0001551152-22-000007" ], "debt_current": [ "10-K:0001551152-22-000007" ], "current_liabilities": [ "10-K:0001551152-22-000007" ], "long_term_debt": [ "10-K:0001551152-22-000007" ], "equity_parent": [ "10-K:0001551152-22-000007" ], "nci": [ "10-K:0001551152-22-000007" ], "equity_total": [ "10-K:0001551152-22-000007" ], "liabilities_and_equity": [ "10-K:0001551152-22-000007" ], "retained_earnings": [ "10-K:0001551152-22-000007" ], "long_term_investments": [ "10-K:0001551152-22-000007" ], "operating_lease_liability": [ "10-K:0001551152-21-000008" ], "operating_lease_liability_current": [ "10-K:0001551152-22-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0001551152-22-000007" ], "operating_lease_discount_rate": [ "10-K:0001551152-22-000007" ], "operating_lease_payments_total": [ "10-K:0001551152-21-000008" ], "operating_lease_imputed_interest": [ "10-K:0001551152-21-000008" ], "debt_maturity_y1": [ "10-K:0001551152-21-000008" ], "debt_maturity_y2": [ "10-K:0001551152-21-000008" ], "debt_maturity_y3": [ "10-K:0001551152-21-000008" ], "debt_maturity_y4": [ "10-K:0001551152-21-000008" ], "debt_maturity_y5": [ "10-K:0001551152-21-000008" ], "debt_maturity_after_y5": [ "10-K:0001551152-21-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 9755000000.0, "short_term_investments": 22000000.0, "receivables": 9588000000.0, "inventory": 3272000000.0, "current_assets": 26569000000.0, "ppe_net": 5193000000.0, "goodwill": 32349000000.0, "intangibles": 81293000000.0, "total_assets": 150501000000.0, "accounts_payable": 20604000000.0, "short_term_borrowings": 9000000.0, "debt_current": 11338000000.0, "current_liabilities": 31951000000.0, "long_term_debt": 74183000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 13710000000.0, "nci": 23000000.0, "equity_total": 13733000000.0, "liabilities_and_equity": 150501000000.0, "shares_outstanding": null, "retained_earnings": 2292000000.0, "preferred_stock": null, "long_term_investments": 305000000.0, "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:0001551152-21-000016" ], "value_sources": { "cash": [ "10-Q:0001551152-21-000016" ], "short_term_investments": [ "10-Q:0001551152-21-000016" ], "receivables": [ "10-Q:0001551152-21-000016" ], "inventory": [ "10-Q:0001551152-21-000016" ], "current_assets": [ "10-Q:0001551152-21-000016" ], "ppe_net": [ "10-Q:0001551152-21-000016" ], "goodwill": [ "10-Q:0001551152-21-000016" ], "intangibles": [ "10-Q:0001551152-21-000016" ], "total_assets": [ "10-Q:0001551152-21-000016" ], "accounts_payable": [ "10-Q:0001551152-21-000016" ], "short_term_borrowings": [ "10-Q:0001551152-21-000016" ], "debt_current": [ "10-Q:0001551152-21-000016" ], "current_liabilities": [ "10-Q:0001551152-21-000016" ], "long_term_debt": [ "10-Q:0001551152-21-000016" ], "equity_parent": [ "10-Q:0001551152-21-000016" ], "nci": [ "10-Q:0001551152-21-000016" ], "equity_total": [ "10-Q:0001551152-21-000016" ], "liabilities_and_equity": [ "10-Q:0001551152-21-000016" ], "retained_earnings": [ "10-Q:0001551152-21-000016" ], "long_term_investments": [ "10-Q:0001551152-21-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 8546000000.0, "short_term_investments": 54000000.0, "receivables": 9914000000.0, "inventory": 3386000000.0, "current_assets": 25999000000.0, "ppe_net": 5161000000.0, "goodwill": 32398000000.0, "intangibles": 79340000000.0, "total_assets": 147972000000.0, "accounts_payable": 20783000000.0, "short_term_borrowings": 17000000.0, "debt_current": 7884000000.0, "current_liabilities": 28684000000.0, "long_term_debt": 74237000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12569000000.0, "nci": 25000000.0, "equity_total": 12594000000.0, "liabilities_and_equity": 147972000000.0, "shares_outstanding": null, "retained_earnings": 740000000.0, "preferred_stock": null, "long_term_investments": 266000000.0, "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:0001551152-21-000025" ], "value_sources": { "cash": [ "10-Q:0001551152-21-000025" ], "short_term_investments": [ "10-Q:0001551152-21-000025" ], "receivables": [ "10-Q:0001551152-21-000025" ], "inventory": [ "10-Q:0001551152-21-000025" ], "current_assets": [ "10-Q:0001551152-21-000025" ], "ppe_net": [ "10-Q:0001551152-21-000025" ], "goodwill": [ "10-Q:0001551152-21-000025" ], "intangibles": [ "10-Q:0001551152-21-000025" ], "total_assets": [ "10-Q:0001551152-21-000025" ], "accounts_payable": [ "10-Q:0001551152-21-000025" ], "short_term_borrowings": [ "10-Q:0001551152-21-000025" ], "debt_current": [ "10-Q:0001551152-21-000025" ], "current_liabilities": [ "10-Q:0001551152-21-000025" ], "long_term_debt": [ "10-Q:0001551152-21-000025" ], "equity_parent": [ "10-Q:0001551152-21-000025" ], "nci": [ "10-Q:0001551152-21-000025" ], "equity_total": [ "10-Q:0001551152-21-000025" ], "liabilities_and_equity": [ "10-Q:0001551152-21-000025" ], "retained_earnings": [ "10-Q:0001551152-21-000025" ], "long_term_investments": [ "10-Q:0001551152-21-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 12182000000.0, "short_term_investments": 67000000.0, "receivables": 9281000000.0, "inventory": 3094000000.0, "current_assets": 28957000000.0, "ppe_net": 5130000000.0, "goodwill": 32296000000.0, "intangibles": 77456000000.0, "total_assets": 148858000000.0, "accounts_payable": 21861000000.0, "short_term_borrowings": 16000000.0, "debt_current": 6656000000.0, "current_liabilities": 28533000000.0, "long_term_debt": 74049000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 13550000000.0, "nci": 27000000.0, "equity_total": 13577000000.0, "liabilities_and_equity": 148858000000.0, "shares_outstanding": null, "retained_earnings": 1600000000.0, "preferred_stock": null, "long_term_investments": 272000000.0, "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:0001551152-21-000031" ], "value_sources": { "cash": [ "10-Q:0001551152-21-000031" ], "short_term_investments": [ "10-Q:0001551152-21-000031" ], "receivables": [ "10-Q:0001551152-21-000031" ], "inventory": [ "10-Q:0001551152-21-000031" ], "current_assets": [ "10-Q:0001551152-21-000031" ], "ppe_net": [ "10-Q:0001551152-21-000031" ], "goodwill": [ "10-Q:0001551152-21-000031" ], "intangibles": [ "10-Q:0001551152-21-000031" ], "total_assets": [ "10-Q:0001551152-21-000031" ], "accounts_payable": [ "10-Q:0001551152-21-000031" ], "short_term_borrowings": [ "10-Q:0001551152-21-000031" ], "debt_current": [ "10-Q:0001551152-21-000031" ], "current_liabilities": [ "10-Q:0001551152-21-000031" ], "long_term_debt": [ "10-Q:0001551152-21-000031" ], "equity_parent": [ "10-Q:0001551152-21-000031" ], "nci": [ "10-Q:0001551152-21-000031" ], "equity_total": [ "10-Q:0001551152-21-000031" ], "liabilities_and_equity": [ "10-Q:0001551152-21-000031" ], "retained_earnings": [ "10-Q:0001551152-21-000031" ], "long_term_investments": [ "10-Q:0001551152-21-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 9746000000.0, "short_term_investments": 84000000.0, "receivables": 9977000000.0, "inventory": 3128000000.0, "current_assets": 27928000000.0, "ppe_net": 5110000000.0, "goodwill": 32379000000.0, "intangibles": 75951000000.0, "total_assets": 146529000000.0, "accounts_payable": 22699000000.0, "short_term_borrowings": 14000000.0, "debt_current": 12481000000.0, "current_liabilities": 35194000000.0, "long_term_debt": 64189000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 15408000000.0, "nci": 28000000.0, "equity_total": 15436000000.0, "liabilities_and_equity": 146529000000.0, "shares_outstanding": null, "retained_earnings": 3127000000.0, "preferred_stock": null, "long_term_investments": 277000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 891000000.0, "operating_lease_liability_current": 178000000.0, "operating_lease_liability_noncurrent": 713000000.0, "operating_lease_discount_rate": 0.024, "operating_lease_payments_y1": null, "operating_lease_payments_total": 980000000.0, "operating_lease_imputed_interest": 89000000.0, "debt_maturity_y1": 12428000000.0, "debt_maturity_y2": 4167000000.0, "debt_maturity_y3": 7219000000.0, "debt_maturity_y4": 8771000000.0, "debt_maturity_y5": 6000000000.0, "debt_maturity_after_y5": 37377000000.0 }, "sources": [ "10-K:0001551152-22-000007", "10-K:0001551152-23-000011" ], "value_sources": { "cash": [ "10-K:0001551152-23-000011" ], "short_term_investments": [ "10-K:0001551152-23-000011" ], "receivables": [ "10-K:0001551152-23-000011" ], "inventory": [ "10-K:0001551152-23-000011" ], "current_assets": [ "10-K:0001551152-23-000011" ], "ppe_net": [ "10-K:0001551152-23-000011" ], "goodwill": [ "10-K:0001551152-23-000011" ], "intangibles": [ "10-K:0001551152-23-000011" ], "total_assets": [ "10-K:0001551152-23-000011" ], "accounts_payable": [ "10-K:0001551152-23-000011" ], "short_term_borrowings": [ "10-K:0001551152-23-000011" ], "debt_current": [ "10-K:0001551152-23-000011" ], "current_liabilities": [ "10-K:0001551152-23-000011" ], "long_term_debt": [ "10-K:0001551152-23-000011" ], "equity_parent": [ "10-K:0001551152-23-000011" ], "nci": [ "10-K:0001551152-23-000011" ], "equity_total": [ "10-K:0001551152-23-000011" ], "liabilities_and_equity": [ "10-K:0001551152-23-000011" ], "retained_earnings": [ "10-K:0001551152-23-000011" ], "long_term_investments": [ "10-K:0001551152-23-000011" ], "operating_lease_liability": [ "10-K:0001551152-22-000007" ], "operating_lease_liability_current": [ "10-K:0001551152-23-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0001551152-23-000011" ], "operating_lease_discount_rate": [ "10-K:0001551152-23-000011" ], "operating_lease_payments_total": [ "10-K:0001551152-22-000007" ], "operating_lease_imputed_interest": [ "10-K:0001551152-22-000007" ], "debt_maturity_y1": [ "10-K:0001551152-22-000007" ], "debt_maturity_y2": [ "10-K:0001551152-22-000007" ], "debt_maturity_y3": [ "10-K:0001551152-22-000007" ], "debt_maturity_y4": [ "10-K:0001551152-22-000007" ], "debt_maturity_y5": [ "10-K:0001551152-22-000007" ], "debt_maturity_after_y5": [ "10-K:0001551152-22-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 6098000000.0, "short_term_investments": 1474000000.0, "receivables": 10733000000.0, "inventory": 3483000000.0, "current_assets": 26509000000.0, "ppe_net": 5075000000.0, "goodwill": 32298000000.0, "intangibles": 73986000000.0, "total_assets": 143211000000.0, "accounts_payable": 22569000000.0, "short_term_borrowings": 12000000.0, "debt_current": 9940000000.0, "current_liabilities": 32521000000.0, "long_term_debt": 63522000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 16283000000.0, "nci": 31000000.0, "equity_total": 16314000000.0, "liabilities_and_equity": 143211000000.0, "shares_outstanding": null, "retained_earnings": 5103000000.0, "preferred_stock": null, "long_term_investments": 260000000.0, "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:0001551152-22-000017" ], "value_sources": { "cash": [ "10-Q:0001551152-22-000017" ], "short_term_investments": [ "10-Q:0001551152-22-000017" ], "receivables": [ "10-Q:0001551152-22-000017" ], "inventory": [ "10-Q:0001551152-22-000017" ], "current_assets": [ "10-Q:0001551152-22-000017" ], "ppe_net": [ "10-Q:0001551152-22-000017" ], "goodwill": [ "10-Q:0001551152-22-000017" ], "intangibles": [ "10-Q:0001551152-22-000017" ], "total_assets": [ "10-Q:0001551152-22-000017" ], "accounts_payable": [ "10-Q:0001551152-22-000017" ], "short_term_borrowings": [ "10-Q:0001551152-22-000017" ], "debt_current": [ "10-Q:0001551152-22-000017" ], "current_liabilities": [ "10-Q:0001551152-22-000017" ], "long_term_debt": [ "10-Q:0001551152-22-000017" ], "equity_parent": [ "10-Q:0001551152-22-000017" ], "nci": [ "10-Q:0001551152-22-000017" ], "equity_total": [ "10-Q:0001551152-22-000017" ], "liabilities_and_equity": [ "10-Q:0001551152-22-000017" ], "retained_earnings": [ "10-Q:0001551152-22-000017" ], "long_term_investments": [ "10-Q:0001551152-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 8521000000.0, "short_term_investments": 1440000000.0, "receivables": 11237000000.0, "inventory": 3396000000.0, "current_assets": 29100000000.0, "ppe_net": 4958000000.0, "goodwill": 32028000000.0, "intangibles": 71823000000.0, "total_assets": 143186000000.0, "accounts_payable": 22543000000.0, "short_term_borrowings": 17000000.0, "debt_current": 11913000000.0, "current_liabilities": 34473000000.0, "long_term_debt": 61002000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 14653000000.0, "nci": 35000000.0, "equity_total": 14688000000.0, "liabilities_and_equity": 143186000000.0, "shares_outstanding": null, "retained_earnings": 3516000000.0, "preferred_stock": null, "long_term_investments": 244000000.0, "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:0001551152-22-000030" ], "value_sources": { "cash": [ "10-Q:0001551152-22-000030" ], "short_term_investments": [ "10-Q:0001551152-22-000030" ], "receivables": [ "10-Q:0001551152-22-000030" ], "inventory": [ "10-Q:0001551152-22-000030" ], "current_assets": [ "10-Q:0001551152-22-000030" ], "ppe_net": [ "10-Q:0001551152-22-000030" ], "goodwill": [ "10-Q:0001551152-22-000030" ], "intangibles": [ "10-Q:0001551152-22-000030" ], "total_assets": [ "10-Q:0001551152-22-000030" ], "accounts_payable": [ "10-Q:0001551152-22-000030" ], "short_term_borrowings": [ "10-Q:0001551152-22-000030" ], "debt_current": [ "10-Q:0001551152-22-000030" ], "current_liabilities": [ "10-Q:0001551152-22-000030" ], "long_term_debt": [ "10-Q:0001551152-22-000030" ], "equity_parent": [ "10-Q:0001551152-22-000030" ], "nci": [ "10-Q:0001551152-22-000030" ], "equity_total": [ "10-Q:0001551152-22-000030" ], "liabilities_and_equity": [ "10-Q:0001551152-22-000030" ], "retained_earnings": [ "10-Q:0001551152-22-000030" ], "long_term_investments": [ "10-Q:0001551152-22-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 11832000000.0, "short_term_investments": 47000000.0, "receivables": 10743000000.0, "inventory": 3172000000.0, "current_assets": 30364000000.0, "ppe_net": 4893000000.0, "goodwill": 31726000000.0, "intangibles": 68725000000.0, "total_assets": 141325000000.0, "accounts_payable": 23505000000.0, "short_term_borrowings": 10000000.0, "debt_current": 9197000000.0, "current_liabilities": 32712000000.0, "long_term_debt": 60399000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 15994000000.0, "nci": 33000000.0, "equity_total": 16027000000.0, "liabilities_and_equity": 141325000000.0, "shares_outstanding": null, "retained_earnings": 4953000000.0, "preferred_stock": null, "long_term_investments": 235000000.0, "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:0001551152-22-000045" ], "value_sources": { "cash": [ "10-Q:0001551152-22-000045" ], "short_term_investments": [ "10-Q:0001551152-22-000045" ], "receivables": [ "10-Q:0001551152-22-000045" ], "inventory": [ "10-Q:0001551152-22-000045" ], "current_assets": [ "10-Q:0001551152-22-000045" ], "ppe_net": [ "10-Q:0001551152-22-000045" ], "goodwill": [ "10-Q:0001551152-22-000045" ], "intangibles": [ "10-Q:0001551152-22-000045" ], "total_assets": [ "10-Q:0001551152-22-000045" ], "accounts_payable": [ "10-Q:0001551152-22-000045" ], "short_term_borrowings": [ "10-Q:0001551152-22-000045" ], "debt_current": [ "10-Q:0001551152-22-000045" ], "current_liabilities": [ "10-Q:0001551152-22-000045" ], "long_term_debt": [ "10-Q:0001551152-22-000045" ], "equity_parent": [ "10-Q:0001551152-22-000045" ], "nci": [ "10-Q:0001551152-22-000045" ], "equity_total": [ "10-Q:0001551152-22-000045" ], "liabilities_and_equity": [ "10-Q:0001551152-22-000045" ], "retained_earnings": [ "10-Q:0001551152-22-000045" ], "long_term_investments": [ "10-Q:0001551152-22-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 9201000000.0, "short_term_investments": 28000000.0, "receivables": 11254000000.0, "inventory": 3579000000.0, "current_assets": 28463000000.0, "ppe_net": 4935000000.0, "goodwill": 32156000000.0, "intangibles": 67439000000.0, "total_assets": 138805000000.0, "accounts_payable": 25402000000.0, "short_term_borrowings": 1000000.0, "debt_current": 4135000000.0, "current_liabilities": 29538000000.0, "long_term_debt": 59135000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 17254000000.0, "nci": 33000000.0, "equity_total": 17287000000.0, "liabilities_and_equity": 138805000000.0, "shares_outstanding": null, "retained_earnings": 4784000000.0, "preferred_stock": null, "long_term_investments": 241000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 920000000.0, "operating_lease_liability_current": 166000000.0, "operating_lease_liability_noncurrent": 754000000.0, "operating_lease_discount_rate": 0.026, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1031000000.0, "operating_lease_imputed_interest": 111000000.0, "debt_maturity_y1": 4132000000.0, "debt_maturity_y2": 7070000000.0, "debt_maturity_y3": 8771000000.0, "debt_maturity_y4": 6000000000.0, "debt_maturity_y5": 798000000.0, "debt_maturity_after_y5": 36357000000.0 }, "sources": [ "10-K:0001551152-23-000011", "10-K:0001551152-24-000011" ], "value_sources": { "cash": [ "10-K:0001551152-24-000011" ], "short_term_investments": [ "10-K:0001551152-24-000011" ], "receivables": [ "10-K:0001551152-24-000011" ], "inventory": [ "10-K:0001551152-24-000011" ], "current_assets": [ "10-K:0001551152-24-000011" ], "ppe_net": [ "10-K:0001551152-24-000011" ], "goodwill": [ "10-K:0001551152-24-000011" ], "intangibles": [ "10-K:0001551152-24-000011" ], "total_assets": [ "10-K:0001551152-24-000011" ], "accounts_payable": [ "10-K:0001551152-24-000011" ], "short_term_borrowings": [ "10-K:0001551152-24-000011" ], "debt_current": [ "10-K:0001551152-24-000011" ], "current_liabilities": [ "10-K:0001551152-24-000011" ], "long_term_debt": [ "10-K:0001551152-24-000011" ], "equity_parent": [ "10-K:0001551152-24-000011" ], "nci": [ "10-K:0001551152-24-000011" ], "equity_total": [ "10-K:0001551152-24-000011" ], "liabilities_and_equity": [ "10-K:0001551152-24-000011" ], "retained_earnings": [ "10-K:0001551152-24-000011" ], "long_term_investments": [ "10-K:0001551152-24-000011" ], "operating_lease_liability": [ "10-K:0001551152-23-000011" ], "operating_lease_liability_current": [ "10-K:0001551152-24-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0001551152-24-000011" ], "operating_lease_discount_rate": [ "10-K:0001551152-24-000011" ], "operating_lease_payments_total": [ "10-K:0001551152-23-000011" ], "operating_lease_imputed_interest": [ "10-K:0001551152-23-000011" ], "debt_maturity_y1": [ "10-K:0001551152-23-000011" ], "debt_maturity_y2": [ "10-K:0001551152-23-000011" ], "debt_maturity_y3": [ "10-K:0001551152-23-000011" ], "debt_maturity_y4": [ "10-K:0001551152-23-000011" ], "debt_maturity_y5": [ "10-K:0001551152-23-000011" ], "debt_maturity_after_y5": [ "10-K:0001551152-23-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 6711000000.0, "short_term_investments": 11000000.0, "receivables": 11473000000.0, "inventory": 3833000000.0, "current_assets": 26488000000.0, "ppe_net": 4931000000.0, "goodwill": 32220000000.0, "intangibles": 64848000000.0, "total_assets": 134544000000.0, "accounts_payable": 24789000000.0, "short_term_borrowings": 1000000.0, "debt_current": 2800000000.0, "current_liabilities": 27590000000.0, "long_term_debt": 59292000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 13274000000.0, "nci": 29000000.0, "equity_total": 13303000000.0, "liabilities_and_equity": 134544000000.0, "shares_outstanding": null, "retained_earnings": 2393000000.0, "preferred_stock": null, "long_term_investments": 257000000.0, "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:0001551152-23-000023" ], "value_sources": { "cash": [ "10-Q:0001551152-23-000023" ], "short_term_investments": [ "10-Q:0001551152-23-000023" ], "receivables": [ "10-Q:0001551152-23-000023" ], "inventory": [ "10-Q:0001551152-23-000023" ], "current_assets": [ "10-Q:0001551152-23-000023" ], "ppe_net": [ "10-Q:0001551152-23-000023" ], "goodwill": [ "10-Q:0001551152-23-000023" ], "intangibles": [ "10-Q:0001551152-23-000023" ], "total_assets": [ "10-Q:0001551152-23-000023" ], "accounts_payable": [ "10-Q:0001551152-23-000023" ], "short_term_borrowings": [ "10-Q:0001551152-23-000023" ], "debt_current": [ "10-Q:0001551152-23-000023" ], "current_liabilities": [ "10-Q:0001551152-23-000023" ], "long_term_debt": [ "10-Q:0001551152-23-000023" ], "equity_parent": [ "10-Q:0001551152-23-000023" ], "nci": [ "10-Q:0001551152-23-000023" ], "equity_total": [ "10-Q:0001551152-23-000023" ], "liabilities_and_equity": [ "10-Q:0001551152-23-000023" ], "retained_earnings": [ "10-Q:0001551152-23-000023" ], "long_term_investments": [ "10-Q:0001551152-23-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 8759000000.0, "short_term_investments": 7000000.0, "receivables": 11491000000.0, "inventory": 4055000000.0, "current_assets": 28852000000.0, "ppe_net": 4943000000.0, "goodwill": 32224000000.0, "intangibles": 62862000000.0, "total_assets": 135367000000.0, "accounts_payable": 27036000000.0, "short_term_borrowings": 0.0, "debt_current": 5203000000.0, "current_liabilities": 32239000000.0, "long_term_debt": 55812000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12866000000.0, "nci": 32000000.0, "equity_total": 12898000000.0, "liabilities_and_equity": 135367000000.0, "shares_outstanding": null, "retained_earnings": 1789000000.0, "preferred_stock": null, "long_term_investments": 288000000.0, "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:0001551152-23-000033" ], "value_sources": { "cash": [ "10-Q:0001551152-23-000033" ], "short_term_investments": [ "10-Q:0001551152-23-000033" ], "receivables": [ "10-Q:0001551152-23-000033" ], "inventory": [ "10-Q:0001551152-23-000033" ], "current_assets": [ "10-Q:0001551152-23-000033" ], "ppe_net": [ "10-Q:0001551152-23-000033" ], "goodwill": [ "10-Q:0001551152-23-000033" ], "intangibles": [ "10-Q:0001551152-23-000033" ], "total_assets": [ "10-Q:0001551152-23-000033" ], "accounts_payable": [ "10-Q:0001551152-23-000033" ], "short_term_borrowings": [ "10-Q:0001551152-23-000033" ], "debt_current": [ "10-Q:0001551152-23-000033" ], "current_liabilities": [ "10-Q:0001551152-23-000033" ], "long_term_debt": [ "10-Q:0001551152-23-000033" ], "equity_parent": [ "10-Q:0001551152-23-000033" ], "nci": [ "10-Q:0001551152-23-000033" ], "equity_total": [ "10-Q:0001551152-23-000033" ], "liabilities_and_equity": [ "10-Q:0001551152-23-000033" ], "retained_earnings": [ "10-Q:0001551152-23-000033" ], "long_term_investments": [ "10-Q:0001551152-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 13287000000.0, "short_term_investments": 3000000.0, "receivables": 11412000000.0, "inventory": 3981000000.0, "current_assets": 33224000000.0, "ppe_net": 4934000000.0, "goodwill": 32091000000.0, "intangibles": 58603000000.0, "total_assets": 136221000000.0, "accounts_payable": 29658000000.0, "short_term_borrowings": 2000000.0, "debt_current": 5113000000.0, "current_liabilities": 34773000000.0, "long_term_debt": 55631000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12094000000.0, "nci": 35000000.0, "equity_total": 12129000000.0, "liabilities_and_equity": 136221000000.0, "shares_outstanding": null, "retained_earnings": 933000000.0, "preferred_stock": null, "long_term_investments": 275000000.0, "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:0001551152-23-000045" ], "value_sources": { "cash": [ "10-Q:0001551152-23-000045" ], "short_term_investments": [ "10-Q:0001551152-23-000045" ], "receivables": [ "10-Q:0001551152-23-000045" ], "inventory": [ "10-Q:0001551152-23-000045" ], "current_assets": [ "10-Q:0001551152-23-000045" ], "ppe_net": [ "10-Q:0001551152-23-000045" ], "goodwill": [ "10-Q:0001551152-23-000045" ], "intangibles": [ "10-Q:0001551152-23-000045" ], "total_assets": [ "10-Q:0001551152-23-000045" ], "accounts_payable": [ "10-Q:0001551152-23-000045" ], "short_term_borrowings": [ "10-Q:0001551152-23-000045" ], "debt_current": [ "10-Q:0001551152-23-000045" ], "current_liabilities": [ "10-Q:0001551152-23-000045" ], "long_term_debt": [ "10-Q:0001551152-23-000045" ], "equity_parent": [ "10-Q:0001551152-23-000045" ], "nci": [ "10-Q:0001551152-23-000045" ], "equity_total": [ "10-Q:0001551152-23-000045" ], "liabilities_and_equity": [ "10-Q:0001551152-23-000045" ], "retained_earnings": [ "10-Q:0001551152-23-000045" ], "long_term_investments": [ "10-Q:0001551152-23-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 12814000000.0, "short_term_investments": 2000000.0, "receivables": 11155000000.0, "inventory": 4099000000.0, "current_assets": 33002000000.0, "ppe_net": 4989000000.0, "goodwill": 32293000000.0, "intangibles": 55610000000.0, "total_assets": 134711000000.0, "accounts_payable": 30650000000.0, "short_term_borrowings": 0.0, "debt_current": 7191000000.0, "current_liabilities": 37841000000.0, "long_term_debt": 52194000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 10360000000.0, "nci": 37000000.0, "equity_total": 10397000000.0, "liabilities_and_equity": 134711000000.0, "shares_outstanding": null, "retained_earnings": -1000000000.0, "preferred_stock": null, "long_term_investments": 304000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 901000000.0, "operating_lease_liability_current": 166000000.0, "operating_lease_liability_noncurrent": 735000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1008000000.0, "operating_lease_imputed_interest": 107000000.0, "debt_maturity_y1": 7170000000.0, "debt_maturity_y2": 8771000000.0, "debt_maturity_y3": 6000000000.0, "debt_maturity_y4": 833000000.0, "debt_maturity_y5": 3138000000.0, "debt_maturity_after_y5": 33333000000.0 }, "sources": [ "10-K:0001551152-24-000011", "10-K:0001551152-25-000020", "10-Q:0001551152-24-000020" ], "value_sources": { "cash": [ "10-K:0001551152-25-000020" ], "short_term_investments": [ "10-K:0001551152-25-000020" ], "receivables": [ "10-K:0001551152-25-000020" ], "inventory": [ "10-K:0001551152-25-000020" ], "current_assets": [ "10-K:0001551152-25-000020" ], "ppe_net": [ "10-K:0001551152-25-000020" ], "goodwill": [ "10-K:0001551152-25-000020" ], "intangibles": [ "10-K:0001551152-25-000020" ], "total_assets": [ "10-K:0001551152-25-000020" ], "accounts_payable": [ "10-K:0001551152-25-000020" ], "short_term_borrowings": [ "10-Q:0001551152-24-000020" ], "debt_current": [ "10-K:0001551152-25-000020" ], "current_liabilities": [ "10-K:0001551152-25-000020" ], "long_term_debt": [ "10-K:0001551152-25-000020" ], "equity_parent": [ "10-K:0001551152-25-000020" ], "nci": [ "10-K:0001551152-25-000020" ], "equity_total": [ "10-K:0001551152-25-000020" ], "liabilities_and_equity": [ "10-K:0001551152-25-000020" ], "retained_earnings": [ "10-K:0001551152-25-000020" ], "long_term_investments": [ "10-K:0001551152-25-000020" ], "operating_lease_liability": [ "10-K:0001551152-24-000011" ], "operating_lease_liability_current": [ "10-K:0001551152-25-000020" ], "operating_lease_liability_noncurrent": [ "10-K:0001551152-25-000020" ], "operating_lease_discount_rate": [ "10-K:0001551152-25-000020" ], "operating_lease_payments_total": [ "10-K:0001551152-24-000011" ], "operating_lease_imputed_interest": [ "10-K:0001551152-24-000011" ], "debt_maturity_y1": [ "10-K:0001551152-24-000011" ], "debt_maturity_y2": [ "10-K:0001551152-24-000011" ], "debt_maturity_y3": [ "10-K:0001551152-24-000011" ], "debt_maturity_y4": [ "10-K:0001551152-24-000011" ], "debt_maturity_y5": [ "10-K:0001551152-24-000011" ], "debt_maturity_after_y5": [ "10-K:0001551152-24-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 18067000000.0, "short_term_investments": 2000000.0, "receivables": 11949000000.0, "inventory": 4245000000.0, "current_assets": 38871000000.0, "ppe_net": 4980000000.0, "goodwill": 33426000000.0, "intangibles": 62225000000.0, "total_assets": 148874000000.0, "accounts_payable": 31326000000.0, "short_term_borrowings": 3000000.0, "debt_current": 10193000000.0, "current_liabilities": 41522000000.0, "long_term_debt": 63805000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8007000000.0, "nci": 40000000.0, "equity_total": 8047000000.0, "liabilities_and_equity": 148874000000.0, "shares_outstanding": null, "retained_earnings": -2384000000.0, "preferred_stock": null, "long_term_investments": 305000000.0, "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:0001551152-24-000020" ], "value_sources": { "cash": [ "10-Q:0001551152-24-000020" ], "short_term_investments": [ "10-Q:0001551152-24-000020" ], "receivables": [ "10-Q:0001551152-24-000020" ], "inventory": [ "10-Q:0001551152-24-000020" ], "current_assets": [ "10-Q:0001551152-24-000020" ], "ppe_net": [ "10-Q:0001551152-24-000020" ], "goodwill": [ "10-Q:0001551152-24-000020" ], "intangibles": [ "10-Q:0001551152-24-000020" ], "total_assets": [ "10-Q:0001551152-24-000020" ], "accounts_payable": [ "10-Q:0001551152-24-000020" ], "short_term_borrowings": [ "10-Q:0001551152-24-000020" ], "debt_current": [ "10-Q:0001551152-24-000020" ], "current_liabilities": [ "10-Q:0001551152-24-000020" ], "long_term_debt": [ "10-Q:0001551152-24-000020" ], "equity_parent": [ "10-Q:0001551152-24-000020" ], "nci": [ "10-Q:0001551152-24-000020" ], "equity_total": [ "10-Q:0001551152-24-000020" ], "liabilities_and_equity": [ "10-Q:0001551152-24-000020" ], "retained_earnings": [ "10-Q:0001551152-24-000020" ], "long_term_investments": [ "10-Q:0001551152-24-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 13130000000.0, "short_term_investments": 27000000.0, "receivables": 11724000000.0, "inventory": 4218000000.0, "current_assets": 33816000000.0, "ppe_net": 5023000000.0, "goodwill": 33386000000.0, "intangibles": 60243000000.0, "total_assets": 141937000000.0, "accounts_payable": 29329000000.0, "short_term_borrowings": null, "debt_current": 12586000000.0, "current_liabilities": 41915000000.0, "long_term_debt": 58048000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6778000000.0, "nci": 43000000.0, "equity_total": 6821000000.0, "liabilities_and_equity": 141937000000.0, "shares_outstanding": null, "retained_earnings": -3768000000.0, "preferred_stock": null, "long_term_investments": 272000000.0, "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:0001551152-24-000031" ], "value_sources": { "cash": [ "10-Q:0001551152-24-000031" ], "short_term_investments": [ "10-Q:0001551152-24-000031" ], "receivables": [ "10-Q:0001551152-24-000031" ], "inventory": [ "10-Q:0001551152-24-000031" ], "current_assets": [ "10-Q:0001551152-24-000031" ], "ppe_net": [ "10-Q:0001551152-24-000031" ], "goodwill": [ "10-Q:0001551152-24-000031" ], "intangibles": [ "10-Q:0001551152-24-000031" ], "total_assets": [ "10-Q:0001551152-24-000031" ], "accounts_payable": [ "10-Q:0001551152-24-000031" ], "debt_current": [ "10-Q:0001551152-24-000031" ], "current_liabilities": [ "10-Q:0001551152-24-000031" ], "long_term_debt": [ "10-Q:0001551152-24-000031" ], "equity_parent": [ "10-Q:0001551152-24-000031" ], "nci": [ "10-Q:0001551152-24-000031" ], "equity_total": [ "10-Q:0001551152-24-000031" ], "liabilities_and_equity": [ "10-Q:0001551152-24-000031" ], "retained_earnings": [ "10-Q:0001551152-24-000031" ], "long_term_investments": [ "10-Q:0001551152-24-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 7257000000.0, "short_term_investments": 28000000.0, "receivables": 11472000000.0, "inventory": 4450000000.0, "current_assets": 27785000000.0, "ppe_net": 5141000000.0, "goodwill": 35295000000.0, "intangibles": 66646000000.0, "total_assets": 143422000000.0, "accounts_payable": 30492000000.0, "short_term_borrowings": null, "debt_current": 12570000000.0, "current_liabilities": 43062000000.0, "long_term_debt": 58509000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6032000000.0, "nci": 39000000.0, "equity_total": 6071000000.0, "liabilities_and_equity": 143422000000.0, "shares_outstanding": null, "retained_earnings": -4964000000.0, "preferred_stock": null, "long_term_investments": 267000000.0, "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:0001551152-24-000040" ], "value_sources": { "cash": [ "10-Q:0001551152-24-000040" ], "short_term_investments": [ "10-Q:0001551152-24-000040" ], "receivables": [ "10-Q:0001551152-24-000040" ], "inventory": [ "10-Q:0001551152-24-000040" ], "current_assets": [ "10-Q:0001551152-24-000040" ], "ppe_net": [ "10-Q:0001551152-24-000040" ], "goodwill": [ "10-Q:0001551152-24-000040" ], "intangibles": [ "10-Q:0001551152-24-000040" ], "total_assets": [ "10-Q:0001551152-24-000040" ], "accounts_payable": [ "10-Q:0001551152-24-000040" ], "debt_current": [ "10-Q:0001551152-24-000040" ], "current_liabilities": [ "10-Q:0001551152-24-000040" ], "long_term_debt": [ "10-Q:0001551152-24-000040" ], "equity_parent": [ "10-Q:0001551152-24-000040" ], "nci": [ "10-Q:0001551152-24-000040" ], "equity_total": [ "10-Q:0001551152-24-000040" ], "liabilities_and_equity": [ "10-Q:0001551152-24-000040" ], "retained_earnings": [ "10-Q:0001551152-24-000040" ], "long_term_investments": [ "10-Q:0001551152-24-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 5524000000.0, "short_term_investments": 31000000.0, "receivables": 10919000000.0, "inventory": 4181000000.0, "current_assets": 25582000000.0, "ppe_net": 5134000000.0, "goodwill": 34956000000.0, "intangibles": 60068000000.0, "total_assets": 135161000000.0, "accounts_payable": 31945000000.0, "short_term_borrowings": 0.0, "debt_current": 6804000000.0, "current_liabilities": 38749000000.0, "long_term_debt": 60340000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 3325000000.0, "nci": 39000000.0, "equity_total": 3364000000.0, "liabilities_and_equity": 135161000000.0, "shares_outstanding": null, "retained_earnings": -7900000000.0, "preferred_stock": null, "long_term_investments": 279000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 875000000.0, "operating_lease_liability_current": 178000000.0, "operating_lease_liability_noncurrent": 697000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": null, "operating_lease_payments_total": 974000000.0, "operating_lease_imputed_interest": 99000000.0, "debt_maturity_y1": 6771000000.0, "debt_maturity_y2": 6000000000.0, "debt_maturity_y3": 5028000000.0, "debt_maturity_y4": 3047000000.0, "debt_maturity_y5": 8570000000.0, "debt_maturity_after_y5": 37425000000.0 }, "sources": [ "10-K:0001551152-25-000020", "10-K:0001551152-26-000008" ], "value_sources": { "cash": [ "10-K:0001551152-26-000008" ], "short_term_investments": [ "10-K:0001551152-26-000008" ], "receivables": [ "10-K:0001551152-26-000008" ], "inventory": [ "10-K:0001551152-26-000008" ], "current_assets": [ "10-K:0001551152-26-000008" ], "ppe_net": [ "10-K:0001551152-26-000008" ], "goodwill": [ "10-K:0001551152-26-000008" ], "intangibles": [ "10-K:0001551152-26-000008" ], "total_assets": [ "10-K:0001551152-26-000008" ], "accounts_payable": [ "10-K:0001551152-26-000008" ], "short_term_borrowings": [ "10-K:0001551152-26-000008" ], "debt_current": [ "10-K:0001551152-26-000008" ], "current_liabilities": [ "10-K:0001551152-26-000008" ], "long_term_debt": [ "10-K:0001551152-26-000008" ], "equity_parent": [ "10-K:0001551152-26-000008" ], "nci": [ "10-K:0001551152-26-000008" ], "equity_total": [ "10-K:0001551152-26-000008" ], "liabilities_and_equity": [ "10-K:0001551152-26-000008" ], "retained_earnings": [ "10-K:0001551152-26-000008" ], "long_term_investments": [ "10-K:0001551152-26-000008" ], "operating_lease_liability": [ "10-K:0001551152-25-000020" ], "operating_lease_liability_current": [ "10-K:0001551152-26-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001551152-26-000008" ], "operating_lease_discount_rate": [ "10-K:0001551152-26-000008" ], "operating_lease_payments_total": [ "10-K:0001551152-25-000020" ], "operating_lease_imputed_interest": [ "10-K:0001551152-25-000020" ], "debt_maturity_y1": [ "10-K:0001551152-25-000020" ], "debt_maturity_y2": [ "10-K:0001551152-25-000020" ], "debt_maturity_y3": [ "10-K:0001551152-25-000020" ], "debt_maturity_y4": [ "10-K:0001551152-25-000020" ], "debt_maturity_y5": [ "10-K:0001551152-25-000020" ], "debt_maturity_after_y5": [ "10-K:0001551152-25-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 5175000000.0, "short_term_investments": 1000000.0, "receivables": 12477000000.0, "inventory": 4526000000.0, "current_assets": 27675000000.0, "ppe_net": 5237000000.0, "goodwill": 35285000000.0, "intangibles": 58489000000.0, "total_assets": 136165000000.0, "accounts_payable": 31041000000.0, "short_term_borrowings": 1593000000.0, "debt_current": 3769000000.0, "current_liabilities": 36403000000.0, "long_term_debt": 64527000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1420000000.0, "nci": 42000000.0, "equity_total": 1462000000.0, "liabilities_and_equity": 136165000000.0, "shares_outstanding": null, "retained_earnings": -9527000000.0, "preferred_stock": null, "long_term_investments": 287000000.0, "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:0001551152-25-000029" ], "value_sources": { "cash": [ "10-Q:0001551152-25-000029" ], "short_term_investments": [ "10-Q:0001551152-25-000029" ], "receivables": [ "10-Q:0001551152-25-000029" ], "inventory": [ "10-Q:0001551152-25-000029" ], "current_assets": [ "10-Q:0001551152-25-000029" ], "ppe_net": [ "10-Q:0001551152-25-000029" ], "goodwill": [ "10-Q:0001551152-25-000029" ], "intangibles": [ "10-Q:0001551152-25-000029" ], "total_assets": [ "10-Q:0001551152-25-000029" ], "accounts_payable": [ "10-Q:0001551152-25-000029" ], "short_term_borrowings": [ "10-Q:0001551152-25-000029" ], "debt_current": [ "10-Q:0001551152-25-000029" ], "current_liabilities": [ "10-Q:0001551152-25-000029" ], "long_term_debt": [ "10-Q:0001551152-25-000029" ], "equity_parent": [ "10-Q:0001551152-25-000029" ], "nci": [ "10-Q:0001551152-25-000029" ], "equity_total": [ "10-Q:0001551152-25-000029" ], "liabilities_and_equity": [ "10-Q:0001551152-25-000029" ], "retained_earnings": [ "10-Q:0001551152-25-000029" ], "long_term_investments": [ "10-Q:0001551152-25-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 6467000000.0, "short_term_investments": 0.0, "receivables": 12637000000.0, "inventory": 4960000000.0, "current_assets": 29261000000.0, "ppe_net": 5283000000.0, "goodwill": 35638000000.0, "intangibles": 57031000000.0, "total_assets": 137182000000.0, "accounts_payable": 32245000000.0, "short_term_borrowings": 5556000000.0, "debt_current": 1966000000.0, "current_liabilities": 39767000000.0, "long_term_debt": 62959000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -183000000.0, "nci": 45000000.0, "equity_total": -138000000.0, "liabilities_and_equity": 137182000000.0, "shares_outstanding": null, "retained_earnings": -11503000000.0, "preferred_stock": null, "long_term_investments": 310000000.0, "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:0001551152-25-000040" ], "value_sources": { "cash": [ "10-Q:0001551152-25-000040" ], "short_term_investments": [ "10-Q:0001551152-25-000040" ], "receivables": [ "10-Q:0001551152-25-000040" ], "inventory": [ "10-Q:0001551152-25-000040" ], "current_assets": [ "10-Q:0001551152-25-000040" ], "ppe_net": [ "10-Q:0001551152-25-000040" ], "goodwill": [ "10-Q:0001551152-25-000040" ], "intangibles": [ "10-Q:0001551152-25-000040" ], "total_assets": [ "10-Q:0001551152-25-000040" ], "accounts_payable": [ "10-Q:0001551152-25-000040" ], "short_term_borrowings": [ "10-Q:0001551152-25-000040" ], "debt_current": [ "10-Q:0001551152-25-000040" ], "current_liabilities": [ "10-Q:0001551152-25-000040" ], "long_term_debt": [ "10-Q:0001551152-25-000040" ], "equity_parent": [ "10-Q:0001551152-25-000040" ], "nci": [ "10-Q:0001551152-25-000040" ], "equity_total": [ "10-Q:0001551152-25-000040" ], "liabilities_and_equity": [ "10-Q:0001551152-25-000040" ], "retained_earnings": [ "10-Q:0001551152-25-000040" ], "long_term_investments": [ "10-Q:0001551152-25-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 5629000000.0, "short_term_investments": 42000000.0, "receivables": 12769000000.0, "inventory": 4938000000.0, "current_assets": 28539000000.0, "ppe_net": 5483000000.0, "goodwill": 35626000000.0, "intangibles": 54315000000.0, "total_assets": 133898000000.0, "accounts_payable": 33619000000.0, "short_term_borrowings": 3790000000.0, "debt_current": 1982000000.0, "current_liabilities": 39391000000.0, "long_term_debt": 62971000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2642000000.0, "nci": 43000000.0, "equity_total": -2599000000.0, "liabilities_and_equity": 133898000000.0, "shares_outstanding": null, "retained_earnings": -14234000000.0, "preferred_stock": null, "long_term_investments": 291000000.0, "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:0001551152-25-000049" ], "value_sources": { "cash": [ "10-Q:0001551152-25-000049" ], "short_term_investments": [ "10-Q:0001551152-25-000049" ], "receivables": [ "10-Q:0001551152-25-000049" ], "inventory": [ "10-Q:0001551152-25-000049" ], "current_assets": [ "10-Q:0001551152-25-000049" ], "ppe_net": [ "10-Q:0001551152-25-000049" ], "goodwill": [ "10-Q:0001551152-25-000049" ], "intangibles": [ "10-Q:0001551152-25-000049" ], "total_assets": [ "10-Q:0001551152-25-000049" ], "accounts_payable": [ "10-Q:0001551152-25-000049" ], "short_term_borrowings": [ "10-Q:0001551152-25-000049" ], "debt_current": [ "10-Q:0001551152-25-000049" ], "current_liabilities": [ "10-Q:0001551152-25-000049" ], "long_term_debt": [ "10-Q:0001551152-25-000049" ], "equity_parent": [ "10-Q:0001551152-25-000049" ], "nci": [ "10-Q:0001551152-25-000049" ], "equity_total": [ "10-Q:0001551152-25-000049" ], "liabilities_and_equity": [ "10-Q:0001551152-25-000049" ], "retained_earnings": [ "10-Q:0001551152-25-000049" ], "long_term_investments": [ "10-Q:0001551152-25-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 5229000000.0, "short_term_investments": 28000000.0, "receivables": 12589000000.0, "inventory": 4951000000.0, "current_assets": 29062000000.0, "ppe_net": 5628000000.0, "goodwill": 35640000000.0, "intangibles": 52641000000.0, "total_assets": 133960000000.0, "accounts_payable": 34734000000.0, "short_term_borrowings": 2499000000.0, "debt_current": 6056000000.0, "current_liabilities": 43289000000.0, "long_term_debt": 58941000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3270000000.0, "nci": 42000000.0, "equity_total": -3228000000.0, "liabilities_and_equity": 133960000000.0, "shares_outstanding": null, "retained_earnings": -15493000000.0, "preferred_stock": null, "long_term_investments": 268000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 883000000.0, "operating_lease_liability_current": 194000000.0, "operating_lease_liability_noncurrent": 689000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": null, "operating_lease_payments_total": 985000000.0, "operating_lease_imputed_interest": 102000000.0, "debt_maturity_y1": 6000000000.0, "debt_maturity_y2": 5130000000.0, "debt_maturity_y3": 4466000000.0, "debt_maturity_y4": 8645000000.0, "debt_maturity_y5": 1000000000.0, "debt_maturity_after_y5": 39262000000.0 }, "sources": [ "10-K:0001551152-26-000008", "10-Q:0001551152-26-000026" ], "value_sources": { "cash": [ "10-Q:0001551152-26-000026" ], "short_term_investments": [ "10-K:0001551152-26-000008" ], "receivables": [ "10-Q:0001551152-26-000026" ], "inventory": [ "10-Q:0001551152-26-000026" ], "current_assets": [ "10-Q:0001551152-26-000026" ], "ppe_net": [ "10-Q:0001551152-26-000026" ], "goodwill": [ "10-Q:0001551152-26-000026" ], "intangibles": [ "10-Q:0001551152-26-000026" ], "total_assets": [ "10-Q:0001551152-26-000026" ], "accounts_payable": [ "10-Q:0001551152-26-000026" ], "short_term_borrowings": [ "10-Q:0001551152-26-000026" ], "debt_current": [ "10-Q:0001551152-26-000026" ], "current_liabilities": [ "10-Q:0001551152-26-000026" ], "long_term_debt": [ "10-Q:0001551152-26-000026" ], "equity_parent": [ "10-Q:0001551152-26-000026" ], "nci": [ "10-Q:0001551152-26-000026" ], "equity_total": [ "10-Q:0001551152-26-000026" ], "liabilities_and_equity": [ "10-Q:0001551152-26-000026" ], "retained_earnings": [ "10-Q:0001551152-26-000026" ], "long_term_investments": [ "10-Q:0001551152-26-000026" ], "operating_lease_liability": [ "10-K:0001551152-26-000008" ], "operating_lease_liability_current": [ "10-K:0001551152-26-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001551152-26-000008" ], "operating_lease_discount_rate": [ "10-K:0001551152-26-000008" ], "operating_lease_payments_total": [ "10-K:0001551152-26-000008" ], "operating_lease_imputed_interest": [ "10-K:0001551152-26-000008" ], "debt_maturity_y1": [ "10-K:0001551152-26-000008" ], "debt_maturity_y2": [ "10-K:0001551152-26-000008" ], "debt_maturity_y3": [ "10-K:0001551152-26-000008" ], "debt_maturity_y4": [ "10-K:0001551152-26-000008" ], "debt_maturity_y5": [ "10-K:0001551152-26-000008" ], "debt_maturity_after_y5": [ "10-K:0001551152-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 9391000000.0, "short_term_investments": null, "receivables": 12479000000.0, "inventory": 5049000000.0, "current_assets": 33529000000.0, "ppe_net": 5687000000.0, "goodwill": 35570000000.0, "intangibles": 50873000000.0, "total_assets": 136463000000.0, "accounts_payable": 33774000000.0, "short_term_borrowings": 0.0, "debt_current": 8326000000.0, "current_liabilities": 42100000000.0, "long_term_debt": 64532000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -6656000000.0, "nci": 44000000.0, "equity_total": -6612000000.0, "liabilities_and_equity": 136463000000.0, "shares_outstanding": null, "retained_earnings": -17872000000.0, "preferred_stock": null, "long_term_investments": 268000000.0, "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:0001551152-26-000017" ], "value_sources": { "cash": [ "10-Q:0001551152-26-000017" ], "receivables": [ "10-Q:0001551152-26-000017" ], "inventory": [ "10-Q:0001551152-26-000017" ], "current_assets": [ "10-Q:0001551152-26-000017" ], "ppe_net": [ "10-Q:0001551152-26-000017" ], "goodwill": [ "10-Q:0001551152-26-000017" ], "intangibles": [ "10-Q:0001551152-26-000017" ], "total_assets": [ "10-Q:0001551152-26-000017" ], "accounts_payable": [ "10-Q:0001551152-26-000017" ], "short_term_borrowings": [ "10-Q:0001551152-26-000017" ], "debt_current": [ "10-Q:0001551152-26-000017" ], "current_liabilities": [ "10-Q:0001551152-26-000017" ], "long_term_debt": [ "10-Q:0001551152-26-000017" ], "equity_parent": [ "10-Q:0001551152-26-000017" ], "nci": [ "10-Q:0001551152-26-000017" ], "equity_total": [ "10-Q:0001551152-26-000017" ], "liabilities_and_equity": [ "10-Q:0001551152-26-000017" ], "retained_earnings": [ "10-Q:0001551152-26-000017" ], "long_term_investments": [ "10-Q:0001551152-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 6569000000.0, "short_term_investments": null, "receivables": 13824000000.0, "inventory": 5127000000.0, "current_assets": 33669000000.0, "ppe_net": 5796000000.0, "goodwill": 35519000000.0, "intangibles": 49139000000.0, "total_assets": 135115000000.0, "accounts_payable": 33301000000.0, "short_term_borrowings": 0.0, "debt_current": 8341000000.0, "current_liabilities": 41642000000.0, "long_term_debt": 62481000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -5935000000.0, "nci": 47000000.0, "equity_total": -5888000000.0, "liabilities_and_equity": 135115000000.0, "shares_outstanding": null, "retained_earnings": -17333000000.0, "preferred_stock": null, "long_term_investments": 266000000.0, "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:0001551152-26-000026" ], "value_sources": { "cash": [ "10-Q:0001551152-26-000026" ], "receivables": [ "10-Q:0001551152-26-000026" ], "inventory": [ "10-Q:0001551152-26-000026" ], "current_assets": [ "10-Q:0001551152-26-000026" ], "ppe_net": [ "10-Q:0001551152-26-000026" ], "goodwill": [ "10-Q:0001551152-26-000026" ], "intangibles": [ "10-Q:0001551152-26-000026" ], "total_assets": [ "10-Q:0001551152-26-000026" ], "accounts_payable": [ "10-Q:0001551152-26-000026" ], "short_term_borrowings": [ "10-Q:0001551152-26-000026" ], "debt_current": [ "10-Q:0001551152-26-000026" ], "current_liabilities": [ "10-Q:0001551152-26-000026" ], "long_term_debt": [ "10-Q:0001551152-26-000026" ], "equity_parent": [ "10-Q:0001551152-26-000026" ], "nci": [ "10-Q:0001551152-26-000026" ], "equity_total": [ "10-Q:0001551152-26-000026" ], "liabilities_and_equity": [ "10-Q:0001551152-26-000026" ], "retained_earnings": [ "10-Q:0001551152-26-000026" ], "long_term_investments": [ "10-Q:0001551152-26-000026" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 3815000000.0, "cfi": -129000000.0, "cff": -2422000000.0, "capex": 125000000.0, "d_and_a": 565000000.0, "sbc": 219000000.0, "dividends_paid": 1763000000.0, "buybacks": 643000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 115000000.0, "amortisation_intangibles": 450000000.0, "goodwill_impairment": null, "deferred_tax": -181000000.0, "change_receivables": 1025000000.0, "change_inventories": 107000000.0, "change_payables": 1025000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "value_sources": { "cfo": [ "10-Q:0001551152-21-000016" ], "cfi": [ "10-Q:0001551152-21-000016" ], "cff": [ "10-Q:0001551152-21-000016" ], "capex": [ "10-Q:0001551152-21-000016" ], "d_and_a": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "sbc": [ "10-Q:0001551152-21-000016" ], "dividends_paid": [ "10-Q:0001551152-21-000016" ], "buybacks": [ "10-Q:0001551152-21-000016" ], "depreciation": [ "10-Q:0001551152-21-000016" ], "amortisation_intangibles": [ "10-Q:0001551152-21-000025" ], "deferred_tax": [ "10-Q:0001551152-21-000016" ], "change_receivables": [ "10-Q:0001551152-21-000016" ], "change_inventories": [ "10-Q:0001551152-21-000016" ], "change_payables": [ "10-Q:0001551152-21-000016" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 3089000000.0, "cfi": -35652000000.0, "cff": -2570000000.0, "capex": 177000000.0, "d_and_a": 1549000000.0, "sbc": 236000000.0, "dividends_paid": 1752000000.0, "buybacks": 19000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 149000000.0, "amortisation_intangibles": 1400000000.0, "goodwill_impairment": null, "deferred_tax": -76000000.0, "change_receivables": -482000000.0, "change_inventories": 197000000.0, "change_payables": -559000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "value_sources": { "cfo": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "cfi": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "cff": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "capex": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "d_and_a": [ "10-Q:0001551152-21-000025" ], "sbc": [ "10-Q:0001551152-21-000025" ], "dividends_paid": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "buybacks": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "depreciation": [ "10-Q:0001551152-21-000025" ], "amortisation_intangibles": [ "10-Q:0001551152-21-000025" ], "deferred_tax": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "change_receivables": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "change_inventories": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ], "change_payables": [ "10-Q:0001551152-21-000016", "10-Q:0001551152-21-000025" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "d_and_a": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 5830000000.0, "cfi": -1149000000.0, "cff": -2814000000.0, "capex": 217000000.0, "d_and_a": 2292000000.0, "sbc": 162000000.0, "dividends_paid": 2100000000.0, "buybacks": 20000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 175000000.0, "amortisation_intangibles": 2117000000.0, "goodwill_impairment": null, "deferred_tax": -241000000.0, "change_receivables": 31000000.0, "change_inventories": -111000000.0, "change_payables": 1437000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "value_sources": { "cfo": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "cfi": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "cff": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "capex": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "d_and_a": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "sbc": [ "10-Q:0001551152-21-000031" ], "dividends_paid": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "buybacks": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "depreciation": [ "10-Q:0001551152-21-000031" ], "amortisation_intangibles": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "deferred_tax": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "change_receivables": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "change_inventories": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "change_payables": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ], "proceeds_debt_issuance": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-21-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 4854000000.0, "cfi": -627000000.0, "cff": -3695000000.0, "capex": 279000000.0, "d_and_a": 2065000000.0, "sbc": 136000000.0, "dividends_paid": 2101000000.0, "buybacks": 296000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 227000000.0, "amortisation_intangibles": 1838000000.0, "goodwill_impairment": null, "deferred_tax": -1827000000.0, "change_receivables": 355000000.0, "change_inventories": -153000000.0, "change_payables": -389000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "value_sources": { "cfo": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "cfi": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "cff": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "capex": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "d_and_a": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "sbc": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "dividends_paid": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "buybacks": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "depreciation": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "amortisation_intangibles": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "deferred_tax": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "change_receivables": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "change_inventories": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "change_payables": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ], "proceeds_debt_issuance": [ "10-K:0001551152-22-000007", "10-Q:0001551152-21-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 