{ "schema": "annalist.dataset/0.1", "company": { "id": "berkshire-hathaway", "name": "Berkshire Hathaway Inc.", "country": "US", "template": "corporate", "cik": "0001067983", "tickers": [ "BRK-A", "BRK-B" ], "entity_name": "BERKSHIRE HATHAWAY INC", "fiscal_year_end": "1231", "sic": "6331", "sic_description": "Fire, Marine & Casualty Insurance", "exchanges": [ "NYSE", "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-10" }, "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": 61265000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -63049000000.0, "income_tax": -13352000000.0, "net_income_incl_nci": -49697000000.0, "net_income": -49746000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-21-022703" ], "value_sources": { "revenue": [ "10-Q:0001564590-21-022703" ], "pretax_income": [ "10-Q:0001564590-21-022703" ], "income_tax": [ "10-Q:0001564590-21-022703" ], "net_income_incl_nci": [ "10-Q:0001564590-21-022703" ], "net_income": [ "10-Q:0001564590-21-022703" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 56840000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 35409000000.0, "income_tax": 9002000000.0, "net_income_incl_nci": 26407000000.0, "net_income": 26295000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-21-042312" ], "value_sources": { "revenue": [ "10-Q:0001564590-21-042312" ], "pretax_income": [ "10-Q:0001564590-21-042312" ], "income_tax": [ "10-Q:0001564590-21-042312" ], "net_income_incl_nci": [ "10-Q:0001564590-21-042312" ], "net_income": [ "10-Q:0001564590-21-042312" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 63024000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 37930000000.0, "income_tax": 7517000000.0, "net_income_incl_nci": 30413000000.0, "net_income": 30137000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-21-055032" ], "value_sources": { "revenue": [ "10-Q:0001564590-21-055032" ], "pretax_income": [ "10-Q:0001564590-21-055032" ], "income_tax": [ "10-Q:0001564590-21-055032" ], "net_income_incl_nci": [ "10-Q:0001564590-21-055032" ], "net_income": [ "10-Q:0001564590-21-055032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 64381000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 45403000000.0, "income_tax": 9273000000.0, "net_income_incl_nci": 36130000000.0, "net_income": 35835000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001564590-21-009611", "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "value_sources": { "revenue": [ "10-K:0001564590-21-009611" ], "pretax_income": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "income_tax": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "net_income_incl_nci": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "net_income": [ "10-K:0001564590-21-009611" ] }, "method": "derived", "value_methods": { "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 64599000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 14528000000.0, "income_tax": 2688000000.0, "net_income_incl_nci": 11840000000.0, "net_income": 11711000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-22-016907" ], "value_sources": { "revenue": [ "10-Q:0001564590-22-016907" ], "pretax_income": [ "10-Q:0001564590-22-016907" ], "income_tax": [ "10-Q:0001564590-22-016907" ], "net_income_incl_nci": [ "10-Q:0001564590-22-016907" ], "net_income": [ "10-Q:0001564590-22-016907" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 69114000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 35721000000.0, "income_tax": 7296000000.0, "net_income_incl_nci": 28425000000.0, "net_income": 28094000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001564590-22-028282" ], "value_sources": { "revenue": [ "10-Q:0001564590-22-028282" ], "pretax_income": [ "10-Q:0001564590-22-028282" ], "income_tax": [ "10-Q:0001564590-22-028282" ], "net_income_incl_nci": [ "10-Q:0001564590-22-028282" ], "net_income": [ "10-Q:0001564590-22-028282" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 70583000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 12484000000.0, "income_tax": 1840000000.0, "net_income_incl_nci": 10644000000.0, "net_income": 10344000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-22-022287" ], "value_sources": { "revenue": [ "10-Q:0000950170-22-022287" ], "pretax_income": [ "10-Q:0000950170-22-022287" ], "income_tax": [ "10-Q:0000950170-22-022287" ], "net_income_incl_nci": [ "10-Q:0000950170-22-022287" ], "net_income": [ "10-Q:0000950170-22-022287" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 71907000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 48953000000.0, "income_tax": 9055000000.0, "net_income_incl_nci": 39898000000.0, "net_income": 39646000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "value_sources": { "revenue": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "pretax_income": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "income_tax": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "net_income_incl_nci": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "net_income": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ] }, "comparison": { "revenue": { "value": 71798000000.0, "earlier": 64381000000.0, "sources": [ "10-K:0001564590-21-009611", "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "revenue": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 70843000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 6957000000.0, "income_tax": 1252000000.0, "net_income_incl_nci": 5705000000.0, "net_income": 5580000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-23-018438" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-018438" ], "pretax_income": [ "10-Q:0000950170-23-018438" ], "income_tax": [ "10-Q:0000950170-23-018438" ], "net_income_incl_nci": [ "10-Q:0000950170-23-018438" ], "net_income": [ "10-Q:0000950170-23-018438" ] }, "comparison": { "net_income": { "value": 5460000000.0, "earlier": 11711000000.0, "sources": [ "10-Q:0001564590-22-016907" ], "basis": "FY2022" }, "pretax_income": { "value": 6812000000.0, "earlier": 14528000000.0, "sources": [ "10-Q:0001564590-22-016907" ], "basis": "FY2022" }, "revenue": { "value": 70810000000.0, "earlier": 64599000000.0, "sources": [ "10-Q:0001564590-22-016907" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 76201000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -55308000000.0, "income_tax": -12066000000.0, "net_income_incl_nci": -43242000000.0, "net_income": -43621000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-23-038705" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-038705" ], "pretax_income": [ "10-Q:0000950170-23-038705" ], "income_tax": [ "10-Q:0000950170-23-038705" ], "net_income_incl_nci": [ "10-Q:0000950170-23-038705" ], "net_income": [ "10-Q:0000950170-23-038705" ] }, "comparison": { "net_income": { "value": -43755000000.0, "earlier": 28094000000.0, "sources": [ "10-Q:0001564590-22-028282" ], "basis": "FY2022" }, "pretax_income": { "value": -55482000000.0, "earlier": 35721000000.0, "sources": [ "10-Q:0001564590-22-028282" ], "basis": "FY2022" }, "revenue": { "value": 76180000000.0, "earlier": 69114000000.0, "sources": [ "10-Q:0001564590-22-028282" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 76904000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -4258000000.0, "income_tax": -1560000000.0, "net_income_incl_nci": -2698000000.0, "net_income": -2798000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-23-058993" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-058993" ], "pretax_income": [ "10-Q:0000950170-23-058993" ], "income_tax": [ "10-Q:0000950170-23-058993" ], "net_income_incl_nci": [ "10-Q:0000950170-23-058993" ], "net_income": [ "10-Q:0000950170-23-058993" ] }, "comparison": { "net_income": { "value": -2688000000.0, "earlier": 10344000000.0, "sources": [ "10-Q:0000950170-22-022287" ], "basis": "FY2022" }, "pretax_income": { "value": -4117000000.0, "earlier": 12484000000.0, "sources": [ "10-Q:0000950170-22-022287" ], "basis": "FY2022" }, "revenue": { "value": 76934000000.0, "earlier": 70583000000.0, "sources": [ "10-Q:0000950170-22-022287" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 78072000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 22109000000.0, "income_tax": 3872000000.0, "net_income_incl_nci": 18237000000.0, "net_income": 18080000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "value_sources": { "revenue": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "pretax_income": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "income_tax": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "net_income_incl_nci": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "net_income": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ] }, "comparison": { "net_income": { "value": 18164000000.0, "earlier": 39646000000.0, "sources": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "basis": "FY2022" }, "pretax_income": { "value": 22211000000.0, "earlier": 48953000000.0, "sources": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "basis": "FY2022" }, "revenue": { "value": 78165000000.0, "earlier": 71907000000.0, "sources": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "revenue": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 85393000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 44752000000.0, "income_tax": 8995000000.0, "net_income_incl_nci": 35757000000.0, "net_income": 35504000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-24-053185" ], "value_sources": { "revenue": [ "10-Q:0000950170-24-053185" ], "pretax_income": [ "10-Q:0000950170-24-053185" ], "income_tax": [ "10-Q:0000950170-24-053185" ], "net_income_incl_nci": [ "10-Q:0000950170-24-053185" ], "net_income": [ "10-Q:0000950170-24-053185" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 92503000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 45435000000.0, "income_tax": 9236000000.0, "net_income_incl_nci": 36199000000.0, "net_income": 35912000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-24-090305" ], "value_sources": { "revenue": [ "10-Q:0000950170-24-090305" ], "pretax_income": [ "10-Q:0000950170-24-090305" ], "income_tax": [ "10-Q:0000950170-24-090305" ], "net_income_incl_nci": [ "10-Q:0000950170-24-090305" ], "net_income": [ "10-Q:0000950170-24-090305" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 93210000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": -16959000000.0, "income_tax": -4392000000.0, "net_income_incl_nci": -12567000000.0, "net_income": -12767000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-24-120241" ], "value_sources": { "revenue": [ "10-Q:0000950170-24-120241" ], "pretax_income": [ "10-Q:0000950170-24-120241" ], "income_tax": [ "10-Q:0000950170-24-120241" ], "net_income_incl_nci": [ "10-Q:0000950170-24-120241" ], "net_income": [ "10-Q:0000950170-24-120241" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 93376000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": null, "pretax_income": 46938000000.0, "income_tax": 9180000000.0, "net_income_incl_nci": 37758000000.0, "net_income": 37574000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "value_sources": { "revenue": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "pretax_income": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "income_tax": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "net_income_incl_nci": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "net_income": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ] }, "method": "derived", "value_methods": { "revenue": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 89869000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1316000000.0, "pretax_income": 15706000000.0, "income_tax": 2874000000.0, "net_income_incl_nci": 12832000000.0, "net_income": 12702000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-25-063112" ], "value_sources": { "revenue": [ "10-Q:0000950170-25-063112" ], "interest_expense": [ "10-Q:0000950170-25-063112" ], "pretax_income": [ "10-Q:0000950170-25-063112" ], "income_tax": [ "10-Q:0000950170-25-063112" ], "net_income_incl_nci": [ "10-Q:0000950170-25-063112" ], "net_income": [ "10-Q:0000950170-25-063112" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 93653000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1230000000.0, "pretax_income": 38137000000.0, "income_tax": 7639000000.0, "net_income_incl_nci": 30498000000.0, "net_income": 30348000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950170-25-101578" ], "value_sources": { "revenue": [ "10-Q:0000950170-25-101578" ], "interest_expense": [ "10-Q:0000950170-25-101578" ], "pretax_income": [ "10-Q:0000950170-25-101578" ], "income_tax": [ "10-Q:0000950170-25-101578" ], "net_income_incl_nci": [ "10-Q:0000950170-25-101578" ], "net_income": [ "10-Q:0000950170-25-101578" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 92995000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1214000000.0, "pretax_income": 32508000000.0, "income_tax": 6028000000.0, "net_income_incl_nci": 26480000000.0, "net_income": 26251000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-25-261548" ], "value_sources": { "revenue": [ "10-Q:0001193125-25-261548" ], "interest_expense": [ "10-Q:0001193125-25-261548" ], "pretax_income": [ "10-Q:0001193125-25-261548" ], "income_tax": [ "10-Q:0001193125-25-261548" ], "net_income_incl_nci": [ "10-Q:0001193125-25-261548" ], "net_income": [ "10-Q:0001193125-25-261548" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 94916000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1440000000.0, "pretax_income": 24025000000.0, "income_tax": 4274000000.0, "net_income_incl_nci": 19751000000.0, "net_income": 19694000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "value_sources": { "revenue": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "interest_expense": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "pretax_income": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "income_tax": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "net_income_incl_nci": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "net_income": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ] }, "method": "derived", "value_methods": { "revenue": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 89725000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1257000000.0, "pretax_income": 5148000000.0, "income_tax": 476000000.0, "net_income_incl_nci": 4672000000.0, "net_income": 4603000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-202243" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-202243" ], "interest_expense": [ "10-Q:0001193125-26-202243" ], "pretax_income": [ "10-Q:0001193125-26-202243" ], "income_tax": [ "10-Q:0001193125-26-202243" ], "net_income_incl_nci": [ "10-Q:0001193125-26-202243" ], "net_income": [ "10-Q:0001193125-26-202243" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 