{ "schema": "annalist.dataset/0.1", "company": { "id": "amazon", "name": "Amazon.com, Inc.", "country": "US", "template": "corporate", "cik": "0001018724", "tickers": [ "AMZN" ], "entity_name": "AMAZON COM INC", "fiscal_year_end": "1231", "sic": "5961", "sic_description": "Retail-Catalog & Mail-Order Houses", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-07-31" }, "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": 75452000000.0, "cost_of_revenue": 44257000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3989000000.0, "interest_expense": 402000000.0, "pretax_income": 3383000000.0, "income_tax": 744000000.0, "net_income_incl_nci": null, "net_income": 2535000000.0, "net_income_common": null, "eps_basic": 5.09, "eps_diluted": 5.01, "shares_basic": 498000000.0, "shares_diluted": 506000000.0, "dps_declared": null, "operating_lease_cost": 1068000000.0 }, "sources": [ "10-Q:0001018724-21-000010" ], "value_sources": { "revenue": [ "10-Q:0001018724-21-000010" ], "cost_of_revenue": [ "10-Q:0001018724-21-000010" ], "operating_income": [ "10-Q:0001018724-21-000010" ], "interest_expense": [ "10-Q:0001018724-21-000010" ], "pretax_income": [ "10-Q:0001018724-21-000010" ], "income_tax": [ "10-Q:0001018724-21-000010" ], "net_income": [ "10-Q:0001018724-21-000010" ], "eps_basic": [ "10-Q:0001018724-21-000010" ], "eps_diluted": [ "10-Q:0001018724-21-000010" ], "shares_basic": [ "10-Q:0001018724-21-000010" ], "shares_diluted": [ "10-Q:0001018724-21-000010" ], "operating_lease_cost": [ "10-Q:0001018724-21-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 88912000000.0, "cost_of_revenue": 52660000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5843000000.0, "interest_expense": 403000000.0, "pretax_income": 6221000000.0, "income_tax": 984000000.0, "net_income_incl_nci": null, "net_income": 5243000000.0, "net_income_common": null, "eps_basic": 10.5, "eps_diluted": 10.3, "shares_basic": 500000000.0, "shares_diluted": 509000000.0, "dps_declared": null, "operating_lease_cost": 1149000000.0 }, "sources": [ "10-Q:0001018724-21-000020" ], "value_sources": { "revenue": [ "10-Q:0001018724-21-000020" ], "cost_of_revenue": [ "10-Q:0001018724-21-000020" ], "operating_income": [ "10-Q:0001018724-21-000020" ], "interest_expense": [ "10-Q:0001018724-21-000020" ], "pretax_income": [ "10-Q:0001018724-21-000020" ], "income_tax": [ "10-Q:0001018724-21-000020" ], "net_income": [ "10-Q:0001018724-21-000020" ], "eps_basic": [ "10-Q:0001018724-21-000020" ], "eps_diluted": [ "10-Q:0001018724-21-000020" ], "shares_basic": [ "10-Q:0001018724-21-000020" ], "shares_diluted": [ "10-Q:0001018724-21-000020" ], "operating_lease_cost": [ "10-Q:0001018724-21-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 96145000000.0, "cost_of_revenue": 57106000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 6194000000.0, "interest_expense": 428000000.0, "pretax_income": 6809000000.0, "income_tax": 569000000.0, "net_income_incl_nci": null, "net_income": 6331000000.0, "net_income_common": null, "eps_basic": 12.63, "eps_diluted": 12.37, "shares_basic": 501000000.0, "shares_diluted": 512000000.0, "dps_declared": null, "operating_lease_cost": 1334000000.0 }, "sources": [ "10-Q:0001018724-21-000028" ], "value_sources": { "revenue": [ "10-Q:0001018724-21-000028" ], "cost_of_revenue": [ "10-Q:0001018724-21-000028" ], "operating_income": [ "10-Q:0001018724-21-000028" ], "interest_expense": [ "10-Q:0001018724-21-000028" ], "pretax_income": [ "10-Q:0001018724-21-000028" ], "income_tax": [ "10-Q:0001018724-21-000028" ], "net_income": [ "10-Q:0001018724-21-000028" ], "eps_basic": [ "10-Q:0001018724-21-000028" ], "eps_diluted": [ "10-Q:0001018724-21-000028" ], "shares_basic": [ "10-Q:0001018724-21-000028" ], "shares_diluted": [ "10-Q:0001018724-21-000028" ], "operating_lease_cost": [ "10-Q:0001018724-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 125555000000.0, "cost_of_revenue": 79284000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 6873000000.0, "interest_expense": 414000000.0, "pretax_income": 7765000000.0, "income_tax": 566000000.0, "net_income_incl_nci": null, "net_income": 7222000000.0, "net_income_common": null, "eps_basic": 14.38, "eps_diluted": 14.09, "shares_basic": 502000000.0, "shares_diluted": 513000000.0, "dps_declared": null, "operating_lease_cost": 1468000000.0 }, "sources": [ "10-K:0001018724-21-000004", "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "value_sources": { "revenue": [ "10-K:0001018724-21-000004" ], "cost_of_revenue": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "operating_income": [ "10-K:0001018724-21-000004" ], "interest_expense": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "pretax_income": [ "10-K:0001018724-21-000004" ], "income_tax": [ "10-K:0001018724-21-000004" ], "net_income": [ "10-K:0001018724-21-000004" ], "eps_basic": [ "10-K:0001018724-21-000004" ], "eps_diluted": [ "10-K:0001018724-21-000004" ], "shares_basic": [ "10-K:0001018724-21-000004" ], "shares_diluted": [ "10-K:0001018724-21-000004" ], "operating_lease_cost": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "interest_expense": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 108518000000.0, "cost_of_revenue": 62403000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8865000000.0, "interest_expense": 399000000.0, "pretax_income": 10268000000.0, "income_tax": 2156000000.0, "net_income_incl_nci": null, "net_income": 8107000000.0, "net_income_common": null, "eps_basic": 16.09, "eps_diluted": 15.79, "shares_basic": 504000000.0, "shares_diluted": 513000000.0, "dps_declared": null, "operating_lease_cost": 1556000000.0 }, "sources": [ "10-Q:0001018724-22-000013" ], "value_sources": { "revenue": [ "10-Q:0001018724-22-000013" ], "cost_of_revenue": [ "10-Q:0001018724-22-000013" ], "operating_income": [ "10-Q:0001018724-22-000013" ], "interest_expense": [ "10-Q:0001018724-22-000013" ], "pretax_income": [ "10-Q:0001018724-22-000013" ], "income_tax": [ "10-Q:0001018724-22-000013" ], "net_income": [ "10-Q:0001018724-22-000013" ], "eps_basic": [ "10-Q:0001018724-22-000013" ], "eps_diluted": [ "10-Q:0001018724-22-000013" ], "shares_basic": [ "10-Q:0001018724-22-000013" ], "shares_diluted": [ "10-Q:0001018724-22-000013" ], "operating_lease_cost": [ "10-Q:0001018724-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 113080000000.0, "cost_of_revenue": 64176000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7702000000.0, "interest_expense": 435000000.0, "pretax_income": 8634000000.0, "income_tax": 868000000.0, "net_income_incl_nci": null, "net_income": 7778000000.0, "net_income_common": null, "eps_basic": 0.77, "eps_diluted": 0.76, "shares_basic": 10103000000.0, "shares_diluted": 10286000000.0, "dps_declared": null, "operating_lease_cost": 1662000000.0 }, "sources": [ "10-Q:0001018724-22-000019" ], "value_sources": { "revenue": [ "10-Q:0001018724-22-000019" ], "cost_of_revenue": [ "10-Q:0001018724-22-000019" ], "operating_income": [ "10-Q:0001018724-22-000019" ], "interest_expense": [ "10-Q:0001018724-22-000019" ], "pretax_income": [ "10-Q:0001018724-22-000019" ], "income_tax": [ "10-Q:0001018724-22-000019" ], "net_income": [ "10-Q:0001018724-22-000019" ], "eps_basic": [ "10-Q:0001018724-22-000019" ], "eps_diluted": [ "10-Q:0001018724-22-000019" ], "shares_basic": [ "10-Q:0001018724-22-000019" ], "shares_diluted": [ "10-Q:0001018724-22-000019" ], "operating_lease_cost": [ "10-Q:0001018724-22-000019" ] }, "comparison": { "eps_diluted": { "value": 15.12, "earlier": 10.3, "sources": [ "10-Q:0001018724-21-000020" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 110812000000.0, "cost_of_revenue": 62930000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4852000000.0, "interest_expense": 493000000.0, "pretax_income": 4315000000.0, "income_tax": 1155000000.0, "net_income_incl_nci": null, "net_income": 3156000000.0, "net_income_common": null, "eps_basic": 0.31, "eps_diluted": 0.31, "shares_basic": 10132000000.0, "shares_diluted": 10309000000.0, "dps_declared": null, "operating_lease_cost": 1911000000.0 }, "sources": [ "10-Q:0001018724-22-000023" ], "value_sources": { "revenue": [ "10-Q:0001018724-22-000023" ], "cost_of_revenue": [ "10-Q:0001018724-22-000023" ], "operating_income": [ "10-Q:0001018724-22-000023" ], "interest_expense": [ "10-Q:0001018724-22-000023" ], "pretax_income": [ "10-Q:0001018724-22-000023" ], "income_tax": [ "10-Q:0001018724-22-000023" ], "net_income": [ "10-Q:0001018724-22-000023" ], "eps_basic": [ "10-Q:0001018724-22-000023" ], "eps_diluted": [ "10-Q:0001018724-22-000023" ], "shares_basic": [ "10-Q:0001018724-22-000023" ], "shares_diluted": [ "10-Q:0001018724-22-000023" ], "operating_lease_cost": [ "10-Q:0001018724-22-000023" ] }, "comparison": { "eps_diluted": { "value": 6.12, "earlier": 12.37, "sources": [ "10-Q:0001018724-21-000028" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 137412000000.0, "cost_of_revenue": 82835000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3460000000.0, "interest_expense": 482000000.0, "pretax_income": 14934000000.0, "income_tax": 612000000.0, "net_income_incl_nci": null, "net_income": 14323000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 2070000000.0 }, "sources": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "value_sources": { "revenue": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "cost_of_revenue": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "operating_income": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "interest_expense": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "pretax_income": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "income_tax": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "net_income": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "operating_lease_cost": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 116444000000.0, "cost_of_revenue": 66499000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3669000000.0, "interest_expense": 472000000.0, "pretax_income": -5265000000.0, "income_tax": -1422000000.0, "net_income_incl_nci": null, "net_income": -3844000000.0, "net_income_common": null, "eps_basic": -0.38, "eps_diluted": -0.38, "shares_basic": 10171000000.0, "shares_diluted": 10171000000.0, "dps_declared": null, "operating_lease_cost": 2103000000.0 }, "sources": [ "10-Q:0001018724-23-000008" ], "value_sources": { "revenue": [ "10-Q:0001018724-23-000008" ], "cost_of_revenue": [ "10-Q:0001018724-23-000008" ], "operating_income": [ "10-Q:0001018724-23-000008" ], "interest_expense": [ "10-Q:0001018724-23-000008" ], "pretax_income": [ "10-Q:0001018724-23-000008" ], "income_tax": [ "10-Q:0001018724-23-000008" ], "net_income": [ "10-Q:0001018724-23-000008" ], "eps_basic": [ "10-Q:0001018724-23-000008" ], "eps_diluted": [ "10-Q:0001018724-23-000008" ], "shares_basic": [ "10-Q:0001018724-23-000008" ], "shares_diluted": [ "10-Q:0001018724-23-000008" ], "operating_lease_cost": [ "10-Q:0001018724-23-000008" ] }, "comparison": { "eps_diluted": { "value": -7.56, "earlier": 15.79, "sources": [ "10-Q:0001018724-22-000013" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 121234000000.0, "cost_of_revenue": 66424000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3317000000.0, "interest_expense": 584000000.0, "pretax_income": -2653000000.0, "income_tax": -637000000.0, "net_income_incl_nci": null, "net_income": -2028000000.0, "net_income_common": null, "eps_basic": -0.2, "eps_diluted": -0.2, "shares_basic": 10175000000.0, "shares_diluted": 10175000000.0, "dps_declared": null, "operating_lease_cost": 2133000000.0 }, "sources": [ "10-Q:0001018724-23-000012" ], "value_sources": { "revenue": [ "10-Q:0001018724-23-000012" ], "cost_of_revenue": [ "10-Q:0001018724-23-000012" ], "operating_income": [ "10-Q:0001018724-23-000012" ], "interest_expense": [ "10-Q:0001018724-23-000012" ], "pretax_income": [ "10-Q:0001018724-23-000012" ], "income_tax": [ "10-Q:0001018724-23-000012" ], "net_income": [ "10-Q:0001018724-23-000012" ], "eps_basic": [ "10-Q:0001018724-23-000012" ], "eps_diluted": [ "10-Q:0001018724-23-000012" ], "shares_basic": [ "10-Q:0001018724-23-000012" ], "shares_diluted": [ "10-Q:0001018724-23-000012" ], "operating_lease_cost": [ "10-Q:0001018724-23-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 127101000000.0, "cost_of_revenue": 70268000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2525000000.0, "interest_expense": 617000000.0, "pretax_income": 2944000000.0, "income_tax": 69000000.0, "net_income_incl_nci": null, "net_income": 2872000000.0, "net_income_common": null, "eps_basic": 0.28, "eps_diluted": 0.28, "shares_basic": 10191000000.0, "shares_diluted": 10331000000.0, "dps_declared": null, "operating_lease_cost": 2236000000.0 }, "sources": [ "10-Q:0001018724-23-000018" ], "value_sources": { "revenue": [ "10-Q:0001018724-23-000018" ], "cost_of_revenue": [ "10-Q:0001018724-23-000018" ], "operating_income": [ "10-Q:0001018724-23-000018" ], "interest_expense": [ "10-Q:0001018724-23-000018" ], "pretax_income": [ "10-Q:0001018724-23-000018" ], "income_tax": [ "10-Q:0001018724-23-000018" ], "net_income": [ "10-Q:0001018724-23-000018" ], "eps_basic": [ "10-Q:0001018724-23-000018" ], "eps_diluted": [ "10-Q:0001018724-23-000018" ], "shares_basic": [ "10-Q:0001018724-23-000018" ], "shares_diluted": [ "10-Q:0001018724-23-000018" ], "operating_lease_cost": [ "10-Q:0001018724-23-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 149204000000.0, "cost_of_revenue": 85640000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2737000000.0, "interest_expense": 694000000.0, "pretax_income": -962000000.0, "income_tax": -1227000000.0, "net_income_incl_nci": null, "net_income": 278000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 2375000000.0 }, "sources": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "value_sources": { "revenue": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "cost_of_revenue": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "operating_income": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "interest_expense": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "pretax_income": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "income_tax": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "net_income": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "operating_lease_cost": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 127358000000.0, "cost_of_revenue": 67791000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4774000000.0, "interest_expense": 823000000.0, "pretax_income": 4119000000.0, "income_tax": 948000000.0, "net_income_incl_nci": null, "net_income": 3172000000.0, "net_income_common": null, "eps_basic": 0.31, "eps_diluted": 0.31, "shares_basic": 10250000000.0, "shares_diluted": 10347000000.0, "dps_declared": null, "operating_lease_cost": 2512000000.0 }, "sources": [ "10-Q:0001018724-24-000083" ], "value_sources": { "revenue": [ "10-Q:0001018724-24-000083" ], "cost_of_revenue": [ "10-Q:0001018724-24-000083" ], "operating_income": [ "10-Q:0001018724-24-000083" ], "interest_expense": [ "10-Q:0001018724-24-000083" ], "pretax_income": [ "10-Q:0001018724-24-000083" ], "income_tax": [ "10-Q:0001018724-24-000083" ], "net_income": [ "10-Q:0001018724-24-000083" ], "eps_basic": [ "10-Q:0001018724-24-000083" ], "eps_diluted": [ "10-Q:0001018724-24-000083" ], "shares_basic": [ "10-Q:0001018724-24-000083" ], "shares_diluted": [ "10-Q:0001018724-24-000083" ], "operating_lease_cost": [ "10-Q:0001018724-24-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 134383000000.0, "cost_of_revenue": 69373000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7681000000.0, "interest_expense": 840000000.0, "pretax_income": 7563000000.0, "income_tax": 804000000.0, "net_income_incl_nci": null, "net_income": 6750000000.0, "net_income_common": null, "eps_basic": 0.66, "eps_diluted": 0.65, "shares_basic": 10285000000.0, "shares_diluted": 10449000000.0, "dps_declared": null, "operating_lease_cost": 2608000000.0 }, "sources": [ "10-Q:0001018724-24-000130" ], "value_sources": { "revenue": [ "10-Q:0001018724-24-000130" ], "cost_of_revenue": [ "10-Q:0001018724-24-000130" ], "operating_income": [ "10-Q:0001018724-24-000130" ], "interest_expense": [ "10-Q:0001018724-24-000130" ], "pretax_income": [ "10-Q:0001018724-24-000130" ], "income_tax": [ "10-Q:0001018724-24-000130" ], "net_income": [ "10-Q:0001018724-24-000130" ], "eps_basic": [ "10-Q:0001018724-24-000130" ], "eps_diluted": [ "10-Q:0001018724-24-000130" ], "shares_basic": [ "10-Q:0001018724-24-000130" ], "shares_diluted": [ "10-Q:0001018724-24-000130" ], "operating_lease_cost": [ "10-Q:0001018724-24-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 143083000000.0, "cost_of_revenue": 75022000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 11188000000.0, "interest_expense": 806000000.0, "pretax_income": 12189000000.0, "income_tax": 2306000000.0, "net_income_incl_nci": null, "net_income": 9879000000.0, "net_income_common": null, "eps_basic": 0.96, "eps_diluted": 0.94, "shares_basic": 10322000000.0, "shares_diluted": 10558000000.0, "dps_declared": null, "operating_lease_cost": 2679000000.0 }, "sources": [ "10-Q:0001018724-24-000161" ], "value_sources": { "revenue": [ "10-Q:0001018724-24-000161" ], "cost_of_revenue": [ "10-Q:0001018724-24-000161" ], "operating_income": [ "10-Q:0001018724-24-000161" ], "interest_expense": [ "10-Q:0001018724-24-000161" ], "pretax_income": [ "10-Q:0001018724-24-000161" ], "income_tax": [ "10-Q:0001018724-24-000161" ], "net_income": [ "10-Q:0001018724-24-000161" ], "eps_basic": [ "10-Q:0001018724-24-000161" ], "eps_diluted": [ "10-Q:0001018724-24-000161" ], "shares_basic": [ "10-Q:0001018724-24-000161" ], "shares_diluted": [ "10-Q:0001018724-24-000161" ], "operating_lease_cost": [ "10-Q:0001018724-24-000161" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 169961000000.0, "cost_of_revenue": 92553000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 13209000000.0, "interest_expense": 713000000.0, "pretax_income": 13686000000.0, "income_tax": 3062000000.0, "net_income_incl_nci": null, "net_income": 10624000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 2751000000.0 }, "sources": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "value_sources": { "revenue": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "cost_of_revenue": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "operating_income": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "interest_expense": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "pretax_income": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "income_tax": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "net_income": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "operating_lease_cost": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 143313000000.0, "cost_of_revenue": 72633000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 15307000000.0, "interest_expense": 644000000.0, "pretax_income": 12983000000.0, "income_tax": 2467000000.0, "net_income_incl_nci": null, "net_income": 10431000000.0, "net_income_common": null, "eps_basic": 1.0, "eps_diluted": 0.98, "shares_basic": 10393000000.0, "shares_diluted": 10670000000.0, "dps_declared": null, "operating_lease_cost": 2829000000.0 }, "sources": [ "10-Q:0001018724-25-000036" ], "value_sources": { "revenue": [ "10-Q:0001018724-25-000036" ], "cost_of_revenue": [ "10-Q:0001018724-25-000036" ], "operating_income": [ "10-Q:0001018724-25-000036" ], "interest_expense": [ "10-Q:0001018724-25-000036" ], "pretax_income": [ "10-Q:0001018724-25-000036" ], "income_tax": [ "10-Q:0001018724-25-000036" ], "net_income": [ "10-Q:0001018724-25-000036" ], "eps_basic": [ "10-Q:0001018724-25-000036" ], "eps_diluted": [ "10-Q:0001018724-25-000036" ], "shares_basic": [ "10-Q:0001018724-25-000036" ], "shares_diluted": [ "10-Q:0001018724-25-000036" ], "operating_lease_cost": [ "10-Q:0001018724-25-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 147977000000.0, "cost_of_revenue": 73785000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 14672000000.0, "interest_expense": 589000000.0, "pretax_income": 15245000000.0, "income_tax": 1767000000.0, "net_income_incl_nci": null, "net_income": 13485000000.0, "net_income_common": null, "eps_basic": 1.29, "eps_diluted": 1.26, "shares_basic": 10447000000.0, "shares_diluted": 10708000000.0, "dps_declared": null, "operating_lease_cost": 2921000000.0 }, "sources": [ "10-Q:0001018724-25-000086" ], "value_sources": { "revenue": [ "10-Q:0001018724-25-000086" ], "cost_of_revenue": [ "10-Q:0001018724-25-000086" ], "operating_income": [ "10-Q:0001018724-25-000086" ], "interest_expense": [ "10-Q:0001018724-25-000086" ], "pretax_income": [ "10-Q:0001018724-25-000086" ], "income_tax": [ "10-Q:0001018724-25-000086" ], "net_income": [ "10-Q:0001018724-25-000086" ], "eps_basic": [ "10-Q:0001018724-25-000086" ], "eps_diluted": [ "10-Q:0001018724-25-000086" ], "shares_basic": [ "10-Q:0001018724-25-000086" ], "shares_diluted": [ "10-Q:0001018724-25-000086" ], "operating_lease_cost": [ "10-Q:0001018724-25-000086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 158877000000.0, "cost_of_revenue": 80977000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 17411000000.0, "interest_expense": 603000000.0, "pretax_income": 18037000000.0, "income_tax": 2706000000.0, "net_income_incl_nci": null, "net_income": 15328000000.0, "net_income_common": null, "eps_basic": 1.46, "eps_diluted": 1.43, "shares_basic": 10501000000.0, "shares_diluted": 10735000000.0, "dps_declared": null, "operating_lease_cost": 3057000000.0 }, "sources": [ "10-Q:0001018724-25-000123" ], "value_sources": { "revenue": [ "10-Q:0001018724-25-000123" ], "cost_of_revenue": [ "10-Q:0001018724-25-000123" ], "operating_income": [ "10-Q:0001018724-25-000123" ], "interest_expense": [ "10-Q:0001018724-25-000123" ], "pretax_income": [ "10-Q:0001018724-25-000123" ], "income_tax": [ "10-Q:0001018724-25-000123" ], "net_income": [ "10-Q:0001018724-25-000123" ], "eps_basic": [ "10-Q:0001018724-25-000123" ], "eps_diluted": [ "10-Q:0001018724-25-000123" ], "shares_basic": [ "10-Q:0001018724-25-000123" ], "shares_diluted": [ "10-Q:0001018724-25-000123" ], "operating_lease_cost": [ "10-Q:0001018724-25-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 187792000000.0, "cost_of_revenue": 98893000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 21203000000.0, "interest_expense": 570000000.0, "pretax_income": 22349000000.0, "income_tax": 2325000000.0, "net_income_incl_nci": null, "net_income": 20004000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 3154000000.0 }, "sources": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "value_sources": { "revenue": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "cost_of_revenue": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "operating_income": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "interest_expense": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "pretax_income": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "income_tax": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "net_income": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "operating_lease_cost": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 155667000000.0, "cost_of_revenue": 76976000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 18405000000.0, "interest_expense": 541000000.0, "pretax_income": 21679000000.0, "income_tax": 4553000000.0, "net_income_incl_nci": null, "net_income": 17127000000.0, "net_income_common": null, "eps_basic": 1.62, "eps_diluted": 1.59, "shares_basic": 10603000000.0, "shares_diluted": 10793000000.0, "dps_declared": null, "operating_lease_cost": 3240000000.0 }, "sources": [ "10-Q:0001018724-26-000014" ], "value_sources": { "revenue": [ "10-Q:0001018724-26-000014" ], "cost_of_revenue": [ "10-Q:0001018724-26-000014" ], "operating_income": [ "10-Q:0001018724-26-000014" ], "interest_expense": [ "10-Q:0001018724-26-000014" ], "pretax_income": [ "10-Q:0001018724-26-000014" ], "income_tax": [ "10-Q:0001018724-26-000014" ], "net_income": [ "10-Q:0001018724-26-000014" ], "eps_basic": [ "10-Q:0001018724-26-000014" ], "eps_diluted": [ "10-Q:0001018724-26-000014" ], "shares_basic": [ "10-Q:0001018724-26-000014" ], "shares_diluted": [ "10-Q:0001018724-26-000014" ], "operating_lease_cost": [ "10-Q:0001018724-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 167702000000.0, "cost_of_revenue": 80809000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 19171000000.0, "interest_expense": 516000000.0, "pretax_income": 20857000000.0, "income_tax": 2678000000.0, "net_income_incl_nci": null, "net_income": 18164000000.0, "net_income_common": null, "eps_basic": 1.71, "eps_diluted": 1.68, "shares_basic": 10637000000.0, "shares_diluted": 10806000000.0, "dps_declared": null, "operating_lease_cost": 3426000000.0 }, "sources": [ "10-Q:0001018724-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001018724-26-000026" ], "cost_of_revenue": [ "10-Q:0001018724-26-000026" ], "operating_income": [ "10-Q:0001018724-26-000026" ], "interest_expense": [ "10-Q:0001018724-26-000026" ], "pretax_income": [ "10-Q:0001018724-26-000026" ], "income_tax": [ "10-Q:0001018724-26-000026" ], "net_income": [ "10-Q:0001018724-26-000026" ], "eps_basic": [ "10-Q:0001018724-26-000026" ], "eps_diluted": [ "10-Q:0001018724-26-000026" ], "shares_basic": [ "10-Q:0001018724-26-000026" ], "shares_diluted": [ "10-Q:0001018724-26-000026" ], "operating_lease_cost": [ "10-Q:0001018724-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 180169000000.0, "cost_of_revenue": 88670000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 17422000000.0, "interest_expense": 538000000.0, "pretax_income": 28170000000.0, "income_tax": 6910000000.0, "net_income_incl_nci": null, "net_income": 21187000000.0, "net_income_common": null, "eps_basic": 1.98, "eps_diluted": 1.95, "shares_basic": 10674000000.0, "shares_diluted": 10845000000.0, "dps_declared": null, "operating_lease_cost": 3593000000.0 }, "sources": [ "10-Q:0001018724-25-000123" ], "value_sources": { "revenue": [ "10-Q:0001018724-25-000123" ], "cost_of_revenue": [ "10-Q:0001018724-25-000123" ], "operating_income": [ "10-Q:0001018724-25-000123" ], "interest_expense": [ "10-Q:0001018724-25-000123" ], "pretax_income": [ "10-Q:0001018724-25-000123" ], "income_tax": [ "10-Q:0001018724-25-000123" ], "net_income": [ "10-Q:0001018724-25-000123" ], "eps_basic": [ "10-Q:0001018724-25-000123" ], "eps_diluted": [ "10-Q:0001018724-25-000123" ], "shares_basic": [ "10-Q:0001018724-25-000123" ], "shares_diluted": [ "10-Q:0001018724-25-000123" ], "operating_lease_cost": [ "10-Q:0001018724-25-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 213386000000.0, "cost_of_revenue": 109959000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 24977000000.0, "interest_expense": 679000000.0, "pretax_income": 26605000000.0, "income_tax": 4946000000.0, "net_income_incl_nci": null, "net_income": 21192000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 3747000000.0 }, "sources": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "value_sources": { "revenue": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "cost_of_revenue": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "operating_income": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "interest_expense": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "pretax_income": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "income_tax": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "net_income": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "operating_lease_cost": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 181519000000.0, "cost_of_revenue": 87463000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 23852000000.0, "interest_expense": 800000000.0, "pretax_income": 39834000000.0, "income_tax": 9560000000.0, "net_income_incl_nci": null, "net_income": 30255000000.0, "net_income_common": null, "eps_basic": 2.82, "eps_diluted": 2.78, "shares_basic": 10743000000.0, "shares_diluted": 10874000000.0, "dps_declared": null, "operating_lease_cost": 3917000000.0 }, "sources": [ "10-Q:0001018724-26-000014" ], "value_sources": { "revenue": [ "10-Q:0001018724-26-000014" ], "cost_of_revenue": [ "10-Q:0001018724-26-000014" ], "operating_income": [ "10-Q:0001018724-26-000014" ], "interest_expense": [ "10-Q:0001018724-26-000014" ], "pretax_income": [ "10-Q:0001018724-26-000014" ], "income_tax": [ "10-Q:0001018724-26-000014" ], "net_income": [ "10-Q:0001018724-26-000014" ], "eps_basic": [ "10-Q:0001018724-26-000014" ], "eps_diluted": [ "10-Q:0001018724-26-000014" ], "shares_basic": [ "10-Q:0001018724-26-000014" ], "shares_diluted": [ "10-Q:0001018724-26-000014" ], "operating_lease_cost": [ "10-Q:0001018724-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 200606000000.0, "cost_of_revenue": 95778000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 27461000000.0, "interest_expense": 1314000000.0, "pretax_income": 80857000000.0, "income_tax": 18199000000.0, "net_income_incl_nci": null, "net_income": 62647000000.0, "net_income_common": null, "eps_basic": 5.82, "eps_diluted": 5.75, "shares_basic": 10769000000.0, "shares_diluted": 10903000000.0, "dps_declared": null, "operating_lease_cost": 4118000000.0 }, "sources": [ "10-Q:0001018724-26-000026" ], "value_sources": { "revenue": [ "10-Q:0001018724-26-000026" ], "cost_of_revenue": [ "10-Q:0001018724-26-000026" ], "operating_income": [ "10-Q:0001018724-26-000026" ], "interest_expense": [ "10-Q:0001018724-26-000026" ], "pretax_income": [ "10-Q:0001018724-26-000026" ], "income_tax": [ "10-Q:0001018724-26-000026" ], "net_income": [ "10-Q:0001018724-26-000026" ], "eps_basic": [ "10-Q:0001018724-26-000026" ], "eps_diluted": [ "10-Q:0001018724-26-000026" ], "shares_basic": [ "10-Q:0001018724-26-000026" ], "shares_diluted": [ "10-Q:0001018724-26-000026" ], "operating_lease_cost": [ "10-Q:0001018724-26-000026" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 386064000000.0, "cost_of_revenue": 233307000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 22899000000.0, "interest_expense": 1647000000.0, "pretax_income": 24178000000.0, "income_tax": 2863000000.0, "net_income_incl_nci": null, "net_income": 21331000000.0, "net_income_common": null, "eps_basic": 2.13, "eps_diluted": 2.09, "shares_basic": 10005000000.0, "shares_diluted": 10198000000.0, "dps_declared": null, "operating_lease_cost": 5019000000.0 }, "sources": [ "10-K:0001018724-23-000004" ], "value_sources": { "revenue": [ "10-K:0001018724-23-000004" ], "cost_of_revenue": [ "10-K:0001018724-23-000004" ], "operating_income": [ "10-K:0001018724-23-000004" ], "interest_expense": [ "10-K:0001018724-23-000004" ], "pretax_income": [ "10-K:0001018724-23-000004" ], "income_tax": [ "10-K:0001018724-23-000004" ], "net_income": [ "10-K:0001018724-23-000004" ], "eps_basic": [ "10-K:0001018724-23-000004" ], "eps_diluted": [ "10-K:0001018724-23-000004" ], "shares_basic": [ "10-K:0001018724-23-000004" ], "shares_diluted": [ "10-K:0001018724-23-000004" ], "operating_lease_cost": [ "10-K:0001018724-23-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 469822000000.0, "cost_of_revenue": 272344000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 24879000000.0, "interest_expense": 1809000000.0, "pretax_income": 38151000000.0, "income_tax": 4791000000.0, "net_income_incl_nci": null, "net_income": 33364000000.0, "net_income_common": null, "eps_basic": 3.3, "eps_diluted": 3.24, "shares_basic": 10117000000.0, "shares_diluted": 10296000000.0, "dps_declared": null, "operating_lease_cost": 7199000000.0 }, "sources": [ "10-K:0001018724-24-000008" ], "value_sources": { "revenue": [ "10-K:0001018724-24-000008" ], "cost_of_revenue": [ "10-K:0001018724-24-000008" ], "operating_income": [ "10-K:0001018724-24-000008" ], "interest_expense": [ "10-K:0001018724-24-000008" ], "pretax_income": [ "10-K:0001018724-24-000008" ], "income_tax": [ "10-K:0001018724-24-000008" ], "net_income": [ "10-K:0001018724-24-000008" ], "eps_basic": [ "10-K:0001018724-24-000008" ], "eps_diluted": [ "10-K:0001018724-24-000008" ], "shares_basic": [ "10-K:0001018724-24-000008" ], "shares_diluted": [ "10-K:0001018724-24-000008" ], "operating_lease_cost": [ "10-K:0001018724-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 513983000000.0, "cost_of_revenue": 288831000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 12248000000.0, "interest_expense": 2367000000.0, "pretax_income": -5936000000.0, "income_tax": -3217000000.0, "net_income_incl_nci": null, "net_income": -2722000000.0, "net_income_common": null, "eps_basic": -0.27, "eps_diluted": -0.27, "shares_basic": 10189000000.0, "shares_diluted": 10189000000.0, "dps_declared": null, "operating_lease_cost": 8847000000.0 }, "sources": [ "10-K:0001018724-25-000004" ], "value_sources": { "revenue": [ "10-K:0001018724-25-000004" ], "cost_of_revenue": [ "10-K:0001018724-25-000004" ], "operating_income": [ "10-K:0001018724-25-000004" ], "interest_expense": [ "10-K:0001018724-25-000004" ], "pretax_income": [ "10-K:0001018724-25-000004" ], "income_tax": [ "10-K:0001018724-25-000004" ], "net_income": [ "10-K:0001018724-25-000004" ], "eps_basic": [ "10-K:0001018724-25-000004" ], "eps_diluted": [ "10-K:0001018724-25-000004" ], "shares_basic": [ "10-K:0001018724-25-000004" ], "shares_diluted": [ "10-K:0001018724-25-000004" ], "operating_lease_cost": [ "10-K:0001018724-25-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 574785000000.0, "cost_of_revenue": 304739000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 36852000000.0, "interest_expense": 3182000000.0, "pretax_income": 37557000000.0, "income_tax": 7120000000.0, "net_income_incl_nci": null, "net_income": 30425000000.0, "net_income_common": null, "eps_basic": 2.95, "eps_diluted": 2.9, "shares_basic": 10304000000.0, "shares_diluted": 10492000000.0, "dps_declared": null, "operating_lease_cost": 10550000000.0 }, "sources": [ "10-K:0001018724-26-000004" ], "value_sources": { "revenue": [ "10-K:0001018724-26-000004" ], "cost_of_revenue": [ "10-K:0001018724-26-000004" ], "operating_income": [ "10-K:0001018724-26-000004" ], "interest_expense": [ "10-K:0001018724-26-000004" ], "pretax_income": [ "10-K:0001018724-26-000004" ], "income_tax": [ "10-K:0001018724-26-000004" ], "net_income": [ "10-K:0001018724-26-000004" ], "eps_basic": [ "10-K:0001018724-26-000004" ], "eps_diluted": [ "10-K:0001018724-26-000004" ], "shares_basic": [ "10-K:0001018724-26-000004" ], "shares_diluted": [ "10-K:0001018724-26-000004" ], "operating_lease_cost": [ "10-K:0001018724-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 637959000000.0, "cost_of_revenue": 326288000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 68593000000.0, "interest_expense": 2406000000.0, "pretax_income": 68614000000.0, "income_tax": 9265000000.0, "net_income_incl_nci": null, "net_income": 59248000000.0, "net_income_common": null, "eps_basic": 5.66, "eps_diluted": 5.53, "shares_basic": 10473000000.0, "shares_diluted": 10721000000.0, "dps_declared": null, "operating_lease_cost": 11961000000.0 }, "sources": [ "10-K:0001018724-26-000004" ], "value_sources": { "revenue": [ "10-K:0001018724-26-000004" ], "cost_of_revenue": [ "10-K:0001018724-26-000004" ], "operating_income": [ "10-K:0001018724-26-000004" ], "interest_expense": [ "10-K:0001018724-26-000004" ], "pretax_income": [ "10-K:0001018724-26-000004" ], "income_tax": [ "10-K:0001018724-26-000004" ], "net_income": [ "10-K:0001018724-26-000004" ], "eps_basic": [ "10-K:0001018724-26-000004" ], "eps_diluted": [ "10-K:0001018724-26-000004" ], "shares_basic": [ "10-K:0001018724-26-000004" ], "shares_diluted": [ "10-K:0001018724-26-000004" ], "operating_lease_cost": [ "10-K:0001018724-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 716924000000.0, "cost_of_revenue": 356414000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 79975000000.0, "interest_expense": 2274000000.0, "pretax_income": 97311000000.0, "income_tax": 19087000000.0, "net_income_incl_nci": null, "net_income": 77670000000.0, "net_income_common": null, "eps_basic": 7.29, "eps_diluted": 7.17, "shares_basic": 10656000000.0, "shares_diluted": 10827000000.0, "dps_declared": null, "operating_lease_cost": 14006000000.0 }, "sources": [ "10-K:0001018724-26-000004" ], "value_sources": { "revenue": [ "10-K:0001018724-26-000004" ], "cost_of_revenue": [ "10-K:0001018724-26-000004" ], "operating_income": [ "10-K:0001018724-26-000004" ], "interest_expense": [ "10-K:0001018724-26-000004" ], "pretax_income": [ "10-K:0001018724-26-000004" ], "income_tax": [ "10-K:0001018724-26-000004" ], "net_income": [ "10-K:0001018724-26-000004" ], "eps_basic": [ "10-K:0001018724-26-000004" ], "eps_diluted": [ "10-K:0001018724-26-000004" ], "shares_basic": [ "10-K:0001018724-26-000004" ], "shares_diluted": [ "10-K:0001018724-26-000004" ], "operating_lease_cost": [ "10-K:0001018724-26-000004" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 27201000000.0, "short_term_investments": 22091000000.0, "receivables": 17836000000.0, "inventory": 18857000000.0, "current_assets": 85985000000.0, "ppe_net": 77779000000.0, "goodwill": 14739000000.0, "intangibles": null, "total_assets": 221238000000.0, "accounts_payable": 40056000000.0, "short_term_borrowings": null, "debt_current": 1311000000.0, "current_liabilities": 79711000000.0, "long_term_debt": 23437000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 65272000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 221238000000.0, "shares_outstanding": 499000000.0, "retained_earnings": 33755000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 27084000000.0, "operating_lease_liability_current": 3279000000.0, "operating_lease_liability_noncurrent": 23805000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": null, "operating_lease_payments_total": 33654000000.0, "operating_lease_imputed_interest": 6570000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-20-000010" ], "value_sources": { "cash": [ "10-Q:0001018724-20-000010" ], "short_term_investments": [ "10-Q:0001018724-20-000010" ], "receivables": [ "10-Q:0001018724-20-000010" ], "inventory": [ "10-Q:0001018724-20-000010" ], "current_assets": [ "10-Q:0001018724-20-000010" ], "ppe_net": [ "10-Q:0001018724-20-000010" ], "goodwill": [ "10-Q:0001018724-20-000010" ], "total_assets": [ "10-Q:0001018724-20-000010" ], "accounts_payable": [ "10-Q:0001018724-20-000010" ], "debt_current": [ "10-Q:0001018724-20-000010" ], "current_liabilities": [ "10-Q:0001018724-20-000010" ], "long_term_debt": [ "10-Q:0001018724-20-000010" ], "equity_parent": [ "10-Q:0001018724-20-000010" ], "liabilities_and_equity": [ "10-Q:0001018724-20-000010" ], "shares_outstanding": [ "10-Q:0001018724-20-000010" ], "retained_earnings": [ "10-Q:0001018724-20-000010" ], "preferred_stock": [ "10-Q:0001018724-20-000010" ], "operating_lease_liability": [ "10-Q:0001018724-20-000010" ], "operating_lease_liability_current": [ "10-Q:0001018724-20-000010" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-20-000010" ], "operating_lease_discount_rate": [ "10-Q:0001018724-20-000010" ], "operating_lease_payments_total": [ "10-Q:0001018724-20-000010" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-20-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 37466000000.0, "short_term_investments": 33925000000.0, "receivables": 19918000000.0, "inventory": 19599000000.0, "current_assets": 110908000000.0, "ppe_net": 86517000000.0, "goodwill": 14751000000.0, "intangibles": null, "total_assets": 258314000000.0, "accounts_payable": 51036000000.0, "short_term_borrowings": null, "debt_current": 1154000000.0, "current_liabilities": 93896000000.0, "long_term_debt": 33128000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 73728000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 258314000000.0, "shares_outstanding": 501000000.0, "retained_earnings": 38998000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 29599000000.0, "operating_lease_liability_current": 3530000000.0, "operating_lease_liability_noncurrent": 26069000000.0, "operating_lease_discount_rate": 0.029, "operating_lease_payments_y1": null, "operating_lease_payments_total": 36048000000.0, "operating_lease_imputed_interest": 6449000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-20-000021" ], "value_sources": { "cash": [ "10-Q:0001018724-20-000021" ], "short_term_investments": [ "10-Q:0001018724-20-000021" ], "receivables": [ "10-Q:0001018724-20-000021" ], "inventory": [ "10-Q:0001018724-20-000021" ], "current_assets": [ "10-Q:0001018724-20-000021" ], "ppe_net": [ "10-Q:0001018724-20-000021" ], "goodwill": [ "10-Q:0001018724-20-000021" ], "total_assets": [ "10-Q:0001018724-20-000021" ], "accounts_payable": [ "10-Q:0001018724-20-000021" ], "debt_current": [ "10-Q:0001018724-20-000021" ], "current_liabilities": [ "10-Q:0001018724-20-000021" ], "long_term_debt": [ "10-Q:0001018724-20-000021" ], "equity_parent": [ "10-Q:0001018724-20-000021" ], "liabilities_and_equity": [ "10-Q:0001018724-20-000021" ], "shares_outstanding": [ "10-Q:0001018724-20-000021" ], "retained_earnings": [ "10-Q:0001018724-20-000021" ], "preferred_stock": [ "10-Q:0001018724-20-000021" ], "operating_lease_liability": [ "10-Q:0001018724-20-000021" ], "operating_lease_liability_current": [ "10-Q:0001018724-20-000021" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-20-000021" ], "operating_lease_discount_rate": [ "10-Q:0001018724-20-000021" ], "operating_lease_payments_total": [ "10-Q:0001018724-20-000021" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-20-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 29930000000.0, "short_term_investments": 38472000000.0, "receivables": 20832000000.0, "inventory": 23735000000.0, "current_assets": 112969000000.0, "ppe_net": 99981000000.0, "goodwill": 14960000000.0, "intangibles": null, "total_assets": 282179000000.0, "accounts_payable": 58334000000.0, "short_term_borrowings": null, "debt_current": 155000000.0, "current_liabilities": 101912000000.0, "long_term_debt": 32929000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 82775000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 282179000000.0, "shares_outstanding": 502000000.0, "retained_earnings": 45329000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 35255000000.0, "operating_lease_liability_current": 4156000000.0, "operating_lease_liability_noncurrent": 31099000000.0, "operating_lease_discount_rate": 0.026, "operating_lease_payments_y1": 5032000000.0, "operating_lease_payments_total": 42014000000.0, "operating_lease_imputed_interest": 6759000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-20-000030" ], "value_sources": { "cash": [ "10-Q:0001018724-20-000030" ], "short_term_investments": [ "10-Q:0001018724-20-000030" ], "receivables": [ "10-Q:0001018724-20-000030" ], "inventory": [ "10-Q:0001018724-20-000030" ], "current_assets": [ "10-Q:0001018724-20-000030" ], "ppe_net": [ "10-Q:0001018724-20-000030" ], "goodwill": [ "10-Q:0001018724-20-000030" ], "total_assets": [ "10-Q:0001018724-20-000030" ], "accounts_payable": [ "10-Q:0001018724-20-000030" ], "debt_current": [ "10-Q:0001018724-20-000030" ], "current_liabilities": [ "10-Q:0001018724-20-000030" ], "long_term_debt": [ "10-Q:0001018724-20-000030" ], "equity_parent": [ "10-Q:0001018724-20-000030" ], "liabilities_and_equity": [ "10-Q:0001018724-20-000030" ], "shares_outstanding": [ "10-Q:0001018724-20-000030" ], "retained_earnings": [ "10-Q:0001018724-20-000030" ], "preferred_stock": [ "10-Q:0001018724-20-000030" ], "operating_lease_liability": [ "10-Q:0001018724-20-000030" ], "operating_lease_liability_current": [ "10-Q:0001018724-20-000030" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-20-000030" ], "operating_lease_discount_rate": [ "10-Q:0001018724-20-000030" ], "operating_lease_payments_y1": [ "10-Q:0001018724-20-000030" ], "operating_lease_payments_total": [ "10-Q:0001018724-20-000030" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-20-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 42122000000.0, "short_term_investments": 42274000000.0, "receivables": 24542000000.0, "inventory": 23795000000.0, "current_assets": 132733000000.0, "ppe_net": 113114000000.0, "goodwill": 15017000000.0, "intangibles": 4981000000.0, "total_assets": 321195000000.0, "accounts_payable": 72539000000.0, "short_term_borrowings": null, "debt_current": 1155000000.0, "current_liabilities": 126385000000.0, "long_term_debt": 31816000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 93404000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 321195000000.0, "shares_outstanding": 503000000.0, "retained_earnings": 52551000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 39099000000.0, "operating_lease_liability_current": 4586000000.0, "operating_lease_liability_noncurrent": 34513000000.0, "operating_lease_discount_rate": 0.025, "operating_lease_payments_y1": 5600000000.0, "operating_lease_payments_total": 44833000000.0, "operating_lease_imputed_interest": 5734000000.0, "debt_maturity_y1": 1156000000.0, "debt_maturity_y2": 1629000000.0, "debt_maturity_y3": 2283000000.0, "debt_maturity_y4": 3355000000.0, "debt_maturity_y5": 2251000000.0, "debt_maturity_after_y5": 22500000000.0 }, "sources": [ "10-K:0001018724-21-000004", "10-K:0001018724-22-000005" ], "value_sources": { "cash": [ "10-K:0001018724-22-000005" ], "short_term_investments": [ "10-K:0001018724-22-000005" ], "receivables": [ "10-K:0001018724-22-000005" ], "inventory": [ "10-K:0001018724-22-000005" ], "current_assets": [ "10-K:0001018724-22-000005" ], "ppe_net": [ "10-K:0001018724-22-000005" ], "goodwill": [ "10-K:0001018724-22-000005" ], "intangibles": [ "10-K:0001018724-22-000005" ], "total_assets": [ "10-K:0001018724-22-000005" ], "accounts_payable": [ "10-K:0001018724-22-000005" ], "debt_current": [ "10-K:0001018724-22-000005" ], "current_liabilities": [ "10-K:0001018724-22-000005" ], "long_term_debt": [ "10-K:0001018724-22-000005" ], "equity_parent": [ "10-K:0001018724-22-000005" ], "liabilities_and_equity": [ "10-K:0001018724-22-000005" ], "shares_outstanding": [ "10-K:0001018724-22-000005" ], "retained_earnings": [ "10-K:0001018724-22-000005" ], "preferred_stock": [ "10-K:0001018724-22-000005" ], "operating_lease_liability": [ "10-K:0001018724-22-000005" ], "operating_lease_liability_current": [ "10-K:0001018724-22-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0001018724-22-000005" ], "operating_lease_discount_rate": [ "10-K:0001018724-22-000005" ], "operating_lease_payments_y1": [ "10-K:0001018724-21-000004" ], "operating_lease_payments_total": [ "10-K:0001018724-22-000005" ], "operating_lease_imputed_interest": [ "10-K:0001018724-22-000005" ], "debt_maturity_y1": [ "10-K:0001018724-21-000004" ], "debt_maturity_y2": [ "10-K:0001018724-21-000004" ], "debt_maturity_y3": [ "10-K:0001018724-21-000004" ], "debt_maturity_y4": [ "10-K:0001018724-21-000004" ], "debt_maturity_y5": [ "10-K:0001018724-21-000004" ], "debt_maturity_after_y5": [ "10-K:0001018724-21-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 33834000000.0, "short_term_investments": 39436000000.0, "receivables": 24289000000.0, "inventory": 23849000000.0, "current_assets": 121408000000.0, "ppe_net": 121461000000.0, "goodwill": 15220000000.0, "intangibles": null, "total_assets": 323077000000.0, "accounts_payable": 63926000000.0, "short_term_borrowings": null, "debt_current": 1156000000.0, "current_liabilities": 115404000000.0, "long_term_debt": 31868000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 103320000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 323077000000.0, "shares_outstanding": 504000000.0, "retained_earnings": 60658000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 40978000000.0, "operating_lease_liability_current": 4841000000.0, "operating_lease_liability_noncurrent": 36137000000.0, "operating_lease_discount_rate": 0.024, "operating_lease_payments_y1": 5507000000.0, "operating_lease_payments_total": 46762000000.0, "operating_lease_imputed_interest": 5784000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-21-000010" ], "value_sources": { "cash": [ "10-Q:0001018724-21-000010" ], "short_term_investments": [ "10-Q:0001018724-21-000010" ], "receivables": [ "10-Q:0001018724-21-000010" ], "inventory": [ "10-Q:0001018724-21-000010" ], "current_assets": [ "10-Q:0001018724-21-000010" ], "ppe_net": [ "10-Q:0001018724-21-000010" ], "goodwill": [ "10-Q:0001018724-21-000010" ], "total_assets": [ "10-Q:0001018724-21-000010" ], "accounts_payable": [ "10-Q:0001018724-21-000010" ], "debt_current": [ "10-Q:0001018724-21-000010" ], "current_liabilities": [ "10-Q:0001018724-21-000010" ], "long_term_debt": [ "10-Q:0001018724-21-000010" ], "equity_parent": [ "10-Q:0001018724-21-000010" ], "liabilities_and_equity": [ "10-Q:0001018724-21-000010" ], "shares_outstanding": [ "10-Q:0001018724-21-000010" ], "retained_earnings": [ "10-Q:0001018724-21-000010" ], "preferred_stock": [ "10-Q:0001018724-21-000010" ], "operating_lease_liability": [ "10-Q:0001018724-21-000010" ], "operating_lease_liability_current": [ "10-Q:0001018724-21-000010" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-21-000010" ], "operating_lease_discount_rate": [ "10-Q:0001018724-21-000010" ], "operating_lease_payments_y1": [ "10-Q:0001018724-21-000010" ], "operating_lease_payments_total": [ "10-Q:0001018724-21-000010" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-21-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 40380000000.0, "short_term_investments": 49514000000.0, "receivables": 26835000000.0, "inventory": 24119000000.0, "current_assets": 140848000000.0, "ppe_net": 133502000000.0, "goodwill": 15350000000.0, "intangibles": null, "total_assets": 360319000000.0, "accounts_payable": 66090000000.0, "short_term_borrowings": null, "debt_current": 1158000000.0, "current_liabilities": 117792000000.0, "long_term_debt": 50279000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 114803000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 360319000000.0, "shares_outstanding": 506000000.0, "retained_earnings": 68436000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 45283000000.0, "operating_lease_liability_current": 5214000000.0, "operating_lease_liability_noncurrent": 40069000000.0, "operating_lease_discount_rate": 0.024, "operating_lease_payments_y1": 6132000000.0, "operating_lease_payments_total": 51702000000.0, "operating_lease_imputed_interest": 6419000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-21-000020" ], "value_sources": { "cash": [ "10-Q:0001018724-21-000020" ], "short_term_investments": [ "10-Q:0001018724-21-000020" ], "receivables": [ "10-Q:0001018724-21-000020" ], "inventory": [ "10-Q:0001018724-21-000020" ], "current_assets": [ "10-Q:0001018724-21-000020" ], "ppe_net": [ "10-Q:0001018724-21-000020" ], "goodwill": [ "10-Q:0001018724-21-000020" ], "total_assets": [ "10-Q:0001018724-21-000020" ], "accounts_payable": [ "10-Q:0001018724-21-000020" ], "debt_current": [ "10-Q:0001018724-21-000020" ], "current_liabilities": [ "10-Q:0001018724-21-000020" ], "long_term_debt": [ "10-Q:0001018724-21-000020" ], "equity_parent": [ "10-Q:0001018724-21-000020" ], "liabilities_and_equity": [ "10-Q:0001018724-21-000020" ], "shares_outstanding": [ "10-Q:0001018724-21-000020" ], "retained_earnings": [ "10-Q:0001018724-21-000020" ], "preferred_stock": [ "10-Q:0001018724-21-000020" ], "operating_lease_liability": [ "10-Q:0001018724-21-000020" ], "operating_lease_liability_current": [ "10-Q:0001018724-21-000020" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-21-000020" ], "operating_lease_discount_rate": [ "10-Q:0001018724-21-000020" ], "operating_lease_payments_y1": [ "10-Q:0001018724-21-000020" ], "operating_lease_payments_total": [ "10-Q:0001018724-21-000020" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-21-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 29944000000.0, "short_term_investments": 49044000000.0, "receivables": 28610000000.0, "inventory": 30933000000.0, "current_assets": 138531000000.0, "ppe_net": 147152000000.0, "goodwill": 15345000000.0, "intangibles": null, "total_assets": 382406000000.0, "accounts_payable": 71474000000.0, "short_term_borrowings": null, "debt_current": 1000000000.0, "current_liabilities": 123994000000.0, "long_term_debt": 50055000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 120564000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 382406000000.0, "shares_outstanding": 507000000.0, "retained_earnings": 71592000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 53954000000.0, "operating_lease_liability_current": 5913000000.0, "operating_lease_liability_noncurrent": 48041000000.0, "operating_lease_discount_rate": 0.023, "operating_lease_payments_y1": 7026000000.0, "operating_lease_payments_total": 61591000000.0, "operating_lease_imputed_interest": 7637000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-21-000028" ], "value_sources": { "cash": [ "10-Q:0001018724-21-000028" ], "short_term_investments": [ "10-Q:0001018724-21-000028" ], "receivables": [ "10-Q:0001018724-21-000028" ], "inventory": [ "10-Q:0001018724-21-000028" ], "current_assets": [ "10-Q:0001018724-21-000028" ], "ppe_net": [ "10-Q:0001018724-21-000028" ], "goodwill": [ "10-Q:0001018724-21-000028" ], "total_assets": [ "10-Q:0001018724-21-000028" ], "accounts_payable": [ "10-Q:0001018724-21-000028" ], "debt_current": [ "10-Q:0001018724-21-000028" ], "current_liabilities": [ "10-Q:0001018724-21-000028" ], "long_term_debt": [ "10-Q:0001018724-21-000028" ], "equity_parent": [ "10-Q:0001018724-21-000028" ], "liabilities_and_equity": [ "10-Q:0001018724-21-000028" ], "shares_outstanding": [ "10-Q:0001018724-21-000028" ], "retained_earnings": [ "10-Q:0001018724-21-000028" ], "preferred_stock": [ "10-Q:0001018724-21-000028" ], "operating_lease_liability": [ "10-Q:0001018724-21-000028" ], "operating_lease_liability_current": [ "10-Q:0001018724-21-000028" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-21-000028" ], "operating_lease_discount_rate": [ "10-Q:0001018724-21-000028" ], "operating_lease_payments_y1": [ "10-Q:0001018724-21-000028" ], "operating_lease_payments_total": [ "10-Q:0001018724-21-000028" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 36220000000.0, "short_term_investments": 59829000000.0, "receivables": 32891000000.0, "inventory": 32640000000.0, "current_assets": 161580000000.0, "ppe_net": 160281000000.0, "goodwill": 15371000000.0, "intangibles": 5107000000.0, "total_assets": 420549000000.0, "accounts_payable": 78664000000.0, "short_term_borrowings": 318000000.0, "debt_current": 1491000000.0, "current_liabilities": 142266000000.0, "long_term_debt": 48744000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 138245000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 420549000000.0, "shares_outstanding": 10175000000.0, "retained_earnings": 85915000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 58330000000.0, "operating_lease_liability_current": 6349000000.0, "operating_lease_liability_noncurrent": 51981000000.0, "operating_lease_discount_rate": 0.022, "operating_lease_payments_y1": 7838000000.0, "operating_lease_payments_total": 66269000000.0, "operating_lease_imputed_interest": 7939000000.0, "debt_maturity_y1": 1493000000.0, "debt_maturity_y2": 3560000000.0, "debt_maturity_y3": 5750000000.0, "debt_maturity_y4": 2250000000.0, "debt_maturity_y5": 2750000000.0, "debt_maturity_after_y5": 34750000000.0 }, "sources": [ "10-K:0001018724-22-000005", "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "value_sources": { "cash": [ "10-K:0001018724-23-000004" ], "short_term_investments": [ "10-K:0001018724-23-000004" ], "receivables": [ "10-K:0001018724-23-000004" ], "inventory": [ "10-K:0001018724-23-000004" ], "current_assets": [ "10-K:0001018724-23-000004" ], "ppe_net": [ "10-K:0001018724-23-000004" ], "goodwill": [ "10-K:0001018724-23-000004" ], "intangibles": [ "10-K:0001018724-23-000004" ], "total_assets": [ "10-K:0001018724-23-000004" ], "accounts_payable": [ "10-K:0001018724-23-000004" ], "short_term_borrowings": [ "10-Q:0001018724-22-000023" ], "debt_current": [ "10-K:0001018724-23-000004" ], "current_liabilities": [ "10-K:0001018724-23-000004" ], "long_term_debt": [ "10-K:0001018724-23-000004" ], "equity_parent": [ "10-K:0001018724-23-000004" ], "liabilities_and_equity": [ "10-K:0001018724-23-000004" ], "shares_outstanding": [ "10-K:0001018724-23-000004" ], "retained_earnings": [ "10-K:0001018724-23-000004" ], "preferred_stock": [ "10-K:0001018724-23-000004" ], "operating_lease_liability": [ "10-K:0001018724-23-000004" ], "operating_lease_liability_current": [ "10-K:0001018724-23-000004" ], "operating_lease_liability_noncurrent": [ "10-K:0001018724-23-000004" ], "operating_lease_discount_rate": [ "10-K:0001018724-23-000004" ], "operating_lease_payments_y1": [ "10-K:0001018724-22-000005" ], "operating_lease_payments_total": [ "10-K:0001018724-23-000004" ], "operating_lease_imputed_interest": [ "10-K:0001018724-23-000004" ], "debt_maturity_y1": [ "10-K:0001018724-22-000005" ], "debt_maturity_y2": [ "10-K:0001018724-22-000005" ], "debt_maturity_y3": [ "10-K:0001018724-22-000005" ], "debt_maturity_y4": [ "10-K:0001018724-22-000005" ], "debt_maturity_y5": [ "10-K:0001018724-22-000005" ], "debt_maturity_after_y5": [ "10-K:0001018724-22-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 36393000000.0, "short_term_investments": 29992000000.0, "receivables": 32504000000.0, "inventory": 34987000000.0, "current_assets": 133876000000.0, "ppe_net": 168468000000.0, "goodwill": 20229000000.0, "intangibles": null, "total_assets": 410767000000.0, "accounts_payable": 68547000000.0, "short_term_borrowings": null, "debt_current": 2681000000.0, "current_liabilities": 139508000000.0, "long_term_debt": 47556000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 134001000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 410767000000.0, "shares_outstanding": 509000000.0, "retained_earnings": 82071000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 58286000000.0, "operating_lease_liability_current": 6640000000.0, "operating_lease_liability_noncurrent": 51646000000.0, "operating_lease_discount_rate": 0.023, "operating_lease_payments_y1": 7429000000.0, "operating_lease_payments_total": 66144000000.0, "operating_lease_imputed_interest": 7858000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-22-000013" ], "value_sources": { "cash": [ "10-Q:0001018724-22-000013" ], "short_term_investments": [ "10-Q:0001018724-22-000013" ], "receivables": [ "10-Q:0001018724-22-000013" ], "inventory": [ "10-Q:0001018724-22-000013" ], "current_assets": [ "10-Q:0001018724-22-000013" ], "ppe_net": [ "10-Q:0001018724-22-000013" ], "goodwill": [ "10-Q:0001018724-22-000013" ], "total_assets": [ "10-Q:0001018724-22-000013" ], "accounts_payable": [ "10-Q:0001018724-22-000013" ], "debt_current": [ "10-Q:0001018724-22-000013" ], "current_liabilities": [ "10-Q:0001018724-22-000013" ], "long_term_debt": [ "10-Q:0001018724-22-000013" ], "equity_parent": [ "10-Q:0001018724-22-000013" ], "liabilities_and_equity": [ "10-Q:0001018724-22-000013" ], "shares_outstanding": [ "10-Q:0001018724-22-000013" ], "retained_earnings": [ "10-Q:0001018724-22-000013" ], "preferred_stock": [ "10-Q:0001018724-22-000013" ], "operating_lease_liability": [ "10-Q:0001018724-22-000013" ], "operating_lease_liability_current": [ "10-Q:0001018724-22-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-22-000013" ], "operating_lease_discount_rate": [ "10-Q:0001018724-22-000013" ], "operating_lease_payments_y1": [ "10-Q:0001018724-22-000013" ], "operating_lease_payments_total": [ "10-Q:0001018724-22-000013" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 37478000000.0, "short_term_investments": 23232000000.0, "receivables": 34804000000.0, "inventory": 38153000000.0, "current_assets": 133667000000.0, "ppe_net": 173706000000.0, "goodwill": 20195000000.0, "intangibles": null, "total_assets": 419728000000.0, "accounts_payable": 71219000000.0, "short_term_borrowings": 235000000.0, "debt_current": 4998000000.0, "current_liabilities": 140291000000.0, "long_term_debt": 58053000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 131402000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 419728000000.0, "shares_outstanding": 10183000000.0, "retained_earnings": 80043000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 60606000000.0, "operating_lease_liability_current": 6707000000.0, "operating_lease_liability_noncurrent": 53899000000.0, "operating_lease_discount_rate": 0.024, "operating_lease_payments_y1": 7856000000.0, "operating_lease_payments_total": 69341000000.0, "operating_lease_imputed_interest": 8735000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-22-000019" ], "value_sources": { "cash": [ "10-Q:0001018724-22-000019" ], "short_term_investments": [ "10-Q:0001018724-22-000019" ], "receivables": [ "10-Q:0001018724-22-000019" ], "inventory": [ "10-Q:0001018724-22-000019" ], "current_assets": [ "10-Q:0001018724-22-000019" ], "ppe_net": [ "10-Q:0001018724-22-000019" ], "goodwill": [ "10-Q:0001018724-22-000019" ], "total_assets": [ "10-Q:0001018724-22-000019" ], "accounts_payable": [ "10-Q:0001018724-22-000019" ], "short_term_borrowings": [ "10-Q:0001018724-22-000019" ], "debt_current": [ "10-Q:0001018724-22-000019" ], "current_liabilities": [ "10-Q:0001018724-22-000019" ], "long_term_debt": [ "10-Q:0001018724-22-000019" ], "equity_parent": [ "10-Q:0001018724-22-000019" ], "liabilities_and_equity": [ "10-Q:0001018724-22-000019" ], "shares_outstanding": [ "10-Q:0001018724-22-000019" ], "retained_earnings": [ "10-Q:0001018724-22-000019" ], "preferred_stock": [ "10-Q:0001018724-22-000019" ], "operating_lease_liability": [ "10-Q:0001018724-22-000019" ], "operating_lease_liability_current": [ "10-Q:0001018724-22-000019" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-22-000019" ], "operating_lease_discount_rate": [ "10-Q:0001018724-22-000019" ], "operating_lease_payments_y1": [ "10-Q:0001018724-22-000019" ], "operating_lease_payments_total": [ "10-Q:0001018724-22-000019" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 34947000000.0, "short_term_investments": 23715000000.0, "receivables": 36154000000.0, "inventory": 36647000000.0, "current_assets": 131463000000.0, "ppe_net": 177195000000.0, "goodwill": 20168000000.0, "intangibles": null, "total_assets": 428362000000.0, "accounts_payable": 67760000000.0, "short_term_borrowings": 1100000000.0, "debt_current": 4247000000.0, "current_liabilities": 140363000000.0, "long_term_debt": 58919000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 137489000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 428362000000.0, "shares_outstanding": 10198000000.0, "retained_earnings": 82915000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 64783000000.0, "operating_lease_liability_current": 7046000000.0, "operating_lease_liability_noncurrent": 57737000000.0, "operating_lease_discount_rate": 0.026, "operating_lease_payments_y1": 8380000000.0, "operating_lease_payments_total": 75495000000.0, "operating_lease_imputed_interest": 10712000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-22-000023" ], "value_sources": { "cash": [ "10-Q:0001018724-22-000023" ], "short_term_investments": [ "10-Q:0001018724-22-000023" ], "receivables": [ "10-Q:0001018724-22-000023" ], "inventory": [ "10-Q:0001018724-22-000023" ], "current_assets": [ "10-Q:0001018724-22-000023" ], "ppe_net": [ "10-Q:0001018724-22-000023" ], "goodwill": [ "10-Q:0001018724-22-000023" ], "total_assets": [ "10-Q:0001018724-22-000023" ], "accounts_payable": [ "10-Q:0001018724-22-000023" ], "short_term_borrowings": [ "10-Q:0001018724-22-000023" ], "debt_current": [ "10-Q:0001018724-22-000023" ], "current_liabilities": [ "10-Q:0001018724-22-000023" ], "long_term_debt": [ "10-Q:0001018724-22-000023" ], "equity_parent": [ "10-Q:0001018724-22-000023" ], "liabilities_and_equity": [ "10-Q:0001018724-22-000023" ], "shares_outstanding": [ "10-Q:0001018724-22-000023" ], "retained_earnings": [ "10-Q:0001018724-22-000023" ], "preferred_stock": [ "10-Q:0001018724-22-000023" ], "operating_lease_liability": [ "10-Q:0001018724-22-000023" ], "operating_lease_liability_current": [ "10-Q:0001018724-22-000023" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-22-000023" ], "operating_lease_discount_rate": [ "10-Q:0001018724-22-000023" ], "operating_lease_payments_y1": [ "10-Q:0001018724-22-000023" ], "operating_lease_payments_total": [ "10-Q:0001018724-22-000023" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-22-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 53888000000.0, "short_term_investments": 16138000000.0, "receivables": 42360000000.0, "inventory": 34405000000.0, "current_assets": 146791000000.0, "ppe_net": 186715000000.0, "goodwill": 20288000000.0, "intangibles": 6097000000.0, "total_assets": 462675000000.0, "accounts_payable": 79600000000.0, "short_term_borrowings": 1200000000.0, "debt_current": 2999000000.0, "current_liabilities": 155393000000.0, "long_term_debt": 67150000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 146043000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 462675000000.0, "shares_outstanding": 10242000000.0, "retained_earnings": 83193000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 69040000000.0, "operating_lease_liability_current": 7458000000.0, "operating_lease_liability_noncurrent": 61582000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 9574000000.0, "operating_lease_payments_total": 81273000000.0, "operating_lease_imputed_interest": 12233000000.0, "debt_maturity_y1": 3000000000.0, "debt_maturity_y2": 8500000000.0, "debt_maturity_y3": 5249000000.0, "debt_maturity_y4": 3543000000.0, "debt_maturity_y5": 8750000000.0, "debt_maturity_after_y5": 41500000000.0 }, "sources": [ "10-K:0001018724-23-000004", "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "value_sources": { "cash": [ "10-K:0001018724-24-000008" ], "short_term_investments": [ "10-K:0001018724-24-000008" ], "receivables": [ "10-K:0001018724-24-000008" ], "inventory": [ "10-K:0001018724-24-000008" ], "current_assets": [ "10-K:0001018724-24-000008" ], "ppe_net": [ "10-K:0001018724-24-000008" ], "goodwill": [ "10-K:0001018724-24-000008" ], "intangibles": [ "10-K:0001018724-24-000008" ], "total_assets": [ "10-K:0001018724-24-000008" ], "accounts_payable": [ "10-K:0001018724-24-000008" ], "short_term_borrowings": [ "10-Q:0001018724-23-000018" ], "debt_current": [ "10-K:0001018724-24-000008" ], "current_liabilities": [ "10-K:0001018724-24-000008" ], "long_term_debt": [ "10-K:0001018724-24-000008" ], "equity_parent": [ "10-K:0001018724-24-000008" ], "liabilities_and_equity": [ "10-K:0001018724-24-000008" ], "shares_outstanding": [ "10-K:0001018724-24-000008" ], "retained_earnings": [ "10-K:0001018724-24-000008" ], "preferred_stock": [ "10-K:0001018724-24-000008" ], "operating_lease_liability": [ "10-K:0001018724-24-000008" ], "operating_lease_liability_current": [ "10-K:0001018724-24-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0001018724-24-000008" ], "operating_lease_discount_rate": [ "10-K:0001018724-24-000008" ], "operating_lease_payments_y1": [ "10-K:0001018724-23-000004" ], "operating_lease_payments_total": [ "10-K:0001018724-24-000008" ], "operating_lease_imputed_interest": [ "10-K:0001018724-24-000008" ], "debt_maturity_y1": [ "10-K:0001018724-23-000004" ], "debt_maturity_y2": [ "10-K:0001018724-23-000004" ], "debt_maturity_y3": [ "10-K:0001018724-23-000004" ], "debt_maturity_y4": [ "10-K:0001018724-23-000004" ], "debt_maturity_y5": [ "10-K:0001018724-23-000004" ], "debt_maturity_after_y5": [ "10-K:0001018724-23-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 49343000000.0, "short_term_investments": 15062000000.0, "receivables": 37646000000.0, "inventory": 34170000000.0, "current_assets": 136221000000.0, "ppe_net": 190754000000.0, "goodwill": 22749000000.0, "intangibles": null, "total_assets": 464378000000.0, "accounts_payable": 66907000000.0, "short_term_borrowings": 1100000000.0, "debt_current": 2000000000.0, "current_liabilities": 147570000000.0, "long_term_debt": 67084000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 154526000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 464378000000.0, "shares_outstanding": 10258000000.0, "retained_earnings": 86365000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 71248000000.0, "operating_lease_liability_current": 7752000000.0, "operating_lease_liability_noncurrent": 63496000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 9207000000.0, "operating_lease_payments_total": 84468000000.0, "operating_lease_imputed_interest": 13220000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-23-000008" ], "value_sources": { "cash": [ "10-Q:0001018724-23-000008" ], "short_term_investments": [ "10-Q:0001018724-23-000008" ], "receivables": [ "10-Q:0001018724-23-000008" ], "inventory": [ "10-Q:0001018724-23-000008" ], "current_assets": [ "10-Q:0001018724-23-000008" ], "ppe_net": [ "10-Q:0001018724-23-000008" ], "goodwill": [ "10-Q:0001018724-23-000008" ], "total_assets": [ "10-Q:0001018724-23-000008" ], "accounts_payable": [ "10-Q:0001018724-23-000008" ], "short_term_borrowings": [ "10-Q:0001018724-23-000008" ], "debt_current": [ "10-Q:0001018724-23-000008" ], "current_liabilities": [ "10-Q:0001018724-23-000008" ], "long_term_debt": [ "10-Q:0001018724-23-000008" ], "equity_parent": [ "10-Q:0001018724-23-000008" ], "liabilities_and_equity": [ "10-Q:0001018724-23-000008" ], "shares_outstanding": [ "10-Q:0001018724-23-000008" ], "retained_earnings": [ "10-Q:0001018724-23-000008" ], "preferred_stock": [ "10-Q:0001018724-23-000008" ], "operating_lease_liability": [ "10-Q:0001018724-23-000008" ], "operating_lease_liability_current": [ "10-Q:0001018724-23-000008" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-23-000008" ], "operating_lease_discount_rate": [ "10-Q:0001018724-23-000008" ], "operating_lease_payments_y1": [ "10-Q:0001018724-23-000008" ], "operating_lease_payments_total": [ "10-Q:0001018724-23-000008" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-23-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 49529000000.0, "short_term_investments": 14441000000.0, "receivables": 39925000000.0, "inventory": 36587000000.0, "current_assets": 140482000000.0, "ppe_net": 193784000000.0, "goodwill": 22785000000.0, "intangibles": null, "total_assets": 477607000000.0, "accounts_payable": 69481000000.0, "short_term_borrowings": 1100000000.0, "debt_current": 3997000000.0, "current_liabilities": 148238000000.0, "long_term_debt": 63092000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 168602000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 477607000000.0, "shares_outstanding": 10313000000.0, "retained_earnings": 93115000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 73370000000.0, "operating_lease_liability_current": 7982000000.0, "operating_lease_liability_noncurrent": 65388000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 9649000000.0, "operating_lease_payments_total": 87753000000.0, "operating_lease_imputed_interest": 14383000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-23-000012" ], "value_sources": { "cash": [ "10-Q:0001018724-23-000012" ], "short_term_investments": [ "10-Q:0001018724-23-000012" ], "receivables": [ "10-Q:0001018724-23-000012" ], "inventory": [ "10-Q:0001018724-23-000012" ], "current_assets": [ "10-Q:0001018724-23-000012" ], "ppe_net": [ "10-Q:0001018724-23-000012" ], "goodwill": [ "10-Q:0001018724-23-000012" ], "total_assets": [ "10-Q:0001018724-23-000012" ], "accounts_payable": [ "10-Q:0001018724-23-000012" ], "short_term_borrowings": [ "10-Q:0001018724-23-000012" ], "debt_current": [ "10-Q:0001018724-23-000012" ], "current_liabilities": [ "10-Q:0001018724-23-000012" ], "long_term_debt": [ "10-Q:0001018724-23-000012" ], "equity_parent": [ "10-Q:0001018724-23-000012" ], "liabilities_and_equity": [ "10-Q:0001018724-23-000012" ], "shares_outstanding": [ "10-Q:0001018724-23-000012" ], "retained_earnings": [ "10-Q:0001018724-23-000012" ], "preferred_stock": [ "10-Q:0001018724-23-000012" ], "operating_lease_liability": [ "10-Q:0001018724-23-000012" ], "operating_lease_liability_current": [ "10-Q:0001018724-23-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-23-000012" ], "operating_lease_discount_rate": [ "10-Q:0001018724-23-000012" ], "operating_lease_payments_y1": [ "10-Q:0001018724-23-000012" ], "operating_lease_payments_total": [ "10-Q:0001018724-23-000012" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-23-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 49605000000.0, "short_term_investments": 14564000000.0, "receivables": 43420000000.0, "inventory": 35406000000.0, "current_assets": 142995000000.0, "ppe_net": 196468000000.0, "goodwill": 22749000000.0, "intangibles": null, "total_assets": 486883000000.0, "accounts_payable": 72004000000.0, "short_term_borrowings": 166000000.0, "debt_current": 5995000000.0, "current_liabilities": 145214000000.0, "long_term_debt": 61098000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 182973000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 486883000000.0, "shares_outstanding": 10330000000.0, "retained_earnings": 102994000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 73902000000.0, "operating_lease_liability_current": 8092000000.0, "operating_lease_liability_noncurrent": 65810000000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": 9977000000.0, "operating_lease_payments_total": 88814000000.0, "operating_lease_imputed_interest": 14912000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-23-000018" ], "value_sources": { "cash": [ "10-Q:0001018724-23-000018" ], "short_term_investments": [ "10-Q:0001018724-23-000018" ], "receivables": [ "10-Q:0001018724-23-000018" ], "inventory": [ "10-Q:0001018724-23-000018" ], "current_assets": [ "10-Q:0001018724-23-000018" ], "ppe_net": [ "10-Q:0001018724-23-000018" ], "goodwill": [ "10-Q:0001018724-23-000018" ], "total_assets": [ "10-Q:0001018724-23-000018" ], "accounts_payable": [ "10-Q:0001018724-23-000018" ], "short_term_borrowings": [ "10-Q:0001018724-23-000018" ], "debt_current": [ "10-Q:0001018724-23-000018" ], "current_liabilities": [ "10-Q:0001018724-23-000018" ], "long_term_debt": [ "10-Q:0001018724-23-000018" ], "equity_parent": [ "10-Q:0001018724-23-000018" ], "liabilities_and_equity": [ "10-Q:0001018724-23-000018" ], "shares_outstanding": [ "10-Q:0001018724-23-000018" ], "retained_earnings": [ "10-Q:0001018724-23-000018" ], "preferred_stock": [ "10-Q:0001018724-23-000018" ], "operating_lease_liability": [ "10-Q:0001018724-23-000018" ], "operating_lease_liability_current": [ "10-Q:0001018724-23-000018" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-23-000018" ], "operating_lease_discount_rate": [ "10-Q:0001018724-23-000018" ], "operating_lease_payments_y1": [ "10-Q:0001018724-23-000018" ], "operating_lease_payments_total": [ "10-Q:0001018724-23-000018" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-23-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 73387000000.0, "short_term_investments": 13393000000.0, "receivables": 52253000000.0, "inventory": 33318000000.0, "current_assets": 172351000000.0, "ppe_net": 204177000000.0, "goodwill": 22789000000.0, "intangibles": 7687000000.0, "total_assets": 527854000000.0, "accounts_payable": 84981000000.0, "short_term_borrowings": 147000000.0, "debt_current": 8494000000.0, "current_liabilities": 164917000000.0, "long_term_debt": 58314000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 201875000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 527854000000.0, "shares_outstanding": 10383000000.0, "retained_earnings": 113618000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 614000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 75639000000.0, "operating_lease_liability_current": 8419000000.0, "operating_lease_liability_noncurrent": 67220000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 11229000000.0, "operating_lease_payments_total": 90777000000.0, "operating_lease_imputed_interest": 15138000000.0, "debt_maturity_y1": 8500000000.0, "debt_maturity_y2": 5286000000.0, "debt_maturity_y3": 3146000000.0, "debt_maturity_y4": 8750000000.0, "debt_maturity_y5": 2250000000.0, "debt_maturity_after_y5": 39250000000.0 }, "sources": [ "10-K:0001018724-24-000008", "10-K:0001018724-25-000004" ], "value_sources": { "cash": [ "10-K:0001018724-25-000004" ], "short_term_investments": [ "10-K:0001018724-25-000004" ], "receivables": [ "10-K:0001018724-25-000004" ], "inventory": [ "10-K:0001018724-25-000004" ], "current_assets": [ "10-K:0001018724-25-000004" ], "ppe_net": [ "10-K:0001018724-25-000004" ], "goodwill": [ "10-K:0001018724-25-000004" ], "intangibles": [ "10-K:0001018724-25-000004" ], "total_assets": [ "10-K:0001018724-25-000004" ], "accounts_payable": [ "10-K:0001018724-25-000004" ], "short_term_borrowings": [ "10-K:0001018724-25-000004" ], "debt_current": [ "10-K:0001018724-25-000004" ], "current_liabilities": [ "10-K:0001018724-25-000004" ], "long_term_debt": [ "10-K:0001018724-25-000004" ], "equity_parent": [ "10-K:0001018724-25-000004" ], "liabilities_and_equity": [ "10-K:0001018724-25-000004" ], "shares_outstanding": [ "10-K:0001018724-25-000004" ], "retained_earnings": [ "10-K:0001018724-25-000004" ], "preferred_stock": [ "10-K:0001018724-25-000004" ], "equity_method_investments": [ "10-K:0001018724-25-000004" ], "operating_lease_liability": [ "10-K:0001018724-25-000004" ], "operating_lease_liability_current": [ "10-K:0001018724-25-000004" ], "operating_lease_liability_noncurrent": [ "10-K:0001018724-25-000004" ], "operating_lease_discount_rate": [ "10-K:0001018724-25-000004" ], "operating_lease_payments_y1": [ "10-K:0001018724-24-000008" ], "operating_lease_payments_total": [ "10-K:0001018724-25-000004" ], "operating_lease_imputed_interest": [ "10-K:0001018724-25-000004" ], "debt_maturity_y1": [ "10-K:0001018724-24-000008" ], "debt_maturity_y2": [ "10-K:0001018724-24-000008" ], "debt_maturity_y3": [ "10-K:0001018724-24-000008" ], "debt_maturity_y4": [ "10-K:0001018724-24-000008" ], "debt_maturity_y5": [ "10-K:0001018724-24-000008" ], "debt_maturity_after_y5": [ "10-K:0001018724-24-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 72852000000.0, "short_term_investments": 12222000000.0, "receivables": 47768000000.0, "inventory": 31147000000.0, "current_assets": 163989000000.0, "ppe_net": 209950000000.0, "goodwill": 22770000000.0, "intangibles": null, "total_assets": 530969000000.0, "accounts_payable": 73068000000.0, "short_term_borrowings": 50000000.0, "debt_current": 8848000000.0, "current_liabilities": 152965000000.0, "long_term_debt": 57634000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 216661000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 530969000000.0, "shares_outstanding": 10403000000.0, "retained_earnings": 124049000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 76019000000.0, "operating_lease_liability_current": 8581000000.0, "operating_lease_liability_noncurrent": 67438000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 10276000000.0, "operating_lease_payments_total": 91419000000.0, "operating_lease_imputed_interest": 15400000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-24-000083" ], "value_sources": { "cash": [ "10-Q:0001018724-24-000083" ], "short_term_investments": [ "10-Q:0001018724-24-000083" ], "receivables": [ "10-Q:0001018724-24-000083" ], "inventory": [ "10-Q:0001018724-24-000083" ], "current_assets": [ "10-Q:0001018724-24-000083" ], "ppe_net": [ "10-Q:0001018724-24-000083" ], "goodwill": [ "10-Q:0001018724-24-000083" ], "total_assets": [ "10-Q:0001018724-24-000083" ], "accounts_payable": [ "10-Q:0001018724-24-000083" ], "short_term_borrowings": [ "10-Q:0001018724-24-000083" ], "debt_current": [ "10-Q:0001018724-24-000083" ], "current_liabilities": [ "10-Q:0001018724-24-000083" ], "long_term_debt": [ "10-Q:0001018724-24-000083" ], "equity_parent": [ "10-Q:0001018724-24-000083" ], "liabilities_and_equity": [ "10-Q:0001018724-24-000083" ], "shares_outstanding": [ "10-Q:0001018724-24-000083" ], "retained_earnings": [ "10-Q:0001018724-24-000083" ], "preferred_stock": [ "10-Q:0001018724-24-000083" ], "operating_lease_liability": [ "10-Q:0001018724-24-000083" ], "operating_lease_liability_current": [ "10-Q:0001018724-24-000083" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-24-000083" ], "operating_lease_discount_rate": [ "10-Q:0001018724-24-000083" ], "operating_lease_payments_y1": [ "10-Q:0001018724-24-000083" ], "operating_lease_payments_total": [ "10-Q:0001018724-24-000083" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-24-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 71178000000.0, "short_term_investments": 17914000000.0, "receivables": 50106000000.0, "inventory": 34109000000.0, "current_assets": 173307000000.0, "ppe_net": 220717000000.0, "goodwill": 22879000000.0, "intangibles": null, "total_assets": 554818000000.0, "accounts_payable": 81817000000.0, "short_term_borrowings": 76000000.0, "debt_current": 7429000000.0, "current_liabilities": 158172000000.0, "long_term_debt": 54889000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 236447000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 554818000000.0, "shares_outstanding": 10490000000.0, "retained_earnings": 137534000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 77432000000.0, "operating_lease_liability_current": 8736000000.0, "operating_lease_liability_noncurrent": 68696000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 10766000000.0, "operating_lease_payments_total": 93266000000.0, "operating_lease_imputed_interest": 15834000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-24-000130" ], "value_sources": { "cash": [ "10-Q:0001018724-24-000130" ], "short_term_investments": [ "10-Q:0001018724-24-000130" ], "receivables": [ "10-Q:0001018724-24-000130" ], "inventory": [ "10-Q:0001018724-24-000130" ], "current_assets": [ "10-Q:0001018724-24-000130" ], "ppe_net": [ "10-Q:0001018724-24-000130" ], "goodwill": [ "10-Q:0001018724-24-000130" ], "total_assets": [ "10-Q:0001018724-24-000130" ], "accounts_payable": [ "10-Q:0001018724-24-000130" ], "short_term_borrowings": [ "10-Q:0001018724-24-000130" ], "debt_current": [ "10-Q:0001018724-24-000130" ], "current_liabilities": [ "10-Q:0001018724-24-000130" ], "long_term_debt": [ "10-Q:0001018724-24-000130" ], "equity_parent": [ "10-Q:0001018724-24-000130" ], "liabilities_and_equity": [ "10-Q:0001018724-24-000130" ], "shares_outstanding": [ "10-Q:0001018724-24-000130" ], "retained_earnings": [ "10-Q:0001018724-24-000130" ], "preferred_stock": [ "10-Q:0001018724-24-000130" ], "operating_lease_liability": [ "10-Q:0001018724-24-000130" ], "operating_lease_liability_current": [ "10-Q:0001018724-24-000130" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-24-000130" ], "operating_lease_discount_rate": [ "10-Q:0001018724-24-000130" ], "operating_lease_payments_y1": [ "10-Q:0001018724-24-000130" ], "operating_lease_payments_total": [ "10-Q:0001018724-24-000130" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-24-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 75091000000.0, "short_term_investments": 12960000000.0, "receivables": 51638000000.0, "inventory": 36103000000.0, "current_assets": 175792000000.0, "ppe_net": 237917000000.0, "goodwill": 23081000000.0, "intangibles": null, "total_assets": 584626000000.0, "accounts_payable": 84570000000.0, "short_term_borrowings": 88000000.0, "debt_current": 5248000000.0, "current_liabilities": 161477000000.0, "long_term_debt": 54890000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 259151000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 584626000000.0, "shares_outstanding": 10511000000.0, "retained_earnings": 152862000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 79677000000.0, "operating_lease_liability_current": 9301000000.0, "operating_lease_liability_noncurrent": 70376000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 11434000000.0, "operating_lease_payments_total": 95609000000.0, "operating_lease_imputed_interest": 15932000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-24-000161" ], "value_sources": { "cash": [ "10-Q:0001018724-24-000161" ], "short_term_investments": [ "10-Q:0001018724-24-000161" ], "receivables": [ "10-Q:0001018724-24-000161" ], "inventory": [ "10-Q:0001018724-24-000161" ], "current_assets": [ "10-Q:0001018724-24-000161" ], "ppe_net": [ "10-Q:0001018724-24-000161" ], "goodwill": [ "10-Q:0001018724-24-000161" ], "total_assets": [ "10-Q:0001018724-24-000161" ], "accounts_payable": [ "10-Q:0001018724-24-000161" ], "short_term_borrowings": [ "10-Q:0001018724-24-000161" ], "debt_current": [ "10-Q:0001018724-24-000161" ], "current_liabilities": [ "10-Q:0001018724-24-000161" ], "long_term_debt": [ "10-Q:0001018724-24-000161" ], "equity_parent": [ "10-Q:0001018724-24-000161" ], "liabilities_and_equity": [ "10-Q:0001018724-24-000161" ], "shares_outstanding": [ "10-Q:0001018724-24-000161" ], "retained_earnings": [ "10-Q:0001018724-24-000161" ], "preferred_stock": [ "10-Q:0001018724-24-000161" ], "operating_lease_liability": [ "10-Q:0001018724-24-000161" ], "operating_lease_liability_current": [ "10-Q:0001018724-24-000161" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-24-000161" ], "operating_lease_discount_rate": [ "10-Q:0001018724-24-000161" ], "operating_lease_payments_y1": [ "10-Q:0001018724-24-000161" ], "operating_lease_payments_total": [ "10-Q:0001018724-24-000161" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-24-000161" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 78779000000.0, "short_term_investments": 22423000000.0, "receivables": 55451000000.0, "inventory": 34214000000.0, "current_assets": 190867000000.0, "ppe_net": 252665000000.0, "goodwill": 23074000000.0, "intangibles": 8602000000.0, "total_assets": 624894000000.0, "accounts_payable": 94363000000.0, "short_term_borrowings": 151000000.0, "debt_current": 5017000000.0, "current_liabilities": 179431000000.0, "long_term_debt": 52623000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 285970000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 624894000000.0, "shares_outstanding": 10593000000.0, "retained_earnings": 172866000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 1200000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 79596000000.0, "operating_lease_liability_current": 10546000000.0, "operating_lease_liability_noncurrent": 69050000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 12002000000.0, "operating_lease_payments_total": 95294000000.0, "operating_lease_imputed_interest": 15698000000.0, "debt_maturity_y1": 5000000000.0, "debt_maturity_y2": 2750000000.0, "debt_maturity_y3": 8750000000.0, "debt_maturity_y4": 2250000000.0, "debt_maturity_y5": 3000000000.0, "debt_maturity_after_y5": 36250000000.0 }, "sources": [ "10-K:0001018724-25-000004", "10-K:0001018724-26-000004" ], "value_sources": { "cash": [ "10-K:0001018724-26-000004" ], "short_term_investments": [ "10-K:0001018724-26-000004" ], "receivables": [ "10-K:0001018724-26-000004" ], "inventory": [ "10-K:0001018724-26-000004" ], "current_assets": [ "10-K:0001018724-26-000004" ], "ppe_net": [ "10-K:0001018724-26-000004" ], "goodwill": [ "10-K:0001018724-26-000004" ], "intangibles": [ "10-K:0001018724-26-000004" ], "total_assets": [ "10-K:0001018724-26-000004" ], "accounts_payable": [ "10-K:0001018724-26-000004" ], "short_term_borrowings": [ "10-K:0001018724-26-000004" ], "debt_current": [ "10-K:0001018724-26-000004" ], "current_liabilities": [ "10-K:0001018724-26-000004" ], "long_term_debt": [ "10-K:0001018724-26-000004" ], "equity_parent": [ "10-K:0001018724-26-000004" ], "liabilities_and_equity": [ "10-K:0001018724-26-000004" ], "shares_outstanding": [ "10-K:0001018724-26-000004" ], "retained_earnings": [ "10-K:0001018724-26-000004" ], "preferred_stock": [ "10-K:0001018724-26-000004" ], "equity_method_investments": [ "10-K:0001018724-26-000004" ], "operating_lease_liability": [ "10-K:0001018724-26-000004" ], "operating_lease_liability_current": [ "10-K:0001018724-26-000004" ], "operating_lease_liability_noncurrent": [ "10-K:0001018724-26-000004" ], "operating_lease_discount_rate": [ "10-K:0001018724-26-000004" ], "operating_lease_payments_y1": [ "10-K:0001018724-25-000004" ], "operating_lease_payments_total": [ "10-K:0001018724-26-000004" ], "operating_lease_imputed_interest": [ "10-K:0001018724-26-000004" ], "debt_maturity_y1": [ "10-K:0001018724-25-000004" ], "debt_maturity_y2": [ "10-K:0001018724-25-000004" ], "debt_maturity_y3": [ "10-K:0001018724-25-000004" ], "debt_maturity_y4": [ "10-K:0001018724-25-000004" ], "debt_maturity_y5": [ "10-K:0001018724-25-000004" ], "debt_maturity_after_y5": [ "10-K:0001018724-25-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 66207000000.0, "short_term_investments": 28358000000.0, "receivables": 54216000000.0, "inventory": 35864000000.0, "current_assets": 184645000000.0, "ppe_net": 272781000000.0, "goodwill": 23089000000.0, "intangibles": null, "total_assets": 643256000000.0, "accounts_payable": 89241000000.0, "short_term_borrowings": 76000000.0, "debt_current": 5014000000.0, "current_liabilities": 176171000000.0, "long_term_debt": 53374000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 305867000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 643256000000.0, "shares_outstanding": 10613000000.0, "retained_earnings": 189993000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 1200000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 81731000000.0, "operating_lease_liability_current": 10884000000.0, "operating_lease_liability_noncurrent": 70847000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 11817000000.0, "operating_lease_payments_total": 97593000000.0, "operating_lease_imputed_interest": 15862000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-25-000036" ], "value_sources": { "cash": [ "10-Q:0001018724-25-000036" ], "short_term_investments": [ "10-Q:0001018724-25-000036" ], "receivables": [ "10-Q:0001018724-25-000036" ], "inventory": [ "10-Q:0001018724-25-000036" ], "current_assets": [ "10-Q:0001018724-25-000036" ], "ppe_net": [ "10-Q:0001018724-25-000036" ], "goodwill": [ "10-Q:0001018724-25-000036" ], "total_assets": [ "10-Q:0001018724-25-000036" ], "accounts_payable": [ "10-Q:0001018724-25-000036" ], "short_term_borrowings": [ "10-Q:0001018724-25-000036" ], "debt_current": [ "10-Q:0001018724-25-000036" ], "current_liabilities": [ "10-Q:0001018724-25-000036" ], "long_term_debt": [ "10-Q:0001018724-25-000036" ], "equity_parent": [ "10-Q:0001018724-25-000036" ], "liabilities_and_equity": [ "10-Q:0001018724-25-000036" ], "shares_outstanding": [ "10-Q:0001018724-25-000036" ], "retained_earnings": [ "10-Q:0001018724-25-000036" ], "preferred_stock": [ "10-Q:0001018724-25-000036" ], "equity_method_investments": [ "10-Q:0001018724-25-000036" ], "operating_lease_liability": [ "10-Q:0001018724-25-000036" ], "operating_lease_liability_current": [ "10-Q:0001018724-25-000036" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-25-000036" ], "operating_lease_discount_rate": [ "10-Q:0001018724-25-000036" ], "operating_lease_payments_y1": [ "10-Q:0001018724-25-000036" ], "operating_lease_payments_total": [ "10-Q:0001018724-25-000036" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-25-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 57741000000.0, "short_term_investments": 35439000000.0, "receivables": 57415000000.0, "inventory": 40825000000.0, "current_assets": 191420000000.0, "ppe_net": 297616000000.0, "goodwill": 23155000000.0, "intangibles": null, "total_assets": 682170000000.0, "accounts_payable": 98285000000.0, "short_term_borrowings": 173000000.0, "debt_current": 5005000000.0, "current_liabilities": 186921000000.0, "long_term_debt": 50718000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 333775000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 682170000000.0, "shares_outstanding": 10660000000.0, "retained_earnings": 208157000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 1200000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 84991000000.0, "operating_lease_liability_current": 11597000000.0, "operating_lease_liability_noncurrent": 73394000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 12741000000.0, "operating_lease_payments_total": 101506000000.0, "operating_lease_imputed_interest": 16515000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-25-000086" ], "value_sources": { "cash": [ "10-Q:0001018724-25-000086" ], "short_term_investments": [ "10-Q:0001018724-25-000086" ], "receivables": [ "10-Q:0001018724-25-000086" ], "inventory": [ "10-Q:0001018724-25-000086" ], "current_assets": [ "10-Q:0001018724-25-000086" ], "ppe_net": [ "10-Q:0001018724-25-000086" ], "goodwill": [ "10-Q:0001018724-25-000086" ], "total_assets": [ "10-Q:0001018724-25-000086" ], "accounts_payable": [ "10-Q:0001018724-25-000086" ], "short_term_borrowings": [ "10-Q:0001018724-25-000086" ], "debt_current": [ "10-Q:0001018724-25-000086" ], "current_liabilities": [ "10-Q:0001018724-25-000086" ], "long_term_debt": [ "10-Q:0001018724-25-000086" ], "equity_parent": [ "10-Q:0001018724-25-000086" ], "liabilities_and_equity": [ "10-Q:0001018724-25-000086" ], "shares_outstanding": [ "10-Q:0001018724-25-000086" ], "retained_earnings": [ "10-Q:0001018724-25-000086" ], "preferred_stock": [ "10-Q:0001018724-25-000086" ], "equity_method_investments": [ "10-Q:0001018724-25-000086" ], "operating_lease_liability": [ "10-Q:0001018724-25-000086" ], "operating_lease_liability_current": [ "10-Q:0001018724-25-000086" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-25-000086" ], "operating_lease_discount_rate": [ "10-Q:0001018724-25-000086" ], "operating_lease_payments_y1": [ "10-Q:0001018724-25-000086" ], "operating_lease_payments_total": [ "10-Q:0001018724-25-000086" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-25-000086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 66922000000.0, "short_term_investments": 27275000000.0, "receivables": 61175000000.0, "inventory": 41494000000.0, "current_assets": 196866000000.0, "ppe_net": 324435000000.0, "goodwill": 23260000000.0, "intangibles": null, "total_assets": 727921000000.0, "accounts_payable": 106032000000.0, "short_term_borrowings": 220000000.0, "debt_current": 3997000000.0, "current_liabilities": 195196000000.0, "long_term_debt": 50742000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 369631000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 727921000000.0, "shares_outstanding": 10687000000.0, "retained_earnings": 229344000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 1100000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 86233000000.0, "operating_lease_liability_current": 11873000000.0, "operating_lease_liability_noncurrent": 74360000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 13414000000.0, "operating_lease_payments_total": 103025000000.0, "operating_lease_imputed_interest": 16792000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-25-000123" ], "value_sources": { "cash": [ "10-Q:0001018724-25-000123" ], "short_term_investments": [ "10-Q:0001018724-25-000123" ], "receivables": [ "10-Q:0001018724-25-000123" ], "inventory": [ "10-Q:0001018724-25-000123" ], "current_assets": [ "10-Q:0001018724-25-000123" ], "ppe_net": [ "10-Q:0001018724-25-000123" ], "goodwill": [ "10-Q:0001018724-25-000123" ], "total_assets": [ "10-Q:0001018724-25-000123" ], "accounts_payable": [ "10-Q:0001018724-25-000123" ], "short_term_borrowings": [ "10-Q:0001018724-25-000123" ], "debt_current": [ "10-Q:0001018724-25-000123" ], "current_liabilities": [ "10-Q:0001018724-25-000123" ], "long_term_debt": [ "10-Q:0001018724-25-000123" ], "equity_parent": [ "10-Q:0001018724-25-000123" ], "liabilities_and_equity": [ "10-Q:0001018724-25-000123" ], "shares_outstanding": [ "10-Q:0001018724-25-000123" ], "retained_earnings": [ "10-Q:0001018724-25-000123" ], "preferred_stock": [ "10-Q:0001018724-25-000123" ], "equity_method_investments": [ "10-Q:0001018724-25-000123" ], "operating_lease_liability": [ "10-Q:0001018724-25-000123" ], "operating_lease_liability_current": [ "10-Q:0001018724-25-000123" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-25-000123" ], "operating_lease_discount_rate": [ "10-Q:0001018724-25-000123" ], "operating_lease_payments_y1": [ "10-Q:0001018724-25-000123" ], "operating_lease_payments_total": [ "10-Q:0001018724-25-000123" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-25-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 86810000000.0, "short_term_investments": 36219000000.0, "receivables": 67729000000.0, "inventory": 38325000000.0, "current_assets": 229083000000.0, "ppe_net": 357025000000.0, "goodwill": 23273000000.0, "intangibles": 9197000000.0, "total_assets": 818042000000.0, "accounts_payable": 121909000000.0, "short_term_borrowings": 455000000.0, "debt_current": 2748000000.0, "current_liabilities": 218005000000.0, "long_term_debt": 65648000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 411065000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 818042000000.0, "shares_outstanding": 10731000000.0, "retained_earnings": 250536000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 659000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 89252000000.0, "operating_lease_liability_current": 12655000000.0, "operating_lease_liability_noncurrent": 76597000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 15380000000.0, "operating_lease_payments_total": 106914000000.0, "operating_lease_imputed_interest": 17662000000.0, "debt_maturity_y1": 2752000000.0, "debt_maturity_y2": 8832000000.0, "debt_maturity_y3": 4752000000.0, "debt_maturity_y4": 3000000000.0, "debt_maturity_y5": 4500000000.0, "debt_maturity_after_y5": 45000000000.0 }, "sources": [ "10-K:0001018724-26-000004", "10-Q:0001018724-26-000026" ], "value_sources": { "cash": [ "10-Q:0001018724-26-000026" ], "short_term_investments": [ "10-Q:0001018724-26-000026" ], "receivables": [ "10-Q:0001018724-26-000026" ], "inventory": [ "10-Q:0001018724-26-000026" ], "current_assets": [ "10-Q:0001018724-26-000026" ], "ppe_net": [ "10-Q:0001018724-26-000026" ], "goodwill": [ "10-Q:0001018724-26-000026" ], "intangibles": [ "10-K:0001018724-26-000004" ], "total_assets": [ "10-Q:0001018724-26-000026" ], "accounts_payable": [ "10-Q:0001018724-26-000026" ], "short_term_borrowings": [ "10-Q:0001018724-26-000026" ], "debt_current": [ "10-Q:0001018724-26-000026" ], "current_liabilities": [ "10-Q:0001018724-26-000026" ], "long_term_debt": [ "10-Q:0001018724-26-000026" ], "equity_parent": [ "10-Q:0001018724-26-000026" ], "liabilities_and_equity": [ "10-Q:0001018724-26-000026" ], "shares_outstanding": [ "10-Q:0001018724-26-000026" ], "retained_earnings": [ "10-Q:0001018724-26-000026" ], "preferred_stock": [ "10-Q:0001018724-26-000026" ], "equity_method_investments": [ "10-Q:0001018724-26-000026" ], "operating_lease_liability": [ "10-Q:0001018724-26-000026" ], "operating_lease_liability_current": [ "10-Q:0001018724-26-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-26-000026" ], "operating_lease_discount_rate": [ "10-Q:0001018724-26-000026" ], "operating_lease_payments_y1": [ "10-K:0001018724-26-000004" ], "operating_lease_payments_total": [ "10-Q:0001018724-26-000026" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-26-000026" ], "debt_maturity_y1": [ "10-K:0001018724-26-000004" ], "debt_maturity_y2": [ "10-K:0001018724-26-000004" ], "debt_maturity_y3": [ "10-K:0001018724-26-000004" ], "debt_maturity_y4": [ "10-K:0001018724-26-000004" ], "debt_maturity_y5": [ "10-K:0001018724-26-000004" ], "debt_maturity_after_y5": [ "10-K:0001018724-26-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 101816000000.0, "short_term_investments": 41273000000.0, "receivables": 75532000000.0, "inventory": 36534000000.0, "current_assets": 255155000000.0, "ppe_net": 397458000000.0, "goodwill": 23449000000.0, "intangibles": null, "total_assets": 916630000000.0, "accounts_payable": 124749000000.0, "short_term_borrowings": 152000000.0, "debt_current": 2832000000.0, "current_liabilities": 216756000000.0, "long_term_debt": 119074000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 441914000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 916630000000.0, "shares_outstanding": 10754000000.0, "retained_earnings": 280791000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 923000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 91617000000.0, "operating_lease_liability_current": 12550000000.0, "operating_lease_liability_noncurrent": 79067000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 13867000000.0, "operating_lease_payments_total": 110135000000.0, "operating_lease_imputed_interest": 18518000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-26-000014" ], "value_sources": { "cash": [ "10-Q:0001018724-26-000014" ], "short_term_investments": [ "10-Q:0001018724-26-000014" ], "receivables": [ "10-Q:0001018724-26-000014" ], "inventory": [ "10-Q:0001018724-26-000014" ], "current_assets": [ "10-Q:0001018724-26-000014" ], "ppe_net": [ "10-Q:0001018724-26-000014" ], "goodwill": [ "10-Q:0001018724-26-000014" ], "total_assets": [ "10-Q:0001018724-26-000014" ], "accounts_payable": [ "10-Q:0001018724-26-000014" ], "short_term_borrowings": [ "10-Q:0001018724-26-000014" ], "debt_current": [ "10-Q:0001018724-26-000014" ], "current_liabilities": [ "10-Q:0001018724-26-000014" ], "long_term_debt": [ "10-Q:0001018724-26-000014" ], "equity_parent": [ "10-Q:0001018724-26-000014" ], "liabilities_and_equity": [ "10-Q:0001018724-26-000014" ], "shares_outstanding": [ "10-Q:0001018724-26-000014" ], "retained_earnings": [ "10-Q:0001018724-26-000014" ], "preferred_stock": [ "10-Q:0001018724-26-000014" ], "equity_method_investments": [ "10-Q:0001018724-26-000014" ], "operating_lease_liability": [ "10-Q:0001018724-26-000014" ], "operating_lease_liability_current": [ "10-Q:0001018724-26-000014" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-26-000014" ], "operating_lease_discount_rate": [ "10-Q:0001018724-26-000014" ], "operating_lease_payments_y1": [ "10-Q:0001018724-26-000014" ], "operating_lease_payments_total": [ "10-Q:0001018724-26-000014" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 78213000000.0, "short_term_investments": 44775000000.0, "receivables": 88092000000.0, "inventory": 38184000000.0, "current_assets": 249264000000.0, "ppe_net": 446046000000.0, "goodwill": 23504000000.0, "intangibles": null, "total_assets": 1095689000000.0, "accounts_payable": 147440000000.0, "short_term_borrowings": 325000000.0, "debt_current": 3330000000.0, "current_liabilities": 241274000000.0, "long_term_debt": 128894000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 551620000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 1095689000000.0, "shares_outstanding": 10783000000.0, "retained_earnings": 343438000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 395000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 96320000000.0, "operating_lease_liability_current": 13745000000.0, "operating_lease_liability_noncurrent": 82575000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 14765000000.0, "operating_lease_payments_total": 116350000000.0, "operating_lease_imputed_interest": 20030000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001018724-26-000026" ], "value_sources": { "cash": [ "10-Q:0001018724-26-000026" ], "short_term_investments": [ "10-Q:0001018724-26-000026" ], "receivables": [ "10-Q:0001018724-26-000026" ], "inventory": [ "10-Q:0001018724-26-000026" ], "current_assets": [ "10-Q:0001018724-26-000026" ], "ppe_net": [ "10-Q:0001018724-26-000026" ], "goodwill": [ "10-Q:0001018724-26-000026" ], "total_assets": [ "10-Q:0001018724-26-000026" ], "accounts_payable": [ "10-Q:0001018724-26-000026" ], "short_term_borrowings": [ "10-Q:0001018724-26-000026" ], "debt_current": [ "10-Q:0001018724-26-000026" ], "current_liabilities": [ "10-Q:0001018724-26-000026" ], "long_term_debt": [ "10-Q:0001018724-26-000026" ], "equity_parent": [ "10-Q:0001018724-26-000026" ], "liabilities_and_equity": [ "10-Q:0001018724-26-000026" ], "shares_outstanding": [ "10-Q:0001018724-26-000026" ], "retained_earnings": [ "10-Q:0001018724-26-000026" ], "preferred_stock": [ "10-Q:0001018724-26-000026" ], "equity_method_investments": [ "10-Q:0001018724-26-000026" ], "operating_lease_liability": [ "10-Q:0001018724-26-000026" ], "operating_lease_liability_current": [ "10-Q:0001018724-26-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0001018724-26-000026" ], "operating_lease_discount_rate": [ "10-Q:0001018724-26-000026" ], "operating_lease_payments_y1": [ "10-Q:0001018724-26-000026" ], "operating_lease_payments_total": [ "10-Q:0001018724-26-000026" ], "operating_lease_imputed_interest": [ "10-Q:0001018724-26-000026" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 3064000000.0, "cfi": -8894000000.0, "cff": -2591000000.0, "capex": 6795000000.0, "d_and_a": 5362000000.0, "sbc": 1757000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 305000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 322000000.0, "change_receivables": null, "change_inventories": -1392000000.0, "change_payables": -8044000000.0, "change_contract_liabilities": 607000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 76000000.0 }, "sources": [ "10-Q:0001018724-21-000010" ], "value_sources": { "cfo": [ "10-Q:0001018724-21-000010" ], "cfi": [ "10-Q:0001018724-21-000010" ], "cff": [ "10-Q:0001018724-21-000010" ], "capex": [ "10-Q:0001018724-21-000010" ], "d_and_a": [ "10-Q:0001018724-21-000010" ], "sbc": [ "10-Q:0001018724-21-000010" ], "taxes_paid": [ "10-Q:0001018724-21-000010" ], "deferred_tax": [ "10-Q:0001018724-21-000010" ], "change_inventories": [ "10-Q:0001018724-21-000010" ], "change_payables": [ "10-Q:0001018724-21-000010" ], "change_contract_liabilities": [ "10-Q:0001018724-21-000010" ], "proceeds_debt_issuance": [ "10-Q:0001018724-21-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 20606000000.0, "cfi": -17804000000.0, "cff": 7408000000.0, "capex": 7459000000.0, "d_and_a": 5748000000.0, "sbc": 2601000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 486000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 465000000.0, "change_receivables": null, "change_inventories": 672000000.0, "change_payables": 8616000000.0, "change_contract_liabilities": 247000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9918000000.0 }, "sources": [ "10-Q:0001018724-21-000020" ], "value_sources": { "cfo": [ "10-Q:0001018724-21-000020" ], "cfi": [ "10-Q:0001018724-21-000020" ], "cff": [ "10-Q:0001018724-21-000020" ], "capex": [ "10-Q:0001018724-21-000020" ], "d_and_a": [ "10-Q:0001018724-21-000020" ], "sbc": [ "10-Q:0001018724-21-000020" ], "taxes_paid": [ "10-Q:0001018724-21-000020" ], "deferred_tax": [ "10-Q:0001018724-21-000020" ], "change_inventories": [ "10-Q:0001018724-21-000020" ], "change_payables": [ "10-Q:0001018724-21-000020" ], "change_contract_liabilities": [ "10-Q:0001018724-21-000020" ], "proceeds_debt_issuance": [ "10-Q:0001018724-21-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 11964000000.0, "cfi": -15876000000.0, "cff": -4105000000.0, "capex": 11063000000.0, "d_and_a": 6523000000.0, "sbc": 2288000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 502000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 295000000.0, "change_receivables": null, "change_inventories": 3899000000.0, "change_payables": 3658000000.0, "change_contract_liabilities": 78000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-21-000028" ], "value_sources": { "cfo": [ "10-Q:0001018724-21-000028" ], "cfi": [ "10-Q:0001018724-21-000028" ], "cff": [ "10-Q:0001018724-21-000028" ], "capex": [ "10-Q:0001018724-21-000028" ], "d_and_a": [ "10-Q:0001018724-21-000028" ], "sbc": [ "10-Q:0001018724-21-000028" ], "taxes_paid": [ "10-Q:0001018724-21-000028" ], "deferred_tax": [ "10-Q:0001018724-21-000028" ], "change_inventories": [ "10-Q:0001018724-21-000028" ], "change_payables": [ "10-Q:0001018724-21-000028" ], "change_contract_liabilities": [ "10-Q:0001018724-21-000028" ], "proceeds_debt_issuance": [ "10-Q:0001018724-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 30431000000.0, "cfi": -17037000000.0, "cff": -1816000000.0, "capex": 14823000000.0, "d_and_a": 7618000000.0, "sbc": 2562000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 420000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1636000000.0, "change_receivables": null, "change_inventories": -329000000.0, "change_payables": 13249000000.0, "change_contract_liabilities": 333000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 531000000.0 }, "sources": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "value_sources": { "cfo": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "cfi": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "cff": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "capex": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "d_and_a": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "sbc": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "taxes_paid": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "deferred_tax": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "change_inventories": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "change_payables": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "change_contract_liabilities": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ], "proceeds_debt_issuance": [ "10-K:0001018724-22-000005", "10-Q:0001018724-21-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 4213000000.0, "cfi": -8666000000.0, "cff": -3476000000.0, "capex": 12082000000.0, "d_and_a": 7508000000.0, "sbc": 2306000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 801000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1703000000.0, "change_receivables": null, "change_inventories": 304000000.0, "change_payables": -8266000000.0, "change_contract_liabilities": 900000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 111000000.0 }, "sources": [ "10-Q:0001018724-22-000013" ], "value_sources": { "cfo": [ "10-Q:0001018724-22-000013" ], "cfi": [ "10-Q:0001018724-22-000013" ], "cff": [ "10-Q:0001018724-22-000013" ], "capex": [ "10-Q:0001018724-22-000013" ], "d_and_a": [ "10-Q:0001018724-22-000013" ], "sbc": [ "10-Q:0001018724-22-000013" ], "buybacks": [ "10-Q:0001018724-22-000013" ], "taxes_paid": [ "10-Q:0001018724-22-000013" ], "deferred_tax": [ "10-Q:0001018724-22-000013" ], "change_inventories": [ "10-Q:0001018724-22-000013" ], "change_payables": [ "10-Q:0001018724-22-000013" ], "change_contract_liabilities": [ "10-Q:0001018724-22-000013" ], "proceeds_debt_issuance": [ "10-Q:0001018724-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 12715000000.0, "cfi": -22080000000.0, "cff": 15643000000.0, "capex": 14288000000.0, "d_and_a": 8038000000.0, "sbc": 3591000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 1803000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 701000000.0, "change_receivables": null, "change_inventories": 209000000.0, "change_payables": 47000000.0, "change_contract_liabilities": 156000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 18516000000.0 }, "sources": [ "10-Q:0001018724-22-000019" ], "value_sources": { "cfo": [ "10-Q:0001018724-22-000019" ], "cfi": [ "10-Q:0001018724-22-000019" ], "cff": [ "10-Q:0001018724-22-000019" ], "capex": [ "10-Q:0001018724-22-000019" ], "d_and_a": [ "10-Q:0001018724-22-000019" ], "sbc": [ "10-Q:0001018724-22-000019" ], "buybacks": [ "10-Q:0001018724-22-000019" ], "taxes_paid": [ "10-Q:0001018724-22-000019" ], "deferred_tax": [ "10-Q:0001018724-22-000019" ], "change_inventories": [ "10-Q:0001018724-22-000019" ], "change_payables": [ "10-Q:0001018724-22-000019" ], "change_contract_liabilities": [ "10-Q:0001018724-22-000019" ], "proceeds_debt_issuance": [ "10-Q:0001018724-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 7313000000.0, "cfi": -14828000000.0, "cff": -2776000000.0, "capex": 15748000000.0, "d_and_a": 8948000000.0, "sbc": 3180000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 750000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 909000000.0, "change_receivables": null, "change_inventories": 7059000000.0, "change_payables": 3832000000.0, "change_contract_liabilities": 338000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 176000000.0 }, "sources": [ "10-Q:0001018724-22-000023" ], "value_sources": { "cfo": [ "10-Q:0001018724-22-000023" ], "cfi": [ "10-Q:0001018724-22-000023" ], "cff": [ "10-Q:0001018724-22-000023" ], "capex": [ "10-Q:0001018724-22-000023" ], "d_and_a": [ "10-Q:0001018724-22-000023" ], "sbc": [ "10-Q:0001018724-22-000023" ], "buybacks": [ "10-Q:0001018724-22-000023" ], "taxes_paid": [ "10-Q:0001018724-22-000023" ], "deferred_tax": [ "10-Q:0001018724-22-000023" ], "change_inventories": [ "10-Q:0001018724-22-000023" ], "change_payables": [ "10-Q:0001018724-22-000023" ], "change_contract_liabilities": [ "10-Q:0001018724-22-000023" ], "proceeds_debt_issuance": [ "10-Q:0001018724-22-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 22086000000.0, "cfi": -12580000000.0, "cff": -3100000000.0, "capex": 18935000000.0, "d_and_a": 9939000000.0, "sbc": 3680000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 334000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -3623000000.0, "change_receivables": null, "change_inventories": 1915000000.0, "change_payables": 7989000000.0, "change_contract_liabilities": 920000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 200000000.0 }, "sources": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "value_sources": { "cfo": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "cfi": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "cff": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "capex": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "d_and_a": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "sbc": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "buybacks": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "taxes_paid": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "deferred_tax": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "change_inventories": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "change_payables": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "change_contract_liabilities": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ], "proceeds_debt_issuance": [ "10-K:0001018724-23-000004", "10-Q:0001018724-22-000023" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": -2790000000.0, "cfi": 906000000.0, "cff": 1990000000.0, "capex": 14951000000.0, "d_and_a": 9193000000.0, "sbc": 3250000000.0, "dividends_paid": null, "buybacks": 2666000000.0, "interest_paid": null, "taxes_paid": 453000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2001000000.0, "change_receivables": null, "change_inventories": 2614000000.0, "change_payables": -9380000000.0, "change_contract_liabilities": 1336000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-23-000008" ], "value_sources": { "cfo": [ "10-Q:0001018724-23-000008" ], "cfi": [ "10-Q:0001018724-23-000008" ], "cff": [ "10-Q:0001018724-23-000008" ], "capex": [ "10-Q:0001018724-23-000008" ], "d_and_a": [ "10-Q:0001018724-23-000008" ], "sbc": [ "10-Q:0001018724-23-000008" ], "buybacks": [ "10-Q:0001018724-23-000008" ], "taxes_paid": [ "10-Q:0001018724-23-000008" ], "deferred_tax": [ "10-Q:0001018724-23-000008" ], "change_inventories": [ "10-Q:0001018724-23-000008" ], "change_payables": [ "10-Q:0001018724-23-000008" ], "change_contract_liabilities": [ "10-Q:0001018724-23-000008" ], "proceeds_debt_issuance": [ "10-Q:0001018724-23-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 8965000000.0, "cfi": -12078000000.0, "cff": 4626000000.0, "capex": 15724000000.0, "d_and_a": 9716000000.0, "sbc": 5209000000.0, "dividends_paid": null, "buybacks": 3334000000.0, "interest_paid": null, "taxes_paid": 3145000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1955000000.0, "change_receivables": null, "change_inventories": 3890000000.0, "change_payables": 3699000000.0, "change_contract_liabilities": 321000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 12824000000.0 }, "sources": [ "10-Q:0001018724-23-000012" ], "value_sources": { "cfo": [ "10-Q:0001018724-23-000012" ], "cfi": [ "10-Q:0001018724-23-000012" ], "cff": [ "10-Q:0001018724-23-000012" ], "capex": [ "10-Q:0001018724-23-000012" ], "d_and_a": [ "10-Q:0001018724-23-000012" ], "sbc": [ "10-Q:0001018724-23-000012" ], "buybacks": [ "10-Q:0001018724-23-000012" ], "taxes_paid": [ "10-Q:0001018724-23-000012" ], "deferred_tax": [ "10-Q:0001018724-23-000012" ], "change_inventories": [ "10-Q:0001018724-23-000012" ], "change_payables": [ "10-Q:0001018724-23-000012" ], "change_contract_liabilities": [ "10-Q:0001018724-23-000012" ], "proceeds_debt_issuance": [ "10-Q:0001018724-23-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 11404000000.0, "cfi": -15608000000.0, "cff": 3016000000.0, "capex": 16378000000.0, "d_and_a": 10327000000.0, "sbc": 5556000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 742000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -825000000.0, "change_receivables": null, "change_inventories": -732000000.0, "change_payables": -1226000000.0, "change_contract_liabilities": 54000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 107000000.0 }, "sources": [ "10-Q:0001018724-23-000018" ], "value_sources": { "cfo": [ "10-Q:0001018724-23-000018" ], "cfi": [ "10-Q:0001018724-23-000018" ], "cff": [ "10-Q:0001018724-23-000018" ], "capex": [ "10-Q:0001018724-23-000018" ], "d_and_a": [ "10-Q:0001018724-23-000018" ], "sbc": [ "10-Q:0001018724-23-000018" ], "buybacks": [ "10-Q:0001018724-23-000018" ], "taxes_paid": [ "10-Q:0001018724-23-000018" ], "deferred_tax": [ "10-Q:0001018724-23-000018" ], "change_inventories": [ "10-Q:0001018724-23-000018" ], "change_payables": [ "10-Q:0001018724-23-000018" ], "change_contract_liabilities": [ "10-Q:0001018724-23-000018" ], "proceeds_debt_issuance": [ "10-Q:0001018724-23-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 29173000000.0, "cfi": -10821000000.0, "cff": 86000000.0, "capex": 16592000000.0, "d_and_a": 12685000000.0, "sbc": 5606000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 1695000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -3367000000.0, "change_receivables": null, "change_inventories": -3180000000.0, "change_payables": 9852000000.0, "change_contract_liabilities": 505000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8235000000.0 }, "sources": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "value_sources": { "cfo": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "cfi": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "cff": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "capex": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "d_and_a": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "sbc": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "buybacks": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "taxes_paid": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "deferred_tax": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "change_inventories": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "change_payables": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "change_contract_liabilities": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ], "proceeds_debt_issuance": [ "10-K:0001018724-24-000008", "10-Q:0001018724-23-000018" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 4788000000.0, "cfi": -15806000000.0, "cff": 6354000000.0, "capex": 14207000000.0, "d_and_a": 11123000000.0, "sbc": 4748000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 619000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -472000000.0, "change_receivables": null, "change_inventories": -371000000.0, "change_payables": -11264000000.0, "change_contract_liabilities": 818000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-24-000083" ], "value_sources": { "cfo": [ "10-Q:0001018724-24-000083" ], "cfi": [ "10-Q:0001018724-24-000083" ], "cff": [ "10-Q:0001018724-24-000083" ], "capex": [ "10-Q:0001018724-24-000083" ], "d_and_a": [ "10-Q:0001018724-24-000083" ], "sbc": [ "10-Q:0001018724-24-000083" ], "buybacks": [ "10-Q:0001018724-24-000083" ], "taxes_paid": [ "10-Q:0001018724-24-000083" ], "deferred_tax": [ "10-Q:0001018724-24-000083" ], "change_inventories": [ "10-Q:0001018724-24-000083" ], "change_payables": [ "10-Q:0001018724-24-000083" ], "change_contract_liabilities": [ "10-Q:0001018724-24-000083" ], "proceeds_debt_issuance": [ "10-Q:0001018724-24-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 16476000000.0, "cfi": -9673000000.0, "cff": -6539000000.0, "capex": 11455000000.0, "d_and_a": 11589000000.0, "sbc": 7127000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 3735000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2744000000.0, "change_receivables": null, "change_inventories": 2373000000.0, "change_payables": 3029000000.0, "change_contract_liabilities": 156000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-23-000012", "10-Q:0001018724-24-000130" ], "value_sources": { "cfo": [ "10-Q:0001018724-24-000130" ], "cfi": [ "10-Q:0001018724-24-000130" ], "cff": [ "10-Q:0001018724-24-000130" ], "capex": [ "10-Q:0001018724-24-000130" ], "d_and_a": [ "10-Q:0001018724-24-000130" ], "sbc": [ "10-Q:0001018724-24-000130" ], "buybacks": [ "10-Q:0001018724-23-000012" ], "taxes_paid": [ "10-Q:0001018724-24-000130" ], "deferred_tax": [ "10-Q:0001018724-24-000130" ], "change_inventories": [ "10-Q:0001018724-24-000130" ], "change_payables": [ "10-Q:0001018724-24-000130" ], "change_contract_liabilities": [ "10-Q:0001018724-24-000130" ], "proceeds_debt_issuance": [ "10-Q:0001018724-24-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 21217000000.0, "cfi": -11753000000.0, "cff": -8948000000.0, "capex": 12479000000.0, "d_and_a": 12131000000.0, "sbc": 5829000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 2628000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1196000000.0, "change_receivables": null, "change_inventories": -808000000.0, "change_payables": 2820000000.0, "change_contract_liabilities": -25000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-23-000018", "10-Q:0001018724-24-000161" ], "value_sources": { "cfo": [ "10-Q:0001018724-24-000161" ], "cfi": [ "10-Q:0001018724-24-000161" ], "cff": [ "10-Q:0001018724-24-000161" ], "capex": [ "10-Q:0001018724-24-000161" ], "d_and_a": [ "10-Q:0001018724-24-000161" ], "sbc": [ "10-Q:0001018724-24-000161" ], "buybacks": [ "10-Q:0001018724-23-000018" ], "taxes_paid": [ "10-Q:0001018724-24-000161" ], "deferred_tax": [ "10-Q:0001018724-24-000161" ], "change_inventories": [ "10-Q:0001018724-24-000161" ], "change_payables": [ "10-Q:0001018724-24-000161" ], "change_contract_liabilities": [ "10-Q:0001018724-24-000161" ], "proceeds_debt_issuance": [ "10-Q:0001018724-24-000161" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 42465000000.0, "cfi": -12601000000.0, "cff": -6746000000.0, "capex": 14588000000.0, "d_and_a": 13820000000.0, "sbc": 6319000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 4197000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1464000000.0, "change_receivables": null, "change_inventories": -2643000000.0, "change_payables": 10888000000.0, "change_contract_liabilities": 3629000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001018724-25-000004", "10-Q:0001018724-23-000018", "10-Q:0001018724-24-000161" ], "value_sources": { "cfo": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "cfi": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "cff": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "capex": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "d_and_a": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "sbc": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "buybacks": [ "10-K:0001018724-25-000004", "10-Q:0001018724-23-000018" ], "taxes_paid": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "deferred_tax": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "change_inventories": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "change_payables": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "change_contract_liabilities": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ], "proceeds_debt_issuance": [ "10-K:0001018724-25-000004", "10-Q:0001018724-24-000161" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 18989000000.0, "cfi": -17862000000.0, "cff": -1256000000.0, "capex": 14925000000.0, "d_and_a": 11684000000.0, "sbc": 4961000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 458000000.0, "depreciation": 7266000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -938000000.0, "change_receivables": null, "change_inventories": -1776000000.0, "change_payables": -11282000000.0, "change_contract_liabilities": 1568000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-24-000083", "10-Q:0001018724-25-000036" ], "value_sources": { "cfo": [ "10-Q:0001018724-25-000036" ], "cfi": [ "10-Q:0001018724-25-000036" ], "cff": [ "10-Q:0001018724-25-000036" ], "capex": [ "10-Q:0001018724-25-000036" ], "d_and_a": [ "10-Q:0001018724-25-000036" ], "sbc": [ "10-Q:0001018724-25-000036" ], "buybacks": [ "10-Q:0001018724-24-000083" ], "taxes_paid": [ "10-Q:0001018724-25-000036" ], "depreciation": [ "10-Q:0001018724-25-000036" ], "deferred_tax": [ "10-Q:0001018724-25-000036" ], "change_inventories": [ "10-Q:0001018724-25-000036" ], "change_payables": [ "10-Q:0001018724-25-000036" ], "change_contract_liabilities": [ "10-Q:0001018724-25-000036" ], "proceeds_debt_issuance": [ "10-Q:0001018724-25-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 25281000000.0, "cfi": -22138000000.0, "cff": -4490000000.0, "capex": 17620000000.0, "d_and_a": 12038000000.0, "sbc": 6722000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 5700000000.0, "depreciation": 7644000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -785000000.0, "change_receivables": null, "change_inventories": 3085000000.0, "change_payables": 6005000000.0, "change_contract_liabilities": 407000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-25-000086" ], "value_sources": { "cfo": [ "10-Q:0001018724-25-000086" ], "cfi": [ "10-Q:0001018724-25-000086" ], "cff": [ "10-Q:0001018724-25-000086" ], "capex": [ "10-Q:0001018724-25-000086" ], "d_and_a": [ "10-Q:0001018724-25-000086" ], "sbc": [ "10-Q:0001018724-25-000086" ], "taxes_paid": [ "10-Q:0001018724-25-000086" ], "depreciation": [ "10-Q:0001018724-25-000086" ], "deferred_tax": [ "10-Q:0001018724-25-000086" ], "change_inventories": [ "10-Q:0001018724-25-000086" ], "change_payables": [ "10-Q:0001018724-25-000086" ], "change_contract_liabilities": [ "10-Q:0001018724-25-000086" ], "proceeds_debt_issuance": [ "10-Q:0001018724-25-000086" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 25971000000.0, "cfi": -16899000000.0, "cff": -2758000000.0, "capex": 22620000000.0, "d_and_a": 13442000000.0, "sbc": 5333000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 2004000000.0, "depreciation": 8316000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1317000000.0, "change_receivables": null, "change_inventories": 1509000000.0, "change_payables": -477000000.0, "change_contract_liabilities": 421000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-25-000123" ], "value_sources": { "cfo": [ "10-Q:0001018724-25-000123" ], "cfi": [ "10-Q:0001018724-25-000123" ], "cff": [ "10-Q:0001018724-25-000123" ], "capex": [ "10-Q:0001018724-25-000123" ], "d_and_a": [ "10-Q:0001018724-25-000123" ], "sbc": [ "10-Q:0001018724-25-000123" ], "taxes_paid": [ "10-Q:0001018724-25-000123" ], "depreciation": [ "10-Q:0001018724-25-000123" ], "deferred_tax": [ "10-Q:0001018724-25-000123" ], "change_inventories": [ "10-Q:0001018724-25-000123" ], "change_payables": [ "10-Q:0001018724-25-000123" ], "change_contract_liabilities": [ "10-Q:0001018724-25-000123" ], "proceeds_debt_issuance": [ "10-Q:0001018724-25-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 45636000000.0, "cfi": -37443000000.0, "cff": -3308000000.0, "capex": 27834000000.0, "d_and_a": 15631000000.0, "sbc": 4995000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 4146000000.0, "depreciation": 8841000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1608000000.0, "change_receivables": null, "change_inventories": -934000000.0, "change_payables": 8726000000.0, "change_contract_liabilities": 1611000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "value_sources": { "cfo": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "cfi": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "cff": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "capex": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "d_and_a": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "sbc": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "taxes_paid": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "depreciation": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "deferred_tax": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "change_inventories": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "change_payables": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "change_contract_liabilities": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "proceeds_debt_issuance": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 17015000000.0, "cfi": -29803000000.0, "cff": -47000000.0, "capex": 25019000000.0, "d_and_a": 14262000000.0, "sbc": 3689000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 877000000.0, "depreciation": 9056000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 507000000.0, "change_receivables": null, "change_inventories": 1222000000.0, "change_payables": -9043000000.0, "change_contract_liabilities": 728000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 746000000.0 }, "sources": [ "10-Q:0001018724-26-000014" ], "value_sources": { "cfo": [ "10-Q:0001018724-26-000014" ], "cfi": [ "10-Q:0001018724-26-000014" ], "cff": [ "10-Q:0001018724-26-000014" ], "capex": [ "10-Q:0001018724-26-000014" ], "d_and_a": [ "10-Q:0001018724-26-000014" ], "sbc": [ "10-Q:0001018724-26-000014" ], "taxes_paid": [ "10-Q:0001018724-26-000014" ], "depreciation": [ "10-Q:0001018724-26-000014" ], "deferred_tax": [ "10-Q:0001018724-26-000014" ], "change_inventories": [ "10-Q:0001018724-26-000014" ], "change_payables": [ "10-Q:0001018724-26-000014" ], "change_contract_liabilities": [ "10-Q:0001018724-26-000014" ], "proceeds_debt_issuance": [ "10-Q:0001018724-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 32515000000.0, "cfi": -39424000000.0, "cff": -2539000000.0, "capex": 32183000000.0, "d_and_a": 15227000000.0, "sbc": 6534000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 4761000000.0, "depreciation": 9766000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 11000000.0, "change_receivables": null, "change_inventories": 4054000000.0, "change_payables": 7058000000.0, "change_contract_liabilities": -119000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001018724-26-000026" ], "cfi": [ "10-Q:0001018724-26-000026" ], "cff": [ "10-Q:0001018724-26-000026" ], "capex": [ "10-Q:0001018724-26-000026" ], "d_and_a": [ "10-Q:0001018724-26-000026" ], "sbc": [ "10-Q:0001018724-26-000026" ], "taxes_paid": [ "10-Q:0001018724-26-000026" ], "depreciation": [ "10-Q:0001018724-26-000026" ], "deferred_tax": [ "10-Q:0001018724-26-000026" ], "change_inventories": [ "10-Q:0001018724-26-000026" ], "change_payables": [ "10-Q:0001018724-26-000026" ], "change_contract_liabilities": [ "10-Q:0001018724-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0001018724-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 35525000000.0, "cfi": -26073000000.0, "cff": -44000000.0, "capex": 35095000000.0, "d_and_a": 16796000000.0, "sbc": 4847000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 1136000000.0, "depreciation": 10925000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 10130000000.0, "change_receivables": null, "change_inventories": 827000000.0, "change_payables": 2151000000.0, "change_contract_liabilities": -632000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001018724-25-000123" ], "value_sources": { "cfo": [ "10-Q:0001018724-25-000123" ], "cfi": [ "10-Q:0001018724-25-000123" ], "cff": [ "10-Q:0001018724-25-000123" ], "capex": [ "10-Q:0001018724-25-000123" ], "d_and_a": [ "10-Q:0001018724-25-000123" ], "sbc": [ "10-Q:0001018724-25-000123" ], "taxes_paid": [ "10-Q:0001018724-25-000123" ], "depreciation": [ "10-Q:0001018724-25-000123" ], "deferred_tax": [ "10-Q:0001018724-25-000123" ], "change_inventories": [ "10-Q:0001018724-25-000123" ], "change_payables": [ "10-Q:0001018724-25-000123" ], "change_contract_liabilities": [ "10-Q:0001018724-25-000123" ], "proceeds_debt_issuance": [ "10-Q:0001018724-25-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 54459000000.0, "cfi": -47245000000.0, "cff": 12291000000.0, "capex": 39522000000.0, "d_and_a": 19471000000.0, "sbc": 4397000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 1521000000.0, "depreciation": 12113000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 822000000.0, "change_receivables": null, "change_inventories": -3101000000.0, "change_payables": 11065000000.0, "change_contract_liabilities": -191000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 14927000000.0 }, "sources": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "value_sources": { "cfo": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "cfi": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "cff": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "capex": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "d_and_a": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "sbc": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "taxes_paid": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "depreciation": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "deferred_tax": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "change_inventories": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "change_payables": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "change_contract_liabilities": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ], "proceeds_debt_issuance": [ "10-K:0001018724-26-000004", "10-Q:0001018724-25-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 26032000000.0, "cfi": -64212000000.0, "cff": 52767000000.0, "capex": 44203000000.0, "d_and_a": 18945000000.0, "sbc": 4032000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 1323000000.0, "depreciation": 12834000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 12798000000.0, "change_receivables": null, "change_inventories": -1622000000.0, "change_payables": -8737000000.0, "change_contract_liabilities": 355000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 53441000000.0 }, "sources": [ "10-Q:0001018724-26-000014" ], "value_sources": { "cfo": [ "10-Q:0001018724-26-000014" ], "cfi": [ "10-Q:0001018724-26-000014" ], "cff": [ "10-Q:0001018724-26-000014" ], "capex": [ "10-Q:0001018724-26-000014" ], "d_and_a": [ "10-Q:0001018724-26-000014" ], "sbc": [ "10-Q:0001018724-26-000014" ], "taxes_paid": [ "10-Q:0001018724-26-000014" ], "depreciation": [ "10-Q:0001018724-26-000014" ], "deferred_tax": [ "10-Q:0001018724-26-000014" ], "change_inventories": [ "10-Q:0001018724-26-000014" ], "change_payables": [ "10-Q:0001018724-26-000014" ], "change_contract_liabilities": [ "10-Q:0001018724-26-000014" ], "proceeds_debt_issuance": [ "10-Q:0001018724-26-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 45387000000.0, "cfi": -79245000000.0, "cff": 10146000000.0, "capex": 54208000000.0, "d_and_a": 19988000000.0, "sbc": 6038000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 2655000000.0, "depreciation": 13869000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 17691000000.0, "change_receivables": null, "change_inventories": 1818000000.0, "change_payables": 9442000000.0, "change_contract_liabilities": -281000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 13557000000.0 }, "sources": [ "10-Q:0001018724-26-000026" ], "value_sources": { "cfo": [ "10-Q:0001018724-26-000026" ], "cfi": [ "10-Q:0001018724-26-000026" ], "cff": [ "10-Q:0001018724-26-000026" ], "capex": [ "10-Q:0001018724-26-000026" ], "d_and_a": [ "10-Q:0001018724-26-000026" ], "sbc": [ "10-Q:0001018724-26-000026" ], "taxes_paid": [ "10-Q:0001018724-26-000026" ], "depreciation": [ "10-Q:0001018724-26-000026" ], "deferred_tax": [ "10-Q:0001018724-26-000026" ], "change_inventories": [ "10-Q:0001018724-26-000026" ], "change_payables": [ "10-Q:0001018724-26-000026" ], "change_contract_liabilities": [ "10-Q:0001018724-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0001018724-26-000026" ] }, "method": "reported", "value_methods": {} } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 66064000000.0, "cfi": -59611000000.0, "cff": -1104000000.0, "capex": 40140000000.0, "d_and_a": 25180000000.0, "sbc": 9208000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 1713000000.0, "depreciation": 16239000000.0, "amortisation_intangibles": 509000000.0, "goodwill_impairment": null, "deferred_tax": -554000000.0, "change_receivables": null, "change_inventories": 2849000000.0, "change_payables": 17480000000.0, "change_contract_liabilities": 1265000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10525000000.0 }, "sources": [ "10-K:0001018724-23-000004" ], "value_sources": { "cfo": [ "10-K:0001018724-23-000004" ], "cfi": [ "10-K:0001018724-23-000004" ], "cff": [ "10-K:0001018724-23-000004" ], "capex": [ "10-K:0001018724-23-000004" ], "d_and_a": [ "10-K:0001018724-23-000004" ], "sbc": [ "10-K:0001018724-23-000004" ], "buybacks": [ "10-K:0001018724-23-000004" ], "taxes_paid": [ "10-K:0001018724-23-000004" ], "depreciation": [ "10-K:0001018724-23-000004" ], "amortisation_intangibles": [ "10-K:0001018724-23-000004" ], "deferred_tax": [ "10-K:0001018724-23-000004" ], "change_inventories": [ "10-K:0001018724-23-000004" ], "change_payables": [ "10-K:0001018724-23-000004" ], "change_contract_liabilities": [ "10-K:0001018724-23-000004" ], "proceeds_debt_issuance": [ "10-K:0001018724-23-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 46327000000.0, "cfi": -58154000000.0, "cff": 6291000000.0, "capex": 61053000000.0, "d_and_a": 34433000000.0, "sbc": 12757000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 3688000000.0, "depreciation": 22909000000.0, "amortisation_intangibles": 512000000.0, "goodwill_impairment": null, "deferred_tax": -310000000.0, "change_receivables": null, "change_inventories": 9487000000.0, "change_payables": 3602000000.0, "change_contract_liabilities": 2314000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 19003000000.0 }, "sources": [ "10-K:0001018724-24-000008" ], "value_sources": { "cfo": [ "10-K:0001018724-24-000008" ], "cfi": [ "10-K:0001018724-24-000008" ], "cff": [ "10-K:0001018724-24-000008" ], "capex": [ "10-K:0001018724-24-000008" ], "d_and_a": [ "10-K:0001018724-24-000008" ], "sbc": [ "10-K:0001018724-24-000008" ], "buybacks": [ "10-K:0001018724-24-000008" ], "taxes_paid": [ "10-K:0001018724-24-000008" ], "depreciation": [ "10-K:0001018724-24-000008" ], "amortisation_intangibles": [ "10-K:0001018724-24-000008" ], "deferred_tax": [ "10-K:0001018724-24-000008" ], "change_inventories": [ "10-K:0001018724-24-000008" ], "change_payables": [ "10-K:0001018724-24-000008" ], "change_contract_liabilities": [ "10-K:0001018724-24-000008" ], "proceeds_debt_issuance": [ "10-K:0001018724-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 46752000000.0, "cfi": -37601000000.0, "cff": 9718000000.0, "capex": 63645000000.0, "d_and_a": 41921000000.0, "sbc": 19621000000.0, "dividends_paid": null, "buybacks": 6000000000.0, "interest_paid": null, "taxes_paid": 6035000000.0, "depreciation": 24924000000.0, "amortisation_intangibles": 604000000.0, "goodwill_impairment": null, "deferred_tax": -8148000000.0, "change_receivables": null, "change_inventories": 2592000000.0, "change_payables": 2945000000.0, "change_contract_liabilities": 2216000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 21166000000.0 }, "sources": [ "10-K:0001018724-25-000004" ], "value_sources": { "cfo": [ "10-K:0001018724-25-000004" ], "cfi": [ "10-K:0001018724-25-000004" ], "cff": [ "10-K:0001018724-25-000004" ], "capex": [ "10-K:0001018724-25-000004" ], "d_and_a": [ "10-K:0001018724-25-000004" ], "sbc": [ "10-K:0001018724-25-000004" ], "buybacks": [ "10-K:0001018724-25-000004" ], "taxes_paid": [ "10-K:0001018724-25-000004" ], "depreciation": [ "10-K:0001018724-25-000004" ], "amortisation_intangibles": [ "10-K:0001018724-25-000004" ], "deferred_tax": [ "10-K:0001018724-25-000004" ], "change_inventories": [ "10-K:0001018724-25-000004" ], "change_payables": [ "10-K:0001018724-25-000004" ], "change_contract_liabilities": [ "10-K:0001018724-25-000004" ], "proceeds_debt_issuance": [ "10-K:0001018724-25-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 84946000000.0, "cfi": -49833000000.0, "cff": -15879000000.0, "capex": 52729000000.0, "d_and_a": 48663000000.0, "sbc": 24023000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 11179000000.0, "depreciation": 30225000000.0, "amortisation_intangibles": 706000000.0, "goodwill_impairment": null, "deferred_tax": -5876000000.0, "change_receivables": null, "change_inventories": -1449000000.0, "change_payables": 5473000000.0, "change_contract_liabilities": 4578000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001018724-25-000004", "10-K:0001018724-26-000004" ], "value_sources": { "cfo": [ "10-K:0001018724-26-000004" ], "cfi": [ "10-K:0001018724-26-000004" ], "cff": [ "10-K:0001018724-26-000004" ], "capex": [ "10-K:0001018724-26-000004" ], "d_and_a": [ "10-K:0001018724-26-000004" ], "sbc": [ "10-K:0001018724-26-000004" ], "buybacks": [ "10-K:0001018724-25-000004" ], "taxes_paid": [ "10-K:0001018724-26-000004" ], "depreciation": [ "10-K:0001018724-26-000004" ], "amortisation_intangibles": [ "10-K:0001018724-26-000004" ], "deferred_tax": [ "10-K:0001018724-26-000004" ], "change_inventories": [ "10-K:0001018724-26-000004" ], "change_payables": [ "10-K:0001018724-26-000004" ], "change_contract_liabilities": [ "10-K:0001018724-26-000004" ], "proceeds_debt_issuance": [ "10-K:0001018724-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 115877000000.0, "cfi": -94342000000.0, "cff": -11812000000.0, "capex": 82999000000.0, "d_and_a": 52795000000.0, "sbc": 22011000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 12308000000.0, "depreciation": 32067000000.0, "amortisation_intangibles": 838000000.0, "goodwill_impairment": null, "deferred_tax": -4648000000.0, "change_receivables": null, "change_inventories": 1884000000.0, "change_payables": 2972000000.0, "change_contract_liabilities": 4007000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001018724-25-000004", "10-K:0001018724-26-000004" ], "value_sources": { "cfo": [ "10-K:0001018724-26-000004" ], "cfi": [ "10-K:0001018724-26-000004" ], "cff": [ "10-K:0001018724-26-000004" ], "capex": [ "10-K:0001018724-26-000004" ], "d_and_a": [ "10-K:0001018724-26-000004" ], "sbc": [ "10-K:0001018724-26-000004" ], "buybacks": [ "10-K:0001018724-25-000004" ], "taxes_paid": [ "10-K:0001018724-26-000004" ], "depreciation": [ "10-K:0001018724-26-000004" ], "amortisation_intangibles": [ "10-K:0001018724-26-000004" ], "deferred_tax": [ "10-K:0001018724-26-000004" ], "change_inventories": [ "10-K:0001018724-26-000004" ], "change_payables": [ "10-K:0001018724-26-000004" ], "change_contract_liabilities": [ "10-K:0001018724-26-000004" ], "proceeds_debt_issuance": [ "10-K:0001018724-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 139514000000.0, "cfi": -142545000000.0, "cff": 9661000000.0, "capex": 131819000000.0, "d_and_a": 65756000000.0, "sbc": 19467000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 8295000000.0, "depreciation": 41860000000.0, "amortisation_intangibles": 817000000.0, "goodwill_impairment": null, "deferred_tax": 11470000000.0, "change_receivables": null, "change_inventories": 3002000000.0, "change_payables": 11231000000.0, "change_contract_liabilities": -214000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 15673000000.0 }, "sources": [ "10-K:0001018724-26-000004" ], "value_sources": { "cfo": [ "10-K:0001018724-26-000004" ], "cfi": [ "10-K:0001018724-26-000004" ], "cff": [ "10-K:0001018724-26-000004" ], "capex": [ "10-K:0001018724-26-000004" ], "d_and_a": [ "10-K:0001018724-26-000004" ], "sbc": [ "10-K:0001018724-26-000004" ], "taxes_paid": [ "10-K:0001018724-26-000004" ], "depreciation": [ "10-K:0001018724-26-000004" ], "amortisation_intangibles": [ "10-K:0001018724-26-000004" ], "deferred_tax": [ "10-K:0001018724-26-000004" ], "change_inventories": [ "10-K:0001018724-26-000004" ], "change_payables": [ "10-K:0001018724-26-000004" ], "change_contract_liabilities": [ "10-K:0001018724-26-000004" ], "proceeds_debt_issuance": [ "10-K:0001018724-26-000004" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001018724-21-000004": { "kind": "filing", "form": "10-K", "accession": "0001018724-21-000004", "report_date": "2020-12-31", "filed": "2021-02-03", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872421000004/amzn-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872421000004/" }, "10-K:0001018724-22-000005": { "kind": "filing", "form": "10-K", "accession": "0001018724-22-000005", "report_date": "2021-12-31", "filed": "2022-02-04", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872422000005/amzn-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872422000005/" }, "10-K:0001018724-23-000004": { "kind": "filing", "form": "10-K", "accession": "0001018724-23-000004", "report_date": "2022-12-31", "filed": "2023-02-03", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872423000004/amzn-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872423000004/" }, "10-K:0001018724-24-000008": { "kind": "filing", "form": "10-K", "accession": "0001018724-24-000008", "report_date": "2023-12-31", "filed": "2024-02-02", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872424000008/amzn-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872424000008/" }, "10-K:0001018724-25-000004": { "kind": "filing", "form": "10-K", "accession": "0001018724-25-000004", "report_date": "2024-12-31", "filed": "2025-02-07", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872425000004/amzn-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872425000004/" }, "10-K:0001018724-26-000004": { "kind": "filing", "form": "10-K", "accession": "0001018724-26-000004", "report_date": "2025-12-31", "filed": "2026-02-06", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872426000004/amzn-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872426000004/" }, "10-Q:0001018724-20-000010": { "kind": "filing", "form": "10-Q", "accession": "0001018724-20-000010", "report_date": "2020-03-31", "filed": "2020-05-01", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872420000010/amzn-20200331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872420000010/" }, "10-Q:0001018724-20-000021": { "kind": "filing", "form": "10-Q", "accession": "0001018724-20-000021", "report_date": "2020-06-30", "filed": "2020-07-31", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872420000021/amzn-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872420000021/" }, "10-Q:0001018724-20-000030": { "kind": "filing", "form": "10-Q", "accession": "0001018724-20-000030", "report_date": "2020-09-30", "filed": "2020-10-30", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872420000030/amzn-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872420000030/" }, "10-Q:0001018724-21-000010": { "kind": "filing", "form": "10-Q", "accession": "0001018724-21-000010", "report_date": "2021-03-31", "filed": "2021-04-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872421000010/amzn-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872421000010/" }, "10-Q:0001018724-21-000020": { "kind": "filing", "form": "10-Q", "accession": "0001018724-21-000020", "report_date": "2021-06-30", "filed": "2021-07-30", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872421000020/amzn-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872421000020/" }, "10-Q:0001018724-21-000028": { "kind": "filing", "form": "10-Q", "accession": "0001018724-21-000028", "report_date": "2021-09-30", "filed": "2021-10-29", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872421000028/amzn-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872421000028/" }, "10-Q:0001018724-22-000013": { "kind": "filing", "form": "10-Q", "accession": "0001018724-22-000013", "report_date": "2022-03-31", "filed": "2022-04-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872422000013/amzn-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872422000013/" }, "10-Q:0001018724-22-000019": { "kind": "filing", "form": "10-Q", "accession": "0001018724-22-000019", "report_date": "2022-06-30", "filed": "2022-07-29", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872422000019/amzn-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872422000019/" }, "10-Q:0001018724-22-000023": { "kind": "filing", "form": "10-Q", "accession": "0001018724-22-000023", "report_date": "2022-09-30", "filed": "2022-10-28", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872422000023/amzn-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872422000023/" }, "10-Q:0001018724-23-000008": { "kind": "filing", "form": "10-Q", "accession": "0001018724-23-000008", "report_date": "2023-03-31", "filed": "2023-04-28", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872423000008/amzn-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872423000008/" }, "10-Q:0001018724-23-000012": { "kind": "filing", "form": "10-Q", "accession": "0001018724-23-000012", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872423000012/amzn-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872423000012/" }, "10-Q:0001018724-23-000018": { "kind": "filing", "form": "10-Q", "accession": "0001018724-23-000018", "report_date": "2023-09-30", "filed": "2023-10-27", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872423000018/amzn-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872423000018/" }, "10-Q:0001018724-24-000083": { "kind": "filing", "form": "10-Q", "accession": "0001018724-24-000083", "report_date": "2024-03-31", "filed": "2024-05-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872424000083/amzn-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872424000083/" }, "10-Q:0001018724-24-000130": { "kind": "filing", "form": "10-Q", "accession": "0001018724-24-000130", "report_date": "2024-06-30", "filed": "2024-08-02", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872424000130/amzn-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872424000130/" }, "10-Q:0001018724-24-000161": { "kind": "filing", "form": "10-Q", "accession": "0001018724-24-000161", "report_date": "2024-09-30", "filed": "2024-11-01", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872424000161/amzn-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872424000161/" }, "10-Q:0001018724-25-000036": { "kind": "filing", "form": "10-Q", "accession": "0001018724-25-000036", "report_date": "2025-03-31", "filed": "2025-05-02", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872425000036/amzn-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872425000036/" }, "10-Q:0001018724-25-000086": { "kind": "filing", "form": "10-Q", "accession": "0001018724-25-000086", "report_date": "2025-06-30", "filed": "2025-08-01", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872425000086/amzn-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872425000086/" }, "10-Q:0001018724-25-000123": { "kind": "filing", "form": "10-Q", "accession": "0001018724-25-000123", "report_date": "2025-09-30", "filed": "2025-10-31", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872425000123/amzn-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872425000123/" }, "10-Q:0001018724-26-000014": { "kind": "filing", "form": "10-Q", "accession": "0001018724-26-000014", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872426000014/amzn-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872426000014/" }, "10-Q:0001018724-26-000026": { "kind": "filing", "form": "10-Q", "accession": "0001018724-26-000026", "report_date": "2026-06-30", "filed": "2026-07-31", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872426000026/amzn-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1018724/000101872426000026/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "proceeds_debt_issuance", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 693000000.0, "source": "10-Q:0001018724-20-000010", "filed": "2020-05-01" }, "latest": { "value": 76000000.0, "source": "10-Q:0001018724-21-000010", "filed": "2021-04-30" }, "used": { "value": 76000000.0, "source": "10-Q:0001018724-21-000010", "filed": "2021-04-30" } }, { "period": "FY2020", "item": "d_and_a", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 25251000000.0, "source": "10-K:0001018724-21-000004", "filed": "2021-02-03" }, "latest": { "value": 25180000000.0, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" }, "used": { "value": 25251000000.0, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" } }, { "period": "FY2020", "item": "eps_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 42.64, "source": "10-K:0001018724-21-000004", "filed": "2021-02-03" }, "latest": { "value": 2.13, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" }, "used": { "value": 2.13, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" } }, { "period": "FY2020", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 41.83, "source": "10-K:0001018724-21-000004", "filed": "2021-02-03" }, "latest": { "value": 2.09, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" }, "used": { "value": 2.09, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" } }, { "period": "FY2020 Q4", "item": "operating_lease_imputed_interest", "start": null, "end": "2020-12-31", "first": { "value": 7065000000.0, "source": "10-K:0001018724-21-000004", "filed": "2021-02-03" }, "latest": { "value": 5734000000.0, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" }, "used": { "value": 5734000000.0, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" } }, { "period": "FY2020 Q4", "item": "operating_lease_payments_total", "start": null, "end": "2020-12-31", "first": { "value": 46164000000.0, "source": "10-K:0001018724-21-000004", "filed": "2021-02-03" }, "latest": { "value": 44833000000.0, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" }, "used": { "value": 44833000000.0, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" } }, { "period": "FY2020", "item": "shares_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 500000000.0, "source": "10-K:0001018724-21-000004", "filed": "2021-02-03" }, "latest": { "value": 10005000000.0, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" }, "used": { "value": 10005000000.0, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 510000000.0, "source": "10-K:0001018724-21-000004", "filed": "2021-02-03" }, "latest": { "value": 10198000000.0, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" }, "used": { "value": 10198000000.0, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" } }, { "period": "FY2021 Q2", "item": "eps_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 15.4, "source": "10-Q:0001018724-21-000020", "filed": "2021-07-30" }, "latest": { "value": 0.77, "source": "10-Q:0001018724-22-000019", "filed": "2022-07-29" }, "used": { "value": 0.77, "source": "10-Q:0001018724-22-000019", "filed": "2022-07-29" } }, { "period": "FY2021 Q2", "item": "eps_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 15.12, "source": "10-Q:0001018724-21-000020", "filed": "2021-07-30" }, "latest": { "value": 0.76, "source": "10-Q:0001018724-22-000019", "filed": "2022-07-29" }, "used": { "value": 0.76, "source": "10-Q:0001018724-22-000019", "filed": "2022-07-29" } }, { "period": "FY2021 Q2", "item": "shares_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 505000000.0, "source": "10-Q:0001018724-21-000020", "filed": "2021-07-30" }, "latest": { "value": 10103000000.0, "source": "10-Q:0001018724-22-000019", "filed": "2022-07-29" }, "used": { "value": 10103000000.0, "source": "10-Q:0001018724-22-000019", "filed": "2022-07-29" } }, { "period": "FY2021 Q2", "item": "shares_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 514000000.0, "source": "10-Q:0001018724-21-000020", "filed": "2021-07-30" }, "latest": { "value": 10286000000.0, "source": "10-Q:0001018724-22-000019", "filed": "2022-07-29" }, "used": { "value": 10286000000.0, "source": "10-Q:0001018724-22-000019", "filed": "2022-07-29" } }, { "period": "FY2021 Q3", "item": "eps_basic", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 6.23, "source": "10-Q:0001018724-21-000028", "filed": "2021-10-29" }, "latest": { "value": 0.31, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" }, "used": { "value": 0.31, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" } }, { "period": "FY2021 Q3", "item": "eps_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 6.12, "source": "10-Q:0001018724-21-000028", "filed": "2021-10-29" }, "latest": { "value": 0.31, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" }, "used": { "value": 0.31, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" } }, { "period": "FY2021 Q3", "item": "shares_basic", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 507000000.0, "source": "10-Q:0001018724-21-000028", "filed": "2021-10-29" }, "latest": { "value": 10132000000.0, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" }, "used": { "value": 10132000000.0, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" } }, { "period": "FY2021 Q3", "item": "shares_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 515000000.0, "source": "10-Q:0001018724-21-000028", "filed": "2021-10-29" }, "latest": { "value": 10309000000.0, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" }, "used": { "value": 10309000000.0, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" } }, { "period": "FY2021", "item": "d_and_a", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 34296000000.0, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" }, "latest": { "value": 34433000000.0, "source": "10-K:0001018724-24-000008", "filed": "2024-02-02" }, "used": { "value": 34433000000.0, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" } }, { "period": "FY2021", "item": "eps_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 65.96, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" }, "latest": { "value": 3.3, "source": "10-K:0001018724-24-000008", "filed": "2024-02-02" }, "used": { "value": 3.3, "source": "10-K:0001018724-24-000008", "filed": "2024-02-02" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 64.81, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" }, "latest": { "value": 3.24, "source": "10-K:0001018724-24-000008", "filed": "2024-02-02" }, "used": { "value": 3.24, "source": "10-K:0001018724-24-000008", "filed": "2024-02-02" } }, { "period": "FY2021", "item": "shares_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 506000000.0, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" }, "latest": { "value": 10117000000.0, "source": "10-K:0001018724-24-000008", "filed": "2024-02-02" }, "used": { "value": 10117000000.0, "source": "10-K:0001018724-24-000008", "filed": "2024-02-02" } }, { "period": "FY2021", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 515000000.0, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" }, "latest": { "value": 10296000000.0, "source": "10-K:0001018724-24-000008", "filed": "2024-02-02" }, "used": { "value": 10296000000.0, "source": "10-K:0001018724-24-000008", "filed": "2024-02-02" } }, { "period": "FY2021 Q4", "item": "shares_outstanding", "start": null, "end": "2021-12-31", "first": { "value": 509000000.0, "source": "10-K:0001018724-22-000005", "filed": "2022-02-04" }, "latest": { "value": 10175000000.0, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" }, "used": { "value": 10175000000.0, "source": "10-K:0001018724-23-000004", "filed": "2023-02-03" } }, { "period": "FY2022 Q1", "item": "d_and_a", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 8978000000.0, "source": "10-Q:0001018724-22-000013", "filed": "2022-04-29" }, "latest": { "value": 9193000000.0, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" }, "used": { "value": 9193000000.0, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" } }, { "period": "FY2022 Q1", "item": "eps_basic", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -7.56, "source": "10-Q:0001018724-22-000013", "filed": "2022-04-29" }, "latest": { "value": -0.38, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" }, "used": { "value": -0.38, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" } }, { "period": "FY2022 Q1", "item": "eps_diluted", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -7.56, "source": "10-Q:0001018724-22-000013", "filed": "2022-04-29" }, "latest": { "value": -0.38, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" }, "used": { "value": -0.38, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" } }, { "period": "FY2022 Q1", "item": "shares_basic", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 509000000.0, "source": "10-Q:0001018724-22-000013", "filed": "2022-04-29" }, "latest": { "value": 10171000000.0, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" }, "used": { "value": 10171000000.0, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" } }, { "period": "FY2022 Q1", "item": "shares_diluted", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 509000000.0, "source": "10-Q:0001018724-22-000013", "filed": "2022-04-29" }, "latest": { "value": 10171000000.0, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" }, "used": { "value": 10171000000.0, "source": "10-Q:0001018724-23-000008", "filed": "2023-04-28" } }, { "period": "FY2022 Q2", "item": "d_and_a", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 9594000000.0, "source": "10-Q:0001018724-22-000019", "filed": "2022-07-29" }, "latest": { "value": 9716000000.0, "source": "10-Q:0001018724-23-000012", "filed": "2023-08-04" }, "used": { "value": 9716000000.0, "source": "10-Q:0001018724-23-000012", "filed": "2023-08-04" } }, { "period": "FY2022 Q3", "item": "d_and_a", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 10204000000.0, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" }, "latest": { "value": 10327000000.0, "source": "10-Q:0001018724-23-000018", "filed": "2023-10-27" }, "used": { "value": 10327000000.0, "source": "10-Q:0001018724-23-000018", "filed": "2023-10-27" } }, { "period": "FY2022 Q3", "item": "d_and_a", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 28776000000.0, "source": "10-Q:0001018724-22-000023", "filed": "2022-10-28" }, "latest": { "value": 29236000000.0, "source": "10-Q:0001018724-23-000018", "filed": "2023-10-27" }, "used": { "value": 29236000000.0, "source": "10-Q:0001018724-23-000018", "filed": "2023-10-27" } } ], "withheld": [], "events": [ { "id": "stock_split:2022-07-29:10-Q:0001018724-22-000019", "type": "stock_split", "date": "2022-07-29", "fiscal_period": "FY2022 Q3", "text": "The filing reported a stock split of 20 for 1.", "counterparty": null, "amount": null, "sources": [ "10-Q:0001018724-22-000019" ] } ] }