{ "schema": "annalist.dataset/0.1", "company": { "id": "mastercard", "name": "Mastercard Incorporated", "country": "US", "template": "corporate", "cik": "0001141391", "tickers": [ "MA" ], "entity_name": "Mastercard Incorporated", "fiscal_year_end": "1231", "sic": "7389", "sic_description": "Services-Business Services, NEC", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-07-30" }, "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": 4009000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2211000000.0, "interest_expense": 69000000.0, "pretax_income": 1987000000.0, "income_tax": 294000000.0, "net_income_incl_nci": 1693000000.0, "net_income": 1693000000.0, "net_income_common": null, "eps_basic": 1.68, "eps_diluted": 1.68, "shares_basic": 1005000000.0, "shares_diluted": 1010000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-21-000091" ], "value_sources": { "revenue": [ "10-Q:0001141391-21-000091" ], "operating_income": [ "10-Q:0001141391-21-000091" ], "interest_expense": [ "10-Q:0001141391-21-000091" ], "pretax_income": [ "10-Q:0001141391-21-000091" ], "income_tax": [ "10-Q:0001141391-21-000091" ], "net_income_incl_nci": [ "10-Q:0001141391-21-000091" ], "net_income": [ "10-Q:0001141391-21-000091" ], "eps_basic": [ "10-Q:0001141391-21-000091" ], "eps_diluted": [ "10-Q:0001141391-21-000091" ], "shares_basic": [ "10-Q:0001141391-21-000091" ], "shares_diluted": [ "10-Q:0001141391-21-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 3335000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1707000000.0, "interest_expense": 101000000.0, "pretax_income": 1690000000.0, "income_tax": 270000000.0, "net_income_incl_nci": 1420000000.0, "net_income": 1420000000.0, "net_income_common": null, "eps_basic": 1.41, "eps_diluted": 1.41, "shares_basic": 1004000000.0, "shares_diluted": 1008000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-21-000156" ], "value_sources": { "revenue": [ "10-Q:0001141391-21-000156" ], "operating_income": [ "10-Q:0001141391-21-000156" ], "interest_expense": [ "10-Q:0001141391-21-000156" ], "pretax_income": [ "10-Q:0001141391-21-000156" ], "income_tax": [ "10-Q:0001141391-21-000156" ], "net_income_incl_nci": [ "10-Q:0001141391-21-000156" ], "net_income": [ "10-Q:0001141391-21-000156" ], "eps_basic": [ "10-Q:0001141391-21-000156" ], "eps_diluted": [ "10-Q:0001141391-21-000156" ], "shares_basic": [ "10-Q:0001141391-21-000156" ], "shares_diluted": [ "10-Q:0001141391-21-000156" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 3837000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2105000000.0, "interest_expense": 105000000.0, "pretax_income": 1915000000.0, "income_tax": 402000000.0, "net_income_incl_nci": 1513000000.0, "net_income": 1513000000.0, "net_income_common": null, "eps_basic": 1.51, "eps_diluted": 1.51, "shares_basic": 1001000000.0, "shares_diluted": 1005000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-21-000182" ], "value_sources": { "revenue": [ "10-Q:0001141391-21-000182" ], "operating_income": [ "10-Q:0001141391-21-000182" ], "interest_expense": [ "10-Q:0001141391-21-000182" ], "pretax_income": [ "10-Q:0001141391-21-000182" ], "income_tax": [ "10-Q:0001141391-21-000182" ], "net_income_incl_nci": [ "10-Q:0001141391-21-000182" ], "net_income": [ "10-Q:0001141391-21-000182" ], "eps_basic": [ "10-Q:0001141391-21-000182" ], "eps_diluted": [ "10-Q:0001141391-21-000182" ], "shares_basic": [ "10-Q:0001141391-21-000182" ], "shares_diluted": [ "10-Q:0001141391-21-000182" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 4120000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2058000000.0, "interest_expense": 105000000.0, "pretax_income": 2168000000.0, "income_tax": 383000000.0, "net_income_incl_nci": 1785000000.0, "net_income": 1785000000.0, "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:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "value_sources": { "revenue": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "operating_income": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "interest_expense": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "pretax_income": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "income_tax": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "net_income_incl_nci": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "net_income": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 4155000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2197000000.0, "interest_expense": 107000000.0, "pretax_income": 2190000000.0, "income_tax": 362000000.0, "net_income_incl_nci": 1828000000.0, "net_income": 1828000000.0, "net_income_common": null, "eps_basic": 1.84, "eps_diluted": 1.83, "shares_basic": 994000000.0, "shares_diluted": 998000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-22-000088" ], "value_sources": { "revenue": [ "10-Q:0001141391-22-000088" ], "operating_income": [ "10-Q:0001141391-22-000088" ], "interest_expense": [ "10-Q:0001141391-22-000088" ], "pretax_income": [ "10-Q:0001141391-22-000088" ], "income_tax": [ "10-Q:0001141391-22-000088" ], "net_income_incl_nci": [ "10-Q:0001141391-22-000088" ], "net_income": [ "10-Q:0001141391-22-000088" ], "eps_basic": [ "10-Q:0001141391-22-000088" ], "eps_diluted": [ "10-Q:0001141391-22-000088" ], "shares_basic": [ "10-Q:0001141391-22-000088" ], "shares_diluted": [ "10-Q:0001141391-22-000088" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 4528000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2341000000.0, "interest_expense": 106000000.0, "pretax_income": 2478000000.0, "income_tax": 412000000.0, "net_income_incl_nci": 2066000000.0, "net_income": 2066000000.0, "net_income_common": null, "eps_basic": 2.09, "eps_diluted": 2.08, "shares_basic": 990000000.0, "shares_diluted": 994000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-22-000150" ], "value_sources": { "revenue": [ "10-Q:0001141391-22-000150" ], "operating_income": [ "10-Q:0001141391-22-000150" ], "interest_expense": [ "10-Q:0001141391-22-000150" ], "pretax_income": [ "10-Q:0001141391-22-000150" ], "income_tax": [ "10-Q:0001141391-22-000150" ], "net_income_incl_nci": [ "10-Q:0001141391-22-000150" ], "net_income": [ "10-Q:0001141391-22-000150" ], "eps_basic": [ "10-Q:0001141391-22-000150" ], "eps_diluted": [ "10-Q:0001141391-22-000150" ], "shares_basic": [ "10-Q:0001141391-22-000150" ], "shares_diluted": [ "10-Q:0001141391-22-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 4985000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2717000000.0, "interest_expense": 110000000.0, "pretax_income": 2816000000.0, "income_tax": 402000000.0, "net_income_incl_nci": 2414000000.0, "net_income": 2414000000.0, "net_income_common": null, "eps_basic": 2.45, "eps_diluted": 2.44, "shares_basic": 986000000.0, "shares_diluted": 990000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-22-000163" ], "value_sources": { "revenue": [ "10-Q:0001141391-22-000163" ], "operating_income": [ "10-Q:0001141391-22-000163" ], "interest_expense": [ "10-Q:0001141391-22-000163" ], "pretax_income": [ "10-Q:0001141391-22-000163" ], "income_tax": [ "10-Q:0001141391-22-000163" ], "net_income_incl_nci": [ "10-Q:0001141391-22-000163" ], "net_income": [ "10-Q:0001141391-22-000163" ], "eps_basic": [ "10-Q:0001141391-22-000163" ], "eps_diluted": [ "10-Q:0001141391-22-000163" ], "shares_basic": [ "10-Q:0001141391-22-000163" ], "shares_diluted": [ "10-Q:0001141391-22-000163" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 5216000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2827000000.0, "interest_expense": 108000000.0, "pretax_income": 2823000000.0, "income_tax": 444000000.0, "net_income_incl_nci": 2379000000.0, "net_income": 2379000000.0, "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:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "value_sources": { "revenue": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "operating_income": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "interest_expense": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "pretax_income": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "income_tax": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "net_income_incl_nci": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "net_income": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "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": 5167000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2950000000.0, "interest_expense": 110000000.0, "pretax_income": 2773000000.0, "income_tax": 142000000.0, "net_income_incl_nci": 2631000000.0, "net_income": 2631000000.0, "net_income_common": null, "eps_basic": 2.69, "eps_diluted": 2.68, "shares_basic": 977000000.0, "shares_diluted": 981000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-23-000059" ], "value_sources": { "revenue": [ "10-Q:0001141391-23-000059" ], "operating_income": [ "10-Q:0001141391-23-000059" ], "interest_expense": [ "10-Q:0001141391-23-000059" ], "pretax_income": [ "10-Q:0001141391-23-000059" ], "income_tax": [ "10-Q:0001141391-23-000059" ], "net_income_incl_nci": [ "10-Q:0001141391-23-000059" ], "net_income": [ "10-Q:0001141391-23-000059" ], "eps_basic": [ "10-Q:0001141391-23-000059" ], "eps_diluted": [ "10-Q:0001141391-23-000059" ], "shares_basic": [ "10-Q:0001141391-23-000059" ], "shares_diluted": [ "10-Q:0001141391-23-000059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 5497000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3018000000.0, "interest_expense": 114000000.0, "pretax_income": 2798000000.0, "income_tax": 523000000.0, "net_income_incl_nci": 2275000000.0, "net_income": 2275000000.0, "net_income_common": null, "eps_basic": 2.34, "eps_diluted": 2.34, "shares_basic": 971000000.0, "shares_diluted": 974000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-23-000131" ], "value_sources": { "revenue": [ "10-Q:0001141391-23-000131" ], "operating_income": [ "10-Q:0001141391-23-000131" ], "interest_expense": [ "10-Q:0001141391-23-000131" ], "pretax_income": [ "10-Q:0001141391-23-000131" ], "income_tax": [ "10-Q:0001141391-23-000131" ], "net_income_incl_nci": [ "10-Q:0001141391-23-000131" ], "net_income": [ "10-Q:0001141391-23-000131" ], "eps_basic": [ "10-Q:0001141391-23-000131" ], "eps_diluted": [ "10-Q:0001141391-23-000131" ], "shares_basic": [ "10-Q:0001141391-23-000131" ], "shares_diluted": [ "10-Q:0001141391-23-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 5756000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3112000000.0, "interest_expense": 120000000.0, "pretax_income": 3072000000.0, "income_tax": 573000000.0, "net_income_incl_nci": 2499000000.0, "net_income": 2499000000.0, "net_income_common": null, "eps_basic": 2.59, "eps_diluted": 2.58, "shares_basic": 965000000.0, "shares_diluted": 968000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-23-000157" ], "value_sources": { "revenue": [ "10-Q:0001141391-23-000157" ], "operating_income": [ "10-Q:0001141391-23-000157" ], "interest_expense": [ "10-Q:0001141391-23-000157" ], "pretax_income": [ "10-Q:0001141391-23-000157" ], "income_tax": [ "10-Q:0001141391-23-000157" ], "net_income_incl_nci": [ "10-Q:0001141391-23-000157" ], "net_income": [ "10-Q:0001141391-23-000157" ], "eps_basic": [ "10-Q:0001141391-23-000157" ], "eps_diluted": [ "10-Q:0001141391-23-000157" ], "shares_basic": [ "10-Q:0001141391-23-000157" ], "shares_diluted": [ "10-Q:0001141391-23-000157" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 5817000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3184000000.0, "interest_expense": 127000000.0, "pretax_income": 3089000000.0, "income_tax": 564000000.0, "net_income_incl_nci": 2525000000.0, "net_income": 2525000000.0, "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:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "value_sources": { "revenue": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "operating_income": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "interest_expense": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "pretax_income": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "income_tax": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "net_income_incl_nci": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "net_income": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "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": 5748000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3136000000.0, "interest_expense": 132000000.0, "pretax_income": 2853000000.0, "income_tax": 492000000.0, "net_income_incl_nci": 2361000000.0, "net_income": 2361000000.0, "net_income_common": null, "eps_basic": 2.48, "eps_diluted": 2.47, "shares_basic": 953000000.0, "shares_diluted": 956000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-24-000087" ], "value_sources": { "revenue": [ "10-Q:0001141391-24-000087" ], "operating_income": [ "10-Q:0001141391-24-000087" ], "interest_expense": [ "10-Q:0001141391-24-000087" ], "pretax_income": [ "10-Q:0001141391-24-000087" ], "income_tax": [ "10-Q:0001141391-24-000087" ], "net_income_incl_nci": [ "10-Q:0001141391-24-000087" ], "net_income": [ "10-Q:0001141391-24-000087" ], "eps_basic": [ "10-Q:0001141391-24-000087" ], "eps_diluted": [ "10-Q:0001141391-24-000087" ], "shares_basic": [ "10-Q:0001141391-24-000087" ], "shares_diluted": [ "10-Q:0001141391-24-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 6269000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3656000000.0, "interest_expense": 144000000.0, "pretax_income": 3704000000.0, "income_tax": 859000000.0, "net_income_incl_nci": 2845000000.0, "net_income": 2845000000.0, "net_income_common": null, "eps_basic": 3.01, "eps_diluted": 3.0, "shares_basic": 946000000.0, "shares_diluted": 949000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-24-000161" ], "value_sources": { "revenue": [ "10-Q:0001141391-24-000161" ], "operating_income": [ "10-Q:0001141391-24-000161" ], "interest_expense": [ "10-Q:0001141391-24-000161" ], "pretax_income": [ "10-Q:0001141391-24-000161" ], "income_tax": [ "10-Q:0001141391-24-000161" ], "net_income_incl_nci": [ "10-Q:0001141391-24-000161" ], "net_income": [ "10-Q:0001141391-24-000161" ], "eps_basic": [ "10-Q:0001141391-24-000161" ], "eps_diluted": [ "10-Q:0001141391-24-000161" ], "shares_basic": [ "10-Q:0001141391-24-000161" ], "shares_diluted": [ "10-Q:0001141391-24-000161" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 6533000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3844000000.0, "interest_expense": 151000000.0, "pretax_income": 3761000000.0, "income_tax": 563000000.0, "net_income_incl_nci": 3198000000.0, "net_income": 3198000000.0, "net_income_common": null, "eps_basic": 3.4, "eps_diluted": 3.39, "shares_basic": 941000000.0, "shares_diluted": 943000000.0, "dps_declared": 0.57, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-24-000202" ], "value_sources": { "revenue": [ "10-Q:0001141391-24-000202" ], "operating_income": [ "10-Q:0001141391-24-000202" ], "interest_expense": [ "10-Q:0001141391-24-000202" ], "pretax_income": [ "10-Q:0001141391-24-000202" ], "income_tax": [ "10-Q:0001141391-24-000202" ], "net_income_incl_nci": [ "10-Q:0001141391-24-000202" ], "net_income": [ "10-Q:0001141391-24-000202" ], "eps_basic": [ "10-Q:0001141391-24-000202" ], "eps_diluted": [ "10-Q:0001141391-24-000202" ], "shares_basic": [ "10-Q:0001141391-24-000202" ], "shares_diluted": [ "10-Q:0001141391-24-000202" ], "dps_declared": [ "10-Q:0001141391-24-000202" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 6548000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3372000000.0, "interest_expense": 148000000.0, "pretax_income": 3321000000.0, "income_tax": 530000000.0, "net_income_incl_nci": 2791000000.0, "net_income": 2791000000.0, "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:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "value_sources": { "revenue": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "operating_income": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "interest_expense": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "pretax_income": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "income_tax": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "net_income_incl_nci": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "net_income": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "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": 6348000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3604000000.0, "interest_expense": 150000000.0, "pretax_income": 3558000000.0, "income_tax": 547000000.0, "net_income_incl_nci": 3011000000.0, "net_income": 3011000000.0, "net_income_common": null, "eps_basic": 3.23, "eps_diluted": 3.22, "shares_basic": 