92515000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1253000000.0, "pretax_income": 14750000000.0, "income_tax": 2293000000.0, "net_income_incl_nci": 12457000000.0, "net_income": 12370000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-341032" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-341032" ], "interest_expense": [ "10-Q:0001193125-26-341032" ], "pretax_income": [ "10-Q:0001193125-26-341032" ], "income_tax": [ "10-Q:0001193125-26-341032" ], "net_income_incl_nci": [ "10-Q:0001193125-26-341032" ], "net_income": [ "10-Q:0001193125-26-341032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 94972000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1261000000.0, "pretax_income": 38105000000.0, "income_tax": 7241000000.0, "net_income_incl_nci": 30864000000.0, "net_income": 30796000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-25-261548" ], "value_sources": { "revenue": [ "10-Q:0001193125-25-261548" ], "interest_expense": [ "10-Q:0001193125-25-261548" ], "pretax_income": [ "10-Q:0001193125-25-261548" ], "income_tax": [ "10-Q:0001193125-25-261548" ], "net_income_incl_nci": [ "10-Q:0001193125-25-261548" ], "net_income": [ "10-Q:0001193125-25-261548" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 94232000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1298000000.0, "pretax_income": 24456000000.0, "income_tax": 5189000000.0, "net_income_incl_nci": 19267000000.0, "net_income": 19199000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "value_sources": { "revenue": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "interest_expense": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "pretax_income": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "income_tax": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "net_income_incl_nci": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "net_income": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ] }, "method": "derived", "value_methods": { "revenue": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 93675000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1301000000.0, "pretax_income": 12319000000.0, "income_tax": 2140000000.0, "net_income_incl_nci": 10179000000.0, "net_income": 10106000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-202243" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-202243" ], "interest_expense": [ "10-Q:0001193125-26-202243" ], "pretax_income": [ "10-Q:0001193125-26-202243" ], "income_tax": [ "10-Q:0001193125-26-202243" ], "net_income_incl_nci": [ "10-Q:0001193125-26-202243" ], "net_income": [ "10-Q:0001193125-26-202243" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 101808000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 1335000000.0, "pretax_income": 32063000000.0, "income_tax": 6291000000.0, "net_income_incl_nci": 25772000000.0, "net_income": 25667000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-26-341032" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-341032" ], "interest_expense": [ "10-Q:0001193125-26-341032" ], "pretax_income": [ "10-Q:0001193125-26-341032" ], "income_tax": [ "10-Q:0001193125-26-341032" ], "net_income_incl_nci": [ "10-Q:0001193125-26-341032" ], "net_income": [ "10-Q:0001193125-26-341032" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 245579000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 4083000000.0, "pretax_income": 55693000000.0, "income_tax": 12440000000.0, "net_income_incl_nci": 43253000000.0, "net_income": 42521000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1413000000.0 }, "sources": [ "10-K:0000950170-23-004451" ], "value_sources": { "revenue": [ "10-K:0000950170-23-004451" ], "interest_expense": [ "10-K:0000950170-23-004451" ], "pretax_income": [ "10-K:0000950170-23-004451" ], "income_tax": [ "10-K:0000950170-23-004451" ], "net_income_incl_nci": [ "10-K:0000950170-23-004451" ], "net_income": [ "10-K:0000950170-23-004451" ], "operating_lease_cost": [ "10-K:0000950170-23-004451" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 276185000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 4172000000.0, "pretax_income": 111861000000.0, "income_tax": 20912000000.0, "net_income_incl_nci": 90949000000.0, "net_income": 89937000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1426000000.0 }, "sources": [ "10-K:0000950170-24-019719" ], "value_sources": { "revenue": [ "10-K:0000950170-24-019719" ], "interest_expense": [ "10-K:0000950170-24-019719" ], "pretax_income": [ "10-K:0000950170-24-019719" ], "income_tax": [ "10-K:0000950170-24-019719" ], "net_income_incl_nci": [ "10-K:0000950170-24-019719" ], "net_income": [ "10-K:0000950170-24-019719" ], "operating_lease_cost": [ "10-K:0000950170-24-019719" ] }, "comparison": { "net_income": { "value": 89795000000.0, "earlier": 42521000000.0, "sources": [ "10-K:0000950170-23-004451" ], "basis": "FY2022" }, "pretax_income": { "value": 111686000000.0, "earlier": 55693000000.0, "sources": [ "10-K:0000950170-23-004451" ], "basis": "FY2022" }, "revenue": { "value": 276203000000.0, "earlier": 245579000000.0, "sources": [ "10-K:0000950170-23-004451" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 302020000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 4352000000.0, "pretax_income": -30500000000.0, "income_tax": -8502000000.0, "net_income_incl_nci": -21998000000.0, "net_income": -22759000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1361000000.0 }, "sources": [ "10-K:0000950170-25-025210" ], "value_sources": { "revenue": [ "10-K:0000950170-25-025210" ], "interest_expense": [ "10-K:0000950170-25-025210" ], "pretax_income": [ "10-K:0000950170-25-025210" ], "income_tax": [ "10-K:0000950170-25-025210" ], "net_income_incl_nci": [ "10-K:0000950170-25-025210" ], "net_income": [ "10-K:0000950170-25-025210" ], "operating_lease_cost": [ "10-K:0000950170-25-025210" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 364482000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 5003000000.0, "pretax_income": 120166000000.0, "income_tax": 23019000000.0, "net_income_incl_nci": 97147000000.0, "net_income": 96223000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1535000000.0 }, "sources": [ "10-K:0001193125-26-083899" ], "value_sources": { "revenue": [ "10-K:0001193125-26-083899" ], "interest_expense": [ "10-K:0001193125-26-083899" ], "pretax_income": [ "10-K:0001193125-26-083899" ], "income_tax": [ "10-K:0001193125-26-083899" ], "net_income_incl_nci": [ "10-K:0001193125-26-083899" ], "net_income": [ "10-K:0001193125-26-083899" ], "operating_lease_cost": [ "10-K:0001193125-26-083899" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 371433000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 5200000000.0, "pretax_income": 110376000000.0, "income_tax": 20815000000.0, "net_income_incl_nci": 89561000000.0, "net_income": 88995000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1652000000.0 }, "sources": [ "10-K:0001193125-26-083899" ], "value_sources": { "revenue": [ "10-K:0001193125-26-083899" ], "interest_expense": [ "10-K:0001193125-26-083899" ], "pretax_income": [ "10-K:0001193125-26-083899" ], "income_tax": [ "10-K:0001193125-26-083899" ], "net_income_incl_nci": [ "10-K:0001193125-26-083899" ], "net_income": [ "10-K:0001193125-26-083899" ], "operating_lease_cost": [ "10-K:0001193125-26-083899" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 371444000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": null, "interest_expense": 5069000000.0, "pretax_income": 82459000000.0, "income_tax": 15199000000.0, "net_income_incl_nci": 67260000000.0, "net_income": 66968000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1647000000.0 }, "sources": [ "10-K:0001193125-26-083899" ], "value_sources": { "revenue": [ "10-K:0001193125-26-083899" ], "interest_expense": [ "10-K:0001193125-26-083899" ], "pretax_income": [ "10-K:0001193125-26-083899" ], "income_tax": [ "10-K:0001193125-26-083899" ], "net_income_incl_nci": [ "10-K:0001193125-26-083899" ], "net_income": [ "10-K:0001193125-26-083899" ], "operating_lease_cost": [ "10-K:0001193125-26-083899" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 43096000000.0, "short_term_investments": null, "receivables": null, "inventory": 20172000000.0, "current_assets": null, "ppe_net": null, "goodwill": 81659000000.0, "intangibles": null, "total_assets": 760448000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 385213000000.0, "temporary_equity": null, "equity_parent": 371565000000.0, "nci": 3670000000.0, "equity_total": 375235000000.0, "liabilities_and_equity": 760448000000.0, "shares_outstanding": null, "retained_earnings": 352359000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-20-020599" ], "value_sources": { "cash": [ "10-Q:0001564590-20-020599" ], "inventory": [ "10-Q:0001564590-20-020599" ], "goodwill": [ "10-Q:0001564590-20-020599" ], "total_assets": [ "10-Q:0001564590-20-020599" ], "total_liabilities": [ "10-Q:0001564590-20-020599" ], "equity_parent": [ "10-Q:0001564590-20-020599" ], "nci": [ "10-Q:0001564590-20-020599" ], "equity_total": [ "10-Q:0001564590-20-020599" ], "liabilities_and_equity": [ "10-Q:0001564590-20-020599" ], "retained_earnings": [ "10-Q:0001564590-20-020599" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 36587000000.0, "short_term_investments": null, "receivables": null, "inventory": 19277000000.0, "current_assets": null, "ppe_net": null, "goodwill": 71753000000.0, "intangibles": null, "total_assets": 788133000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 390880000000.0, "temporary_equity": null, "equity_parent": 393495000000.0, "nci": 3758000000.0, "equity_total": 397253000000.0, "liabilities_and_equity": 788133000000.0, "shares_outstanding": null, "retained_earnings": 378654000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-20-038544" ], "value_sources": { "cash": [ "10-Q:0001564590-20-038544" ], "inventory": [ "10-Q:0001564590-20-038544" ], "goodwill": [ "10-Q:0001564590-20-038544" ], "total_assets": [ "10-Q:0001564590-20-038544" ], "total_liabilities": [ "10-Q:0001564590-20-038544" ], "equity_parent": [ "10-Q:0001564590-20-038544" ], "nci": [ "10-Q:0001564590-20-038544" ], "equity_total": [ "10-Q:0001564590-20-038544" ], "liabilities_and_equity": [ "10-Q:0001564590-20-038544" ], "retained_earnings": [ "10-Q:0001564590-20-038544" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 27437000000.0, "short_term_investments": null, "receivables": null, "inventory": 19361000000.0, "current_assets": null, "ppe_net": null, "goodwill": 71865000000.0, "intangibles": null, "total_assets": 829946000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 410731000000.0, "temporary_equity": null, "equity_parent": 415155000000.0, "nci": 4060000000.0, "equity_total": 419215000000.0, "liabilities_and_equity": 829946000000.0, "shares_outstanding": null, "retained_earnings": 408791000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-20-052144" ], "value_sources": { "cash": [ "10-Q:0001564590-20-052144" ], "inventory": [ "10-Q:0001564590-20-052144" ], "goodwill": [ "10-Q:0001564590-20-052144" ], "total_assets": [ "10-Q:0001564590-20-052144" ], "total_liabilities": [ "10-Q:0001564590-20-052144" ], "equity_parent": [ "10-Q:0001564590-20-052144" ], "nci": [ "10-Q:0001564590-20-052144" ], "equity_total": [ "10-Q:0001564590-20-052144" ], "liabilities_and_equity": [ "10-Q:0001564590-20-052144" ], "retained_earnings": [ "10-Q:0001564590-20-052144" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 48396000000.0, "short_term_investments": null, "receivables": null, "inventory": 19208000000.0, "current_assets": null, "ppe_net": null, "goodwill": 73734000000.0, "intangibles": null, "total_assets": 873729000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 422393000000.0, "temporary_equity": null, "equity_parent": 443164000000.0, "nci": 8172000000.0, "equity_total": 451336000000.0, "liabilities_and_equity": 873729000000.0, "shares_outstanding": null, "retained_earnings": 444626000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 5469000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 1342000000.0, "operating_lease_payments_total": 6318000000.0, "operating_lease_imputed_interest": 849000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 4998000000.0, "debt_maturity_y3": 10813000000.0, "debt_maturity_y4": 6308000000.0, "debt_maturity_y5": 6594000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001564590-21-009611", "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "value_sources": { "cash": [ "10-K:0001564590-22-007322" ], "inventory": [ "10-K:0001564590-22-007322" ], "goodwill": [ "10-K:0001564590-22-007322" ], "total_assets": [ "10-K:0001564590-22-007322" ], "total_liabilities": [ "10-Q:0001564590-21-055032" ], "equity_parent": [ "10-K:0001564590-22-007322" ], "nci": [ "10-K:0001564590-22-007322" ], "equity_total": [ "10-K:0001564590-22-007322" ], "liabilities_and_equity": [ "10-K:0001564590-22-007322" ], "retained_earnings": [ "10-K:0001564590-22-007322" ], "operating_lease_liability": [ "10-K:0001564590-22-007322" ], "operating_lease_discount_rate": [ "10-K:0001564590-22-007322" ], "operating_lease_payments_y1": [ "10-K:0001564590-22-007322" ], "operating_lease_payments_total": [ "10-K:0001564590-22-007322" ], "operating_lease_imputed_interest": [ "10-K:0001564590-22-007322" ], "debt_maturity_y2": [ "10-K:0001564590-21-009611" ], "debt_maturity_y3": [ "10-K:0001564590-21-009611" ], "debt_maturity_y4": [ "10-K:0001564590-21-009611" ], "debt_maturity_y5": [ "10-K:0001564590-21-009611" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 60488000000.0, "short_term_investments": null, "receivables": null, "inventory": 18886000000.0, "current_assets": null, "ppe_net": null, "goodwill": 73695000000.0, "intangibles": null, "total_assets": 884393000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 428217000000.0, "temporary_equity": null, "equity_parent": 447987000000.0, "nci": 8189000000.0, "equity_total": 456176000000.0, "liabilities_and_equity": 884393000000.0, "shares_outstanding": null, "retained_earnings": 456337000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-21-022703" ], "value_sources": { "cash": [ "10-Q:0001564590-21-022703" ], "inventory": [ "10-Q:0001564590-21-022703" ], "goodwill": [ "10-Q:0001564590-21-022703" ], "total_assets": [ "10-Q:0001564590-21-022703" ], "total_liabilities": [ "10-Q:0001564590-21-022703" ], "equity_parent": [ "10-Q:0001564590-21-022703" ], "nci": [ "10-Q:0001564590-21-022703" ], "equity_total": [ "10-Q:0001564590-21-022703" ], "liabilities_and_equity": [ "10-Q:0001564590-21-022703" ], "retained_earnings": [ "10-Q:0001564590-21-022703" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 42832000000.0, "short_term_investments": null, "receivables": null, "inventory": 