4877000000.0, "cfi": -342000000.0, "cff": -3174000000.0, "capex": 188000000.0, "d_and_a": 2215000000.0, "sbc": 269000000.0, "dividends_paid": 2322000000.0, "buybacks": 787000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 206000000.0, "amortisation_intangibles": 2009000000.0, "goodwill_impairment": null, "deferred_tax": -28000000.0, "change_receivables": 866000000.0, "change_inventories": 187000000.0, "change_payables": 236000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001551152-22-000017" ], "value_sources": { "cfo": [ "10-Q:0001551152-22-000017" ], "cfi": [ "10-Q:0001551152-22-000017" ], "cff": [ "10-Q:0001551152-22-000017" ], "capex": [ "10-Q:0001551152-22-000017" ], "d_and_a": [ "10-Q:0001551152-22-000017" ], "sbc": [ "10-Q:0001551152-22-000017" ], "dividends_paid": [ "10-Q:0001551152-22-000017" ], "buybacks": [ "10-Q:0001551152-22-000017" ], "depreciation": [ "10-Q:0001551152-22-000017" ], "amortisation_intangibles": [ "10-Q:0001551152-22-000017" ], "deferred_tax": [ "10-Q:0001551152-22-000017" ], "change_receivables": [ "10-Q:0001551152-22-000017" ], "change_inventories": [ "10-Q:0001551152-22-000017" ], "change_payables": [ "10-Q:0001551152-22-000017" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 4890000000.0, "cfi": -242000000.0, "cff": -5884000000.0, "capex": 195000000.0, "d_and_a": 2201000000.0, "sbc": 159000000.0, "dividends_paid": 2310000000.0, "buybacks": 10000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 201000000.0, "amortisation_intangibles": 2000000000.0, "goodwill_impairment": null, "deferred_tax": -91000000.0, "change_receivables": 296000000.0, "change_inventories": 62000000.0, "change_payables": 72000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "value_sources": { "cfo": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "cfi": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "cff": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "capex": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "d_and_a": [ "10-Q:0001551152-22-000030" ], "sbc": [ "10-Q:0001551152-22-000030" ], "dividends_paid": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "buybacks": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "depreciation": [ "10-Q:0001551152-22-000030" ], "amortisation_intangibles": [ "10-Q:0001551152-22-000030" ], "deferred_tax": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "change_receivables": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "change_inventories": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ], "change_payables": [ "10-Q:0001551152-22-000017", "10-Q:0001551152-22-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "d_and_a": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 7935000000.0, "cfi": -615000000.0, "cff": -3643000000.0, "capex": 217000000.0, "d_and_a": 2127000000.0, "sbc": 135000000.0, "dividends_paid": 2315000000.0, "buybacks": 6000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 223000000.0, "amortisation_intangibles": 1904000000.0, "goodwill_impairment": null, "deferred_tax": -34000000.0, "change_receivables": -590000000.0, "change_inventories": -219000000.0, "change_payables": 1146000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000000.0 }, "sources": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "value_sources": { "cfo": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "cfi": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "cff": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "capex": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "d_and_a": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "sbc": [ "10-Q:0001551152-22-000045" ], "dividends_paid": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "buybacks": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "depreciation": [ "10-Q:0001551152-22-000045" ], "amortisation_intangibles": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "deferred_tax": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "change_receivables": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "change_inventories": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "change_payables": [ "10-Q:0001551152-22-000030", "10-Q:0001551152-22-000045" ], "proceeds_debt_issuance": [ "10-Q:0001551152-21-000025", "10-Q:0001551152-22-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 5075000000.0, "cfi": -1145000000.0, "cff": -6338000000.0, "capex": 187000000.0, "d_and_a": 1979000000.0, "sbc": 129000000.0, "dividends_paid": 2314000000.0, "buybacks": 131000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 173000000.0, "amortisation_intangibles": 1806000000.0, "goodwill_impairment": null, "deferred_tax": -745000000.0, "change_receivables": 749000000.0, "change_inventories": 112000000.0, "change_payables": 174000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "value_sources": { "cfo": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "cfi": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "cff": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "capex": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "d_and_a": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "sbc": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "dividends_paid": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "buybacks": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "depreciation": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "amortisation_intangibles": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "deferred_tax": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "change_receivables": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "change_inventories": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "change_payables": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ], "proceeds_debt_issuance": [ "10-K:0001551152-23-000011", "10-Q:0001551152-22-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 4908000000.0, "cfi": -1591000000.0, "cff": -6972000000.0, "capex": 162000000.0, "d_and_a": 2102000000.0, "sbc": 306000000.0, "dividends_paid": 2526000000.0, "buybacks": 1470000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 198000000.0, "amortisation_intangibles": 1904000000.0, "goodwill_impairment": null, "deferred_tax": -194000000.0, "change_receivables": 785000000.0, "change_inventories": 385000000.0, "change_payables": -258000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000000.0 }, "sources": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "value_sources": { "cfo": [ "10-Q:0001551152-23-000023" ], "cfi": [ "10-Q:0001551152-23-000023" ], "cff": [ "10-Q:0001551152-23-000023" ], "capex": [ "10-Q:0001551152-23-000023" ], "d_and_a": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "sbc": [ "10-Q:0001551152-23-000023" ], "dividends_paid": [ "10-Q:0001551152-23-000023" ], "buybacks": [ "10-Q:0001551152-23-000023" ], "depreciation": [ "10-Q:0001551152-23-000023" ], "amortisation_intangibles": [ "10-Q:0001551152-23-000033" ], "deferred_tax": [ "10-Q:0001551152-23-000023" ], "change_receivables": [ "10-Q:0001551152-23-000023" ], "change_inventories": [ "10-Q:0001551152-23-000023" ], "change_payables": [ "10-Q:0001551152-23-000023" ], "proceeds_debt_issuance": [ "10-Q:0001551152-23-000023" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 5005000000.0, "cfi": 130000000.0, "cff": -2679000000.0, "capex": 143000000.0, "d_and_a": 2003000000.0, "sbc": 107000000.0, "dividends_paid": 2507000000.0, "buybacks": 9000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 203000000.0, "amortisation_intangibles": 1800000000.0, "goodwill_impairment": null, "deferred_tax": -600000000.0, "change_receivables": 611000000.0, "change_inventories": 114000000.0, "change_payables": -190000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "value_sources": { "cfo": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "cfi": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "cff": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "capex": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "d_and_a": [ "10-Q:0001551152-23-000033" ], "sbc": [ "10-Q:0001551152-23-000033" ], "dividends_paid": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "buybacks": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "depreciation": [ "10-Q:0001551152-23-000033" ], "amortisation_intangibles": [ "10-Q:0001551152-23-000033" ], "deferred_tax": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "change_receivables": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "change_inventories": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "change_payables": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ], "proceeds_debt_issuance": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 7602000000.0, "cfi": 1286000000.0, "cff": -5518000000.0, "capex": 177000000.0, "d_and_a": 2205000000.0, "sbc": 126000000.0, "dividends_paid": 2504000000.0, "buybacks": 4000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 181000000.0, "amortisation_intangibles": 2024000000.0, "goodwill_impairment": null, "deferred_tax": -621000000.0, "change_receivables": -357000000.0, "change_inventories": 17000000.0, "change_payables": 939000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "value_sources": { "cfo": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "cfi": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "cff": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "capex": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "d_and_a": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "sbc": [ "10-Q:0001551152-23-000045" ], "dividends_paid": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "buybacks": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "depreciation": [ "10-Q:0001551152-23-000045" ], "amortisation_intangibles": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "deferred_tax": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "change_receivables": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "change_inventories": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "change_payables": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ], "proceeds_debt_issuance": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 7428000000.0, "cfi": -448000000.0, "cff": -9634000000.0, "capex": 213000000.0, "d_and_a": 2157000000.0, "sbc": 132000000.0, "dividends_paid": 2506000000.0, "buybacks": 4000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 196000000.0, "amortisation_intangibles": 1961000000.0, "goodwill_impairment": null, "deferred_tax": -516000000.0, "change_receivables": 416000000.0, "change_inventories": 170000000.0, "change_payables": 1278000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "value_sources": { "cfo": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "cfi": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "cff": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "capex": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "d_and_a": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "sbc": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "dividends_paid": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "buybacks": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "depreciation": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "amortisation_intangibles": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "deferred_tax": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "change_receivables": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "change_inventories": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "change_payables": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ], "proceeds_debt_issuance": [ "10-K:0001551152-24-000011", "10-Q:0001551152-23-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 4193000000.0, "cfi": -499000000.0, "cff": -6192000000.0, "capex": 175000000.0, "d_and_a": 2097000000.0, "sbc": 313000000.0, "dividends_paid": 2661000000.0, "buybacks": 1955000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 179000000.0, "amortisation_intangibles": 1918000000.0, "goodwill_impairment": null, "deferred_tax": -267000000.0, "change_receivables": 195000000.0, "change_inventories": 185000000.0, "change_payables": -451000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "value_sources": { "cfo": [ "10-Q:0001551152-24-000020" ], "cfi": [ "10-Q:0001551152-24-000020" ], "cff": [ "10-Q:0001551152-24-000020" ], "capex": [ "10-Q:0001551152-24-000020" ], "d_and_a": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "sbc": [ "10-Q:0001551152-24-000020" ], "dividends_paid": [ "10-Q:0001551152-24-000020" ], "buybacks": [ "10-Q:0001551152-24-000020" ], "depreciation": [ "10-Q:0001551152-24-000020" ], "amortisation_intangibles": [ "10-Q:0001551152-24-000031" ], "deferred_tax": [ "10-Q:0001551152-24-000020" ], "change_receivables": [ "10-Q:0001551152-24-000020" ], "change_inventories": [ "10-Q:0001551152-24-000020" ], "change_payables": [ "10-Q:0001551152-24-000020" ], "proceeds_debt_issuance": [ "10-Q:0001551152-23-000023" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 6319000000.0, "cfi": -341000000.0, "cff": -3920000000.0, "capex": 178000000.0, "d_and_a": 2290000000.0, "sbc": 179000000.0, "dividends_paid": 2625000000.0, "buybacks": 10000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 190000000.0, "amortisation_intangibles": 2100000000.0, "goodwill_impairment": null, "deferred_tax": -368000000.0, "change_receivables": 