933000000.0, "shares_diluted": 935000000.0, "dps_declared": 0.66, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-25-000090" ], "value_sources": { "revenue": [ "10-Q:0001141391-25-000090" ], "operating_income": [ "10-Q:0001141391-25-000090" ], "interest_expense": [ "10-Q:0001141391-25-000090" ], "pretax_income": [ "10-Q:0001141391-25-000090" ], "income_tax": [ "10-Q:0001141391-25-000090" ], "net_income_incl_nci": [ "10-Q:0001141391-25-000090" ], "net_income": [ "10-Q:0001141391-25-000090" ], "eps_basic": [ "10-Q:0001141391-25-000090" ], "eps_diluted": [ "10-Q:0001141391-25-000090" ], "shares_basic": [ "10-Q:0001141391-25-000090" ], "shares_diluted": [ "10-Q:0001141391-25-000090" ], "dps_declared": [ "10-Q:0001141391-25-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 6961000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4036000000.0, "interest_expense": 153000000.0, "pretax_income": 3939000000.0, "income_tax": 681000000.0, "net_income_incl_nci": 3258000000.0, "net_income": 3258000000.0, "net_income_common": null, "eps_basic": 3.51, "eps_diluted": 3.5, "shares_basic": 929000000.0, "shares_diluted": 930000000.0, "dps_declared": 0.66, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-25-000172" ], "value_sources": { "revenue": [ "10-Q:0001141391-25-000172" ], "operating_income": [ "10-Q:0001141391-25-000172" ], "interest_expense": [ "10-Q:0001141391-25-000172" ], "pretax_income": [ "10-Q:0001141391-25-000172" ], "income_tax": [ "10-Q:0001141391-25-000172" ], "net_income_incl_nci": [ "10-Q:0001141391-25-000172" ], "net_income": [ "10-Q:0001141391-25-000172" ], "eps_basic": [ "10-Q:0001141391-25-000172" ], "eps_diluted": [ "10-Q:0001141391-25-000172" ], "shares_basic": [ "10-Q:0001141391-25-000172" ], "shares_diluted": [ "10-Q:0001141391-25-000172" ], "dps_declared": [ "10-Q:0001141391-25-000172" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 7369000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4004000000.0, "interest_expense": 159000000.0, "pretax_income": 3866000000.0, "income_tax": 603000000.0, "net_income_incl_nci": 3263000000.0, "net_income": 3263000000.0, "net_income_common": null, "eps_basic": 3.54, "eps_diluted": 3.53, "shares_basic": 923000000.0, "shares_diluted": 925000000.0, "dps_declared": 0.66, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-25-000193" ], "value_sources": { "revenue": [ "10-Q:0001141391-25-000193" ], "operating_income": [ "10-Q:0001141391-25-000193" ], "interest_expense": [ "10-Q:0001141391-25-000193" ], "pretax_income": [ "10-Q:0001141391-25-000193" ], "income_tax": [ "10-Q:0001141391-25-000193" ], "net_income_incl_nci": [ "10-Q:0001141391-25-000193" ], "net_income": [ "10-Q:0001141391-25-000193" ], "eps_basic": [ "10-Q:0001141391-25-000193" ], "eps_diluted": [ "10-Q:0001141391-25-000193" ], "shares_basic": [ "10-Q:0001141391-25-000193" ], "shares_diluted": [ "10-Q:0001141391-25-000193" ], "dps_declared": [ "10-Q:0001141391-25-000193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 7489000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3938000000.0, "interest_expense": 184000000.0, "pretax_income": 3891000000.0, "income_tax": 549000000.0, "net_income_incl_nci": 3342000000.0, "net_income": 3342000000.0, "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:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "value_sources": { "revenue": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "operating_income": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "interest_expense": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "pretax_income": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "income_tax": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "net_income_incl_nci": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "net_income": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "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": 7250000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4149000000.0, "interest_expense": 182000000.0, "pretax_income": 4031000000.0, "income_tax": 751000000.0, "net_income_incl_nci": 3280000000.0, "net_income": 3280000000.0, "net_income_common": null, "eps_basic": 3.6, "eps_diluted": 3.59, "shares_basic": 912000000.0, "shares_diluted": 914000000.0, "dps_declared": 0.76, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-26-000031" ], "value_sources": { "revenue": [ "10-Q:0001141391-26-000031" ], "operating_income": [ "10-Q:0001141391-26-000031" ], "interest_expense": [ "10-Q:0001141391-26-000031" ], "pretax_income": [ "10-Q:0001141391-26-000031" ], "income_tax": [ "10-Q:0001141391-26-000031" ], "net_income_incl_nci": [ "10-Q:0001141391-26-000031" ], "net_income": [ "10-Q:0001141391-26-000031" ], "eps_basic": [ "10-Q:0001141391-26-000031" ], "eps_diluted": [ "10-Q:0001141391-26-000031" ], "shares_basic": [ "10-Q:0001141391-26-000031" ], "shares_diluted": [ "10-Q:0001141391-26-000031" ], "dps_declared": [ "10-Q:0001141391-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 8133000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4777000000.0, "interest_expense": 195000000.0, "pretax_income": 4672000000.0, "income_tax": 971000000.0, "net_income_incl_nci": 3701000000.0, "net_income": 3701000000.0, "net_income_common": null, "eps_basic": 4.08, "eps_diluted": 4.07, "shares_basic": 908000000.0, "shares_diluted": 909000000.0, "dps_declared": 0.76, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-26-000083" ], "value_sources": { "revenue": [ "10-Q:0001141391-26-000083" ], "operating_income": [ "10-Q:0001141391-26-000083" ], "interest_expense": [ "10-Q:0001141391-26-000083" ], "pretax_income": [ "10-Q:0001141391-26-000083" ], "income_tax": [ "10-Q:0001141391-26-000083" ], "net_income_incl_nci": [ "10-Q:0001141391-26-000083" ], "net_income": [ "10-Q:0001141391-26-000083" ], "eps_basic": [ "10-Q:0001141391-26-000083" ], "eps_diluted": [ "10-Q:0001141391-26-000083" ], "shares_basic": [ "10-Q:0001141391-26-000083" ], "shares_diluted": [ "10-Q:0001141391-26-000083" ], "dps_declared": [ "10-Q:0001141391-26-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 8602000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5061000000.0, "interest_expense": 186000000.0, "pretax_income": 4999000000.0, "income_tax": 1072000000.0, "net_income_incl_nci": 3927000000.0, "net_income": 3927000000.0, "net_income_common": null, "eps_basic": 4.35, "eps_diluted": 4.34, "shares_basic": 903000000.0, "shares_diluted": 905000000.0, "dps_declared": 0.76, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-25-000193" ], "value_sources": { "revenue": [ "10-Q:0001141391-25-000193" ], "operating_income": [ "10-Q:0001141391-25-000193" ], "interest_expense": [ "10-Q:0001141391-25-000193" ], "pretax_income": [ "10-Q:0001141391-25-000193" ], "income_tax": [ "10-Q:0001141391-25-000193" ], "net_income_incl_nci": [ "10-Q:0001141391-25-000193" ], "net_income": [ "10-Q:0001141391-25-000193" ], "eps_basic": [ "10-Q:0001141391-25-000193" ], "eps_diluted": [ "10-Q:0001141391-25-000193" ], "shares_basic": [ "10-Q:0001141391-25-000193" ], "shares_diluted": [ "10-Q:0001141391-25-000193" ], "dps_declared": [ "10-Q:0001141391-25-000193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 8806000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4910000000.0, "interest_expense": 159000000.0, "pretax_income": 4876000000.0, "income_tax": 816000000.0, "net_income_incl_nci": 4060000000.0, "net_income": 4060000000.0, "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:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "value_sources": { "revenue": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "operating_income": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "interest_expense": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "pretax_income": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "income_tax": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "net_income_incl_nci": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "net_income": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "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": 8398000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4907000000.0, "interest_expense": 185000000.0, "pretax_income": 4812000000.0, "income_tax": 930000000.0, "net_income_incl_nci": 3882000000.0, "net_income": 3882000000.0, "net_income_common": null, "eps_basic": 4.35, "eps_diluted": 4.35, "shares_basic": 891000000.0, "shares_diluted": 893000000.0, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-26-000031" ], "value_sources": { "revenue": [ "10-Q:0001141391-26-000031" ], "operating_income": [ "10-Q:0001141391-26-000031" ], "interest_expense": [ "10-Q:0001141391-26-000031" ], "pretax_income": [ "10-Q:0001141391-26-000031" ], "income_tax": [ "10-Q:0001141391-26-000031" ], "net_income_incl_nci": [ "10-Q:0001141391-26-000031" ], "net_income": [ "10-Q:0001141391-26-000031" ], "eps_basic": [ "10-Q:0001141391-26-000031" ], "eps_diluted": [ "10-Q:0001141391-26-000031" ], "shares_basic": [ "10-Q:0001141391-26-000031" ], "shares_diluted": [ "10-Q:0001141391-26-000031" ], "dps_declared": [ "10-Q:0001141391-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 9277000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5587000000.0, "interest_expense": 218000000.0, "pretax_income": 5486000000.0, "income_tax": 1098000000.0, "net_income_incl_nci": 4388000000.0, "net_income": 4388000000.0, "net_income_common": null, "eps_basic": 4.98, "eps_diluted": 4.97, "shares_basic": 882000000.0, "shares_diluted": 883000000.0, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0001141391-26-000083" ], "value_sources": { "revenue": [ "10-Q:0001141391-26-000083" ], "operating_income": [ "10-Q:0001141391-26-000083" ], "interest_expense": [ "10-Q:0001141391-26-000083" ], "pretax_income": [ "10-Q:0001141391-26-000083" ], "income_tax": [ "10-Q:0001141391-26-000083" ], "net_income_incl_nci": [ "10-Q:0001141391-26-000083" ], "net_income": [ "10-Q:0001141391-26-000083" ], "eps_basic": [ "10-Q:0001141391-26-000083" ], "eps_diluted": [ "10-Q:0001141391-26-000083" ], "shares_basic": [ "10-Q:0001141391-26-000083" ], "shares_diluted": [ "10-Q:0001141391-26-000083" ], "dps_declared": [ "10-Q:0001141391-26-000083" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 15301000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8081000000.0, "interest_expense": 380000000.0, "pretax_income": 7760000000.0, "income_tax": 1349000000.0, "net_income_incl_nci": 6411000000.0, "net_income": 6411000000.0, "net_income_common": null, "eps_basic": 6.4, "eps_diluted": 6.37, "shares_basic": 1002000000.0, "shares_diluted": 1006000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001141391-23-000020" ], "value_sources": { "revenue": [ "10-K:0001141391-23-000020" ], "operating_income": [ "10-K:0001141391-23-000020" ], "interest_expense": [ "10-K:0001141391-23-000020" ], "pretax_income": [ "10-K:0001141391-23-000020" ], "income_tax": [ "10-K:0001141391-23-000020" ], "net_income_incl_nci": [ "10-K:0001141391-23-000020" ], "net_income": [ "10-K:0001141391-23-000020" ], "eps_basic": [ "10-K:0001141391-23-000020" ], "eps_diluted": [ "10-K:0001141391-23-000020" ], "shares_basic": [ "10-K:0001141391-23-000020" ], "shares_diluted": [ "10-K:0001141391-23-000020" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 18884000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 10082000000.0, "interest_expense": 431000000.0, "pretax_income": 10307000000.0, "income_tax": 1620000000.0, "net_income_incl_nci": 8687000000.0, "net_income": 8687000000.0, "net_income_common": null, "eps_basic": 8.79, "eps_diluted": 8.76, "shares_basic": 988000000.0, "shares_diluted": 992000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001141391-24-000022" ], "value_sources": { "revenue": [ "10-K:0001141391-24-000022" ], "operating_income": [ "10-K:0001141391-24-000022" ], "interest_expense": [ "10-K:0001141391-24-000022" ], "pretax_income": [ "10-K:0001141391-24-000022" ], "income_tax": [ "10-K:0001141391-24-000022" ], "net_income_incl_nci": [ "10-K:0001141391-24-000022" ], "net_income": [ "10-K:0001141391-24-000022" ], "eps_basic": [ "10-K:0001141391-24-000022" ], "eps_diluted": [ "10-K:0001141391-24-000022" ], "shares_basic": [ "10-K:0001141391-24-000022" ], "shares_diluted": [ "10-K:0001141391-24-000022" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 22237000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 12264000000.0, "interest_expense": 471000000.0, "pretax_income": 11732000000.0, "income_tax": 1802000000.0, "net_income_incl_nci": 9930000000.0, "net_income": 9930000000.0, "net_income_common": null, "eps_basic": 10.26, "eps_diluted": 10.22, "shares_basic": 968000000.0, "shares_diluted": 971000000.0, "dps_declared": 2.04, "operating_lease_cost": null }, "sources": [ "10-K:0001141391-25-000011" ], "value_sources": { "revenue": [ "10-K:0001141391-25-000011" ], "operating_income": [ "10-K:0001141391-25-000011" ], "interest_expense": [ "10-K:0001141391-25-000011" ], "pretax_income": [ "10-K:0001141391-25-000011" ], "income_tax": [ "10-K:0001141391-25-000011" ], "net_income_incl_nci": [ "10-K:0001141391-25-000011" ], "net_income": [ "10-K:0001141391-25-000011" ], "eps_basic": [ "10-K:0001141391-25-000011" ], "eps_diluted": [ "10-K:0001141391-25-000011" ], "shares_basic": [ "10-K:0001141391-25-000011" ], "shares_diluted": [ "10-K:0001141391-25-000011" ], "dps_declared": [ "10-K:0001141391-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 25098000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 14008000000.0, "interest_expense": 575000000.0, "pretax_income": 13639000000.0, "income_tax": 2444000000.0, "net_income_incl_nci": 11195000000.0, "net_income": 11195000000.0, "net_income_common": null, "eps_basic": 11.86, "eps_diluted": 11.83, "shares_basic": 944000000.0, "shares_diluted": 946000000.0, "dps_declared": 2.37, "operating_lease_cost": null }, "sources": [ "10-K:0001141391-26-000013" ], "value_sources": { "revenue": [ "10-K:0001141391-26-000013" ], "operating_income": [ "10-K:0001141391-26-000013" ], "interest_expense": [ "10-K:0001141391-26-000013" ], "pretax_income": [ "10-K:0001141391-26-000013" ], "income_tax": [ "10-K:0001141391-26-000013" ], "net_income_incl_nci": [ "10-K:0001141391-26-000013" ], "net_income": [ "10-K:0001141391-26-000013" ], "eps_basic": [ "10-K:0001141391-26-000013" ], "eps_diluted": [ "10-K:0001141391-26-000013" ], "shares_basic": [ "10-K:0001141391-26-000013" ], "shares_diluted": [ "10-K:0001141391-26-000013" ], "dps_declared": [ "10-K:0001141391-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 28167000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 15582000000.0, "interest_expense": 646000000.0, "pretax_income": 15254000000.0, "income_tax": 2380000000.0, "net_income_incl_nci": 12874000000.0, "net_income": 12874000000.0, "net_income_common": null, "eps_basic": 13.91, "eps_diluted": 13.89, "shares_basic": 925000000.0, "shares_diluted": 927000000.0, "dps_declared": 2.74, "operating_lease_cost": null }, "sources": [ "10-K:0001141391-26-000013" ], "value_sources": { "revenue": [ "10-K:0001141391-26-000013" ], "operating_income": [ "10-K:0001141391-26-000013" ], "interest_expense": [ "10-K:0001141391-26-000013" ], "pretax_income": [ "10-K:0001141391-26-000013" ], "income_tax": [ "10-K:0001141391-26-000013" ], "net_income_incl_nci": [ "10-K:0001141391-26-000013" ], "net_income": [ "10-K:0001141391-26-000013" ], "eps_basic": [ "10-K:0001141391-26-000013" ], "eps_diluted": [ "10-K:0001141391-26-000013" ], "shares_basic": [ "10-K:0001141391-26-000013" ], "shares_diluted": [ "10-K:0001141391-26-000013" ], "dps_declared": [ "10-K:0001141391-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 32791000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 18897000000.0, "interest_expense": 722000000.0, "pretax_income": 18578000000.0, "income_tax": 3610000000.0, "net_income_incl_nci": 14968000000.0, "net_income": 14968000000.0, "net_income_common": null, "eps_basic": 16.54, "eps_diluted": 16.52, "shares_basic": 905000000.0, "shares_diluted": 906000000.0, "dps_declared": 3.15, "operating_lease_cost": null }, "sources": [ "10-K:0001141391-26-000013" ], "value_sources": { "revenue": [ "10-K:0001141391-26-000013" ], "operating_income": [ "10-K:0001141391-26-000013" ], "interest_expense": [ "10-K:0001141391-26-000013" ], "pretax_income": [ "10-K:0001141391-26-000013" ], "income_tax": [ "10-K:0001141391-26-000013" ], "net_income_incl_nci": [ "10-K:0001141391-26-000013" ], "net_income": [ "10-K:0001141391-26-000013" ], "eps_basic": [ "10-K:0001141391-26-000013" ], "eps_diluted": [ "10-K:0001141391-26-000013" ], "shares_basic": [ "10-K:0001141391-26-000013" ], "shares_diluted": [ "10-K:0001141391-26-000013" ], "dps_declared": [ "10-K:0001141391-26-000013" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 10207000000.0, "short_term_investments": null, "receivables": 2441000000.0, "inventory": null, "current_assets": 18123000000.0, "ppe_net": 1901000000.0, "goodwill": 4070000000.0, "intangibles": 1447000000.0, "total_assets": 30648000000.0, "accounts_payable": 371000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 9712000000.0, "long_term_debt": 12466000000.0, "total_liabilities": 25150000000.0, "temporary_equity": null, "equity_parent": 5398000000.0, "nci": 25000000.0, "equity_total": 5423000000.0, "liabilities_and_equity": 30648000000.0, "shares_outstanding": null, "retained_earnings": 35273000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 870000000.0, "accrued_taxes_current": 205000000.0, "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:0001141391-20-000091" ], "value_sources": { "cash": [ "10-Q:0001141391-20-000091" ], "receivables": [ "10-Q:0001141391-20-000091" ], "current_assets": [ "10-Q:0001141391-20-000091" ], "ppe_net": [ "10-Q:0001141391-20-000091" ], "goodwill": [ "10-Q:0001141391-20-000091" ], "intangibles": [ "10-Q:0001141391-20-000091" ], "total_assets": [ "10-Q:0001141391-20-000091" ], "accounts_payable": [ "10-Q:0001141391-20-000091" ], "current_liabilities": [ "10-Q:0001141391-20-000091" ], "long_term_debt": [ "10-Q:0001141391-20-000091" ], "total_liabilities": [ "10-Q:0001141391-20-000091" ], "equity_parent": [ "10-Q:0001141391-20-000091" ], "nci": [ "10-Q:0001141391-20-000091" ], "equity_total": [ "10-Q:0001141391-20-000091" ], "liabilities_and_equity": [ "10-Q:0001141391-20-000091" ], "retained_earnings": [ "10-Q:0001141391-20-000091" ], "equity_method_investments": [ "10-Q:0001141391-20-000091" ], "accrued_taxes_current": [ "10-Q:0001141391-20-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 11137000000.0, "short_term_investments": null, "receivables": 2147000000.0, "inventory": null, "current_assets": 19381000000.0, "ppe_net": 1872000000.0, "goodwill": 4081000000.0, "intangibles": 1480000000.0, "total_assets": 32127000000.0, "accounts_payable": 369000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 9923000000.0, "long_term_debt": 12498000000.0, "total_liabilities": 25579000000.0, "temporary_equity": null, "equity_parent": 6470000000.0, "nci": 28000000.0, "equity_total": 6498000000.0, "liabilities_and_equity": 32127000000.0, "shares_outstanding": null, "retained_earnings": 36288000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 958000000.0, "accrued_taxes_current": 300000000.0, "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:0001141391-20-000165" ], "value_sources": { "cash": [ "10-Q:0001141391-20-000165" ], "receivables": [ "10-Q:0001141391-20-000165" ], "current_assets": [ "10-Q:0001141391-20-000165" ], "ppe_net": [ "10-Q:0001141391-20-000165" ], "goodwill": [ "10-Q:0001141391-20-000165" ], "intangibles": [ "10-Q:0001141391-20-000165" ], "total_assets": [ "10-Q:0001141391-20-000165" ], "accounts_payable": [ "10-Q:0001141391-20-000165" ], "current_liabilities": [ "10-Q:0001141391-20-000165" ], "long_term_debt": [ "10-Q:0001141391-20-000165" ], "total_liabilities": [ "10-Q:0001141391-20-000165" ], "equity_parent": [ "10-Q:0001141391-20-000165" ], "nci": [ "10-Q:0001141391-20-000165" ], "equity_total": [ "10-Q:0001141391-20-000165" ], "liabilities_and_equity": [ "10-Q:0001141391-20-000165" ], "retained_earnings": [ "10-Q:0001141391-20-000165" ], "equity_method_investments": [ "10-Q:0001141391-20-000165" ], "accrued_taxes_current": [ "10-Q:0001141391-20-000165" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 10225000000.0, "short_term_investments": null, "receivables": 2357000000.0, "inventory": null, "current_assets": 18469000000.0, "ppe_net": 1887000000.0, "goodwill": 4159000000.0, "intangibles": 1507000000.0, "total_assets": 31594000000.0, "accounts_payable": 341000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 9958000000.0, "long_term_debt": 12574000000.0, "total_liabilities": 25713000000.0, "temporary_equity": null, "equity_parent": 5796000000.0, "nci": 60000000.0, "equity_total": 5856000000.0, "liabilities_and_equity": 31594000000.0, "shares_outstanding": null, "retained_earnings": 37403000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 913000000.0, "accrued_taxes_current": 260000000.0, "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:0001141391-20-000203" ], "value_sources": { "cash": [ "10-Q:0001141391-20-000203" ], "receivables": [ "10-Q:0001141391-20-000203" ], "current_assets": [ "10-Q:0001141391-20-000203" ], "ppe_net": [ "10-Q:0001141391-20-000203" ], "goodwill": [ "10-Q:0001141391-20-000203" ], "intangibles": [ "10-Q:0001141391-20-000203" ], "total_assets": [ "10-Q:0001141391-20-000203" ], "accounts_payable": [ "10-Q:0001141391-20-000203" ], "current_liabilities": [ "10-Q:0001141391-20-000203" ], "long_term_debt": [ "10-Q:0001141391-20-000203" ], "total_liabilities": [ "10-Q:0001141391-20-000203" ], "equity_parent": [ "10-Q:0001141391-20-000203" ], "nci": [ "10-Q:0001141391-20-000203" ], "equity_total": [ "10-Q:0001141391-20-000203" ], "liabilities_and_equity": [ "10-Q:0001141391-20-000203" ], "retained_earnings": [ "10-Q:0001141391-20-000203" ], "equity_method_investments": [ "10-Q:0001141391-20-000203" ], "accrued_taxes_current": [ "10-Q:0001141391-20-000203" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 10113000000.0, "short_term_investments": null, "receivables": 2646000000.0, "inventory": null, "current_assets": 19113000000.0, "ppe_net": 1902000000.0, "goodwill": 4960000000.0, "intangibles": 1753000000.0, "total_assets": 33584000000.0, "accounts_payable": 527000000.0, "short_term_borrowings": null, "debt_current": 649000000.0, "current_liabilities": 11847000000.0, "long_term_debt": 12023000000.0, "total_liabilities": 27067000000.0, "temporary_equity": null, "equity_parent": 6391000000.0, "nci": 97000000.0, "equity_total": 6488000000.0, "liabilities_and_equity": 33584000000.0, "shares_outstanding": null, "retained_earnings": 38747000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1172000000.0, "accrued_taxes_current": 208000000.0, "commercial_paper": null, "operating_lease_liability": 851000000.0, "operating_lease_liability_current": 125000000.0, "operating_lease_liability_noncurrent": 726000000.0, "operating_lease_discount_rate": 0.027, "operating_lease_payments_y1": 137000000.0, "operating_lease_payments_total": 925000000.0, "operating_lease_imputed_interest": 74000000.0, "debt_maturity_y1": 650000000.0, "debt_maturity_y2": 859000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 1000000000.0, "debt_maturity_y5": 750000000.0, "debt_maturity_after_y5": 9516000000.0 }, "sources": [ "10-K:0001141391-21-000018", "10-K:0001141391-22-000023" ], "value_sources": { "cash": [ "10-K:0001141391-22-000023" ], "receivables": [ "10-K:0001141391-22-000023" ], "current_assets": [ "10-K:0001141391-22-000023" ], "ppe_net": [ "10-K:0001141391-22-000023" ], "goodwill": [ "10-K:0001141391-22-000023" ], "intangibles": [ "10-K:0001141391-22-000023" ], "total_assets": [ "10-K:0001141391-22-000023" ], "accounts_payable": [ "10-K:0001141391-22-000023" ], "debt_current": [ "10-K:0001141391-22-000023" ], "current_liabilities": [ "10-K:0001141391-22-000023" ], "long_term_debt": [ "10-K:0001141391-22-000023" ], "total_liabilities": [ "10-K:0001141391-22-000023" ], "equity_parent": [ "10-K:0001141391-22-000023" ], "nci": [ "10-K:0001141391-22-000023" ], "equity_total": [ "10-K:0001141391-22-000023" ], "liabilities_and_equity": [ "10-K:0001141391-22-000023" ], "retained_earnings": [ "10-K:0001141391-22-000023" ], "equity_method_investments": [ "10-K:0001141391-22-000023" ], "accrued_taxes_current": [ "10-K:0001141391-22-000023" ], "operating_lease_liability": [ "10-K:0001141391-21-000018" ], "operating_lease_liability_current": [ "10-K:0001141391-22-000023" ], "operating_lease_liability_noncurrent": [ "10-K:0001141391-22-000023" ], "operating_lease_discount_rate": [ "10-K:0001141391-22-000023" ], "operating_lease_payments_y1": [ "10-K:0001141391-21-000018" ], "operating_lease_payments_total": [ "10-K:0001141391-21-000018" ], "operating_lease_imputed_interest": [ "10-K:0001141391-21-000018" ], "debt_maturity_y1": [ "10-K:0001141391-21-000018" ], "debt_maturity_y2": [ "10-K:0001141391-21-000018" ], "debt_maturity_y3": [ "10-K:0001141391-21-000018" ], "debt_maturity_y4": [ "10-K:0001141391-21-000018" ], "debt_maturity_y5": [ "10-K:0001141391-21-000018" ], "debt_maturity_after_y5": [ "10-K:0001141391-21-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 7246000000.0, "short_term_investments": null, "receivables": 2648000000.0, "inventory": null, "current_assets": 16405000000.0, "ppe_net": 1850000000.0, "goodwill": 7051000000.0, "intangibles": 3321000000.0, "total_assets": 34800000000.0, "accounts_payable": 476000000.0, "short_term_borrowings": null, "debt_current": 649000000.0, "current_liabilities": 11475000000.0, "long_term_debt": 13221000000.0, "total_liabilities": 28347000000.0, "temporary_equity": null, "equity_parent": 6327000000.0, "nci": 98000000.0, "equity_total": 6425000000.0, "liabilities_and_equity": 34800000000.0, "shares_outstanding": null, "retained_earnings": 40140000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1305000000.0, "accrued_taxes_current": 296000000.0, "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:0001141391-21-000091" ], "value_sources": { "cash": [ "10-Q:0001141391-21-000091" ], "receivables": [ "10-Q:0001141391-21-000091" ], "current_assets": [ "10-Q:0001141391-21-000091" ], "ppe_net": [ "10-Q:0001141391-21-000091" ], "goodwill": [ "10-Q:0001141391-21-000091" ], "intangibles": [ "10-Q:0001141391-21-000091" ], "total_assets": [ "10-Q:0001141391-21-000091" ], "accounts_payable": [ "10-Q:0001141391-21-000091" ], "debt_current": [ "10-Q:0001141391-21-000091" ], "current_liabilities": [ "10-Q:0001141391-21-000091" ], "long_term_debt": [ "10-Q:0001141391-21-000091" ], "total_liabilities": [ "10-Q:0001141391-21-000091" ], "equity_parent": [ "10-Q:0001141391-21-000091" ], "nci": [ "10-Q:0001141391-21-000091" ], "equity_total": [ "10-Q:0001141391-21-000091" ], "liabilities_and_equity": [ "10-Q:0001141391-21-000091" ], "retained_earnings": [ "10-Q:0001141391-21-000091" ], "equity_method_investments": [ "10-Q:0001141391-21-000091" ], "accrued_taxes_current": [ "10-Q:0001141391-21-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 6216000000.0, "short_term_investments": null, "receivables": 2773000000.0, "inventory": null, "current_assets": 15079000000.0, "ppe_net": 1839000000.0, "goodwill": 7661000000.0, "intangibles": 3613000000.0, "total_assets": 34911000000.0, "accounts_payable": 547000000.0, "short_term_borrowings": null, "debt_current": 649000000.0, "current_liabilities": 11297000000.0, "long_term_debt": 13250000000.0, "total_liabilities": 28342000000.0, "temporary_equity": null, "equity_parent": 6442000000.0, "nci": 98000000.0, "equity_total": 6540000000.0, "liabilities_and_equity": 34911000000.0, "shares_outstanding": null, "retained_earnings": 41771000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1595000000.0, "accrued_taxes_current": 208000000.0, "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:0001141391-21-000156" ], "value_sources": { "cash": [ "10-Q:0001141391-21-000156" ], "receivables": [ "10-Q:0001141391-21-000156" ], "current_assets": [ "10-Q:0001141391-21-000156" ], "ppe_net": [ "10-Q:0001141391-21-000156" ], "goodwill": [ "10-Q:0001141391-21-000156" ], "intangibles": [ "10-Q:0001141391-21-000156" ], "total_assets": [ "10-Q:0001141391-21-000156" ], "accounts_payable": [ "10-Q:0001141391-21-000156" ], "debt_current": [ "10-Q:0001141391-21-000156" ], "current_liabilities": [ "10-Q:0001141391-21-000156" ], "long_term_debt": [ "10-Q:0001141391-21-000156" ], "total_liabilities": [ "10-Q:0001141391-21-000156" ], "equity_parent": [ "10-Q:0001141391-21-000156" ], "nci": [ "10-Q:0001141391-21-000156" ], "equity_total": [ "10-Q:0001141391-21-000156" ], "liabilities_and_equity": [ "10-Q:0001141391-21-000156" ], "retained_earnings": [ "10-Q:0001141391-21-000156" ], "equity_method_investments": [ "10-Q:0001141391-21-000156" ], "accrued_taxes_current": [ "10-Q:0001141391-21-000156" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 6406000000.0, "short_term_investments": null, "receivables": 2820000000.0, "inventory": null, "current_assets": 15382000000.0, "ppe_net": 1860000000.0, "goodwill": 7569000000.0, "intangibles": 3561000000.0, "total_assets": 35410000000.0, "accounts_payable": 557000000.0, "short_term_borrowings": null, "debt_current": 650000000.0, "current_liabilities": 11561000000.0, "long_term_debt": 13211000000.0, "total_liabilities": 28608000000.0, "temporary_equity": null, "equity_parent": 6703000000.0, "nci": 70000000.0, "equity_total": 6773000000.0, "liabilities_and_equity": 35410000000.0, "shares_outstanding": null, "retained_earnings": 43750000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1684000000.0, "accrued_taxes_current": 392000000.0, "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:0001141391-21-000182" ], "value_sources": { "cash": [ "10-Q:0001141391-21-000182" ], "receivables": [ "10-Q:0001141391-21-000182" ], "current_assets": [ "10-Q:0001141391-21-000182" ], "ppe_net": [ "10-Q:0001141391-21-000182" ], "goodwill": [ "10-Q:0001141391-21-000182" ], "intangibles": [ "10-Q:0001141391-21-000182" ], "total_assets": [ "10-Q:0001141391-21-000182" ], "accounts_payable": [ "10-Q:0001141391-21-000182" ], "debt_current": [ "10-Q:0001141391-21-000182" ], "current_liabilities": [ "10-Q:0001141391-21-000182" ], "long_term_debt": [ "10-Q:0001141391-21-000182" ], "total_liabilities": [ "10-Q:0001141391-21-000182" ], "equity_parent": [ "10-Q:0001141391-21-000182" ], "nci": [ "10-Q:0001141391-21-000182" ], "equity_total": [ "10-Q:0001141391-21-000182" ], "liabilities_and_equity": [ "10-Q:0001141391-21-000182" ], "retained_earnings": [ "10-Q:0001141391-21-000182" ], "equity_method_investments": [ "10-Q:0001141391-21-000182" ], "accrued_taxes_current": [ "10-Q:0001141391-21-000182" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 7421000000.0, "short_term_investments": null, "receivables": 3006000000.0, "inventory": null, "current_assets": 16949000000.0, "ppe_net": 1907000000.0, "goodwill": 7662000000.0, "intangibles": 3671000000.0, "total_assets": 37669000000.0, "accounts_payable": 738000000.0, "short_term_borrowings": null, "debt_current": 792000000.0, "current_liabilities": 13162000000.0, "long_term_debt": 13109000000.0, "total_liabilities": 30257000000.0, "temporary_equity": null, "equity_parent": 7312000000.0, "nci": 71000000.0, "equity_total": 7383000000.0, "liabilities_and_equity": 37669000000.0, "shares_outstanding": null, "retained_earnings": 45648000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1834000000.0, "accrued_taxes_current": 337000000.0, "commercial_paper": null, "operating_lease_liability": 772000000.0, "operating_lease_liability_current": 127000000.0, "operating_lease_liability_noncurrent": 645000000.0, "operating_lease_discount_rate": 0.026, "operating_lease_payments_y1": 145000000.0, "operating_lease_payments_total": 864000000.0, "operating_lease_imputed_interest": 92000000.0, "debt_maturity_y1": 793000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 1000000000.0, "debt_maturity_y4": 750000000.0, "debt_maturity_y5": 750000000.0, "debt_maturity_after_y5": 10726000000.0 }, "sources": [ "10-K:0001141391-22-000023", "10-K:0001141391-23-000020" ], "value_sources": { "cash": [ "10-K:0001141391-23-000020" ], "receivables": [ "10-K:0001141391-23-000020" ], "current_assets": [ "10-K:0001141391-23-000020" ], "ppe_net": [ "10-K:0001141391-23-000020" ], "goodwill": [ "10-K:0001141391-23-000020" ], "intangibles": [ "10-K:0001141391-23-000020" ], "total_assets": [ "10-K:0001141391-23-000020" ], "accounts_payable": [ "10-K:0001141391-23-000020" ], "debt_current": [ "10-K:0001141391-23-000020" ], "current_liabilities": [ "10-K:0001141391-23-000020" ], "long_term_debt": [ "10-K:0001141391-23-000020" ], "total_liabilities": [ "10-K:0001141391-23-000020" ], "equity_parent": [ "10-K:0001141391-23-000020" ], "nci": [ "10-K:0001141391-23-000020" ], "equity_total": [ "10-K:0001141391-23-000020" ], "liabilities_and_equity": [ "10-K:0001141391-23-000020" ], "retained_earnings": [ "10-K:0001141391-23-000020" ], "equity_method_investments": [ "10-K:0001141391-23-000020" ], "accrued_taxes_current": [ "10-K:0001141391-23-000020" ], "operating_lease_liability": [ "10-K:0001141391-22-000023" ], "operating_lease_liability_current": [ "10-K:0001141391-23-000020" ], "operating_lease_liability_noncurrent": [ "10-K:0001141391-23-000020" ], "operating_lease_discount_rate": [ "10-K:0001141391-23-000020" ], "operating_lease_payments_y1": [ "10-K:0001141391-22-000023" ], "operating_lease_payments_total": [ "10-K:0001141391-22-000023" ], "operating_lease_imputed_interest": [ "10-K:0001141391-22-000023" ], "debt_maturity_y1": [ "10-K:0001141391-22-000023" ], "debt_maturity_y2": [ "10-K:0001141391-22-000023" ], "debt_maturity_y3": [ "10-K:0001141391-22-000023" ], "debt_maturity_y4": [ "10-K:0001141391-22-000023" ], "debt_maturity_y5": [ "10-K:0001141391-22-000023" ], "debt_maturity_after_y5": [ "10-K:0001141391-22-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 6879000000.0, "short_term_investments": null, "receivables": 2889000000.0, "inventory": null, "current_assets": 15953000000.0, "ppe_net": 1957000000.0, "goodwill": 7625000000.0, "intangibles": 3675000000.0, "total_assets": 37163000000.0, "accounts_payable": 666000000.0, "short_term_borrowings": null, "debt_current": 778000000.0, "current_liabilities": 11928000000.0, "long_term_debt": 13868000000.0, "total_liabilities": 30033000000.0, "temporary_equity": null, "equity_parent": 7034000000.0, "nci": 68000000.0, "equity_total": 7102000000.0, "liabilities_and_equity": 37163000000.0, "shares_outstanding": null, "retained_earnings": 47800000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1772000000.0, "accrued_taxes_current": 445000000.0, "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:0001141391-22-000088" ], "value_sources": { "cash": [ "10-Q:0001141391-22-000088" ], "receivables": [ "10-Q:0001141391-22-000088" ], "current_assets": [ "10-Q:0001141391-22-000088" ], "ppe_net": [ "10-Q:0001141391-22-000088" ], "goodwill": [ "10-Q:0001141391-22-000088" ], "intangibles": [ "10-Q:0001141391-22-000088" ], "total_assets": [ "10-Q:0001141391-22-000088" ], "accounts_payable": [ "10-Q:0001141391-22-000088" ], "debt_current": [ "10-Q:0001141391-22-000088" ], "current_liabilities": [ "10-Q:0001141391-22-000088" ], "long_term_debt": [ "10-Q:0001141391-22-000088" ], "total_liabilities": [ "10-Q:0001141391-22-000088" ], "equity_parent": [ "10-Q:0001141391-22-000088" ], "nci": [ "10-Q:0001141391-22-000088" ], "equity_total": [ "10-Q:0001141391-22-000088" ], "liabilities_and_equity": [ "10-Q:0001141391-22-000088" ], "retained_earnings": [ "10-Q:0001141391-22-000088" ], "equity_method_investments": [ "10-Q:0001141391-22-000088" ], "accrued_taxes_current": [ "10-Q:0001141391-22-000088" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 5921000000.0, "short_term_investments": null, "receivables": 3175000000.0, "inventory": null, "current_assets": 15211000000.0, "ppe_net": 1950000000.0, "goodwill": 7519000000.0, "intangibles": 3676000000.0, "total_assets": 36231000000.0, "accounts_payable": 633000000.0, "short_term_borrowings": null, "debt_current": 735000000.0, "current_liabilities": 12085000000.0, "long_term_debt": 13746000000.0, "total_liabilities": 29969000000.0, "temporary_equity": null, "equity_parent": 6171000000.0, "nci": 65000000.0, "equity_total": 6236000000.0, "liabilities_and_equity": 36231000000.0, "shares_outstanding": null, "retained_earnings": 49599000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1634000000.0, "accrued_taxes_current": 409000000.0, "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:0001141391-22-000150" ], "value_sources": { "cash": [ "10-Q:0001141391-22-000150" ], "receivables": [ "10-Q:0001141391-22-000150" ], "current_assets": [ "10-Q:0001141391-22-000150" ], "ppe_net": [ "10-Q:0001141391-22-000150" ], "goodwill": [ "10-Q:0001141391-22-000150" ], "intangibles": [ "10-Q:0001141391-22-000150" ], "total_assets": [ "10-Q:0001141391-22-000150" ], "accounts_payable": [ "10-Q:0001141391-22-000150" ], "debt_current": [ "10-Q:0001141391-22-000150" ], "current_liabilities": [ "10-Q:0001141391-22-000150" ], "long_term_debt": [ "10-Q:0001141391-22-000150" ], "total_liabilities": [ "10-Q:0001141391-22-000150" ], "equity_parent": [ "10-Q:0001141391-22-000150" ], "nci": [ "10-Q:0001141391-22-000150" ], "equity_total": [ "10-Q:0001141391-22-000150" ], "liabilities_and_equity": [ "10-Q:0001141391-22-000150" ], "retained_earnings": [ "10-Q:0001141391-22-000150" ], "equity_method_investments": [ "10-Q:0001141391-22-000150" ], "accrued_taxes_current": [ "10-Q:0001141391-22-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 7633000000.0, "short_term_investments": null, "receivables": 3167000000.0, "inventory": null, "current_assets": 16823000000.0, "ppe_net": 1951000000.0, "goodwill": 7176000000.0, "intangibles": 3582000000.0, "total_assets": 37612000000.0, "accounts_payable": 615000000.0, "short_term_borrowings": null, "debt_current": 957000000.0, "current_liabilities": 13476000000.0, "long_term_debt": 13577000000.0, "total_liabilities": 31169000000.0, "temporary_equity": null, "equity_parent": 6361000000.0, "nci": 62000000.0, "equity_total": 6423000000.0, "liabilities_and_equity": 37612000000.0, "shares_outstanding": null, "retained_earnings": 51625000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1678000000.0, "accrued_taxes_current": 383000000.0, "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:0001141391-22-000163" ], "value_sources": { "cash": [ "10-Q:0001141391-22-000163" ], "receivables": [ "10-Q:0001141391-22-000163" ], "current_assets": [ "10-Q:0001141391-22-000163" ], "ppe_net": [ "10-Q:0001141391-22-000163" ], "goodwill": [ "10-Q:0001141391-22-000163" ], "intangibles": [ "10-Q:0001141391-22-000163" ], "total_assets": [ "10-Q:0001141391-22-000163" ], "accounts_payable": [ "10-Q:0001141391-22-000163" ], "debt_current": [ "10-Q:0001141391-22-000163" ], "current_liabilities": [ "10-Q:0001141391-22-000163" ], "long_term_debt": [ "10-Q:0001141391-22-000163" ], "total_liabilities": [ "10-Q:0001141391-22-000163" ], "equity_parent": [ "10-Q:0001141391-22-000163" ], "nci": [ "10-Q:0001141391-22-000163" ], "equity_total": [ "10-Q:0001141391-22-000163" ], "liabilities_and_equity": [ "10-Q:0001141391-22-000163" ], "retained_earnings": [ "10-Q:0001141391-22-000163" ], "equity_method_investments": [ "10-Q:0001141391-22-000163" ], "accrued_taxes_current": [ "10-Q:0001141391-22-000163" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 7008000000.0, "short_term_investments": null, "receivables": 3425000000.0, "inventory": null, "current_assets": 16606000000.0, "ppe_net": 2006000000.0, "goodwill": 7522000000.0, "intangibles": 3859000000.0, "total_assets": 38724000000.0, "accounts_payable": 926000000.0, "short_term_borrowings": null, "debt_current": 274000000.0, "current_liabilities": 14171000000.0, "long_term_debt": 13749000000.0, "total_liabilities": 32347000000.0, "temporary_equity": null, "equity_parent": 6298000000.0, "nci": 58000000.0, "equity_total": 6356000000.0, "liabilities_and_equity": 38724000000.0, "shares_outstanding": null, "retained_earnings": 53607000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1730000000.0, "accrued_taxes_current": 279000000.0, "commercial_paper": null, "operating_lease_liability": 770000000.0, "operating_lease_liability_current": 140000000.0, "operating_lease_liability_noncurrent": 630000000.0, "operating_lease_discount_rate": 0.025, "operating_lease_payments_y1": 136000000.0, "operating_lease_payments_total": 849000000.0, "operating_lease_imputed_interest": 79000000.0, "debt_maturity_y1": 275000000.0, "debt_maturity_y2": 1000000000.0, "debt_maturity_y3": 750000000.0, "debt_maturity_y4": 750000000.0, "debt_maturity_y5": 1854000000.0, "debt_maturity_after_y5": 9610000000.0 }, "sources": [ "10-K:0001141391-23-000020", "10-K:0001141391-24-000022" ], "value_sources": { "cash": [ "10-K:0001141391-24-000022" ], "receivables": [ "10-K:0001141391-24-000022" ], "current_assets": [ "10-K:0001141391-24-000022" ], "ppe_net": [ "10-K:0001141391-24-000022" ], "goodwill": [ "10-K:0001141391-24-000022" ], "intangibles": [ "10-K:0001141391-24-000022" ], "total_assets": [ "10-K:0001141391-24-000022" ], "accounts_payable": [ "10-K:0001141391-24-000022" ], "debt_current": [ "10-K:0001141391-24-000022" ], "current_liabilities": [ "10-K:0001141391-24-000022" ], "long_term_debt": [ "10-K:0001141391-24-000022" ], "total_liabilities": [ "10-K:0001141391-24-000022" ], "equity_parent": [ "10-K:0001141391-24-000022" ], "nci": [ "10-K:0001141391-24-000022" ], "equity_total": [ "10-K:0001141391-24-000022" ], "liabilities_and_equity": [ "10-K:0001141391-24-000022" ], "retained_earnings": [ "10-K:0001141391-24-000022" ], "equity_method_investments": [ "10-K:0001141391-24-000022" ], "accrued_taxes_current": [ "10-K:0001141391-24-000022" ], "operating_lease_liability": [ "10-K:0001141391-23-000020" ], "operating_lease_liability_current": [ "10-K:0001141391-24-000022" ], "operating_lease_liability_noncurrent": [ "10-K:0001141391-24-000022" ], "operating_lease_discount_rate": [ "10-K:0001141391-24-000022" ], "operating_lease_payments_y1": [ "10-K:0001141391-23-000020" ], "operating_lease_payments_total": [ "10-K:0001141391-23-000020" ], "operating_lease_imputed_interest": [ "10-K:0001141391-23-000020" ], "debt_maturity_y1": [ "10-K:0001141391-23-000020" ], "debt_maturity_y2": [ "10-K:0001141391-23-000020" ], "debt_maturity_y3": [ "10-K:0001141391-23-000020" ], "debt_maturity_y4": [ "10-K:0001141391-23-000020" ], "debt_maturity_y5": [ "10-K:0001141391-23-000020" ], "debt_maturity_after_y5": [ "10-K:0001141391-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 6566000000.0, "short_term_investments": null, "receivables": 3511000000.0, "inventory": null, "current_assets": 16420000000.0, "ppe_net": 2006000000.0, "goodwill": 7575000000.0, "intangibles": 4027000000.0, "total_assets": 38936000000.0, "accounts_payable": 735000000.0, "short_term_borrowings": null, "debt_current": 276000000.0, "current_liabilities": 13651000000.0, "long_term_debt": 15292000000.0, "total_liabilities": 33529000000.0, "temporary_equity": null, "equity_parent": 5330000000.0, "nci": 56000000.0, "equity_total": 5386000000.0, "liabilities_and_equity": 38936000000.0, "shares_outstanding": null, "retained_earnings": 55424000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1503000000.0, "accrued_taxes_current": 588000000.0, "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:0001141391-23-000059" ], "value_sources": { "cash": [ "10-Q:0001141391-23-000059" ], "receivables": [ "10-Q:0001141391-23-000059" ], "current_assets": [ "10-Q:0001141391-23-000059" ], "ppe_net": [ "10-Q:0001141391-23-000059" ], "goodwill": [ "10-Q:0001141391-23-000059" ], "intangibles": [ "10-Q:0001141391-23-000059" ], "total_assets": [ "10-Q:0001141391-23-000059" ], "accounts_payable": [ "10-Q:0001141391-23-000059" ], "debt_current": [ "10-Q:0001141391-23-000059" ], "current_liabilities": [ "10-Q:0001141391-23-000059" ], "long_term_debt": [ "10-Q:0001141391-23-000059" ], "total_liabilities": [ "10-Q:0001141391-23-000059" ], "equity_parent": [ "10-Q:0001141391-23-000059" ], "nci": [ "10-Q:0001141391-23-000059" ], "equity_total": [ "10-Q:0001141391-23-000059" ], "liabilities_and_equity": [ "10-Q:0001141391-23-000059" ], "retained_earnings": [ "10-Q:0001141391-23-000059" ], "equity_method_investments": [ "10-Q:0001141391-23-000059" ], "accrued_taxes_current": [ "10-Q:0001141391-23-000059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 6170000000.0, "short_term_investments": null, "receivables": 3763000000.0, "inventory": null, "current_assets": 16530000000.0, "ppe_net": 1986000000.0, "goodwill": 7579000000.0, "intangibles": 4049000000.0, "total_assets": 39004000000.0, "accounts_payable": 643000000.0, "short_term_borrowings": null, "debt_current": 1336000000.0, "current_liabilities": 14636000000.0, "long_term_debt": 14284000000.0, "total_liabilities": 33425000000.0, "temporary_equity": null, "equity_parent": 5504000000.0, "nci": 53000000.0, "equity_total": 5557000000.0, "liabilities_and_equity": 39004000000.0, "shares_outstanding": null, "retained_earnings": 57730000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1664000000.0, "accrued_taxes_current": 449000000.0, "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:0001141391-23-000131" ], "value_sources": { "cash": [ "10-Q:0001141391-23-000131" ], "receivables": [ "10-Q:0001141391-23-000131" ], "current_assets": [ "10-Q:0001141391-23-000131" ], "ppe_net": [ "10-Q:0001141391-23-000131" ], "goodwill": [ "10-Q:0001141391-23-000131" ], "intangibles": [ "10-Q:0001141391-23-000131" ], "total_assets": [ "10-Q:0001141391-23-000131" ], "accounts_payable": [ "10-Q:0001141391-23-000131" ], "debt_current": [ "10-Q:0001141391-23-000131" ], "current_liabilities": [ "10-Q:0001141391-23-000131" ], "long_term_debt": [ "10-Q:0001141391-23-000131" ], "total_liabilities": [ "10-Q:0001141391-23-000131" ], "equity_parent": [ "10-Q:0001141391-23-000131" ], "nci": [ "10-Q:0001141391-23-000131" ], "equity_total": [ "10-Q:0001141391-23-000131" ], "liabilities_and_equity": [ "10-Q:0001141391-23-000131" ], "retained_earnings": [ "10-Q:0001141391-23-000131" ], "equity_method_investments": [ "10-Q:0001141391-23-000131" ], "accrued_taxes_current": [ "10-Q:0001141391-23-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 6890000000.0, "short_term_investments": null, "receivables": 3925000000.0, "inventory": null, "current_assets": 16983000000.0, "ppe_net": 1972000000.0, "goodwill": 7488000000.0, "intangibles": 4022000000.0, "total_assets": 39674000000.0, "accounts_payable": 589000000.0, "short_term_borrowings": null, "debt_current": 1337000000.0, "current_liabilities": 14519000000.0, "long_term_debt": 14229000000.0, "total_liabilities": 33293000000.0, "temporary_equity": null, "equity_parent": 6311000000.0, "nci": 49000000.0, "equity_total": 6360000000.0, "liabilities_and_equity": 39674000000.0, "shares_outstanding": null, "retained_earnings": 60390000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1650000000.0, "accrued_taxes_current": 555000000.0, "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:0001141391-23-000157" ], "value_sources": { "cash": [ "10-Q:0001141391-23-000157" ], "receivables": [ "10-Q:0001141391-23-000157" ], "current_assets": [ "10-Q:0001141391-23-000157" ], "ppe_net": [ "10-Q:0001141391-23-000157" ], "goodwill": [ "10-Q:0001141391-23-000157" ], "intangibles": [ "10-Q:0001141391-23-000157" ], "total_assets": [ "10-Q:0001141391-23-000157" ], "accounts_payable": [ "10-Q:0001141391-23-000157" ], "debt_current": [ "10-Q:0001141391-23-000157" ], "current_liabilities": [ "10-Q:0001141391-23-000157" ], "long_term_debt": [ "10-Q:0001141391-23-000157" ], "total_liabilities": [ "10-Q:0001141391-23-000157" ], "equity_parent": [ "10-Q:0001141391-23-000157" ], "nci": [ "10-Q:0001141391-23-000157" ], "equity_total": [ "10-Q:0001141391-23-000157" ], "liabilities_and_equity": [ "10-Q:0001141391-23-000157" ], "retained_earnings": [ "10-Q:0001141391-23-000157" ], "equity_method_investments": [ "10-Q:0001141391-23-000157" ], "accrued_taxes_current": [ "10-Q:0001141391-23-000157" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 8588000000.0, "short_term_investments": null, "receivables": 4060000000.0, "inventory": null, "current_assets": 18961000000.0, "ppe_net": 2061000000.0, "goodwill": 7660000000.0, "intangibles": 4086000000.0, "total_assets": 42448000000.0, "accounts_payable": 834000000.0, "short_term_borrowings": null, "debt_current": 1337000000.0, "current_liabilities": 16264000000.0, "long_term_debt": 14344000000.0, "total_liabilities": 35451000000.0, "temporary_equity": null, "equity_parent": 6929000000.0, "nci": 46000000.0, "equity_total": 6975000000.0, "liabilities_and_equity": 42448000000.0, "shares_outstanding": null, "retained_earnings": 62564000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1729000000.0, "accrued_taxes_current": 486000000.0, "commercial_paper": null, "operating_lease_liability": 775000000.0, "operating_lease_liability_current": 142000000.0, "operating_lease_liability_noncurrent": 633000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 163000000.0, "operating_lease_payments_total": 884000000.0, "operating_lease_imputed_interest": 109000000.0, "debt_maturity_y1": 1338000000.0, "debt_maturity_y2": 750000000.0, "debt_maturity_y3": 750000000.0, "debt_maturity_y4": 1885000000.0, "debt_maturity_y5": 1250000000.0, "debt_maturity_after_y5": 9896000000.0 }, "sources": [ "10-K:0001141391-24-000022", "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "value_sources": { "cash": [ "10-K:0001141391-25-000011" ], "receivables": [ "10-K:0001141391-25-000011" ], "current_assets": [ "10-K:0001141391-25-000011" ], "ppe_net": [ "10-K:0001141391-25-000011" ], "goodwill": [ "10-K:0001141391-25-000011" ], "intangibles": [ "10-K:0001141391-25-000011" ], "total_assets": [ "10-K:0001141391-25-000011" ], "accounts_payable": [ "10-K:0001141391-25-000011" ], "debt_current": [ "10-K:0001141391-25-000011" ], "current_liabilities": [ "10-K:0001141391-25-000011" ], "long_term_debt": [ "10-K:0001141391-25-000011" ], "total_liabilities": [ "10-K:0001141391-25-000011" ], "equity_parent": [ "10-K:0001141391-25-000011" ], "nci": [ "10-K:0001141391-25-000011" ], "equity_total": [ "10-K:0001141391-25-000011" ], "liabilities_and_equity": [ "10-K:0001141391-25-000011" ], "retained_earnings": [ "10-K:0001141391-25-000011" ], "equity_method_investments": [ "10-Q:0001141391-24-000202" ], "accrued_taxes_current": [ "10-K:0001141391-25-000011" ], "operating_lease_liability": [ "10-K:0001141391-24-000022" ], "operating_lease_liability_current": [ "10-K:0001141391-25-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0001141391-25-000011" ], "operating_lease_discount_rate": [ "10-K:0001141391-25-000011" ], "operating_lease_payments_y1": [ "10-K:0001141391-24-000022" ], "operating_lease_payments_total": [ "10-K:0001141391-24-000022" ], "operating_lease_imputed_interest": [ "10-K:0001141391-24-000022" ], "debt_maturity_y1": [ "10-K:0001141391-24-000022" ], "debt_maturity_y2": [ "10-K:0001141391-24-000022" ], "debt_maturity_y3": [ "10-K:0001141391-24-000022" ], "debt_maturity_y4": [ "10-K:0001141391-24-000022" ], "debt_maturity_y5": [ "10-K:0001141391-24-000022" ], "debt_maturity_after_y5": [ "10-K:0001141391-24-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 7293000000.0, "short_term_investments": null, "receivables": 4231000000.0, "inventory": null, "current_assets": 18424000000.0, "ppe_net": 2077000000.0, "goodwill": 7545000000.0, "intangibles": 4123000000.0, "total_assets": 42602000000.0, "accounts_payable": 790000000.0, "short_term_borrowings": null, "debt_current": 2086000000.0, "current_liabilities": 16905000000.0, "long_term_debt": 13543000000.0, "total_liabilities": 35294000000.0, "temporary_equity": null, "equity_parent": 7243000000.0, "nci": 43000000.0, "equity_total": 7286000000.0, "liabilities_and_equity": 42602000000.0, "shares_outstanding": null, "retained_earnings": 64959000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1737000000.0, "accrued_taxes_current": 642000000.0, "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:0001141391-24-000087" ], "value_sources": { "cash": [ "10-Q:0001141391-24-000087" ], "receivables": [ "10-Q:0001141391-24-000087" ], "current_assets": [ "10-Q:0001141391-24-000087" ], "ppe_net": [ "10-Q:0001141391-24-000087" ], "goodwill": [ "10-Q:0001141391-24-000087" ], "intangibles": [ "10-Q:0001141391-24-000087" ], "total_assets": [ "10-Q:0001141391-24-000087" ], "accounts_payable": [ "10-Q:0001141391-24-000087" ], "debt_current": [ "10-Q:0001141391-24-000087" ], "current_liabilities": [ "10-Q:0001141391-24-000087" ], "long_term_debt": [ "10-Q:0001141391-24-000087" ], "total_liabilities": [ "10-Q:0001141391-24-000087" ], "equity_parent": [ "10-Q:0001141391-24-000087" ], "nci": [ "10-Q:0001141391-24-000087" ], "equity_total": [ "10-Q:0001141391-24-000087" ], "liabilities_and_equity": [ "10-Q:0001141391-24-000087" ], "retained_earnings": [ "10-Q:0001141391-24-000087" ], "equity_method_investments": [ "10-Q:0001141391-24-000087" ], "accrued_taxes_current": [ "10-Q:0001141391-24-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 6996000000.0, "short_term_investments": null, "receivables": 4195000000.0, "inventory": null, "current_assets": 17780000000.0, "ppe_net": 2148000000.0, "goodwill": 7563000000.0, "intangibles": 4149000000.0, "total_assets": 42333000000.0, "accounts_payable": 835000000.0, "short_term_borrowings": null, "debt_current": 1086000000.0, "current_liabilities": 15594000000.0, "long_term_debt": 14519000000.0, "total_liabilities": 34851000000.0, "temporary_equity": null, "equity_parent": 7421000000.0, "nci": 39000000.0, "equity_total": 7460000000.0, "liabilities_and_equity": 42333000000.0, "shares_outstanding": null, "retained_earnings": 67604000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1709000000.0, "accrued_taxes_current": 313000000.0, "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:0001141391-24-000161" ], "value_sources": { "cash": [ "10-Q:0001141391-24-000161" ], "receivables": [ "10-Q:0001141391-24-000161" ], "current_assets": [ "10-Q:0001141391-24-000161" ], "ppe_net": [ "10-Q:0001141391-24-000161" ], "goodwill": [ "10-Q:0001141391-24-000161" ], "intangibles": [ "10-Q:0001141391-24-000161" ], "total_assets": [ "10-Q:0001141391-24-000161" ], "accounts_payable": [ "10-Q:0001141391-24-000161" ], "debt_current": [ "10-Q:0001141391-24-000161" ], "current_liabilities": [ "10-Q:0001141391-24-000161" ], "long_term_debt": [ "10-Q:0001141391-24-000161" ], "total_liabilities": [ "10-Q:0001141391-24-000161" ], "equity_parent": [ "10-Q:0001141391-24-000161" ], "nci": [ "10-Q:0001141391-24-000161" ], "equity_total": [ "10-Q:0001141391-24-000161" ], "liabilities_and_equity": [ "10-Q:0001141391-24-000161" ], "retained_earnings": [ "10-Q:0001141391-24-000161" ], "equity_method_investments": [ "10-Q:0001141391-24-000161" ], "accrued_taxes_current": [ "10-Q:0001141391-24-000161" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 11063000000.0, "short_term_investments": null, "receivables": 4014000000.0, "inventory": null, "current_assets": 22300000000.0, "ppe_net": 2176000000.0, "goodwill": 7721000000.0, "intangibles": 4235000000.0, "total_assets": 47237000000.0, "accounts_payable": 911000000.0, "short_term_borrowings": null, "debt_current": 750000000.0, "current_liabilities": 17294000000.0, "long_term_debt": 17608000000.0, "total_liabilities": 39739000000.0, "temporary_equity": null, "equity_parent": 7440000000.0, "nci": 35000000.0, "equity_total": 7475000000.0, "liabilities_and_equity": 47237000000.0, "shares_outstanding": null, "retained_earnings": 70258000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1601000000.0, "accrued_taxes_current": 354000000.0, "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:0001141391-24-000202" ], "value_sources": { "cash": [ "10-Q:0001141391-24-000202" ], "receivables": [ "10-Q:0001141391-24-000202" ], "current_assets": [ "10-Q:0001141391-24-000202" ], "ppe_net": [ "10-Q:0001141391-24-000202" ], "goodwill": [ "10-Q:0001141391-24-000202" ], "intangibles": [ "10-Q:0001141391-24-000202" ], "total_assets": [ "10-Q:0001141391-24-000202" ], "accounts_payable": [ "10-Q:0001141391-24-000202" ], "debt_current": [ "10-Q:0001141391-24-000202" ], "current_liabilities": [ "10-Q:0001141391-24-000202" ], "long_term_debt": [ "10-Q:0001141391-24-000202" ], "total_liabilities": [ "10-Q:0001141391-24-000202" ], "equity_parent": [ "10-Q:0001141391-24-000202" ], "nci": [ "10-Q:0001141391-24-000202" ], "equity_total": [ "10-Q:0001141391-24-000202" ], "liabilities_and_equity": [ "10-Q:0001141391-24-000202" ], "retained_earnings": [ "10-Q:0001141391-24-000202" ], "equity_method_investments": [ "10-Q:0001141391-24-000202" ], "accrued_taxes_current": [ "10-Q:0001141391-24-000202" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 8442000000.0, "short_term_investments": null, "receivables": 3773000000.0, "inventory": null, "current_assets": 19724000000.0, "ppe_net": 2138000000.0, "goodwill": 9193000000.0, "intangibles": 5453000000.0, "total_assets": 48081000000.0, "accounts_payable": 929000000.0, "short_term_borrowings": null, "debt_current": 750000000.0, "current_liabilities": 19220000000.0, "long_term_debt": 17476000000.0, "total_liabilities": 41566000000.0, "temporary_equity": null, "equity_parent": 6485000000.0, "nci": 30000000.0, "equity_total": 6515000000.0, "liabilities_and_equity": 48081000000.0, "shares_outstanding": null, "retained_earnings": 72907000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 454000000.0, "commercial_paper": null, "operating_lease_liability": 760000000.0, "operating_lease_liability_current": 133000000.0, "operating_lease_liability_noncurrent": 627000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 161000000.0, "operating_lease_payments_total": 889000000.0, "operating_lease_imputed_interest": 129000000.0, "debt_maturity_y1": 750000000.0, "debt_maturity_y2": 750000000.0, "debt_maturity_y3": 1833000000.0, "debt_maturity_y4": 2000000000.0, "debt_maturity_y5": 1781000000.0, "debt_maturity_after_y5": 11306000000.0 }, "sources": [ "10-K:0001141391-25-000011", "10-K:0001141391-26-000013" ], "value_sources": { "cash": [ "10-K:0001141391-26-000013" ], "receivables": [ "10-K:0001141391-26-000013" ], "current_assets": [ "10-K:0001141391-26-000013" ], "ppe_net": [ "10-K:0001141391-26-000013" ], "goodwill": [ "10-K:0001141391-26-000013" ], "intangibles": [ "10-K:0001141391-26-000013" ], "total_assets": [ "10-K:0001141391-26-000013" ], "accounts_payable": [ "10-K:0001141391-26-000013" ], "debt_current": [ "10-K:0001141391-26-000013" ], "current_liabilities": [ "10-K:0001141391-26-000013" ], "long_term_debt": [ "10-K:0001141391-26-000013" ], "total_liabilities": [ "10-K:0001141391-26-000013" ], "equity_parent": [ "10-K:0001141391-26-000013" ], "nci": [ "10-K:0001141391-26-000013" ], "equity_total": [ "10-K:0001141391-26-000013" ], "liabilities_and_equity": [ "10-K:0001141391-26-000013" ], "retained_earnings": [ "10-K:0001141391-26-000013" ], "accrued_taxes_current": [ "10-K:0001141391-26-000013" ], "operating_lease_liability": [ "10-K:0001141391-25-000011" ], "operating_lease_liability_current": [ "10-K:0001141391-26-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0001141391-26-000013" ], "operating_lease_discount_rate": [ "10-K:0001141391-26-000013" ], "operating_lease_payments_y1": [ "10-K:0001141391-25-000011" ], "operating_lease_payments_total": [ "10-K:0001141391-25-000011" ], "operating_lease_imputed_interest": [ "10-K:0001141391-25-000011" ], "debt_maturity_y1": [ "10-K:0001141391-25-000011" ], "debt_maturity_y2": [ "10-K:0001141391-25-000011" ], "debt_maturity_y3": [ "10-K:0001141391-25-000011" ], "debt_maturity_y4": [ "10-K:0001141391-25-000011" ], "debt_maturity_y5": [ "10-K:0001141391-25-000011" ], "debt_maturity_after_y5": [ "10-K:0001141391-25-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 7575000000.0, "short_term_investments": null, "receivables": 3965000000.0, "inventory": null, "current_assets": 19804000000.0, "ppe_net": 2171000000.0, "goodwill": 9352000000.0, "intangibles": 5533000000.0, "total_assets": 48470000000.0, "accounts_payable": 993000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 17828000000.0, "long_term_debt": 18802000000.0, "total_liabilities": 41774000000.0, "temporary_equity": null, "equity_parent": 6671000000.0, "nci": 25000000.0, "equity_total": 6696000000.0, "liabilities_and_equity": 48470000000.0, "shares_outstanding": null, "retained_earnings": 75495000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 737000000.0, "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:0001141391-25-000090" ], "value_sources": { "cash": [ "10-Q:0001141391-25-000090" ], "receivables": [ "10-Q:0001141391-25-000090" ], "current_assets": [ "10-Q:0001141391-25-000090" ], "ppe_net": [ "10-Q:0001141391-25-000090" ], "goodwill": [ "10-Q:0001141391-25-000090" ], "intangibles": [ "10-Q:0001141391-25-000090" ], "total_assets": [ "10-Q:0001141391-25-000090" ], "accounts_payable": [ "10-Q:0001141391-25-000090" ], "debt_current": [ "10-Q:0001141391-25-000090" ], "current_liabilities": [ "10-Q:0001141391-25-000090" ], "long_term_debt": [ "10-Q:0001141391-25-000090" ], "total_liabilities": [ "10-Q:0001141391-25-000090" ], "equity_parent": [ "10-Q:0001141391-25-000090" ], "nci": [ "10-Q:0001141391-25-000090" ], "equity_total": [ "10-Q:0001141391-25-000090" ], "liabilities_and_equity": [ "10-Q:0001141391-25-000090" ], "retained_earnings": [ "10-Q:0001141391-25-000090" ], "accrued_taxes_current": [ "10-Q:0001141391-25-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 9031000000.0, "short_term_investments": null, "receivables": 4184000000.0, "inventory": null, "current_assets": 22140000000.0, "ppe_net": 2225000000.0, "goodwill": 9598000000.0, "intangibles": 5629000000.0, "total_assets": 51431000000.0, "accounts_payable": 818000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 19029000000.0, "long_term_debt": 18970000000.0, "total_liabilities": 43557000000.0, "temporary_equity": null, "equity_parent": 7853000000.0, "nci": 21000000.0, "equity_total": 7874000000.0, "liabilities_and_equity": 51431000000.0, "shares_outstanding": null, "retained_earnings": 78509000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 492000000.0, "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:0001141391-25-000172" ], "value_sources": { "cash": [ "10-Q:0001141391-25-000172" ], "receivables": [ "10-Q:0001141391-25-000172" ], "current_assets": [ "10-Q:0001141391-25-000172" ], "ppe_net": [ "10-Q:0001141391-25-000172" ], "goodwill": [ "10-Q:0001141391-25-000172" ], "intangibles": [ "10-Q:0001141391-25-000172" ], "total_assets": [ "10-Q:0001141391-25-000172" ], "accounts_payable": [ "10-Q:0001141391-25-000172" ], "debt_current": [ "10-Q:0001141391-25-000172" ], "current_liabilities": [ "10-Q:0001141391-25-000172" ], "long_term_debt": [ "10-Q:0001141391-25-000172" ], "total_liabilities": [ "10-Q:0001141391-25-000172" ], "equity_parent": [ "10-Q:0001141391-25-000172" ], "nci": [ "10-Q:0001141391-25-000172" ], "equity_total": [ "10-Q:0001141391-25-000172" ], "liabilities_and_equity": [ "10-Q:0001141391-25-000172" ], "retained_earnings": [ "10-Q:0001141391-25-000172" ], "accrued_taxes_current": [ "10-Q:0001141391-25-000172" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 10313000000.0, "short_term_investments": null, "receivables": 4247000000.0, "inventory": null, "current_assets": 23223000000.0, "ppe_net": 2299000000.0, "goodwill": 9574000000.0, "intangibles": 5591000000.0, "total_assets": 53289000000.0, "accounts_payable": 935000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 20693000000.0, "long_term_debt": 18983000000.0, "total_liabilities": 45370000000.0, "temporary_equity": null, "equity_parent": 7904000000.0, "nci": 15000000.0, "equity_total": 7919000000.0, "liabilities_and_equity": 53289000000.0, "shares_outstanding": null, "retained_earnings": 81752000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 713000000.0, "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:0001141391-25-000193" ], "value_sources": { "cash": [ "10-Q:0001141391-25-000193" ], "receivables": [ "10-Q:0001141391-25-000193" ], "current_assets": [ "10-Q:0001141391-25-000193" ], "ppe_net": [ "10-Q:0001141391-25-000193" ], "goodwill": [ "10-Q:0001141391-25-000193" ], "intangibles": [ "10-Q:0001141391-25-000193" ], "total_assets": [ "10-Q:0001141391-25-000193" ], "accounts_payable": [ "10-Q:0001141391-25-000193" ], "debt_current": [ "10-Q:0001141391-25-000193" ], "current_liabilities": [ "10-Q:0001141391-25-000193" ], "long_term_debt": [ "10-Q:0001141391-25-000193" ], "total_liabilities": [ "10-Q:0001141391-25-000193" ], "equity_parent": [ "10-Q:0001141391-25-000193" ], "nci": [ "10-Q:0001141391-25-000193" ], "equity_total": [ "10-Q:0001141391-25-000193" ], "liabilities_and_equity": [ "10-Q:0001141391-25-000193" ], "retained_earnings": [ "10-Q:0001141391-25-000193" ], "accrued_taxes_current": [ "10-Q:0001141391-25-000193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 10566000000.0, "short_term_investments": null, "receivables": 4609000000.0, "inventory": null, "current_assets": 23558000000.0, "ppe_net": 2303000000.0, "goodwill": 9560000000.0, "intangibles": 5554000000.0, "total_assets": 54157000000.0, "accounts_payable": 999000000.0, "short_term_borrowings": null, "debt_current": 749000000.0, "current_liabilities": 22762000000.0, "long_term_debt": 18251000000.0, "total_liabilities": 46411000000.0, "temporary_equity": null, "equity_parent": 7737000000.0, "nci": 9000000.0, "equity_total": 7746000000.0, "liabilities_and_equity": 54157000000.0, "shares_outstanding": null, "retained_earnings": 85035000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 914000000.0, "commercial_paper": null, "operating_lease_liability": 833000000.0, "operating_lease_liability_current": 157000000.0, "operating_lease_liability_noncurrent": 676000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 187000000.0, "operating_lease_payments_total": 958000000.0, "operating_lease_imputed_interest": 125000000.0, "debt_maturity_y1": 750000000.0, "debt_maturity_y2": 1941000000.0, "debt_maturity_y3": 2750000000.0, "debt_maturity_y4": 1882000000.0, "debt_maturity_y5": 1676000000.0, "debt_maturity_after_y5": 10150000000.0 }, "sources": [ "10-K:0001141391-26-000013", "10-Q:0001141391-26-000083" ], "value_sources": { "cash": [ "10-Q:0001141391-26-000083" ], "receivables": [ "10-Q:0001141391-26-000083" ], "current_assets": [ "10-Q:0001141391-26-000083" ], "ppe_net": [ "10-Q:0001141391-26-000083" ], "goodwill": [ "10-Q:0001141391-26-000083" ], "intangibles": [ "10-Q:0001141391-26-000083" ], "total_assets": [ "10-Q:0001141391-26-000083" ], "accounts_payable": [ "10-Q:0001141391-26-000083" ], "debt_current": [ "10-Q:0001141391-26-000083" ], "current_liabilities": [ "10-Q:0001141391-26-000083" ], "long_term_debt": [ "10-Q:0001141391-26-000083" ], "total_liabilities": [ "10-Q:0001141391-26-000083" ], "equity_parent": [ "10-Q:0001141391-26-000083" ], "nci": [ "10-Q:0001141391-26-000083" ], "equity_total": [ "10-Q:0001141391-26-000083" ], "liabilities_and_equity": [ "10-Q:0001141391-26-000083" ], "retained_earnings": [ "10-Q:0001141391-26-000083" ], "accrued_taxes_current": [ "10-Q:0001141391-26-000083" ], "operating_lease_liability": [ "10-K:0001141391-26-000013" ], "operating_lease_liability_current": [ "10-K:0001141391-26-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0001141391-26-000013" ], "operating_lease_discount_rate": [ "10-K:0001141391-26-000013" ], "operating_lease_payments_y1": [ "10-K:0001141391-26-000013" ], "operating_lease_payments_total": [ "10-K:0001141391-26-000013" ], "operating_lease_imputed_interest": [ "10-K:0001141391-26-000013" ], "debt_maturity_y1": [ "10-K:0001141391-26-000013" ], "debt_maturity_y2": [ "10-K:0001141391-26-000013" ], "debt_maturity_y3": [ "10-K:0001141391-26-000013" ], "debt_maturity_y4": [ "10-K:0001141391-26-000013" ], "debt_maturity_y5": [ "10-K:0001141391-26-000013" ], "debt_maturity_after_y5": [ "10-K:0001141391-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 7906000000.0, "short_term_investments": null, "receivables": 4720000000.0, "inventory": null, "current_assets": 22498000000.0, "ppe_net": 2349000000.0, "goodwill": 9525000000.0, "intangibles": 5495000000.0, "total_assets": 52449000000.0, "accounts_payable": 1030000000.0, "short_term_borrowings": null, "debt_current": 1748000000.0, "current_liabilities": 22934000000.0, "long_term_debt": 17212000000.0, "total_liabilities": 45727000000.0, "temporary_equity": null, "equity_parent": 6719000000.0, "nci": 3000000.0, "equity_total": 6722000000.0, "liabilities_and_equity": 52449000000.0, "shares_outstanding": null, "retained_earnings": 88146000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1156000000.0, "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:0001141391-26-000031" ], "value_sources": { "cash": [ "10-Q:0001141391-26-000031" ], "receivables": [ "10-Q:0001141391-26-000031" ], "current_assets": [ "10-Q:0001141391-26-000031" ], "ppe_net": [ "10-Q:0001141391-26-000031" ], "goodwill": [ "10-Q:0001141391-26-000031" ], "intangibles": [ "10-Q:0001141391-26-000031" ], "total_assets": [ "10-Q:0001141391-26-000031" ], "accounts_payable": [ "10-Q:0001141391-26-000031" ], "debt_current": [ "10-Q:0001141391-26-000031" ], "current_liabilities": [ "10-Q:0001141391-26-000031" ], "long_term_debt": [ "10-Q:0001141391-26-000031" ], "total_liabilities": [ "10-Q:0001141391-26-000031" ], "equity_parent": [ "10-Q:0001141391-26-000031" ], "nci": [ "10-Q:0001141391-26-000031" ], "equity_total": [ "10-Q:0001141391-26-000031" ], "liabilities_and_equity": [ "10-Q:0001141391-26-000031" ], "retained_earnings": [ "10-Q:0001141391-26-000031" ], "accrued_taxes_current": [ "10-Q:0001141391-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 11291000000.0, "short_term_investments": null, "receivables": 5047000000.0, "inventory": null, "current_assets": 26522000000.0, "ppe_net": 2541000000.0, "goodwill": 9498000000.0, "intangibles": 5466000000.0, "total_assets": 57691000000.0, "accounts_payable": 1130000000.0, "short_term_borrowings": null, "debt_current": 2459000000.0, "current_liabilities": 25004000000.0, "long_term_debt": 22184000000.0, "total_liabilities": 52085000000.0, "temporary_equity": null, "equity_parent": 5611000000.0, "nci": -5000000.0, "equity_total": 5606000000.0, "liabilities_and_equity": 57691000000.0, "shares_outstanding": null, "retained_earnings": 91771000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1375000000.0, "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:0001141391-26-000083" ], "value_sources": { "cash": [ "10-Q:0001141391-26-000083" ], "receivables": [ "10-Q:0001141391-26-000083" ], "current_assets": [ "10-Q:0001141391-26-000083" ], "ppe_net": [ "10-Q:0001141391-26-000083" ], "goodwill": [ "10-Q:0001141391-26-000083" ], "intangibles": [ "10-Q:0001141391-26-000083" ], "total_assets": [ "10-Q:0001141391-26-000083" ], "accounts_payable": [ "10-Q:0001141391-26-000083" ], "debt_current": [ "10-Q:0001141391-26-000083" ], "current_liabilities": [ "10-Q:0001141391-26-000083" ], "long_term_debt": [ "10-Q:0001141391-26-000083" ], "total_liabilities": [ "10-Q:0001141391-26-000083" ], "equity_parent": [ "10-Q:0001141391-26-000083" ], "nci": [ "10-Q:0001141391-26-000083" ], "equity_total": [ "10-Q:0001141391-26-000083" ], "liabilities_and_equity": [ "10-Q:0001141391-26-000083" ], "retained_earnings": [ "10-Q:0001141391-26-000083" ], "accrued_taxes_current": [ "10-Q:0001141391-26-000083" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1859000000.0, "cfi": -507000000.0, "cff": 2100000000.0, "capex": 131000000.0, "d_and_a": 144000000.0, "sbc": 52000000.0, "dividends_paid": 403000000.0, "buybacks": 1383000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 26000000.0, "change_receivables": 3000000.0, "change_inventories": null, "change_payables": -102000000.0, "change_contract_liabilities": 148000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3959000000.0 }, "sources": [ "10-Q:0001141391-21-000091" ], "value_sources": { "cfo": [ "10-Q:0001141391-21-000091" ], "cfi": [ "10-Q:0001141391-21-000091" ], "cff": [ "10-Q:0001141391-21-000091" ], "capex": [ "10-Q:0001141391-21-000091" ], "d_and_a": [ "10-Q:0001141391-21-000091" ], "sbc": [ "10-Q:0001141391-21-000091" ], "dividends_paid": [ "10-Q:0001141391-21-000091" ], "buybacks": [ "10-Q:0001141391-21-000091" ], "deferred_tax": [ "10-Q:0001141391-21-000091" ], "change_receivables": [ "10-Q:0001141391-21-000091" ], "change_payables": [ "10-Q:0001141391-21-000091" ], "change_contract_liabilities": [ "10-Q:0001141391-21-000091" ], "proceeds_debt_issuance": [ "10-Q:0001141391-21-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 1458000000.0, "cfi": -119000000.0, "cff": -409000000.0, "capex": 70000000.0, "d_and_a": 145000000.0, "sbc": 75000000.0, "dividends_paid": 401000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 3000000.0, "change_receivables": -302000000.0, "change_inventories": null, "change_payables": 20000000.0, "change_contract_liabilities": 30000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "value_sources": { "cfo": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "cfi": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "cff": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "capex": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "d_and_a": [ "10-Q:0001141391-21-000156" ], "sbc": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "dividends_paid": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "buybacks": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "deferred_tax": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "change_receivables": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "change_payables": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "change_contract_liabilities": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ], "proceeds_debt_issuance": [ "10-Q:0001141391-21-000091", "10-Q:0001141391-21-000156" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1654000000.0, "cfi": -199000000.0, "cff": -2468000000.0, "capex": 79000000.0, "d_and_a": 141000000.0, "sbc": 75000000.0, "dividends_paid": 402000000.0, "buybacks": 2060000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -22000000.0, "change_receivables": 187000000.0, "change_inventories": null, "change_payables": -63000000.0, "change_contract_liabilities": 20000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "value_sources": { "cfo": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "cfi": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "cff": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "capex": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "d_and_a": [ "10-Q:0001141391-21-000182" ], "sbc": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "dividends_paid": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "buybacks": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "deferred_tax": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "change_receivables": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "change_payables": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "change_contract_liabilities": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ], "proceeds_debt_issuance": [ "10-Q:0001141391-21-000156", "10-Q:0001141391-21-000182" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 2253000000.0, "cfi": -1054000000.0, "cff": -1375000000.0, "capex": 59000000.0, "d_and_a": 150000000.0, "sbc": 52000000.0, "dividends_paid": 399000000.0, "buybacks": 1030000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 66000000.0, "change_receivables": 198000000.0, "change_inventories": null, "change_payables": 171000000.0, "change_contract_liabilities": 128000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "value_sources": { "cfo": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "cfi": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "cff": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "capex": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "d_and_a": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "sbc": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "dividends_paid": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "buybacks": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "deferred_tax": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "change_receivables": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "change_payables": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "change_contract_liabilities": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ], "proceeds_debt_issuance": [ "10-K:0001141391-22-000023", "10-Q:0001141391-21-000182" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1463000000.0, "cfi": -3560000000.0, "cff": -606000000.0, "capex": 65000000.0, "d_and_a": 163000000.0, "sbc": 65000000.0, "dividends_paid": 439000000.0, "buybacks": 1356000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 33000000.0, "change_receivables": 70000000.0, "change_inventories": null, "change_payables": -15000000.0, "change_contract_liabilities": 63000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1282000000.0 }, "sources": [ "10-Q:0001141391-22-000088" ], "value_sources": { "cfo": [ "10-Q:0001141391-22-000088" ], "cfi": [ "10-Q:0001141391-22-000088" ], "cff": [ "10-Q:0001141391-22-000088" ], "capex": [ "10-Q:0001141391-22-000088" ], "d_and_a": [ "10-Q:0001141391-22-000088" ], "sbc": [ "10-Q:0001141391-22-000088" ], "dividends_paid": [ "10-Q:0001141391-22-000088" ], "buybacks": [ "10-Q:0001141391-22-000088" ], "deferred_tax": [ "10-Q:0001141391-22-000088" ], "change_receivables": [ "10-Q:0001141391-22-000088" ], "change_payables": [ "10-Q:0001141391-22-000088" ], "change_contract_liabilities": [ "10-Q:0001141391-22-000088" ], "proceeds_debt_issuance": [ "10-Q:0001141391-22-000088" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 2268000000.0, "cfi": -1142000000.0, "cff": -2195000000.0, "capex": 81000000.0, "d_and_a": 186000000.0, "sbc": 87000000.0, "dividends_paid": 434000000.0, "buybacks": 1711000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -48000000.0, "change_receivables": 88000000.0, "change_inventories": null, "change_payables": -77000000.0, "change_contract_liabilities": 47000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "value_sources": { "cfo": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "cfi": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "cff": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "capex": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "d_and_a": [ "10-Q:0001141391-22-000150" ], "sbc": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "dividends_paid": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "buybacks": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "deferred_tax": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "change_receivables": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "change_payables": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "change_contract_liabilities": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ], "proceeds_debt_issuance": [ "10-Q:0001141391-22-000088", "10-Q:0001141391-22-000150" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2543000000.0, "cfi": -132000000.0, "cff": -2137000000.0, "capex": 139000000.0, "d_and_a": 188000000.0, "sbc": 89000000.0, "dividends_paid": 434000000.0, "buybacks": 1561000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -34000000.0, "change_receivables": 76000000.0, "change_inventories": null, "change_payables": 18000000.0, "change_contract_liabilities": 26000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "value_sources": { "cfo": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "cfi": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "cff": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "capex": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "d_and_a": [ "10-Q:0001141391-22-000163" ], "sbc": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "dividends_paid": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "buybacks": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "deferred_tax": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "change_receivables": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "change_payables": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "change_contract_liabilities": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ], "proceeds_debt_issuance": [ "10-Q:0001141391-22-000150", "10-Q:0001141391-22-000163" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 3189000000.0, "cfi": -438000000.0, "cff": -1617000000.0, "capex": 122000000.0, "d_and_a": 189000000.0, "sbc": 32000000.0, "dividends_paid": 434000000.0, "buybacks": 1276000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -20000000.0, "change_receivables": 163000000.0, "change_inventories": null, "change_payables": 174000000.0, "change_contract_liabilities": 41000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 742000000.0 }, "sources": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "value_sources": { "cfo": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "cfi": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "cff": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "capex": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "d_and_a": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "sbc": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "dividends_paid": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "buybacks": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "deferred_tax": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "change_receivables": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "change_payables": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "change_contract_liabilities": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ], "proceeds_debt_issuance": [ "10-K:0001141391-23-000020", "10-Q:0001141391-22-000163" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1782000000.0, "cfi": -287000000.0, "cff": -2154000000.0, "capex": 146000000.0, "d_and_a": 192000000.0, "sbc": 74000000.0, "dividends_paid": 479000000.0, "buybacks": 2408000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -320000000.0, "change_receivables": -134000000.0, "change_inventories": null, "change_payables": -56000000.0, "change_contract_liabilities": -144000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 843000000.0 }, "sources": [ "10-Q:0001141391-23-000059" ], "value_sources": { "cfo": [ "10-Q:0001141391-23-000059" ], "cfi": [ "10-Q:0001141391-23-000059" ], "cff": [ "10-Q:0001141391-23-000059" ], "capex": [ "10-Q:0001141391-23-000059" ], "d_and_a": [ "10-Q:0001141391-23-000059" ], "sbc": [ "10-Q:0001141391-23-000059" ], "dividends_paid": [ "10-Q:0001141391-23-000059" ], "buybacks": [ "10-Q:0001141391-23-000059" ], "deferred_tax": [ "10-Q:0001141391-23-000059" ], "change_receivables": [ "10-Q:0001141391-23-000059" ], "change_payables": [ "10-Q:0001141391-23-000059" ], "change_contract_liabilities": [ "10-Q:0001141391-23-000059" ], "proceeds_debt_issuance": [ "10-Q:0001141391-23-000059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 