19393000000.0, "current_assets": null, "ppe_net": null, "goodwill": 73758000000.0, "intangibles": null, "total_assets": 912493000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 433693000000.0, "temporary_equity": null, "equity_parent": 470409000000.0, "nci": 8391000000.0, "equity_total": 478800000000.0, "liabilities_and_equity": 912493000000.0, "shares_outstanding": null, "retained_earnings": 484431000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-21-042312" ], "value_sources": { "cash": [ "10-Q:0001564590-21-042312" ], "inventory": [ "10-Q:0001564590-21-042312" ], "goodwill": [ "10-Q:0001564590-21-042312" ], "total_assets": [ "10-Q:0001564590-21-042312" ], "total_liabilities": [ "10-Q:0001564590-21-042312" ], "equity_parent": [ "10-Q:0001564590-21-042312" ], "nci": [ "10-Q:0001564590-21-042312" ], "equity_total": [ "10-Q:0001564590-21-042312" ], "liabilities_and_equity": [ "10-Q:0001564590-21-042312" ], "retained_earnings": [ "10-Q:0001564590-21-042312" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 70641000000.0, "short_term_investments": null, "receivables": null, "inventory": 20191000000.0, "current_assets": null, "ppe_net": null, "goodwill": 73770000000.0, "intangibles": null, "total_assets": 920758000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 439683000000.0, "temporary_equity": null, "equity_parent": 472480000000.0, "nci": 8595000000.0, "equity_total": 481075000000.0, "liabilities_and_equity": 920758000000.0, "shares_outstanding": null, "retained_earnings": 494775000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-21-055032" ], "value_sources": { "cash": [ "10-Q:0001564590-21-055032" ], "inventory": [ "10-Q:0001564590-21-055032" ], "goodwill": [ "10-Q:0001564590-21-055032" ], "total_assets": [ "10-Q:0001564590-21-055032" ], "total_liabilities": [ "10-Q:0001564590-21-055032" ], "equity_parent": [ "10-Q:0001564590-21-055032" ], "nci": [ "10-Q:0001564590-21-055032" ], "equity_total": [ "10-Q:0001564590-21-055032" ], "liabilities_and_equity": [ "10-Q:0001564590-21-055032" ], "retained_earnings": [ "10-Q:0001564590-21-055032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 88706000000.0, "short_term_investments": null, "receivables": null, "inventory": 20954000000.0, "current_assets": null, "ppe_net": null, "goodwill": 73875000000.0, "intangibles": null, "total_assets": 958784000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 506199000000.0, "nci": 8731000000.0, "equity_total": 514930000000.0, "liabilities_and_equity": 958784000000.0, "shares_outstanding": null, "retained_earnings": 534421000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 16045000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 4991000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 1238000000.0, "operating_lease_payments_total": 5731000000.0, "operating_lease_imputed_interest": 740000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 10711000000.0, "debt_maturity_y3": 6145000000.0, "debt_maturity_y4": 6495000000.0, "debt_maturity_y5": 5455000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000950170-23-004451", "10-K:0001564590-22-007322" ], "value_sources": { "cash": [ "10-K:0000950170-23-004451" ], "inventory": [ "10-K:0000950170-23-004451" ], "goodwill": [ "10-K:0000950170-23-004451" ], "total_assets": [ "10-K:0000950170-23-004451" ], "equity_parent": [ "10-K:0000950170-23-004451" ], "nci": [ "10-K:0000950170-23-004451" ], "equity_total": [ "10-K:0000950170-23-004451" ], "liabilities_and_equity": [ "10-K:0000950170-23-004451" ], "retained_earnings": [ "10-K:0000950170-23-004451" ], "equity_method_investments": [ "10-K:0000950170-23-004451" ], "operating_lease_liability": [ "10-K:0000950170-23-004451" ], "operating_lease_discount_rate": [ "10-K:0000950170-23-004451" ], "operating_lease_payments_y1": [ "10-K:0000950170-23-004451" ], "operating_lease_payments_total": [ "10-K:0000950170-23-004451" ], "operating_lease_imputed_interest": [ "10-K:0000950170-23-004451" ], "debt_maturity_y2": [ "10-K:0001564590-22-007322" ], "debt_maturity_y3": [ "10-K:0001564590-22-007322" ], "debt_maturity_y4": [ "10-K:0001564590-22-007322" ], "debt_maturity_y5": [ "10-K:0001564590-22-007322" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 39662000000.0, "short_term_investments": null, "receivables": null, "inventory": 22572000000.0, "current_assets": null, "ppe_net": null, "goodwill": 73822000000.0, "intangibles": null, "total_assets": 969506000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 508141000000.0, "nci": 8724000000.0, "equity_total": 516865000000.0, "liabilities_and_equity": 969506000000.0, "shares_outstanding": null, "retained_earnings": 539881000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-22-016907" ], "value_sources": { "cash": [ "10-Q:0001564590-22-016907" ], "inventory": [ "10-Q:0001564590-22-016907" ], "goodwill": [ "10-Q:0001564590-22-016907" ], "total_assets": [ "10-Q:0001564590-22-016907" ], "equity_parent": [ "10-Q:0001564590-22-016907" ], "nci": [ "10-Q:0001564590-22-016907" ], "equity_total": [ "10-Q:0001564590-22-016907" ], "liabilities_and_equity": [ "10-Q:0001564590-22-016907" ], "retained_earnings": [ "10-Q:0001564590-22-016907" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 31224000000.0, "short_term_investments": null, "receivables": null, "inventory": 24560000000.0, "current_assets": null, "ppe_net": null, "goodwill": 73618000000.0, "intangibles": null, "total_assets": 909860000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 461229000000.0, "nci": 8424000000.0, "equity_total": 469653000000.0, "liabilities_and_equity": 909860000000.0, "shares_outstanding": null, "retained_earnings": 496126000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-22-028282" ], "value_sources": { "cash": [ "10-Q:0001564590-22-028282" ], "inventory": [ "10-Q:0001564590-22-028282" ], "goodwill": [ "10-Q:0001564590-22-028282" ], "total_assets": [ "10-Q:0001564590-22-028282" ], "equity_parent": [ "10-Q:0001564590-22-028282" ], "nci": [ "10-Q:0001564590-22-028282" ], "equity_total": [ "10-Q:0001564590-22-028282" ], "liabilities_and_equity": [ "10-Q:0001564590-22-028282" ], "retained_earnings": [ "10-Q:0001564590-22-028282" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 33356000000.0, "short_term_investments": null, "receivables": null, "inventory": 25102000000.0, "current_assets": null, "ppe_net": null, "goodwill": 73335000000.0, "intangibles": null, "total_assets": 902296000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 455430000000.0, "nci": 8317000000.0, "equity_total": 463747000000.0, "liabilities_and_equity": 902296000000.0, "shares_outstanding": null, "retained_earnings": 493438000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 28714000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-22-022287" ], "value_sources": { "cash": [ "10-Q:0000950170-22-022287" ], "inventory": [ "10-Q:0000950170-22-022287" ], "goodwill": [ "10-Q:0000950170-22-022287" ], "total_assets": [ "10-Q:0000950170-22-022287" ], "equity_parent": [ "10-Q:0000950170-22-022287" ], "nci": [ "10-Q:0000950170-22-022287" ], "equity_total": [ "10-Q:0000950170-22-022287" ], "liabilities_and_equity": [ "10-Q:0000950170-22-022287" ], "retained_earnings": [ "10-Q:0000950170-22-022287" ], "equity_method_investments": [ "10-Q:0000950170-22-022287" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 36399000000.0, "short_term_investments": null, "receivables": null, "inventory": 25366000000.0, "current_assets": null, "ppe_net": null, "goodwill": 78119000000.0, "intangibles": null, "total_assets": 948465000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 466784000000.0, "temporary_equity": null, "equity_parent": 473424000000.0, "nci": 8257000000.0, "equity_total": 481681000000.0, "liabilities_and_equity": 948465000000.0, "shares_outstanding": null, "retained_earnings": 511127000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 28050000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 4939000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 1283000000.0, "operating_lease_payments_total": 5651000000.0, "operating_lease_imputed_interest": 712000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 6256000000.0, "debt_maturity_y3": 7041000000.0, "debt_maturity_y4": 4952000000.0, "debt_maturity_y5": 4556000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000950170-23-004451", "10-K:0000950170-24-019719" ], "value_sources": { "cash": [ "10-K:0000950170-24-019719" ], "inventory": [ "10-K:0000950170-24-019719" ], "goodwill": [ "10-K:0000950170-24-019719" ], "total_assets": [ "10-K:0000950170-24-019719" ], "total_liabilities": [ "10-K:0000950170-24-019719" ], "equity_parent": [ "10-K:0000950170-24-019719" ], "nci": [ "10-K:0000950170-24-019719" ], "equity_total": [ "10-K:0000950170-24-019719" ], "liabilities_and_equity": [ "10-K:0000950170-24-019719" ], "retained_earnings": [ "10-K:0000950170-24-019719" ], "equity_method_investments": [ "10-K:0000950170-24-019719" ], "operating_lease_liability": [ "10-K:0000950170-24-019719" ], "operating_lease_discount_rate": [ "10-K:0000950170-24-019719" ], "operating_lease_payments_y1": [ "10-K:0000950170-24-019719" ], "operating_lease_payments_total": [ "10-K:0000950170-24-019719" ], "operating_lease_imputed_interest": [ "10-K:0000950170-24-019719" ], "debt_maturity_y2": [ "10-K:0000950170-23-004451" ], "debt_maturity_y3": [ "10-K:0000950170-23-004451" ], "debt_maturity_y4": [ "10-K:0000950170-23-004451" ], "debt_maturity_y5": [ "10-K:0000950170-23-004451" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 27298000000.0, "short_term_investments": null, "receivables": null, "inventory": 25499000000.0, "current_assets": null, "ppe_net": null, "goodwill": 83502000000.0, "intangibles": null, "total_assets": 997072000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 504554000000.0, "nci": 8523000000.0, "equity_total": 513077000000.0, "liabilities_and_equity": 997072000000.0, "shares_outstanding": null, "retained_earnings": 546631000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 26403000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-23-018438" ], "value_sources": { "cash": [ "10-Q:0000950170-23-018438" ], "inventory": [ "10-Q:0000950170-23-018438" ], "goodwill": [ "10-Q:0000950170-23-018438" ], "total_assets": [ "10-Q:0000950170-23-018438" ], "equity_parent": [ "10-Q:0000950170-23-018438" ], "nci": [ "10-Q:0000950170-23-018438" ], "equity_total": [ "10-Q:0000950170-23-018438" ], "liabilities_and_equity": [ "10-Q:0000950170-23-018438" ], "retained_earnings": [ "10-Q:0000950170-23-018438" ], "equity_method_investments": [ "10-Q:0000950170-23-018438" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 50653000000.0, "short_term_investments": null, "receivables": null, "inventory": 25295000000.0, "current_assets": null, "ppe_net": null, "goodwill": 85853000000.0, "intangibles": null, "total_assets": 1041573000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 489812000000.0, "temporary_equity": null, "equity_parent": 539883000000.0, "nci": 8668000000.0, "equity_total": 548551000000.0, "liabilities_and_equity": 1041573000000.0, "shares_outstanding": null, "retained_earnings": 582543000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 27493000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-23-038705" ], "value_sources": { "cash": [ "10-Q:0000950170-23-038705" ], "inventory": [ "10-Q:0000950170-23-038705" ], "goodwill": [ "10-Q:0000950170-23-038705" ], "total_assets": [ "10-Q:0000950170-23-038705" ], "total_liabilities": [ "10-Q:0000950170-23-038705" ], "equity_parent": [ "10-Q:0000950170-23-038705" ], "nci": [ "10-Q:0000950170-23-038705" ], "equity_total": [ "10-Q:0000950170-23-038705" ], "liabilities_and_equity": [ "10-Q:0000950170-23-038705" ], "retained_earnings": [ "10-Q:0000950170-23-038705" ], "equity_method_investments": [ "10-Q:0000950170-23-038705" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 31604000000.0, "short_term_investments": null, "receivables": null, "inventory": 24755000000.0, "current_assets": null, "ppe_net": null, "goodwill": 85652000000.0, "intangibles": null, "total_assets": 1019933000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 485206000000.0, "temporary_equity": null, "equity_parent": 525330000000.0, "nci": 6167000000.0, "equity_total": 531497000000.0, "liabilities_and_equity": 1019933000000.0, "shares_outstanding": null, "retained_earnings": 569776000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 27496000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-23-058993" ], "value_sources": { "cash": [ "10-Q:0000950170-23-058993" ], "inventory": [ "10-Q:0000950170-23-058993" ], "goodwill": [ "10-Q:0000950170-23-058993" ], "total_assets": [ "10-Q:0000950170-23-058993" ], "total_liabilities": [ "10-Q:0000950170-23-058993" ], "equity_parent": [ "10-Q:0000950170-23-058993" ], "nci": [ "10-Q:0000950170-23-058993" ], "equity_total": [ "10-Q:0000950170-23-058993" ], "liabilities_and_equity": [ "10-Q:0000950170-23-058993" ], "retained_earnings": [ "10-Q:0000950170-23-058993" ], "equity_method_investments": [ "10-Q:0000950170-23-058993" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 38643000000.0, "short_term_investments": null, "receivables": null, "inventory": 25856000000.0, "current_assets": null, "ppe_net": null, "goodwill": 84626000000.0, "intangibles": null, "total_assets": 1069978000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 499208000000.0, "temporary_equity": null, "equity_parent": 561273000000.0, "nci": 6236000000.0, "equity_total": 567509000000.0, "liabilities_and_equity": 1069978000000.0, "shares_outstanding": null, "retained_earnings": 607350000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 29066000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 5299000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.042, "operating_lease_payments_y1": 1422000000.0, "operating_lease_payments_total": 6218000000.0, "operating_lease_imputed_interest": 919000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 7048000000.0, "debt_maturity_y3": 6053000000.0, "debt_maturity_y4": 4549000000.0, "debt_maturity_y5": 6433000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000950170-24-019719", "10-K:0000950170-25-025210" ], "value_sources": { "cash": [ "10-K:0000950170-25-025210" ], "inventory": [ "10-K:0000950170-25-025210" ], "goodwill": [ "10-K:0000950170-25-025210" ], "total_assets": [ "10-K:0000950170-25-025210" ], "total_liabilities": [ "10-K:0000950170-25-025210" ], "equity_parent": [ "10-K:0000950170-25-025210" ], "nci": [ "10-K:0000950170-25-025210" ], "equity_total": [ "10-K:0000950170-25-025210" ], "liabilities_and_equity": [ "10-K:0000950170-25-025210" ], "retained_earnings": [ "10-K:0000950170-25-025210" ], "equity_method_investments": [ "10-K:0000950170-25-025210" ], "operating_lease_liability": [ "10-K:0000950170-25-025210" ], "operating_lease_discount_rate": [ "10-K:0000950170-25-025210" ], "operating_lease_payments_y1": [ "10-K:0000950170-25-025210" ], "operating_lease_payments_total": [ "10-K:0000950170-25-025210" ], "operating_lease_imputed_interest": [ "10-K:0000950170-25-025210" ], "debt_maturity_y2": [ "10-K:0000950170-24-019719" ], "debt_maturity_y3": [ "10-K:0000950170-24-019719" ], "debt_maturity_y4": [ "10-K:0000950170-24-019719" ], "debt_maturity_y5": [ "10-K:0000950170-24-019719" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 36160000000.0, "short_term_investments": null, "receivables": null, "inventory": 23670000000.0, "current_assets": null, "ppe_net": null, "goodwill": 84549000000.0, "intangibles": null, "total_assets": 1070035000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 492250000000.0, "temporary_equity": null, "equity_parent": 571490000000.0, "nci": 6295000000.0, "equity_total": 577785000000.0, "liabilities_and_equity": 1070035000000.0, "shares_outstanding": null, "retained_earnings": 619925000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 29585000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-24-053185" ], "value_sources": { "cash": [ "10-Q:0000950170-24-053185" ], "inventory": [ "10-Q:0000950170-24-053185" ], "goodwill": [ "10-Q:0000950170-24-053185" ], "total_assets": [ "10-Q:0000950170-24-053185" ], "total_liabilities": [ "10-Q:0000950170-24-053185" ], "equity_parent": [ "10-Q:0000950170-24-053185" ], "nci": [ "10-Q:0000950170-24-053185" ], "equity_total": [ "10-Q:0000950170-24-053185" ], "liabilities_and_equity": [ "10-Q:0000950170-24-053185" ], "retained_earnings": [ "10-Q:0000950170-24-053185" ], "equity_method_investments": [ "10-Q:0000950170-24-053185" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 43071000000.0, "short_term_investments": null, "receivables": null, "inventory": 23498000000.0, "current_assets": null, "ppe_net": null, "goodwill": 84411000000.0, "intangibles": null, "total_assets": 1108860000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 500889000000.0, "temporary_equity": null, "equity_parent": 601697000000.0, "nci": 6274000000.0, "equity_total": 607971000000.0, "liabilities_and_equity": 1108860000000.0, "shares_outstanding": null, "retained_earnings": 650273000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 30065000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-24-090305" ], "value_sources": { "cash": [ "10-Q:0000950170-24-090305" ], "inventory": [ "10-Q:0000950170-24-090305" ], "goodwill": [ "10-Q:0000950170-24-090305" ], "total_assets": [ "10-Q:0000950170-24-090305" ], "total_liabilities": [ "10-Q:0000950170-24-090305" ], "equity_parent": [ "10-Q:0000950170-24-090305" ], "nci": [ "10-Q:0000950170-24-090305" ], "equity_total": [ "10-Q:0000950170-24-090305" ], "liabilities_and_equity": [ "10-Q:0000950170-24-090305" ], "retained_earnings": [ "10-Q:0000950170-24-090305" ], "equity_method_investments": [ "10-Q:0000950170-24-090305" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 37992000000.0, "short_term_investments": null, "receivables": null, "inventory": 23617000000.0, "current_assets": null, "ppe_net": null, "goodwill": 84608000000.0, "intangibles": null, "total_assets": 1147251000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 515445000000.0, "temporary_equity": null, "equity_parent": 629069000000.0, "nci": 2737000000.0, "equity_total": 631806000000.0, "liabilities_and_equity": 1147251000000.0, "shares_outstanding": null, "retained_earnings": 676524000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 30133000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-24-120241" ], "value_sources": { "cash": [ "10-Q:0000950170-24-120241" ], "inventory": [ "10-Q:0000950170-24-120241" ], "goodwill": [ "10-Q:0000950170-24-120241" ], "total_assets": [ "10-Q:0000950170-24-120241" ], "total_liabilities": [ "10-Q:0000950170-24-120241" ], "equity_parent": [ "10-Q:0000950170-24-120241" ], "nci": [ "10-Q:0000950170-24-120241" ], "equity_total": [ "10-Q:0000950170-24-120241" ], "liabilities_and_equity": [ "10-Q:0000950170-24-120241" ], "retained_earnings": [ "10-Q:0000950170-24-120241" ], "equity_method_investments": [ "10-Q:0000950170-24-120241" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 48376000000.0, "short_term_investments": null, "receivables": null, "inventory": 24008000000.0, "current_assets": null, "ppe_net": null, "goodwill": 83880000000.0, "intangibles": null, "total_assets": 1153881000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 502226000000.0, "temporary_equity": null, "equity_parent": 649368000000.0, "nci": 2287000000.0, "equity_total": 651655000000.0, "liabilities_and_equity": 1153881000000.0, "shares_outstanding": null, "retained_earnings": 696218000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 31134000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 5996000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 1491000000.0, "operating_lease_payments_total": 7197000000.0, "operating_lease_imputed_interest": 1201000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 5748000000.0, "debt_maturity_y3": 6420000000.0, "debt_maturity_y4": 3963000000.0, "debt_maturity_y5": 6326000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000950170-25-025210", "10-K:0001193125-26-083899" ], "value_sources": { "cash": [ "10-K:0001193125-26-083899" ], "inventory": [ "10-K:0001193125-26-083899" ], "goodwill": [ "10-K:0001193125-26-083899" ], "total_assets": [ "10-K:0001193125-26-083899" ], "total_liabilities": [ "10-K:0001193125-26-083899" ], "equity_parent": [ "10-K:0001193125-26-083899" ], "nci": [ "10-K:0001193125-26-083899" ], "equity_total": [ "10-K:0001193125-26-083899" ], "liabilities_and_equity": [ "10-K:0001193125-26-083899" ], "retained_earnings": [ "10-K:0001193125-26-083899" ], "equity_method_investments": [ "10-K:0001193125-26-083899" ], "operating_lease_liability": [ "10-K:0001193125-26-083899" ], "operating_lease_discount_rate": [ "10-K:0001193125-26-083899" ], "operating_lease_payments_y1": [ "10-K:0001193125-26-083899" ], "operating_lease_payments_total": [ "10-K:0001193125-26-083899" ], "operating_lease_imputed_interest": [ "10-K:0001193125-26-083899" ], "debt_maturity_y2": [ "10-K:0000950170-25-025210" ], "debt_maturity_y3": [ "10-K:0000950170-25-025210" ], "debt_maturity_y4": [ "10-K:0000950170-25-025210" ], "debt_maturity_y5": [ "10-K:0000950170-25-025210" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 42855000000.0, "short_term_investments": null, "receivables": null, "inventory": 24034000000.0, "current_assets": null, "ppe_net": null, "goodwill": 84007000000.0, "intangibles": null, "total_assets": 1164532000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 507790000000.0, "temporary_equity": null, "equity_parent": 654471000000.0, "nci": 2271000000.0, "equity_total": 656742000000.0, "liabilities_and_equity": 1164532000000.0, "shares_outstanding": null, "retained_earnings": 700821000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 31144000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-25-063112" ], "value_sources": { "cash": [ "10-Q:0000950170-25-063112" ], "inventory": [ "10-Q:0000950170-25-063112" ], "goodwill": [ "10-Q:0000950170-25-063112" ], "total_assets": [ "10-Q:0000950170-25-063112" ], "total_liabilities": [ "10-Q:0000950170-25-063112" ], "equity_parent": [ "10-Q:0000950170-25-063112" ], "nci": [ "10-Q:0000950170-25-063112" ], "equity_total": [ "10-Q:0000950170-25-063112" ], "liabilities_and_equity": [ "10-Q:0000950170-25-063112" ], "retained_earnings": [ "10-Q:0000950170-25-063112" ], "equity_method_investments": [ "10-Q:0000950170-25-063112" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 101228000000.0, "short_term_investments": null, "receivables": null, "inventory": 24371000000.0, "current_assets": null, "ppe_net": null, "goodwill": 84251000000.0, "intangibles": null, "total_assets": 1163968000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 493692000000.0, "temporary_equity": null, "equity_parent": 667989000000.0, "nci": 2287000000.0, "equity_total": 670276000000.0, "liabilities_and_equity": 1163968000000.0, "shares_outstanding": null, "retained_earnings": 713191000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 25323000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-25-101578" ], "value_sources": { "cash": [ "10-Q:0000950170-25-101578" ], "inventory": [ "10-Q:0000950170-25-101578" ], "goodwill": [ "10-Q:0000950170-25-101578" ], "total_assets": [ "10-Q:0000950170-25-101578" ], "total_liabilities": [ "10-Q:0000950170-25-101578" ], "equity_parent": [ "10-Q:0000950170-25-101578" ], "nci": [ "10-Q:0000950170-25-101578" ], "equity_total": [ "10-Q:0000950170-25-101578" ], "liabilities_and_equity": [ "10-Q:0000950170-25-101578" ], "retained_earnings": [ "10-Q:0000950170-25-101578" ], "equity_method_investments": [ "10-Q:0000950170-25-101578" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 77111000000.0, "short_term_investments": null, "receivables": null, "inventory": 25319000000.0, "current_assets": null, "ppe_net": null, "goodwill": 84525000000.0, "intangibles": null, "total_assets": 1225963000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 525522000000.0, "temporary_equity": null, "equity_parent": 698155000000.0, "nci": 2286000000.0, "equity_total": 700441000000.0, "liabilities_and_equity": 1225963000000.0, "shares_outstanding": null, "retained_earnings": 743987000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 25524000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-25-261548" ], "value_sources": { "cash": [ "10-Q:0001193125-25-261548" ], "inventory": [ "10-Q:0001193125-25-261548" ], "goodwill": [ "10-Q:0001193125-25-261548" ], "total_assets": [ "10-Q:0001193125-25-261548" ], "total_liabilities": [ "10-Q:0001193125-25-261548" ], "equity_parent": [ "10-Q:0001193125-25-261548" ], "nci": [ "10-Q:0001193125-25-261548" ], "equity_total": [ "10-Q:0001193125-25-261548" ], "liabilities_and_equity": [ "10-Q:0001193125-25-261548" ], "retained_earnings": [ "10-Q:0001193125-25-261548" ], "equity_method_investments": [ "10-Q:0001193125-25-261548" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 52569000000.0, "short_term_investments": null, "receivables": null, "inventory": 24424000000.0, "current_assets": null, "ppe_net": null, "goodwill": 83074000000.0, "intangibles": null, "total_assets": 1222176000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 502473000000.0, "temporary_equity": null, "equity_parent": 717419000000.0, "nci": 2284000000.0, "equity_total": 719703000000.0, "liabilities_and_equity": 1222176000000.0, "shares_outstanding": null, "retained_earnings": 763186000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 19978000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 6290000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.048, "operating_lease_payments_y1": 1437000000.0, "operating_lease_payments_total": 7744000000.0, "operating_lease_imputed_interest": 1454000000.0, "debt_maturity_y1": null, "debt_maturity_y2": 6631000000.0, "debt_maturity_y3": 5193000000.0, "debt_maturity_y4": 6336000000.0, "debt_maturity_y5": 5793000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001193125-26-083899", "10-Q:0001193125-26-341032" ], "value_sources": { "cash": [ "10-Q:0001193125-26-341032" ], "inventory": [ "10-Q:0001193125-26-341032" ], "goodwill": [ "10-Q:0001193125-26-341032" ], "total_assets": [ "10-Q:0001193125-26-341032" ], "total_liabilities": [ "10-Q:0001193125-26-341032" ], "equity_parent": [ "10-Q:0001193125-26-341032" ], "nci": [ "10-Q:0001193125-26-341032" ], "equity_total": [ "10-Q:0001193125-26-341032" ], "liabilities_and_equity": [ "10-Q:0001193125-26-341032" ], "retained_earnings": [ "10-Q:0001193125-26-341032" ], "equity_method_investments": [ "10-Q:0001193125-26-341032" ], "operating_lease_liability": [ "10-K:0001193125-26-083899" ], "operating_lease_discount_rate": [ "10-K:0001193125-26-083899" ], "operating_lease_payments_y1": [ "10-K:0001193125-26-083899" ], "operating_lease_payments_total": [ "10-K:0001193125-26-083899" ], "operating_lease_imputed_interest": [ "10-K:0001193125-26-083899" ], "debt_maturity_y2": [ "10-K:0001193125-26-083899" ], "debt_maturity_y3": [ "10-K:0001193125-26-083899" ], "debt_maturity_y4": [ "10-K:0001193125-26-083899" ], "debt_maturity_y5": [ "10-K:0001193125-26-083899" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 58810000000.0, "short_term_investments": null, "receivables": null, "inventory": 25523000000.0, "current_assets": null, "ppe_net": null, "goodwill": 83180000000.0, "intangibles": null, "total_assets": 1252271000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 522821000000.0, "temporary_equity": null, "equity_parent": 727181000000.0, "nci": 2269000000.0, "equity_total": 729450000000.0, "liabilities_and_equity": 1252271000000.0, "shares_outstanding": null, "retained_earnings": 773292000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 19951000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-26-202243" ], "value_sources": { "cash": [ "10-Q:0001193125-26-202243" ], "inventory": [ "10-Q:0001193125-26-202243" ], "goodwill": [ "10-Q:0001193125-26-202243" ], "total_assets": [ "10-Q:0001193125-26-202243" ], "total_liabilities": [ "10-Q:0001193125-26-202243" ], "equity_parent": [ "10-Q:0001193125-26-202243" ], "nci": [ "10-Q:0001193125-26-202243" ], "equity_total": [ "10-Q:0001193125-26-202243" ], "liabilities_and_equity": [ "10-Q:0001193125-26-202243" ], "retained_earnings": [ "10-Q:0001193125-26-202243" ], "equity_method_investments": [ "10-Q:0001193125-26-202243" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 41360000000.0, "short_term_investments": null, "receivables": null, "inventory": 26575000000.0, "current_assets": null, "ppe_net": null, "goodwill": 83173000000.0, "intangibles": null, "total_assets": 1263071000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 512894000000.0, "temporary_equity": null, "equity_parent": 747910000000.0, "nci": 2267000000.0, "equity_total": 750177000000.0, "liabilities_and_equity": 1263071000000.0, "shares_outstanding": null, "retained_earnings": 798959000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 19948000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-26-341032" ], "value_sources": { "cash": [ "10-Q:0001193125-26-341032" ], "inventory": [ "10-Q:0001193125-26-341032" ], "goodwill": [ "10-Q:0001193125-26-341032" ], "total_assets": [ "10-Q:0001193125-26-341032" ], "total_liabilities": [ "10-Q:0001193125-26-341032" ], "equity_parent": [ "10-Q:0001193125-26-341032" ], "nci": [ "10-Q:0001193125-26-341032" ], "equity_total": [ "10-Q:0001193125-26-341032" ], "liabilities_and_equity": [ "10-Q:0001193125-26-341032" ], "retained_earnings": [ "10-Q:0001193125-26-341032" ], "equity_method_investments": [ "10-Q:0001193125-26-341032" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 6798000000.0, "cfi": -27804000000.0, "cff": -346000000.0, "capex": 2968000000.0, "d_and_a": 2585000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1741000000.0, "interest_paid": null, "taxes_paid": 595000000.0, "depreciation": 1968000000.0, "amortisation_intangibles": 325000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2083000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-21-022703" ], "value_sources": { "cfo": [ "10-Q:0001564590-21-022703" ], "cfi": [ "10-Q:0001564590-21-022703" ], "cff": [ "10-Q:0001564590-21-022703" ], "capex": [ "10-Q:0001564590-21-022703" ], "d_and_a": [ "10-Q:0001564590-21-022703" ], "buybacks": [ "10-Q:0001564590-21-022703" ], "taxes_paid": [ "10-Q:0001564590-21-022703" ], "depreciation": [ "10-Q:0001564590-21-022703" ], "amortisation_intangibles": [ "10-Q:0001564590-21-022703" ], "change_receivables": [ "10-Q:0001564590-21-022703" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 10668000000.0, "cfi": -14747000000.0, "cff": -2474000000.0, "capex": 3219000000.0, "d_and_a": 2524000000.0, "sbc": null, "dividends_paid": null, "buybacks": 4998000000.0, "interest_paid": null, "taxes_paid": 385000000.0, "depreciation": 1895000000.0, "amortisation_intangibles": 322000000.0, "goodwill_impairment": 10000000000.0, "deferred_tax": null, "change_receivables": -198000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "value_sources": { "cfo": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "cfi": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "cff": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "capex": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "d_and_a": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "buybacks": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "taxes_paid": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "depreciation": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "amortisation_intangibles": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ], "goodwill_impairment": [ "10-Q:0001564590-21-042312" ], "change_receivables": [ "10-Q:0001564590-21-022703", "10-Q:0001564590-21-042312" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 11761000000.0, "cfi": -11855000000.0, "cff": -8856000000.0, "capex": 3329000000.0, "d_and_a": 2583000000.0, "sbc": null, "dividends_paid": null, "buybacks": 8973000000.0, "interest_paid": null, "taxes_paid": 1735000000.0, "depreciation": 1967000000.0, "amortisation_intangibles": 315000000.0, "goodwill_impairment": 25000000.0, "deferred_tax": null, "change_receivables": 1338000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-20-038544", "10-Q:0001564590-20-052144", "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "value_sources": { "cfo": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "cfi": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "cff": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "capex": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "d_and_a": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "buybacks": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "taxes_paid": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "depreciation": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "amortisation_intangibles": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ], "goodwill_impairment": [ "10-Q:0001564590-20-038544", "10-Q:0001564590-20-052144" ], "change_receivables": [ "10-Q:0001564590-21-042312", "10-Q:0001564590-21-055032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 10546000000.0, "cfi": 16649000000.0, "cff": -6668000000.0, "capex": 3496000000.0, "d_and_a": 2904000000.0, "sbc": null, "dividends_paid": null, "buybacks": 8994000000.0, "interest_paid": null, "taxes_paid": 2286000000.0, "depreciation": 2289000000.0, "amortisation_intangibles": 315000000.0, "goodwill_impairment": 12000000.0, "deferred_tax": null, "change_receivables": -1614000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001564590-22-007322", "10-Q:0001564590-20-052144", "10-Q:0001564590-21-055032" ], "value_sources": { "cfo": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "cfi": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "cff": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "capex": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "d_and_a": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "buybacks": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "taxes_paid": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "depreciation": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "amortisation_intangibles": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ], "goodwill_impairment": [ "10-K:0001564590-22-007322", "10-Q:0001564590-20-052144" ], "change_receivables": [ "10-K:0001564590-22-007322", "10-Q:0001564590-21-055032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 9306000000.0, "cfi": 11196000000.0, "cff": -8349000000.0, "capex": 2519000000.0, "d_and_a": 2673000000.0, "sbc": null, "dividends_paid": null, "buybacks": 6580000000.0, "interest_paid": null, "taxes_paid": 256000000.0, "depreciation": 2072000000.0, "amortisation_intangibles": 319000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 3440000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-22-016907" ], "value_sources": { "cfo": [ "10-Q:0001564590-22-016907" ], "cfi": [ "10-Q:0001564590-22-016907" ], "cff": [ "10-Q:0001564590-22-016907" ], "capex": [ "10-Q:0001564590-22-016907" ], "d_and_a": [ "10-Q:0001564590-22-016907" ], "buybacks": [ "10-Q:0001564590-22-016907" ], "taxes_paid": [ "10-Q:0001564590-22-016907" ], "depreciation": [ "10-Q:0001564590-22-016907" ], "amortisation_intangibles": [ "10-Q:0001564590-22-016907" ], "change_receivables": [ "10-Q:0001564590-22-016907" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 10253000000.0, "cfi": -22629000000.0, "cff": -5229000000.0, "capex": 3144000000.0, "d_and_a": 2672000000.0, "sbc": null, "dividends_paid": null, "buybacks": 5980000000.0, "interest_paid": null, "taxes_paid": 2252000000.0, "depreciation": 2066000000.0, "amortisation_intangibles": 318000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1385000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "value_sources": { "cfo": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "cfi": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "cff": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "capex": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "d_and_a": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "buybacks": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "taxes_paid": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "depreciation": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "amortisation_intangibles": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ], "change_receivables": [ "10-Q:0001564590-22-016907", "10-Q:0001564590-22-028282" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 12067000000.0, "cfi": 23514000000.0, "cff": -7786000000.0, "capex": 3581000000.0, "d_and_a": 2668000000.0, "sbc": null, "dividends_paid": null, "buybacks": 7632000000.0, "interest_paid": null, "taxes_paid": 1494000000.0, "depreciation": 2072000000.0, "amortisation_intangibles": 305000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1985000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "value_sources": { "cfo": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "cfi": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "cff": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "capex": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "d_and_a": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "buybacks": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "taxes_paid": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "depreciation": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "amortisation_intangibles": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ], "change_receivables": [ "10-Q:0000950170-22-022287", "10-Q:0001564590-22-028282" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 7795000000.0, "cfi": 17311000000.0, "cff": -7144000000.0, "capex": 4032000000.0, "d_and_a": 2705000000.0, "sbc": null, "dividends_paid": null, "buybacks": 6869000000.0, "interest_paid": null, "taxes_paid": 1410000000.0, "depreciation": 2098000000.0, "amortisation_intangibles": 310000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -976000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "value_sources": { "cfo": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "cfi": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "cff": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "capex": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "d_and_a": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "buybacks": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "taxes_paid": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "depreciation": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "amortisation_intangibles": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ], "change_receivables": [ "10-K:0000950170-23-004451", "10-Q:0000950170-22-022287" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 6826000000.0, "cfi": -58566000000.0, "cff": 2643000000.0, "capex": 3090000000.0, "d_and_a": 2703000000.0, "sbc": null, "dividends_paid": null, "buybacks": 3180000000.0, "interest_paid": null, "taxes_paid": 336000000.0, "depreciation": 2106000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 3536000000.0, "change_inventories": 1842000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-018438" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-018438" ], "cfi": [ "10-Q:0000950170-23-018438" ], "cff": [ "10-Q:0000950170-23-018438" ], "capex": [ "10-Q:0000950170-23-018438" ], "d_and_a": [ "10-Q:0000950170-23-018438" ], "buybacks": [ "10-Q:0000950170-23-018438" ], "taxes_paid": [ "10-Q:0000950170-23-018438" ], "depreciation": [ "10-Q:0000950170-23-018438" ], "change_receivables": [ "10-Q:0000950170-23-018438" ], "change_inventories": [ "10-Q:0000950170-23-018438" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 8531000000.0, "cfi": -15607000000.0, "cff": -1036000000.0, "capex": 3743000000.0, "d_and_a": 2710000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1011000000.0, "interest_paid": null, "taxes_paid": 1615000000.0, "depreciation": 2112000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2919000000.0, "change_inventories": 2238000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "cfi": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "cff": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "capex": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "d_and_a": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "buybacks": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "taxes_paid": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "depreciation": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "change_receivables": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "change_inventories": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 11682000000.0, "cfi": -7336000000.0, "cff": -1918000000.0, "capex": 4074000000.0, "d_and_a": 2728000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1055000000.0, "interest_paid": null, "taxes_paid": 1523000000.0, "depreciation": 2118000000.0, "amortisation_intangibles": 303000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1075000000.0, "change_inventories": 918000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "cfi": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "cff": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "capex": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "d_and_a": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "buybacks": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "taxes_paid": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "depreciation": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "amortisation_intangibles": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "change_receivables": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "change_inventories": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 10311000000.0, "cfi": -6092000000.0, "cff": -1351000000.0, "capex": 4557000000.0, "d_and_a": 2758000000.0, "sbc": null, "dividends_paid": null, "buybacks": 2608000000.0, "interest_paid": null, "taxes_paid": 762000000.0, "depreciation": null, "amortisation_intangibles": 328000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -1909000000.0, "change_inventories": -219000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "value_sources": { "cfo": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "cfi": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "cff": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "capex": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "d_and_a": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "buybacks": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "taxes_paid": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "amortisation_intangibles": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "change_receivables": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ], "change_inventories": [ "10-K:0000950170-24-019719", "10-Q:0000950170-23-058993" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 8693000000.0, "cfi": -7919000000.0, "cff": -9922000000.0, "capex": 3713000000.0, "d_and_a": 3051000000.0, "sbc": null, "dividends_paid": null, "buybacks": 4450000000.0, "interest_paid": null, "taxes_paid": 312000000.0, "depreciation": 2314000000.0, "amortisation_intangibles": 429000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 922000000.0, "change_inventories": 15000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-24-053185" ], "value_sources": { "cfo": [ "10-Q:0000950170-24-053185" ], "cfi": [ "10-Q:0000950170-24-053185" ], "cff": [ "10-Q:0000950170-24-053185" ], "capex": [ "10-Q:0000950170-24-053185" ], "d_and_a": [ "10-Q:0000950170-24-053185" ], "buybacks": [ "10-Q:0000950170-24-053185" ], "taxes_paid": [ "10-Q:0000950170-24-053185" ], "depreciation": [ "10-Q:0000950170-23-018438" ], "amortisation_intangibles": [ "10-Q:0000950170-24-053185" ], "change_receivables": [ "10-Q:0000950170-24-053185" ], "change_inventories": [ "10-Q:0000950170-24-053185" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 12434000000.0, "cfi": 10655000000.0, "cff": 289000000.0, "capex": 4685000000.0, "d_and_a": 3096000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1400000000.0, "interest_paid": null, "taxes_paid": 2650000000.0, "depreciation": 2338000000.0, "amortisation_intangibles": 