80000000.0, "change_inventories": 273000000.0, "change_payables": 1574000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033", "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "value_sources": { "cfo": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "cfi": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "cff": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "capex": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "d_and_a": [ "10-Q:0001551152-24-000031" ], "sbc": [ "10-Q:0001551152-24-000031" ], "dividends_paid": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "buybacks": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "depreciation": [ "10-Q:0001551152-24-000031" ], "amortisation_intangibles": [ "10-Q:0001551152-24-000031" ], "deferred_tax": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "change_receivables": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "change_inventories": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "change_payables": [ "10-Q:0001551152-24-000020", "10-Q:0001551152-24-000031" ], "proceeds_debt_issuance": [ "10-Q:0001551152-23-000023", "10-Q:0001551152-23-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 7574000000.0, "cfi": -369000000.0, "cff": -2661000000.0, "capex": 219000000.0, "d_and_a": 2235000000.0, "sbc": 130000000.0, "dividends_paid": 2627000000.0, "buybacks": 4000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 196000000.0, "amortisation_intangibles": 2039000000.0, "goodwill_impairment": null, "deferred_tax": -863000000.0, "change_receivables": -2000000.0, "change_inventories": 55000000.0, "change_payables": 2538000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045", "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "value_sources": { "cfo": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "cfi": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "cff": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "capex": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "d_and_a": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "sbc": [ "10-Q:0001551152-24-000040" ], "dividends_paid": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "buybacks": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "depreciation": [ "10-Q:0001551152-24-000040" ], "amortisation_intangibles": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "deferred_tax": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "change_receivables": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "change_inventories": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "change_payables": [ "10-Q:0001551152-24-000031", "10-Q:0001551152-24-000040" ], "proceeds_debt_issuance": [ "10-Q:0001551152-23-000033", "10-Q:0001551152-23-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 4753000000.0, "cfi": -800000000.0, "cff": -4449000000.0, "capex": 205000000.0, "d_and_a": 2076000000.0, "sbc": 125000000.0, "dividends_paid": 2626000000.0, "buybacks": 3000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 187000000.0, "amortisation_intangibles": 1889000000.0, "goodwill_impairment": null, "deferred_tax": -1391000000.0, "change_receivables": -339000000.0, "change_inventories": -96000000.0, "change_payables": 179000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "value_sources": { "cfo": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "cfi": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "cff": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "capex": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "d_and_a": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "sbc": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "dividends_paid": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "buybacks": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "depreciation": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "amortisation_intangibles": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "deferred_tax": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "change_receivables": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "change_inventories": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ], "change_payables": [ "10-K:0001551152-25-000020", "10-Q:0001551152-24-000040" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 4040000000.0, "cfi": -9588000000.0, "cff": 10819000000.0, "capex": 193000000.0, "d_and_a": 2121000000.0, "sbc": 348000000.0, "dividends_paid": 2772000000.0, "buybacks": 1324000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 183000000.0, "amortisation_intangibles": 1938000000.0, "goodwill_impairment": null, "deferred_tax": -389000000.0, "change_receivables": 702000000.0, "change_inventories": 75000000.0, "change_payables": 362000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 14963000000.0 }, "sources": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "value_sources": { "cfo": [ "10-Q:0001551152-25-000029" ], "cfi": [ "10-Q:0001551152-25-000029" ], "cff": [ "10-Q:0001551152-25-000029" ], "capex": [ "10-Q:0001551152-25-000029" ], "d_and_a": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "sbc": [ "10-Q:0001551152-25-000029" ], "dividends_paid": [ "10-Q:0001551152-25-000029" ], "buybacks": [ "10-Q:0001551152-25-000029" ], "depreciation": [ "10-Q:0001551152-25-000029" ], "amortisation_intangibles": [ "10-Q:0001551152-25-000040" ], "deferred_tax": [ "10-Q:0001551152-25-000029" ], "change_receivables": [ "10-Q:0001551152-25-000029" ], "change_inventories": [ "10-Q:0001551152-25-000029" ], "change_payables": [ "10-Q:0001551152-25-000029" ], "proceeds_debt_issuance": [ "10-Q:0001551152-25-000029" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2271000000.0, "cfi": -1102000000.0, "cff": -6097000000.0, "capex": 241000000.0, "d_and_a": 2084000000.0, "sbc": 218000000.0, "dividends_paid": 2750000000.0, "buybacks": 9000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 184000000.0, "amortisation_intangibles": 1900000000.0, "goodwill_impairment": null, "deferred_tax": -16000000.0, "change_receivables": -178000000.0, "change_inventories": 52000000.0, "change_payables": -1699000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "value_sources": { "cfo": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "cfi": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "cff": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "capex": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "d_and_a": [ "10-Q:0001551152-25-000040" ], "sbc": [ "10-Q:0001551152-25-000040" ], "dividends_paid": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "buybacks": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "depreciation": [ "10-Q:0001551152-25-000040" ], "amortisation_intangibles": [ "10-Q:0001551152-25-000040" ], "deferred_tax": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "change_receivables": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "change_inventories": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "change_payables": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ], "proceeds_debt_issuance": [ "10-Q:0001551152-25-000029", "10-Q:0001551152-25-000040" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 5447000000.0, "cfi": -8256000000.0, "cff": -3072000000.0, "capex": 249000000.0, "d_and_a": 2079000000.0, "sbc": 181000000.0, "dividends_paid": 2751000000.0, "buybacks": 17000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 191000000.0, "amortisation_intangibles": 1888000000.0, "goodwill_impairment": null, "deferred_tax": -277000000.0, "change_receivables": -344000000.0, "change_inventories": 64000000.0, "change_payables": 267000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "value_sources": { "cfo": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "cfi": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "cff": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "capex": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "d_and_a": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "sbc": [ "10-Q:0001551152-25-000049" ], "dividends_paid": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "buybacks": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "depreciation": [ "10-Q:0001551152-25-000049" ], "amortisation_intangibles": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "deferred_tax": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "change_receivables": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "change_inventories": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "change_payables": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "proceeds_debt_issuance": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 7048000000.0, "cfi": -1874000000.0, "cff": -6861000000.0, "capex": 291000000.0, "d_and_a": 2102000000.0, "sbc": 164000000.0, "dividends_paid": 2752000000.0, "buybacks": 358000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 206000000.0, "amortisation_intangibles": 1896000000.0, "goodwill_impairment": null, "deferred_tax": -767000000.0, "change_receivables": -387000000.0, "change_inventories": 128000000.0, "change_payables": 1247000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000000.0 }, "sources": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "value_sources": { "cfo": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "cfi": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "cff": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "capex": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "d_and_a": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "sbc": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "dividends_paid": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "buybacks": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "depreciation": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "amortisation_intangibles": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "deferred_tax": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "change_receivables": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "change_inventories": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "change_payables": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "proceeds_debt_issuance": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1635000000.0, "cfi": -735000000.0, "cff": -1258000000.0, "capex": 235000000.0, "d_and_a": 2003000000.0, "sbc": 410000000.0, "dividends_paid": 2925000000.0, "buybacks": 961000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 181000000.0, "amortisation_intangibles": 1822000000.0, "goodwill_impairment": null, "deferred_tax": -28000000.0, "change_receivables": 1479000000.0, "change_inventories": 155000000.0, "change_payables": -696000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3994000000.0 }, "sources": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001551152-26-000017" ], "cfi": [ "10-Q:0001551152-26-000017" ], "cff": [ "10-Q:0001551152-26-000017" ], "capex": [ "10-Q:0001551152-26-000017" ], "d_and_a": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "sbc": [ "10-Q:0001551152-26-000017" ], "dividends_paid": [ "10-Q:0001551152-26-000017" ], "buybacks": [ "10-Q:0001551152-26-000017" ], "depreciation": [ "10-Q:0001551152-26-000017" ], "amortisation_intangibles": [ "10-Q:0001551152-26-000026" ], "deferred_tax": [ "10-Q:0001551152-26-000017" ], "change_receivables": [ "10-Q:0001551152-26-000017" ], "change_inventories": [ "10-Q:0001551152-26-000017" ], "change_payables": [ "10-Q:0001551152-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0001551152-26-000017" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 5153000000.0, "cfi": -1181000000.0, "cff": -2710000000.0, "capex": 269000000.0, "d_and_a": 2086000000.0, "sbc": 179000000.0, "dividends_paid": 2910000000.0, "buybacks": 12000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 186000000.0, "amortisation_intangibles": 1900000000.0, "goodwill_impairment": null, "deferred_tax": -272000000.0, "change_receivables": 17000000.0, "change_inventories": 56000000.0, "change_payables": 515000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "cfi": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "cff": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "capex": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "d_and_a": [ "10-Q:0001551152-26-000026" ], "sbc": [ "10-Q:0001551152-26-000026" ], "dividends_paid": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "buybacks": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "depreciation": [ "10-Q:0001551152-26-000026" ], "amortisation_intangibles": [ "10-Q:0001551152-26-000026" ], "deferred_tax": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "change_receivables": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "change_inventories": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "change_payables": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 7024000000.0, "cfi": -3264000000.0, "cff": -4590000000.0, "capex": 381000000.0, "d_and_a": 2063000000.0, "sbc": 209000000.0, "dividends_paid": 2911000000.0, "buybacks": 4000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 192000000.0, "amortisation_intangibles": 1871000000.0, "goodwill_impairment": null, "deferred_tax": 193000000.0, "change_receivables": 156000000.0, "change_inventories": -2000000.0, "change_payables": 