443000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 272000000.0, "change_inventories": -520000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705", "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "value_sources": { "cfo": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "cfi": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "cff": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "capex": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "d_and_a": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "buybacks": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "taxes_paid": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "depreciation": [ "10-Q:0000950170-23-018438", "10-Q:0000950170-23-038705" ], "amortisation_intangibles": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "change_receivables": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ], "change_inventories": [ "10-Q:0000950170-24-053185", "10-Q:0000950170-24-090305" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 13669000000.0, "cfi": -28048000000.0, "cff": -4636000000.0, "capex": 5303000000.0, "d_and_a": 3210000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1128000000.0, "interest_paid": null, "taxes_paid": 2806000000.0, "depreciation": 2426000000.0, "amortisation_intangibles": 428000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1667000000.0, "change_inventories": 230000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993", "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "value_sources": { "cfo": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "cfi": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "cff": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "capex": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "d_and_a": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "buybacks": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "taxes_paid": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "depreciation": [ "10-Q:0000950170-23-038705", "10-Q:0000950170-23-058993" ], "amortisation_intangibles": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "change_receivables": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ], "change_inventories": [ "10-Q:0000950170-24-090305", "10-Q:0000950170-24-120241" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 14400000000.0, "cfi": -7351000000.0, "cff": -136000000.0, "capex": 5708000000.0, "d_and_a": 3129000000.0, "sbc": null, "dividends_paid": null, "buybacks": 2193000000.0, "interest_paid": null, "taxes_paid": 1997000000.0, "depreciation": null, "amortisation_intangibles": 500000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -912000000.0, "change_inventories": -1151000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "value_sources": { "cfo": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "cfi": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "cff": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "capex": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "d_and_a": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "buybacks": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "taxes_paid": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "amortisation_intangibles": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "change_receivables": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ], "change_inventories": [ "10-K:0000950170-25-025210", "10-Q:0000950170-24-120241" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 10566000000.0, "cfi": -3203000000.0, "cff": -9802000000.0, "capex": 4393000000.0, "d_and_a": 3168000000.0, "sbc": null, "dividends_paid": null, "buybacks": 2562000000.0, "interest_paid": null, "taxes_paid": 339000000.0, "depreciation": null, "amortisation_intangibles": 435000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -469000000.0, "change_inventories": -516000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-063112" ], "value_sources": { "cfo": [ "10-Q:0000950170-25-063112" ], "cfi": [ "10-Q:0000950170-25-063112" ], "cff": [ "10-Q:0000950170-25-063112" ], "capex": [ "10-Q:0000950170-25-063112" ], "d_and_a": [ "10-Q:0000950170-25-063112" ], "buybacks": [ "10-Q:0000950170-25-063112" ], "taxes_paid": [ "10-Q:0000950170-25-063112" ], "amortisation_intangibles": [ "10-Q:0000950170-25-063112" ], "change_receivables": [ "10-Q:0000950170-25-063112" ], "change_inventories": [ "10-Q:0000950170-25-063112" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 13602000000.0, "cfi": -7448000000.0, "cff": 854000000.0, "capex": 4535000000.0, "d_and_a": 3198000000.0, "sbc": null, "dividends_paid": null, "buybacks": 356000000.0, "interest_paid": null, "taxes_paid": 1820000000.0, "depreciation": null, "amortisation_intangibles": 457000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1614000000.0, "change_inventories": 60000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ], "value_sources": { "cfo": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ], "cfi": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ], "cff": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ], "capex": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ], "d_and_a": [ "10-Q:0000950170-25-101578" ], "buybacks": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ], "taxes_paid": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ], "amortisation_intangibles": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ], "change_receivables": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ], "change_inventories": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1803000000.0, "cfi": -3904000000.0, "cff": -3065000000.0, "capex": 4701000000.0, "d_and_a": 3206000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 15307000000.0, "depreciation": null, "amortisation_intangibles": 408000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 602000000.0, "change_inventories": 224000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "value_sources": { "cfo": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "cfi": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "cff": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "capex": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "d_and_a": [ "10-Q:0001193125-25-261548" ], "buybacks": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "taxes_paid": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "amortisation_intangibles": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "change_receivables": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "change_inventories": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 4621000000.0, "cfi": 4268000000.0, "cff": 1653000000.0, "capex": 5347000000.0, "d_and_a": 3283000000.0, "sbc": null, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 11078000000.0, "depreciation": null, "amortisation_intangibles": 500000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -2373000000.0, "change_inventories": -359000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-025210", "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "value_sources": { "cfo": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "cfi": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "cff": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "capex": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "d_and_a": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "buybacks": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "taxes_paid": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "amortisation_intangibles": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "change_receivables": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "change_inventories": [ "10-K:0000950170-25-025210", "10-Q:0001193125-25-261548" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 10903000000.0, "cfi": -16401000000.0, "cff": 53000000.0, "capex": 4281000000.0, "d_and_a": 3265000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 392000000.0, "depreciation": null, "amortisation_intangibles": 444000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 3295000000.0, "change_inventories": -103000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-063112", "10-Q:0001193125-26-202243" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-202243" ], "cfi": [ "10-Q:0001193125-26-202243" ], "cff": [ "10-Q:0001193125-26-202243" ], "capex": [ "10-Q:0001193125-26-202243" ], "d_and_a": [ "10-Q:0001193125-26-202243" ], "taxes_paid": [ "10-Q:0001193125-26-202243" ], "amortisation_intangibles": [ "10-Q:0001193125-26-202243" ], "change_receivables": [ "10-Q:0001193125-26-202243" ], "change_inventories": [ "10-Q:0000950170-25-063112" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 10085000000.0, "cfi": 49358000000.0, "cff": -1166000000.0, "capex": 4858000000.0, "d_and_a": 3329000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 5477000000.0, "depreciation": null, "amortisation_intangibles": 419000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 939000000.0, "change_inventories": 225000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578", "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "cfi": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "cff": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "capex": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "d_and_a": [ "10-Q:0001193125-26-341032" ], "taxes_paid": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "amortisation_intangibles": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "change_receivables": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "change_inventories": [ "10-Q:0000950170-25-063112", "10-Q:0000950170-25-101578" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 13789000000.0, "cfi": -39052000000.0, "cff": 835000000.0, "capex": 5586000000.0, "d_and_a": 3333000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 2783000000.0, "depreciation": null, "amortisation_intangibles": 437000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1696000000.0, "change_inventories": 891000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "value_sources": { "cfo": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "cfi": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "cff": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "capex": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "d_and_a": [ "10-Q:0001193125-25-261548" ], "taxes_paid": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "amortisation_intangibles": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "change_receivables": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ], "change_inventories": [ "10-Q:0000950170-25-101578", "10-Q:0001193125-25-261548" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 11192000000.0, "cfi": -38392000000.0, "cff": 2511000000.0, "capex": 6202000000.0, "d_and_a": 3549000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 5326000000.0, "depreciation": null, "amortisation_intangibles": 400000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -3504000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "value_sources": { "cfo": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "cfi": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "cff": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "capex": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "d_and_a": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "taxes_paid": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "amortisation_intangibles": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ], "change_receivables": [ "10-K:0001193125-26-083899", "10-Q:0001193125-25-261548" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 10438000000.0, "cfi": -4308000000.0, "cff": 174000000.0, "capex": 4986000000.0, "d_and_a": 3510000000.0, "sbc": null, "dividends_paid": null, "buybacks": 235000000.0, "interest_paid": null, "taxes_paid": 382000000.0, "depreciation": null, "amortisation_intangibles": 446000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 3173000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-202243" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-202243" ], "cfi": [ "10-Q:0001193125-26-202243" ], "cff": [ "10-Q:0001193125-26-202243" ], "capex": [ "10-Q:0001193125-26-202243" ], "d_and_a": [ "10-Q:0001193125-26-202243" ], "buybacks": [ "10-Q:0001193125-26-202243" ], "taxes_paid": [ "10-Q:0001193125-26-202243" ], "amortisation_intangibles": [ "10-Q:0001193125-26-202243" ], "change_receivables": [ "10-Q:0001193125-26-202243" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 11215000000.0, "cfi": -24336000000.0, "cff": -4283000000.0, "capex": 5645000000.0, "d_and_a": 3606000000.0, "sbc": null, "dividends_paid": null, "buybacks": 4209000000.0, "interest_paid": null, "taxes_paid": 4715000000.0, "depreciation": null, "amortisation_intangibles": 452000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2234000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "cfi": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "cff": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "capex": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "d_and_a": [ "10-Q:0001193125-26-341032" ], "buybacks": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "taxes_paid": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "amortisation_intangibles": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ], "change_receivables": [ "10-Q:0001193125-26-202243", "10-Q:0001193125-26-341032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 39773000000.0, "cfi": -37757000000.0, "cff": -18344000000.0, "capex": 13012000000.0, "d_and_a": 10596000000.0, "sbc": null, "dividends_paid": null, "buybacks": 24706000000.0, "interest_paid": null, "taxes_paid": 5001000000.0, "depreciation": 8119000000.0, "amortisation_intangibles": 1277000000.0, "goodwill_impairment": 10033000000.0, "deferred_tax": 7388000000.0, "change_receivables": 1609000000.0, "change_inventories": -681000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-23-004451", "10-K:0001564590-22-007322" ], "value_sources": { "cfo": [ "10-K:0000950170-23-004451" ], "cfi": [ "10-K:0000950170-23-004451" ], "cff": [ "10-K:0000950170-23-004451" ], "capex": [ "10-K:0000950170-23-004451" ], "d_and_a": [ "10-K:0000950170-23-004451" ], "buybacks": [ "10-K:0000950170-23-004451" ], "taxes_paid": [ "10-K:0000950170-23-004451" ], "depreciation": [ "10-K:0000950170-23-004451" ], "amortisation_intangibles": [ "10-K:0000950170-23-004451" ], "goodwill_impairment": [ "10-K:0001564590-22-007322" ], "deferred_tax": [ "10-K:0000950170-23-004451" ], "change_receivables": [ "10-K:0000950170-23-004451" ], "change_inventories": [ "10-K:0000950170-23-004451" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 39427000000.0, "cfi": 29392000000.0, "cff": -28508000000.0, "capex": 13276000000.0, "d_and_a": 10718000000.0, "sbc": null, "dividends_paid": null, "buybacks": 27061000000.0, "interest_paid": null, "taxes_paid": 5412000000.0, "depreciation": 8308000000.0, "amortisation_intangibles": 1252000000.0, "goodwill_impairment": null, "deferred_tax": 15586000000.0, "change_receivables": 5864000000.0, "change_inventories": 1862000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-23-004451", "10-K:0000950170-24-019719" ], "value_sources": { "cfo": [ "10-K:0000950170-24-019719" ], "cfi": [ "10-K:0000950170-24-019719" ], "cff": [ "10-K:0000950170-24-019719" ], "capex": [ "10-K:0000950170-24-019719" ], "d_and_a": [ "10-K:0000950170-24-019719" ], "buybacks": [ "10-K:0000950170-24-019719" ], "taxes_paid": [ "10-K:0000950170-24-019719" ], "depreciation": [ "10-K:0000950170-23-004451" ], "amortisation_intangibles": [ "10-K:0000950170-24-019719" ], "deferred_tax": [ "10-K:0000950170-24-019719" ], "change_receivables": [ "10-K:0000950170-24-019719" ], "change_inventories": [ "10-K:0000950170-24-019719" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 37350000000.0, "cfi": -87601000000.0, "cff": -1662000000.0, "capex": 15464000000.0, "d_and_a": 10899000000.0, "sbc": null, "dividends_paid": null, "buybacks": 7854000000.0, "interest_paid": null, "taxes_paid": 4236000000.0, "depreciation": 8457000000.0, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -13317000000.0, "change_receivables": 5621000000.0, "change_inventories": 4779000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-23-004451", "10-K:0000950170-25-025210" ], "value_sources": { "cfo": [ "10-K:0000950170-25-025210" ], "cfi": [ "10-K:0000950170-25-025210" ], "cff": [ "10-K:0000950170-25-025210" ], "capex": [ "10-K:0000950170-25-025210" ], "d_and_a": [ "10-K:0000950170-25-025210" ], "buybacks": [ "10-K:0000950170-25-025210" ], "taxes_paid": [ "10-K:0000950170-25-025210" ], "depreciation": [ "10-K:0000950170-23-004451" ], "amortisation_intangibles": [ "10-K:0000950170-25-025210" ], "deferred_tax": [ "10-K:0000950170-25-025210" ], "change_receivables": [ "10-K:0000950170-25-025210" ], "change_inventories": [ "10-K:0000950170-25-025210" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 49196000000.0, "cfi": -32663000000.0, "cff": -14405000000.0, "capex": 19409000000.0, "d_and_a": 12486000000.0, "sbc": null, "dividends_paid": null, "buybacks": 9171000000.0, "interest_paid": null, "taxes_paid": 7765000000.0, "depreciation": null, "amortisation_intangibles": 1800000000.0, "goodwill_impairment": null, "deferred_tax": 15377000000.0, "change_receivables": 1949000000.0, "change_inventories": -1426000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-025210", "10-K:0001193125-26-083899" ], "value_sources": { "cfo": [ "10-K:0001193125-26-083899" ], "cfi": [ "10-K:0001193125-26-083899" ], "cff": [ "10-K:0001193125-26-083899" ], "capex": [ "10-K:0001193125-26-083899" ], "d_and_a": [ "10-K:0001193125-26-083899" ], "buybacks": [ "10-K:0001193125-26-083899" ], "taxes_paid": [ "10-K:0001193125-26-083899" ], "amortisation_intangibles": [ "10-K:0001193125-26-083899" ], "deferred_tax": [ "10-K:0001193125-26-083899" ], "change_receivables": [ "10-K:0001193125-26-083899" ], "change_inventories": [ "10-K:0000950170-25-025210" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 30592000000.0, "cfi": -10287000000.0, "cff": -10360000000.0, "capex": 18976000000.0, "d_and_a": 12855000000.0, "sbc": null, "dividends_paid": null, "buybacks": 2918000000.0, "interest_paid": null, "taxes_paid": 28544000000.0, "depreciation": null, "amortisation_intangibles": 1800000000.0, "goodwill_impairment": null, "deferred_tax": -9649000000.0, "change_receivables": -626000000.0, "change_inventories": -591000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-025210", "10-K:0001193125-26-083899" ], "value_sources": { "cfo": [ "10-K:0001193125-26-083899" ], "cfi": [ "10-K:0001193125-26-083899" ], "cff": [ "10-K:0001193125-26-083899" ], "capex": [ "10-K:0001193125-26-083899" ], "d_and_a": [ "10-K:0001193125-26-083899" ], "buybacks": [ "10-K:0001193125-26-083899" ], "taxes_paid": [ "10-K:0001193125-26-083899" ], "amortisation_intangibles": [ "10-K:0001193125-26-083899" ], "deferred_tax": [ "10-K:0001193125-26-083899" ], "change_receivables": [ "10-K:0001193125-26-083899" ], "change_inventories": [ "10-K:0000950170-25-025210" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 45969000000.0, "cfi": -44487000000.0, "cff": 2233000000.0, "capex": 20927000000.0, "d_and_a": 13476000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": 13978000000.0, "depreciation": null, "amortisation_intangibles": 1700000000.0, "goodwill_impairment": null, "deferred_tax": 1867000000.0, "change_receivables": 2426000000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-083899" ], "value_sources": { "cfo": [ "10-K:0001193125-26-083899" ], "cfi": [ "10-K:0001193125-26-083899" ], "cff": [ "10-K:0001193125-26-083899" ], "capex": [ "10-K:0001193125-26-083899" ], "d_and_a": [ "10-K:0001193125-26-083899" ], "taxes_paid": [ "10-K:0001193125-26-083899" ], "amortisation_intangibles": [ "10-K:0001193125-26-083899" ], "deferred_tax": [ "10-K:0001193125-26-083899" ], "change_receivables": [ "10-K:0001193125-26-083899" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000950170-23-004451": { "kind": "filing", "form": "10-K", "accession": "0000950170-23-004451", "report_date": "2022-12-31", "filed": "2023-02-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017023004451/brka-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017023004451/" }, "10-K:0000950170-24-019719": { "kind": "filing", "form": "10-K", "accession": "0000950170-24-019719", "report_date": "2023-12-31", "filed": "2024-02-26", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017024019719/brka-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017024019719/" }, "10-K:0000950170-25-025210": { "kind": "filing", "form": "10-K", "accession": "0000950170-25-025210", "report_date": "2024-12-31", "filed": "2025-02-24", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017025025210/brka-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017025025210/" }, "10-K:0001193125-26-083899": { "kind": "filing", "form": "10-K", "accession": "0001193125-26-083899", "report_date": "2025-12-31", "filed": "2026-03-02", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000119312526083899/brka-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000119312526083899/" }, "10-K:0001564590-21-009611": { "kind": "filing", "form": "10-K", "accession": "0001564590-21-009611", "report_date": "2020-12-31", "filed": "2021-03-01", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459021009611/brka-10k_20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459021009611/" }, "10-K:0001564590-22-007322": { "kind": "filing", "form": "10-K", "accession": "0001564590-22-007322", "report_date": "2021-12-31", "filed": "2022-02-28", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459022007322/brka-10k_20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459022007322/" }, "10-Q:0000950170-22-022287": { "kind": "filing", "form": "10-Q", "accession": "0000950170-22-022287", "report_date": "2022-09-30", "filed": "2022-11-07", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017022022287/brka-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017022022287/" }, "10-Q:0000950170-23-018438": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-018438", "report_date": "2023-03-31", "filed": "2023-05-08", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017023018438/brka-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017023018438/" }, "10-Q:0000950170-23-038705": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-038705", "report_date": "2023-06-30", "filed": "2023-08-07", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017023038705/brka-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017023038705/" }, "10-Q:0000950170-23-058993": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-058993", "report_date": "2023-09-30", "filed": "2023-11-06", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017023058993/brka-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017023058993/" }, "10-Q:0000950170-24-053185": { "kind": "filing", "form": "10-Q", "accession": "0000950170-24-053185", "report_date": "2024-03-31", "filed": "2024-05-06", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017024053185/brka-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017024053185/" }, "10-Q:0000950170-24-090305": { "kind": "filing", "form": "10-Q", "accession": "0000950170-24-090305", "report_date": "2024-06-30", "filed": "2024-08-05", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017024090305/brka-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017024090305/" }, "10-Q:0000950170-24-120241": { "kind": "filing", "form": "10-Q", "accession": "0000950170-24-120241", "report_date": "2024-09-30", "filed": "2024-11-04", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017024120241/brka-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017024120241/" }, "10-Q:0000950170-25-063112": { "kind": "filing", "form": "10-Q", "accession": "0000950170-25-063112", "report_date": "2025-03-31", "filed": "2025-05-05", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017025063112/brka-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017025063112/" }, "10-Q:0000950170-25-101578": { "kind": "filing", "form": "10-Q", "accession": "0000950170-25-101578", "report_date": "2025-06-30", "filed": "2025-08-04", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017025101578/brka-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000095017025101578/" }, "10-Q:0001193125-25-261548": { "kind": "filing", "form": "10-Q", "accession": "0001193125-25-261548", "report_date": "2025-09-30", "filed": "2025-11-03", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000119312525261548/brka-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000119312525261548/" }, "10-Q:0001193125-26-202243": { "kind": "filing", "form": "10-Q", "accession": "0001193125-26-202243", "report_date": "2026-03-31", "filed": "2026-05-04", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000119312526202243/brka-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000119312526202243/" }, "10-Q:0001193125-26-341032": { "kind": "filing", "form": "10-Q", "accession": "0001193125-26-341032", "report_date": "2026-06-30", "filed": "2026-08-10", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000119312526341032/brka-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000119312526341032/" }, "10-Q:0001564590-20-020599": { "kind": "filing", "form": "10-Q", "accession": "0001564590-20-020599", "report_date": "2020-03-31", "filed": "2020-05-04", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459020020599/brka-10q_20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459020020599/" }, "10-Q:0001564590-20-038544": { "kind": "filing", "form": "10-Q", "accession": "0001564590-20-038544", "report_date": "2020-06-30", "filed": "2020-08-10", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459020038544/brka-10q_20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459020038544/" }, "10-Q:0001564590-20-052144": { "kind": "filing", "form": "10-Q", "accession": "0001564590-20-052144", "report_date": "2020-09-30", "filed": "2020-11-09", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459020052144/brka-10q_20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459020052144/" }, "10-Q:0001564590-21-022703": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-022703", "report_date": "2021-03-31", "filed": "2021-05-03", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459021022703/brka-10q_20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459021022703/" }, "10-Q:0001564590-21-042312": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-042312", "report_date": "2021-06-30", "filed": "2021-08-09", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459021042312/brka-10q_20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459021042312/" }, "10-Q:0001564590-21-055032": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-055032", "report_date": "2021-09-30", "filed": "2021-11-08", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459021055032/brka-10q_20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459021055032/" }, "10-Q:0001564590-22-016907": { "kind": "filing", "form": "10-Q", "accession": "0001564590-22-016907", "report_date": "2022-03-31", "filed": "2022-05-02", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459022016907/brka-10q_20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459022016907/" }, "10-Q:0001564590-22-028282": { "kind": "filing", "form": "10-Q", "accession": "0001564590-22-028282", "report_date": "2022-06-30", "filed": "2022-08-08", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459022028282/brka-10q_20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1067983/000156459022028282/" } }, "restatements": [ { "period": "FY2020 Q4", "item": "equity_total", "start": null, "end": "2020-12-31", "first": { "value": 451336000000.0, "source": "10-K:0001564590-21-009611", "filed": "2021-03-01" }, "latest": { "value": 444908000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 451336000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" } }, { "period": "FY2020", "item": "revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 245510000000.0, "source": "10-K:0001564590-21-009611", "filed": "2021-03-01" }, "latest": { "value": 245579000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "used": { "value": 245579000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "cfo", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 39421000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 39427000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 39421000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "change_receivables", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5834000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 5864000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 5834000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 15553000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 15586000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 15586000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2021 Q4", "item": "equity_method_investments", "start": null, "end": "2021-12-31", "first": { "value": 17375000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": 16045000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "used": { "value": 16045000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021 Q4", "item": "equity_total", "start": null, "end": "2021-12-31", "first": { "value": 514930000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 