1730000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "value_sources": { "cfo": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "cfi": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "cff": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "capex": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "d_and_a": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "sbc": [ "10-Q:0001551152-25-000049" ], "dividends_paid": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "buybacks": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "depreciation": [ "10-Q:0001551152-25-000049" ], "amortisation_intangibles": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "deferred_tax": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "change_receivables": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "change_inventories": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "change_payables": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ], "proceeds_debt_issuance": [ "10-Q:0001551152-25-000040", "10-Q:0001551152-25-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 5218000000.0, "cfi": -1463000000.0, "cff": -4166000000.0, "capex": 329000000.0, "d_and_a": 1987000000.0, "sbc": 157000000.0, "dividends_paid": 2911000000.0, "buybacks": 3000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 203000000.0, "amortisation_intangibles": 1784000000.0, "goodwill_impairment": null, "deferred_tax": -385000000.0, "change_receivables": -162000000.0, "change_inventories": 25000000.0, "change_payables": -598000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "value_sources": { "cfo": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "cfi": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "cff": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "capex": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "d_and_a": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "sbc": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "dividends_paid": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "buybacks": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "depreciation": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "amortisation_intangibles": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "deferred_tax": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "change_receivables": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "change_inventories": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "change_payables": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ], "proceeds_debt_issuance": [ "10-K:0001551152-26-000008", "10-Q:0001551152-25-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 3829000000.0, "cfi": -574000000.0, "cff": 919000000.0, "capex": 265000000.0, "d_and_a": 1925000000.0, "sbc": 444000000.0, "dividends_paid": 3086000000.0, "buybacks": 1489000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 188000000.0, "amortisation_intangibles": 1737000000.0, "goodwill_impairment": null, "deferred_tax": 137000000.0, "change_receivables": -87000000.0, "change_inventories": 184000000.0, "change_payables": -1594000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7991000000.0 }, "sources": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001551152-26-000017" ], "cfi": [ "10-Q:0001551152-26-000017" ], "cff": [ "10-Q:0001551152-26-000017" ], "capex": [ "10-Q:0001551152-26-000017" ], "d_and_a": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "sbc": [ "10-Q:0001551152-26-000017" ], "dividends_paid": [ "10-Q:0001551152-26-000017" ], "buybacks": [ "10-Q:0001551152-26-000017" ], "depreciation": [ "10-Q:0001551152-26-000017" ], "amortisation_intangibles": [ "10-Q:0001551152-26-000026" ], "deferred_tax": [ "10-Q:0001551152-26-000017" ], "change_receivables": [ "10-Q:0001551152-26-000017" ], "change_inventories": [ "10-Q:0001551152-26-000017" ], "change_payables": [ "10-Q:0001551152-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0001551152-26-000017" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 3436000000.0, "cfi": -1197000000.0, "cff": -5054000000.0, "capex": 322000000.0, "d_and_a": 1894000000.0, "sbc": 166000000.0, "dividends_paid": 3070000000.0, "buybacks": 9000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 194000000.0, "amortisation_intangibles": 1700000000.0, "goodwill_impairment": null, "deferred_tax": -195000000.0, "change_receivables": 1369000000.0, "change_inventories": 143000000.0, "change_payables": 1202000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "cfi": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "cff": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "capex": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "d_and_a": [ "10-Q:0001551152-26-000026" ], "sbc": [ "10-Q:0001551152-26-000026" ], "dividends_paid": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "buybacks": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "depreciation": [ "10-Q:0001551152-26-000026" ], "amortisation_intangibles": [ "10-Q:0001551152-26-000026" ], "deferred_tax": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "change_receivables": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "change_inventories": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "change_payables": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0001551152-26-000017", "10-Q:0001551152-26-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 17588000000.0, "cfi": -37557000000.0, "cff": -11501000000.0, "capex": 798000000.0, "d_and_a": 6471000000.0, "sbc": 753000000.0, "dividends_paid": 7716000000.0, "buybacks": 978000000.0, "interest_paid": 2619000000.0, "taxes_paid": null, "depreciation": 666000000.0, "amortisation_intangibles": 5805000000.0, "goodwill_impairment": null, "deferred_tax": -2325000000.0, "change_receivables": 929000000.0, "change_inventories": 40000000.0, "change_payables": 1514000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3000000000.0 }, "sources": [ "10-K:0001551152-23-000011" ], "value_sources": { "cfo": [ "10-K:0001551152-23-000011" ], "cfi": [ "10-K:0001551152-23-000011" ], "cff": [ "10-K:0001551152-23-000011" ], "capex": [ "10-K:0001551152-23-000011" ], "d_and_a": [ "10-K:0001551152-23-000011" ], "sbc": [ "10-K:0001551152-23-000011" ], "dividends_paid": [ "10-K:0001551152-23-000011" ], "buybacks": [ "10-K:0001551152-23-000011" ], "interest_paid": [ "10-K:0001551152-23-000011" ], "depreciation": [ "10-K:0001551152-23-000011" ], "amortisation_intangibles": [ "10-K:0001551152-23-000011" ], "deferred_tax": [ "10-K:0001551152-23-000011" ], "change_receivables": [ "10-K:0001551152-23-000011" ], "change_inventories": [ "10-K:0001551152-23-000011" ], "change_payables": [ "10-K:0001551152-23-000011" ], "proceeds_debt_issuance": [ "10-K:0001551152-23-000011" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 22777000000.0, "cfi": -2344000000.0, "cff": -19039000000.0, "capex": 787000000.0, "d_and_a": 8521000000.0, "sbc": 692000000.0, "dividends_paid": 9261000000.0, "buybacks": 934000000.0, "interest_paid": 2712000000.0, "taxes_paid": null, "depreciation": 803000000.0, "amortisation_intangibles": 7718000000.0, "goodwill_impairment": null, "deferred_tax": -898000000.0, "change_receivables": 1321000000.0, "change_inventories": 142000000.0, "change_payables": 1719000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000000.0 }, "sources": [ "10-K:0001551152-24-000011" ], "value_sources": { "cfo": [ "10-K:0001551152-24-000011" ], "cfi": [ "10-K:0001551152-24-000011" ], "cff": [ "10-K:0001551152-24-000011" ], "capex": [ "10-K:0001551152-24-000011" ], "d_and_a": [ "10-K:0001551152-24-000011" ], "sbc": [ "10-K:0001551152-24-000011" ], "dividends_paid": [ "10-K:0001551152-24-000011" ], "buybacks": [ "10-K:0001551152-24-000011" ], "interest_paid": [ "10-K:0001551152-24-000011" ], "depreciation": [ "10-K:0001551152-24-000011" ], "amortisation_intangibles": [ "10-K:0001551152-24-000011" ], "deferred_tax": [ "10-K:0001551152-24-000011" ], "change_receivables": [ "10-K:0001551152-24-000011" ], "change_inventories": [ "10-K:0001551152-24-000011" ], "change_payables": [ "10-K:0001551152-24-000011" ], "proceeds_debt_issuance": [ "10-K:0001551152-24-000011" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 24943000000.0, "cfi": -623000000.0, "cff": -24803000000.0, "capex": 695000000.0, "d_and_a": 8467000000.0, "sbc": 671000000.0, "dividends_paid": 10043000000.0, "buybacks": 1487000000.0, "interest_paid": 2546000000.0, "taxes_paid": null, "depreciation": 778000000.0, "amortisation_intangibles": 7689000000.0, "goodwill_impairment": null, "deferred_tax": -1931000000.0, "change_receivables": 1455000000.0, "change_inventories": 686000000.0, "change_payables": 1769000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000000.0 }, "sources": [ "10-K:0001551152-25-000020" ], "value_sources": { "cfo": [ "10-K:0001551152-25-000020" ], "cfi": [ "10-K:0001551152-25-000020" ], "cff": [ "10-K:0001551152-25-000020" ], "capex": [ "10-K:0001551152-25-000020" ], "d_and_a": [ "10-K:0001551152-25-000020" ], "sbc": [ "10-K:0001551152-25-000020" ], "dividends_paid": [ "10-K:0001551152-25-000020" ], "buybacks": [ "10-K:0001551152-25-000020" ], "interest_paid": [ "10-K:0001551152-25-000020" ], "depreciation": [ "10-K:0001551152-25-000020" ], "amortisation_intangibles": [ "10-K:0001551152-25-000020" ], "deferred_tax": [ "10-K:0001551152-25-000020" ], "change_receivables": [ "10-K:0001551152-25-000020" ], "change_inventories": [ "10-K:0001551152-25-000020" ], "change_payables": [ "10-K:0001551152-25-000020" ], "proceeds_debt_issuance": [ "10-K:0001551152-25-000020" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 22839000000.0, "cfi": -2009000000.0, "cff": -17222000000.0, "capex": 777000000.0, "d_and_a": 8698000000.0, "sbc": 747000000.0, "dividends_paid": 10539000000.0, "buybacks": 1972000000.0, "interest_paid": 2469000000.0, "taxes_paid": 4700000000.0, "depreciation": 752000000.0, "amortisation_intangibles": 7946000000.0, "goodwill_impairment": null, "deferred_tax": -2889000000.0, "change_receivables": -66000000.0, "change_inventories": 417000000.0, "change_payables": 3840000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001551152-26-000008" ], "value_sources": { "cfo": [ "10-K:0001551152-26-000008" ], "cfi": [ "10-K:0001551152-26-000008" ], "cff": [ "10-K:0001551152-26-000008" ], "capex": [ "10-K:0001551152-26-000008" ], "d_and_a": [ "10-K:0001551152-26-000008" ], "sbc": [ "10-K:0001551152-26-000008" ], "dividends_paid": [ "10-K:0001551152-26-000008" ], "buybacks": [ "10-K:0001551152-26-000008" ], "interest_paid": [ "10-K:0001551152-26-000008" ], "taxes_paid": [ "10-K:0001551152-26-000008" ], "depreciation": [ "10-K:0001551152-26-000008" ], "amortisation_intangibles": [ "10-K:0001551152-26-000008" ], "deferred_tax": [ "10-K:0001551152-26-000008" ], "change_receivables": [ "10-K:0001551152-26-000008" ], "change_inventories": [ "10-K:0001551152-26-000008" ], "change_payables": [ "10-K:0001551152-26-000008" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 18806000000.0, "cfi": -20820000000.0, "cff": -5211000000.0, "capex": 974000000.0, "d_and_a": 8386000000.0, "sbc": 911000000.0, "dividends_paid": 11025000000.0, "buybacks": 1708000000.0, "interest_paid": 2811000000.0, "taxes_paid": 4100000000.0, "depreciation": 764000000.0, "amortisation_intangibles": 7622000000.0, "goodwill_impairment": null, "deferred_tax": -1449000000.0, "change_receivables": -207000000.0, "change_inventories": 319000000.0, "change_payables": 177000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 16963000000.0 }, "sources": [ "10-K:0001551152-26-000008" ], "value_sources": { "cfo": [ "10-K:0001551152-26-000008" ], "cfi": [ "10-K:0001551152-26-000008" ], "cff": [ "10-K:0001551152-26-000008" ], "capex": [ "10-K:0001551152-26-000008" ], "d_and_a": [ "10-K:0001551152-26-000008" ], "sbc": [ "10-K:0001551152-26-000008" ], "dividends_paid": [ "10-K:0001551152-26-000008" ], "buybacks": [ "10-K:0001551152-26-000008" ], "interest_paid": [ "10-K:0001551152-26-000008" ], "taxes_paid": [ "10-K:0001551152-26-000008" ], "depreciation": [ "10-K:0001551152-26-000008" ], "amortisation_intangibles": [ "10-K:0001551152-26-000008" ], "deferred_tax": [ "10-K:0001551152-26-000008" ], "change_receivables": [ "10-K:0001551152-26-000008" ], "change_inventories": [ "10-K:0001551152-26-000008" ], "change_payables": [ "10-K:0001551152-26-000008" ], "proceeds_debt_issuance": [ "10-K:0001551152-26-000008" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 19030000000.0, "cfi": -6643000000.0, "cff": -12724000000.0, "capex": 1214000000.0, "d_and_a": 8139000000.0, "sbc": 955000000.0, "dividends_paid": 11657000000.0, "buybacks": 980000000.0, "interest_paid": 3002000000.0, "taxes_paid": 3626000000.0, "depreciation": 762000000.0, "amortisation_intangibles": 7377000000.0, "goodwill_impairment": null, "deferred_tax": -492000000.0, "change_receivables": 1490000000.0, "change_inventories": 234000000.0, "change_payables": 951000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3994000000.0 }, "sources": [ "10-K:0001551152-26-000008" ], "value_sources": { "cfo": [ "10-K:0001551152-26-000008" ], "cfi": [ "10-K:0001551152-26-000008" ], "cff": [ "10-K:0001551152-26-000008" ], "capex": [ "10-K:0001551152-26-000008" ], "d_and_a": [ "10-K:0001551152-26-000008" ], "sbc": [ "10-K:0001551152-26-000008" ], "dividends_paid": [ "10-K:0001551152-26-000008" ], "buybacks": [ "10-K:0001551152-26-000008" ], "interest_paid": [ "10-K:0001551152-26-000008" ], "taxes_paid": [ "10-K:0001551152-26-000008" ], "depreciation": [ "10-K:0001551152-26-000008" ], "amortisation_intangibles": [ "10-K:0001551152-26-000008" ], "deferred_tax": [ "10-K:0001551152-26-000008" ], "change_receivables": [ "10-K:0001551152-26-000008" ], "change_inventories": [ "10-K:0001551152-26-000008" ], "change_payables": [ "10-K:0001551152-26-000008" ], "proceeds_debt_issuance": [ "10-K:0001551152-26-000008" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0001551152-21-000008": { "kind": "filing", "form": "10-K", "accession": "0001551152-21-000008", "report_date": "2020-12-31", "filed": "2021-02-19", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115221000008/abbv-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115221000008/" }, "10-K:0001551152-22-000007": { "kind": "filing", "form": "10-K", "accession": "0001551152-22-000007", "report_date": "2021-12-31", "filed": "2022-02-18", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115222000007/abbv-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115222000007/" }, "10-K:0001551152-23-000011": { "kind": "filing", "form": "10-K", "accession": "0001551152-23-000011", "report_date": "2022-12-31", "filed": "2023-02-17", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115223000011/abbv-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115223000011/" }, "10-K:0001551152-24-000011": { "kind": "filing", "form": "10-K", "accession": "0001551152-24-000011", "report_date": "2023-12-31", "filed": "2024-02-20", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115224000011/abbv-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115224000011/" }, "10-K:0001551152-25-000020": { "kind": "filing", "form": "10-K", "accession": "0001551152-25-000020", "report_date": "2024-12-31", "filed": "2025-02-14", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115225000020/abbv-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115225000020/" }, "10-K:0001551152-26-000008": { "kind": "filing", "form": "10-K", "accession": "0001551152-26-000008", "report_date": "2025-12-31", "filed": "2026-02-20", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115226000008/abbv-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115226000008/" }, "10-Q:0001551152-20-000015": { "kind": "filing", "form": "10-Q", "accession": "0001551152-20-000015", "report_date": "2020-03-31", "filed": "2020-05-08", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115220000015/abbv-20200331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115220000015/" }, "10-Q:0001551152-20-000023": { "kind": "filing", "form": "10-Q", "accession": "0001551152-20-000023", "report_date": "2020-06-30", "filed": "2020-08-04", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115220000023/abbv-20200630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115220000023/" }, "10-Q:0001551152-20-000032": { "kind": "filing", "form": "10-Q", "accession": "0001551152-20-000032", "report_date": "2020-09-30", "filed": "2020-11-04", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115220000032/abbv-20200930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115220000032/" }, "10-Q:0001551152-21-000016": { "kind": "filing", "form": "10-Q", "accession": "0001551152-21-000016", "report_date": "2021-03-31", "filed": "2021-05-07", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115221000016/abbv-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115221000016/" }, "10-Q:0001551152-21-000025": { "kind": "filing", "form": "10-Q", "accession": "0001551152-21-000025", "report_date": "2021-06-30", "filed": "2021-08-02", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115221000025/abbv-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115221000025/" }, "10-Q:0001551152-21-000031": { "kind": "filing", "form": "10-Q", "accession": "0001551152-21-000031", "report_date": "2021-09-30", "filed": "2021-11-02", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115221000031/abbv-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115221000031/" }, "10-Q:0001551152-22-000017": { "kind": "filing", "form": "10-Q", "accession": "0001551152-22-000017", "report_date": "2022-03-31", "filed": "2022-05-06", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115222000017/abbv-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115222000017/" }, "10-Q:0001551152-22-000030": { "kind": "filing", "form": "10-Q", "accession": "0001551152-22-000030", "report_date": "2022-06-30", "filed": "2022-08-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115222000030/abbv-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115222000030/" }, "10-Q:0001551152-22-000045": { "kind": "filing", "form": "10-Q", "accession": "0001551152-22-000045", "report_date": "2022-09-30", "filed": "2022-11-04", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115222000045/abbv-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115222000045/" }, "10-Q:0001551152-23-000023": { "kind": "filing", "form": "10-Q", "accession": "0001551152-23-000023", "report_date": "2023-03-31", "filed": "2023-05-05", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115223000023/abbv-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115223000023/" }, "10-Q:0001551152-23-000033": { "kind": "filing", "form": "10-Q", "accession": "0001551152-23-000033", "report_date": "2023-06-30", "filed": "2023-08-07", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115223000033/abbv-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115223000033/" }, "10-Q:0001551152-23-000045": { "kind": "filing", "form": "10-Q", "accession": "0001551152-23-000045", "report_date": "2023-09-30", "filed": "2023-11-06", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115223000045/abbv-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115223000045/" }, "10-Q:0001551152-24-000020": { "kind": "filing", "form": "10-Q", "accession": "0001551152-24-000020", "report_date": "2024-03-31", "filed": "2024-05-03", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115224000020/abbv-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115224000020/" }, "10-Q:0001551152-24-000031": { "kind": "filing", "form": "10-Q", "accession": "0001551152-24-000031", "report_date": "2024-06-30", "filed": "2024-08-07", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115224000031/abbv-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115224000031/" }, "10-Q:0001551152-24-000040": { "kind": "filing", "form": "10-Q", "accession": "0001551152-24-000040", "report_date": "2024-09-30", "filed": "2024-11-04", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115224000040/abbv-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115224000040/" }, "10-Q:0001551152-25-000029": { "kind": "filing", "form": "10-Q", "accession": "0001551152-25-000029", "report_date": "2025-03-31", "filed": "2025-05-09", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115225000029/abbv-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115225000029/" }, "10-Q:0001551152-25-000040": { "kind": "filing", "form": "10-Q", "accession": "0001551152-25-000040", "report_date": "2025-06-30", "filed": "2025-08-04", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115225000040/abbv-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115225000040/" }, "10-Q:0001551152-25-000049": { "kind": "filing", "form": "10-Q", "accession": "0001551152-25-000049", "report_date": "2025-09-30", "filed": "2025-11-04", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115225000049/abbv-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115225000049/" }, "10-Q:0001551152-26-000017": { "kind": "filing", "form": "10-Q", "accession": "0001551152-26-000017", "report_date": "2026-03-31", "filed": "2026-05-08", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115226000017/abbv-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115226000017/" }, "10-Q:0001551152-26-000026": { "kind": "filing", "form": "10-Q", "accession": "0001551152-26-000026", "report_date": "2026-06-30", "filed": "2026-08-03", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115226000026/abbv-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000155115226000026/" }, "8-K:0001104659-20-058837": { "kind": "filing", "form": "8-K", "accession": "0001104659-20-058837", "report_date": "2020-05-08", "filed": "2020-05-08", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1551152/000110465920058837/tm2018740d2_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1551152/000110465920058837/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "change_payables", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 1065000000.0, "source": "10-Q:0001551152-20-000015", "filed": "2020-05-08" }, "latest": { "value": 1025000000.0, "source": "10-Q:0001551152-21-000016", "filed": "2021-05-07" }, "used": { "value": 1025000000.0, "source": "10-Q:0001551152-21-000016", "filed": "2021-05-07" } }, { "period": "FY2020", "item": "rnd", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 6557000000.0, "source": "10-K:0001551152-21-000008", "filed": "2021-02-19" }, "latest": { "value": 6379000000.0, "source": "10-K:0001551152-23-000011", "filed": "2023-02-17" }, "used": { "value": 6557000000.0, "source": "10-K:0001551152-22-000007", "filed": "2022-02-18" } }, { "period": "FY2021 Q1", "item": "rnd", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 1782000000.0, "source": "10-Q:0001551152-21-000016", "filed": "2021-05-07" }, "latest": { "value": 1667000000.0, "source": "10-Q:0001551152-22-000017", "filed": "2022-05-06" }, "used": { "value": 1667000000.0, "source": "10-Q:0001551152-22-000017", "filed": "2022-05-06" } }, { "period": "FY2021 Q2", "item": "rnd", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 1802000000.0, "source": "10-Q:0001551152-21-000025", "filed": "2021-08-02" }, "latest": { "value": 1767000000.0, "source": "10-Q:0001551152-22-000030", "filed": "2022-08-04" }, "used": { "value": 1767000000.0, "source": "10-Q:0001551152-22-000030", "filed": "2022-08-04" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 1673000000.0, "source": "10-Q:0001551152-21-000031", "filed": "2021-11-02" }, "latest": { "value": 1661000000.0, "source": "10-Q:0001551152-22-000045", "filed": "2022-11-04" }, "used": { "value": 1661000000.0, "source": "10-Q:0001551152-22-000045", "filed": "2022-11-04" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 5257000000.0, "source": "10-Q:0001551152-21-000031", "filed": "2021-11-02" }, "latest": { "value": 5095000000.0, "source": "10-Q:0001551152-22-000045", "filed": "2022-11-04" }, "used": { "value": 5095000000.0, "source": "10-Q:0001551152-22-000045", "filed": "2022-11-04" } }, { "period": "FY2021", "item": "change_payables", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1628000000.0, "source": "10-K:0001551152-22-000007", "filed": "2022-02-18" }, "latest": { "value": 1719000000.0, "source": "10-K:0001551152-24-000011", "filed": "2024-02-20" }, "used": { "value": 1628000000.0, "source": "10-K:0001551152-23-000011", "filed": "2023-02-17" } }, { "period": "FY2021", "item": "rnd", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 7084000000.0, "source": "10-K:0001551152-22-000007", "filed": "2022-02-18" }, "latest": { "value": 6922000000.0, "source": "10-K:0001551152-24-000011", "filed": "2024-02-20" }, "used": { "value": 6922000000.0, "source": "10-K:0001551152-23-000011", "filed": "2023-02-17" } }, { "period": "FY2022 Q3", "item": "change_payables", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 330000000.0, "source": "10-Q:0001551152-22-000045", "filed": "2022-11-04" }, "latest": { "value": 491000000.0, "source": "10-Q:0001551152-23-000045", "filed": "2023-11-06" }, "used": { "value": 491000000.0, "source": "10-Q:0001551152-23-000045", "filed": "2023-11-06" } }, { "period": "FY2022", "item": "change_payables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1605000000.0, "source": "10-K:0001551152-23-000011", "filed": "2023-02-17" }, "latest": { "value": 1769000000.0, "source": "10-K:0001551152-25-000020", "filed": "2025-02-14" }, "used": { "value": 1769000000.0, "source": "10-K:0001551152-24-000011", "filed": "2024-02-20" } }, { "period": "FY2023 Q1", "item": "change_payables", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": -465000000.0, "source": "10-Q:0001551152-23-000023", "filed": "2023-05-05" }, "latest": { "value": -451000000.0, "source": "10-Q:0001551152-24-000020", "filed": "2024-05-03" }, "used": { "value": -451000000.0, "source": "10-Q:0001551152-24-000020", "filed": "2024-05-03" } }, { "period": "FY2023 Q2", "item": "change_payables", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 1107000000.0, "source": "10-Q:0001551152-23-000033", "filed": "2023-08-07" }, "latest": { "value": 1123000000.0, "source": "10-Q:0001551152-24-000031", "filed": "2024-08-07" }, "used": { "value": 1123000000.0, "source": "10-Q:0001551152-24-000031", "filed": "2024-08-07" } } ], "withheld": [], "events": [ { "id": "cash_acquisitions:2024-12-31:10-K:0001551152-26-000008", "type": "cash_acquisitions", "date": "2024-12-31", "fiscal_period": "FY2024", "text": "Paid US$17.5 billion in cash for business acquisitions in fiscal 2024, 13.0% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 17493000000.0, "unit": "USD" }, "sources": [ "10-K:0001551152-26-000008" ] }, { "id": "acquisition:2020-05-08:8-K:0001104659-20-058837", "type": "acquisition", "date": "2020-05-08", "fiscal_period": "FY2020 Q2", "text": "Completed the acquisition of Allergan plc.", "counterparty": "Allergan plc", "amount": null, "sources": [ "8-K:0001104659-20-058837" ] } ] }