510299000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": 514930000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 20879000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 20912000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 20879000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "net_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 89795000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 89937000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 89795000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "net_income_incl_nci", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 90807000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 90949000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 90807000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 111686000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 111861000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 111686000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 276094000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 276185000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 276203000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2021 Q4", "item": "total_assets", "start": null, "end": "2021-12-31", "first": { "value": 958784000000.0, "source": "10-K:0001564590-22-007322", "filed": "2022-02-28" }, "latest": { "value": 959388000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 958784000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" } }, { "period": "FY2022 Q1", "item": "cfo", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 6829000000.0, "source": "10-Q:0001564590-22-016907", "filed": "2022-05-02" }, "latest": { "value": 6826000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" }, "used": { "value": 6826000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" } }, { "period": "FY2022 Q1", "item": "change_receivables", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 3469000000.0, "source": "10-Q:0001564590-22-016907", "filed": "2022-05-02" }, "latest": { "value": 3536000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" }, "used": { "value": 3536000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" } }, { "period": "FY2022 Q1", "item": "equity_total", "start": null, "end": "2022-03-31", "first": { "value": 516865000000.0, "source": "10-Q:0001564590-22-016907", "filed": "2022-05-02" }, "latest": { "value": 514774000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": 516865000000.0, "source": "10-Q:0001564590-22-016907", "filed": "2022-05-02" } }, { "period": "FY2022 Q1", "item": "income_tax", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1227000000.0, "source": "10-Q:0001564590-22-016907", "filed": "2022-05-02" }, "latest": { "value": 1252000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" }, "used": { "value": 1252000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" } }, { "period": "FY2022 Q1", "item": "net_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 5460000000.0, "source": "10-Q:0001564590-22-016907", "filed": "2022-05-02" }, "latest": { "value": 5580000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" }, "used": { "value": 5580000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" } }, { "period": "FY2022 Q1", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 5585000000.0, "source": "10-Q:0001564590-22-016907", "filed": "2022-05-02" }, "latest": { "value": 5705000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": 5705000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" } }, { "period": "FY2022 Q1", "item": "pretax_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 6812000000.0, "source": "10-Q:0001564590-22-016907", "filed": "2022-05-02" }, "latest": { "value": 6957000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" }, "used": { "value": 6957000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" } }, { "period": "FY2022 Q1", "item": "revenue", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 70810000000.0, "source": "10-Q:0001564590-22-016907", "filed": "2022-05-02" }, "latest": { "value": 70843000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" }, "used": { "value": 70843000000.0, "source": "10-Q:0000950170-23-018438", "filed": "2023-05-08" } }, { "period": "FY2022 Q2", "item": "cfo", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 15361000000.0, "source": "10-Q:0001564590-22-028282", "filed": "2022-08-08" }, "latest": { "value": 15357000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" }, "used": { "value": 15357000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" } }, { "period": "FY2022 Q2", "item": "change_receivables", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 6372000000.0, "source": "10-Q:0001564590-22-028282", "filed": "2022-08-08" }, "latest": { "value": 6455000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" }, "used": { "value": 6455000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" } }, { "period": "FY2022 Q2", "item": "equity_total", "start": null, "end": "2022-06-30", "first": { "value": 469653000000.0, "source": "10-Q:0001564590-22-028282", "filed": "2022-08-08" }, "latest": { "value": 469844000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": 469653000000.0, "source": "10-Q:0001564590-22-028282", "filed": "2022-08-08" } }, { "period": "FY2022 Q2", "item": "income_tax", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -12106000000.0, "source": "10-Q:0001564590-22-028282", "filed": "2022-08-08" }, "latest": { "value": -12066000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" }, "used": { "value": -12066000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" } }, { "period": "FY2022 Q2", "item": "net_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -43755000000.0, "source": "10-Q:0001564590-22-028282", "filed": "2022-08-08" }, "latest": { "value": -43621000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" }, "used": { "value": -43621000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" } }, { "period": "FY2022 Q2", "item": "net_income_incl_nci", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -43376000000.0, "source": "10-Q:0001564590-22-028282", "filed": "2022-08-08" }, "latest": { "value": -43242000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": -43242000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" } }, { "period": "FY2022 Q2", "item": "pretax_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -55482000000.0, "source": "10-Q:0001564590-22-028282", "filed": "2022-08-08" }, "latest": { "value": -55308000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" }, "used": { "value": -55308000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" } }, { "period": "FY2022 Q2", "item": "revenue", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 76180000000.0, "source": "10-Q:0001564590-22-028282", "filed": "2022-08-08" }, "latest": { "value": 76201000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" }, "used": { "value": 76201000000.0, "source": "10-Q:0000950170-23-038705", "filed": "2023-08-07" } }, { "period": "FY2022 Q3", "item": "cfo", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 27023000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": 27039000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": 27039000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "change_receivables", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 7527000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": 7530000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": 7530000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "equity_total", "start": null, "end": "2022-09-30", "first": { "value": 463747000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": 465230000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": 463747000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -1529000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": -1560000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": -1560000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": -12408000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": -12374000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": -12374000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "net_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -2688000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": -2798000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": -2798000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "net_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": -40983000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": -40839000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": -40839000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "net_income_incl_nci", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -2588000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": -2698000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": -2698000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": -40379000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": -40235000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": -40235000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -4117000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": -4258000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": -4258000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": -52787000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": -52609000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": -52609000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "revenue", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 76934000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": 76904000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": 76904000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "revenue", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 223924000000.0, "source": "10-Q:0000950170-22-022287", "filed": "2022-11-07" }, "latest": { "value": 223948000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" }, "used": { "value": 223948000000.0, "source": "10-Q:0000950170-23-058993", "filed": "2023-11-06" } }, { "period": "FY2022", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1233000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": 1200000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": 1233000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022", "item": "cfo", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 37224000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": 37350000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": 37350000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022", "item": "change_receivables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 5592000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": 5621000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": 5621000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022", "item": "deferred_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -13333000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": -13317000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": -13317000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" } }, { "period": "FY2022 Q4", "item": "equity_parent", "start": null, "end": "2022-12-31", "first": { "value": 472360000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": 473424000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 473424000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022 Q4", "item": "equity_total", "start": null, "end": "2022-12-31", "first": { "value": 480617000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": 481681000000.0, "source": "10-K:0001193125-26-083899", "filed": "2026-03-02" }, "used": { "value": 481681000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022", "item": "income_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -8518000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": -8502000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": -8502000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022 Q4", "item": "liabilities_and_equity", "start": null, "end": "2022-12-31", "first": { "value": 948452000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": 948465000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 948465000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022", "item": "net_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -22819000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": -22759000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": -22759000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -22058000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": -21998000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": -21998000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022", "item": "pretax_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -30576000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": -30500000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": -30500000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022 Q4", "item": "retained_earnings", "start": null, "end": "2022-12-31", "first": { "value": 511602000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": 511127000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "used": { "value": 511127000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022", "item": "revenue", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 302089000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": 302020000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": 302020000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2022 Q4", "item": "total_assets", "start": null, "end": "2022-12-31", "first": { "value": 948452000000.0, "source": "10-K:0000950170-23-004451", "filed": "2023-02-27" }, "latest": { "value": 948465000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": 948465000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" } }, { "period": "FY2023", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1828000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "latest": { "value": 1800000000.0, "source": "10-K:0001193125-26-083899", "filed": "2026-03-02" }, "used": { "value": 1800000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" } }, { "period": "FY2023 Q4", "item": "inventory", "start": null, "end": "2023-12-31", "first": { "value": 24159000000.0, "source": "10-K:0000950170-24-019719", "filed": "2024-02-26" }, "latest": { "value": 25856000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" }, "used": { "value": 25856000000.0, "source": "10-K:0000950170-25-025210", "filed": "2025-02-24" } } ], "withheld": [], "events": [] }