2457000000.0, "cfi": -525000000.0, "cff": -2821000000.0, "capex": 55000000.0, "d_and_a": 189000000.0, "sbc": 101000000.0, "dividends_paid": 477000000.0, "buybacks": 2380000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -146000000.0, "change_receivables": 391000000.0, "change_inventories": null, "change_payables": -54000000.0, "change_contract_liabilities": -108000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "value_sources": { "cfo": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "cfi": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "cff": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "capex": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "d_and_a": [ "10-Q:0001141391-23-000131" ], "sbc": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "dividends_paid": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "buybacks": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "deferred_tax": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "change_receivables": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "change_payables": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "change_contract_liabilities": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ], "proceeds_debt_issuance": [ "10-Q:0001141391-23-000059", "10-Q:0001141391-23-000131" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 3856000000.0, "cfi": -308000000.0, "cff": -1739000000.0, "capex": 111000000.0, "d_and_a": 185000000.0, "sbc": 98000000.0, "dividends_paid": 474000000.0, "buybacks": 1551000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -123000000.0, "change_receivables": 69000000.0, "change_inventories": null, "change_payables": 19000000.0, "change_contract_liabilities": -90000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 284000000.0 }, "sources": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "value_sources": { "cfo": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "cfi": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "cff": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "capex": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "d_and_a": [ "10-Q:0001141391-23-000157" ], "sbc": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "dividends_paid": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "buybacks": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "deferred_tax": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "change_receivables": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "change_payables": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "change_contract_liabilities": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ], "proceeds_debt_issuance": [ "10-Q:0001141391-23-000131", "10-Q:0001141391-23-000157" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 3100000000.0, "cfi": -350000000.0, "cff": -3614000000.0, "capex": 130000000.0, "d_and_a": 184000000.0, "sbc": 22000000.0, "dividends_paid": 473000000.0, "buybacks": 2414000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -62000000.0, "change_receivables": 155000000.0, "change_inventories": null, "change_payables": 281000000.0, "change_contract_liabilities": 37000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "value_sources": { "cfo": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "cfi": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "cff": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "capex": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "d_and_a": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "sbc": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "dividends_paid": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "buybacks": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "deferred_tax": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "change_receivables": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "change_payables": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "change_contract_liabilities": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1919000000.0, "cfi": -397000000.0, "cff": -1955000000.0, "capex": 110000000.0, "d_and_a": 191000000.0, "sbc": 108000000.0, "dividends_paid": 545000000.0, "buybacks": 2878000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -129000000.0, "change_receivables": 38000000.0, "change_inventories": null, "change_payables": -184000000.0, "change_contract_liabilities": 40000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1489000000.0 }, "sources": [ "10-Q:0001141391-24-000087" ], "value_sources": { "cfo": [ "10-Q:0001141391-24-000087" ], "cfi": [ "10-Q:0001141391-24-000087" ], "cff": [ "10-Q:0001141391-24-000087" ], "capex": [ "10-Q:0001141391-24-000087" ], "d_and_a": [ "10-Q:0001141391-24-000087" ], "sbc": [ "10-Q:0001141391-24-000087" ], "dividends_paid": [ "10-Q:0001141391-24-000087" ], "buybacks": [ "10-Q:0001141391-24-000087" ], "deferred_tax": [ "10-Q:0001141391-24-000087" ], "change_receivables": [ "10-Q:0001141391-24-000087" ], "change_payables": [ "10-Q:0001141391-24-000087" ], "change_contract_liabilities": [ "10-Q:0001141391-24-000087" ], "proceeds_debt_issuance": [ "10-Q:0001141391-24-000087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 2698000000.0, "cfi": -218000000.0, "cff": -2779000000.0, "capex": 80000000.0, "d_and_a": 192000000.0, "sbc": 135000000.0, "dividends_paid": 541000000.0, "buybacks": 2416000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 153000000.0, "change_receivables": 230000000.0, "change_inventories": null, "change_payables": -103000000.0, "change_contract_liabilities": 115000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 61000000.0 }, "sources": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "value_sources": { "cfo": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "cfi": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "cff": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "capex": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "d_and_a": [ "10-Q:0001141391-24-000161" ], "sbc": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "dividends_paid": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "buybacks": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "deferred_tax": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "change_receivables": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "change_payables": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "change_contract_liabilities": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ], "proceeds_debt_issuance": [ "10-Q:0001141391-24-000087", "10-Q:0001141391-24-000161" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 3233000000.0, "cfi": -522000000.0, "cff": -2404000000.0, "capex": 104000000.0, "d_and_a": 211000000.0, "sbc": 131000000.0, "dividends_paid": 538000000.0, "buybacks": 1906000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -263000000.0, "change_receivables": 216000000.0, "change_inventories": null, "change_payables": -32000000.0, "change_contract_liabilities": 85000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4000000.0 }, "sources": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "value_sources": { "cfo": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "cfi": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "cff": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "capex": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "d_and_a": [ "10-Q:0001141391-24-000202" ], "sbc": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "dividends_paid": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "buybacks": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "deferred_tax": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "change_receivables": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "change_payables": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "change_contract_liabilities": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ], "proceeds_debt_issuance": [ "10-Q:0001141391-24-000161", "10-Q:0001141391-24-000202" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 4130000000.0, "cfi": -214000000.0, "cff": -2350000000.0, "capex": 77000000.0, "d_and_a": 205000000.0, "sbc": 86000000.0, "dividends_paid": 534000000.0, "buybacks": 1832000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 3000000.0, "change_receivables": 62000000.0, "change_inventories": null, "change_payables": 220000000.0, "change_contract_liabilities": 37000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "value_sources": { "cfo": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "cfi": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "cff": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "capex": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "d_and_a": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "sbc": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "dividends_paid": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "buybacks": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "deferred_tax": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "change_receivables": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "change_payables": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "change_contract_liabilities": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ], "proceeds_debt_issuance": [ "10-K:0001141391-25-000011", "10-Q:0001141391-24-000202" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1672000000.0, "cfi": -174000000.0, "cff": -2681000000.0, "capex": 157000000.0, "d_and_a": 216000000.0, "sbc": 108000000.0, "dividends_paid": 616000000.0, "buybacks": 1992000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 3000000.0, "change_receivables": 219000000.0, "change_inventories": null, "change_payables": -21000000.0, "change_contract_liabilities": 16000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001141391-25-000090" ], "value_sources": { "cfo": [ "10-Q:0001141391-25-000090" ], "cfi": [ "10-Q:0001141391-25-000090" ], "cff": [ "10-Q:0001141391-25-000090" ], "capex": [ "10-Q:0001141391-25-000090" ], "d_and_a": [ "10-Q:0001141391-25-000090" ], "sbc": [ "10-Q:0001141391-25-000090" ], "dividends_paid": [ "10-Q:0001141391-25-000090" ], "buybacks": [ "10-Q:0001141391-25-000090" ], "deferred_tax": [ "10-Q:0001141391-25-000090" ], "change_receivables": [ "10-Q:0001141391-25-000090" ], "change_payables": [ "10-Q:0001141391-25-000090" ], "change_contract_liabilities": [ "10-Q:0001141391-25-000090" ], "proceeds_debt_issuance": [ "10-Q:0001141391-25-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 3138000000.0, "cfi": -294000000.0, "cff": -3257000000.0, "capex": 115000000.0, "d_and_a": 225000000.0, "sbc": 155000000.0, "dividends_paid": 615000000.0, "buybacks": 2639000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -96000000.0, "change_receivables": 15000000.0, "change_inventories": null, "change_payables": 30000000.0, "change_contract_liabilities": -89000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 983000000.0 }, "sources": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "value_sources": { "cfo": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "cfi": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "cff": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "capex": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "d_and_a": [ "10-Q:0001141391-25-000172" ], "sbc": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "dividends_paid": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "buybacks": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "deferred_tax": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "change_receivables": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "change_payables": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "change_contract_liabilities": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ], "proceeds_debt_issuance": [ "10-Q:0001141391-25-000090", "10-Q:0001141391-25-000172" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 5136000000.0, "cfi": -256000000.0, "cff": -857000000.0, "capex": 107000000.0, "d_and_a": 225000000.0, "sbc": 155000000.0, "dividends_paid": 611000000.0, "buybacks": 2934000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -168000000.0, "change_receivables": -333000000.0, "change_inventories": null, "change_payables": 50000000.0, "change_contract_liabilities": 96000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2977000000.0 }, "sources": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "value_sources": { "cfo": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "cfi": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "cff": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "capex": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "d_and_a": [ "10-Q:0001141391-25-000193" ], "sbc": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "dividends_paid": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "buybacks": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "deferred_tax": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "change_receivables": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "change_payables": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "change_contract_liabilities": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "proceeds_debt_issuance": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 4834000000.0, "cfi": -2678000000.0, "cff": -4041000000.0, "capex": 95000000.0, "d_and_a": 231000000.0, "sbc": 108000000.0, "dividends_paid": 606000000.0, "buybacks": 3389000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -266000000.0, "change_receivables": -87000000.0, "change_inventories": null, "change_payables": 16000000.0, "change_contract_liabilities": 6000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "value_sources": { "cfo": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "cfi": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "cff": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "capex": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "d_and_a": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "sbc": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "dividends_paid": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "buybacks": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "deferred_tax": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "change_receivables": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "change_payables": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "change_contract_liabilities": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "proceeds_debt_issuance": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2380000000.0, "cfi": -340000000.0, "cff": -2987000000.0, "capex": 159000000.0, "d_and_a": 275000000.0, "sbc": 129000000.0, "dividends_paid": 694000000.0, "buybacks": 2549000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 37000000.0, "change_receivables": 118000000.0, "change_inventories": null, "change_payables": 80000000.0, "change_contract_liabilities": 26000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1242000000.0 }, "sources": [ "10-Q:0001141391-26-000031" ], "value_sources": { "cfo": [ "10-Q:0001141391-26-000031" ], "cfi": [ "10-Q:0001141391-26-000031" ], "cff": [ "10-Q:0001141391-26-000031" ], "capex": [ "10-Q:0001141391-26-000031" ], "d_and_a": [ "10-Q:0001141391-26-000031" ], "sbc": [ "10-Q:0001141391-26-000031" ], "dividends_paid": [ "10-Q:0001141391-26-000031" ], "buybacks": [ "10-Q:0001141391-26-000031" ], "deferred_tax": [ "10-Q:0001141391-26-000031" ], "change_receivables": [ "10-Q:0001141391-26-000031" ], "change_payables": [ "10-Q:0001141391-26-000031" ], "change_contract_liabilities": [ "10-Q:0001141391-26-000031" ], "proceeds_debt_issuance": [ "10-Q:0001141391-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 4603000000.0, "cfi": -227000000.0, "cff": -3006000000.0, "capex": 40000000.0, "d_and_a": 281000000.0, "sbc": 179000000.0, "dividends_paid": 691000000.0, "buybacks": 2289000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 44000000.0, "change_receivables": 99000000.0, "change_inventories": null, "change_payables": -248000000.0, "change_contract_liabilities": 99000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "value_sources": { "cfo": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "cfi": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "cff": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "capex": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "d_and_a": [ "10-Q:0001141391-26-000083" ], "sbc": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "dividends_paid": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "buybacks": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "deferred_tax": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "change_receivables": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "change_payables": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "change_contract_liabilities": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "proceeds_debt_issuance": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 5663000000.0, "cfi": -374000000.0, "cff": -4000000000.0, "capex": 178000000.0, "d_and_a": 290000000.0, "sbc": 177000000.0, "dividends_paid": 687000000.0, "buybacks": 3331000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -4000000.0, "change_receivables": 47000000.0, "change_inventories": null, "change_payables": 140000000.0, "change_contract_liabilities": 55000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "value_sources": { "cfo": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "cfi": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "cff": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "capex": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "d_and_a": [ "10-Q:0001141391-25-000193" ], "sbc": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "dividends_paid": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "buybacks": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "deferred_tax": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "change_receivables": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "change_payables": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "change_contract_liabilities": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ], "proceeds_debt_issuance": [ "10-Q:0001141391-25-000172", "10-Q:0001141391-25-000193" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 5002000000.0, "cfi": -421000000.0, "cff": -4186000000.0, "capex": 112000000.0, "d_and_a": 297000000.0, "sbc": 112000000.0, "dividends_paid": 684000000.0, "buybacks": 3558000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -20000000.0, "change_receivables": 378000000.0, "change_inventories": null, "change_payables": 73000000.0, "change_contract_liabilities": 67000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "value_sources": { "cfo": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "cfi": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "cff": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "capex": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "d_and_a": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "sbc": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "dividends_paid": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "buybacks": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "deferred_tax": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "change_receivables": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "change_payables": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "change_contract_liabilities": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ], "proceeds_debt_issuance": [ "10-K:0001141391-26-000013", "10-Q:0001141391-25-000193" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 2999000000.0, "cfi": -362000000.0, "cff": -5005000000.0, "capex": 154000000.0, "d_and_a": 299000000.0, "sbc": 136000000.0, "dividends_paid": 777000000.0, "buybacks": 4035000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 193000000.0, "change_receivables": 110000000.0, "change_inventories": null, "change_payables": 14000000.0, "change_contract_liabilities": 199000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001141391-26-000031" ], "value_sources": { "cfo": [ "10-Q:0001141391-26-000031" ], "cfi": [ "10-Q:0001141391-26-000031" ], "cff": [ "10-Q:0001141391-26-000031" ], "capex": [ "10-Q:0001141391-26-000031" ], "d_and_a": [ "10-Q:0001141391-26-000031" ], "sbc": [ "10-Q:0001141391-26-000031" ], "dividends_paid": [ "10-Q:0001141391-26-000031" ], "buybacks": [ "10-Q:0001141391-26-000031" ], "deferred_tax": [ "10-Q:0001141391-26-000031" ], "change_receivables": [ "10-Q:0001141391-26-000031" ], "change_payables": [ "10-Q:0001141391-26-000031" ], "change_contract_liabilities": [ "10-Q:0001141391-26-000031" ], "proceeds_debt_issuance": [ "10-Q:0001141391-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 3773000000.0, "cfi": -517000000.0, "cff": -35000000.0, "capex": 291000000.0, "d_and_a": 309000000.0, "sbc": 190000000.0, "dividends_paid": 771000000.0, "buybacks": 4898000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -83000000.0, "change_receivables": 338000000.0, "change_inventories": null, "change_payables": 110000000.0, "change_contract_liabilities": -109000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5596000000.0 }, "sources": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "value_sources": { "cfo": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "cfi": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "cff": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "capex": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "d_and_a": [ "10-Q:0001141391-26-000083" ], "sbc": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "dividends_paid": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "buybacks": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "deferred_tax": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "change_receivables": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "change_payables": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "change_contract_liabilities": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ], "proceeds_debt_issuance": [ "10-Q:0001141391-26-000031", "10-Q:0001141391-26-000083" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 7224000000.0, "cfi": -1879000000.0, "cff": -2152000000.0, "capex": 339000000.0, "d_and_a": 580000000.0, "sbc": 254000000.0, "dividends_paid": 1605000000.0, "buybacks": 4473000000.0, "interest_paid": 311000000.0, "taxes_paid": 1349000000.0, "depreciation": null, "amortisation_intangibles": 303000000.0, "goodwill_impairment": null, "deferred_tax": 73000000.0, "change_receivables": 86000000.0, "change_inventories": null, "change_payables": 26000000.0, "change_contract_liabilities": 326000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3959000000.0 }, "sources": [ "10-K:0001141391-23-000020" ], "value_sources": { "cfo": [ "10-K:0001141391-23-000020" ], "cfi": [ "10-K:0001141391-23-000020" ], "cff": [ "10-K:0001141391-23-000020" ], "capex": [ "10-K:0001141391-23-000020" ], "d_and_a": [ "10-K:0001141391-23-000020" ], "sbc": [ "10-K:0001141391-23-000020" ], "dividends_paid": [ "10-K:0001141391-23-000020" ], "buybacks": [ "10-K:0001141391-23-000020" ], "interest_paid": [ "10-K:0001141391-23-000020" ], "taxes_paid": [ "10-K:0001141391-23-000020" ], "amortisation_intangibles": [ "10-K:0001141391-23-000020" ], "deferred_tax": [ "10-K:0001141391-23-000020" ], "change_receivables": [ "10-K:0001141391-23-000020" ], "change_payables": [ "10-K:0001141391-23-000020" ], "change_contract_liabilities": [ "10-K:0001141391-23-000020" ], "proceeds_debt_issuance": [ "10-K:0001141391-23-000020" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 9463000000.0, "cfi": -5272000000.0, "cff": -6555000000.0, "capex": 407000000.0, "d_and_a": 726000000.0, "sbc": 273000000.0, "dividends_paid": 1741000000.0, "buybacks": 5904000000.0, "interest_paid": 399000000.0, "taxes_paid": 1820000000.0, "depreciation": null, "amortisation_intangibles": 424000000.0, "goodwill_impairment": null, "deferred_tax": -69000000.0, "change_receivables": 397000000.0, "change_inventories": null, "change_payables": 100000000.0, "change_contract_liabilities": 177000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2024000000.0 }, "sources": [ "10-K:0001141391-24-000022" ], "value_sources": { "cfo": [ "10-K:0001141391-24-000022" ], "cfi": [ "10-K:0001141391-24-000022" ], "cff": [ "10-K:0001141391-24-000022" ], "capex": [ "10-K:0001141391-24-000022" ], "d_and_a": [ "10-K:0001141391-24-000022" ], "sbc": [ "10-K:0001141391-24-000022" ], "dividends_paid": [ "10-K:0001141391-24-000022" ], "buybacks": [ "10-K:0001141391-24-000022" ], "interest_paid": [ "10-K:0001141391-24-000022" ], "taxes_paid": [ "10-K:0001141391-24-000022" ], "amortisation_intangibles": [ "10-K:0001141391-24-000022" ], "deferred_tax": [ "10-K:0001141391-24-000022" ], "change_receivables": [ "10-K:0001141391-24-000022" ], "change_payables": [ "10-K:0001141391-24-000022" ], "change_contract_liabilities": [ "10-K:0001141391-24-000022" ], "proceeds_debt_issuance": [ "10-K:0001141391-24-000022" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 11195000000.0, "cfi": -1470000000.0, "cff": -10328000000.0, "capex": 442000000.0, "d_and_a": 750000000.0, "sbc": 295000000.0, "dividends_paid": 1903000000.0, "buybacks": 8753000000.0, "interest_paid": 414000000.0, "taxes_paid": 2506000000.0, "depreciation": null, "amortisation_intangibles": 414000000.0, "goodwill_impairment": null, "deferred_tax": -651000000.0, "change_receivables": 481000000.0, "change_inventories": null, "change_payables": 190000000.0, "change_contract_liabilities": -305000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1123000000.0 }, "sources": [ "10-K:0001141391-25-000011" ], "value_sources": { "cfo": [ "10-K:0001141391-25-000011" ], "cfi": [ "10-K:0001141391-25-000011" ], "cff": [ "10-K:0001141391-25-000011" ], "capex": [ "10-K:0001141391-25-000011" ], "d_and_a": [ "10-K:0001141391-25-000011" ], "sbc": [ "10-K:0001141391-25-000011" ], "dividends_paid": [ "10-K:0001141391-25-000011" ], "buybacks": [ "10-K:0001141391-25-000011" ], "interest_paid": [ "10-K:0001141391-25-000011" ], "taxes_paid": [ "10-K:0001141391-25-000011" ], "amortisation_intangibles": [ "10-K:0001141391-25-000011" ], "deferred_tax": [ "10-K:0001141391-25-000011" ], "change_receivables": [ "10-K:0001141391-25-000011" ], "change_payables": [ "10-K:0001141391-25-000011" ], "change_contract_liabilities": [ "10-K:0001141391-25-000011" ], "proceeds_debt_issuance": [ "10-K:0001141391-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 11980000000.0, "cfi": -1351000000.0, "cff": -9488000000.0, "capex": 371000000.0, "d_and_a": 799000000.0, "sbc": 460000000.0, "dividends_paid": 2158000000.0, "buybacks": 9032000000.0, "interest_paid": 477000000.0, "taxes_paid": 2746000000.0, "depreciation": null, "amortisation_intangibles": 457000000.0, "goodwill_impairment": null, "deferred_tax": -236000000.0, "change_receivables": 546000000.0, "change_inventories": null, "change_payables": -99000000.0, "change_contract_liabilities": 277000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1554000000.0 }, "sources": [ "10-K:0001141391-25-000011", "10-K:0001141391-26-000013" ], "value_sources": { "cfo": [ "10-K:0001141391-26-000013" ], "cfi": [ "10-K:0001141391-26-000013" ], "cff": [ "10-K:0001141391-26-000013" ], "capex": [ "10-K:0001141391-26-000013" ], "d_and_a": [ "10-K:0001141391-26-000013" ], "sbc": [ "10-K:0001141391-26-000013" ], "dividends_paid": [ "10-K:0001141391-26-000013" ], "buybacks": [ "10-K:0001141391-26-000013" ], "interest_paid": [ "10-K:0001141391-25-000011" ], "taxes_paid": [ "10-K:0001141391-26-000013" ], "amortisation_intangibles": [ "10-K:0001141391-26-000013" ], "deferred_tax": [ "10-K:0001141391-26-000013" ], "change_receivables": [ "10-K:0001141391-26-000013" ], "change_payables": [ "10-K:0001141391-26-000013" ], "change_contract_liabilities": [ "10-K:0001141391-26-000013" ], "proceeds_debt_issuance": [ "10-K:0001141391-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 14780000000.0, "cfi": -3402000000.0, "cff": -10836000000.0, "capex": 474000000.0, "d_and_a": 897000000.0, "sbc": 526000000.0, "dividends_paid": 2448000000.0, "buybacks": 10954000000.0, "interest_paid": 571000000.0, "taxes_paid": 3252000000.0, "depreciation": null, "amortisation_intangibles": 523000000.0, "goodwill_impairment": null, "deferred_tax": -527000000.0, "change_receivables": -186000000.0, "change_inventories": null, "change_payables": 75000000.0, "change_contract_liabilities": 29000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3960000000.0 }, "sources": [ "10-K:0001141391-25-000011", "10-K:0001141391-26-000013" ], "value_sources": { "cfo": [ "10-K:0001141391-26-000013" ], "cfi": [ "10-K:0001141391-26-000013" ], "cff": [ "10-K:0001141391-26-000013" ], "capex": [ "10-K:0001141391-26-000013" ], "d_and_a": [ "10-K:0001141391-26-000013" ], "sbc": [ "10-K:0001141391-26-000013" ], "dividends_paid": [ "10-K:0001141391-26-000013" ], "buybacks": [ "10-K:0001141391-26-000013" ], "interest_paid": [ "10-K:0001141391-25-000011" ], "taxes_paid": [ "10-K:0001141391-26-000013" ], "amortisation_intangibles": [ "10-K:0001141391-26-000013" ], "deferred_tax": [ "10-K:0001141391-26-000013" ], "change_receivables": [ "10-K:0001141391-26-000013" ], "change_payables": [ "10-K:0001141391-26-000013" ], "change_contract_liabilities": [ "10-K:0001141391-26-000013" ], "proceeds_debt_issuance": [ "10-K:0001141391-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 17648000000.0, "cfi": -1362000000.0, "cff": -14179000000.0, "capex": 489000000.0, "d_and_a": 1143000000.0, "sbc": 597000000.0, "dividends_paid": 2756000000.0, "buybacks": 11727000000.0, "interest_paid": null, "taxes_paid": 3020000000.0, "depreciation": null, "amortisation_intangibles": 760000000.0, "goodwill_impairment": null, "deferred_tax": 57000000.0, "change_receivables": 642000000.0, "change_inventories": null, "change_payables": 45000000.0, "change_contract_liabilities": 247000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1242000000.0 }, "sources": [ "10-K:0001141391-26-000013" ], "value_sources": { "cfo": [ "10-K:0001141391-26-000013" ], "cfi": [ "10-K:0001141391-26-000013" ], "cff": [ "10-K:0001141391-26-000013" ], "capex": [ "10-K:0001141391-26-000013" ], "d_and_a": [ "10-K:0001141391-26-000013" ], "sbc": [ "10-K:0001141391-26-000013" ], "dividends_paid": [ "10-K:0001141391-26-000013" ], "buybacks": [ "10-K:0001141391-26-000013" ], "taxes_paid": [ "10-K:0001141391-26-000013" ], "amortisation_intangibles": [ "10-K:0001141391-26-000013" ], "deferred_tax": [ "10-K:0001141391-26-000013" ], "change_receivables": [ "10-K:0001141391-26-000013" ], "change_payables": [ "10-K:0001141391-26-000013" ], "change_contract_liabilities": [ "10-K:0001141391-26-000013" ], "proceeds_debt_issuance": [ "10-K:0001141391-26-000013" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001141391-21-000018": { "kind": "filing", "form": "10-K", "accession": "0001141391-21-000018", "report_date": "2020-12-31", "filed": "2021-02-12", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000018/ma-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000018/" }, "10-K:0001141391-22-000023": { "kind": "filing", "form": "10-K", "accession": "0001141391-22-000023", "report_date": "2021-12-31", "filed": "2022-02-11", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000023/ma-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000023/" }, "10-K:0001141391-23-000020": { "kind": "filing", "form": "10-K", "accession": "0001141391-23-000020", "report_date": "2022-12-31", "filed": "2023-02-14", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/ma-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000020/" }, "10-K:0001141391-24-000022": { "kind": "filing", "form": "10-K", "accession": "0001141391-24-000022", "report_date": "2023-12-31", "filed": "2024-02-13", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000022/ma-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000022/" }, "10-K:0001141391-25-000011": { "kind": "filing", "form": "10-K", "accession": "0001141391-25-000011", "report_date": "2024-12-31", "filed": "2025-02-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/ma-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000011/" }, "10-K:0001141391-26-000013": { "kind": "filing", "form": "10-K", "accession": "0001141391-26-000013", "report_date": "2025-12-31", "filed": "2026-02-11", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/ma-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000013/" }, "10-Q:0001141391-20-000091": { "kind": "filing", "form": "10-Q", "accession": "0001141391-20-000091", "report_date": "2020-03-31", "filed": "2020-04-29", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000091/ma03312020-10xq.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000091/" }, "10-Q:0001141391-20-000165": { "kind": "filing", "form": "10-Q", "accession": "0001141391-20-000165", "report_date": "2020-06-30", "filed": "2020-07-30", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000165/ma06302020-10xq.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000165/" }, "10-Q:0001141391-20-000203": { "kind": "filing", "form": "10-Q", "accession": "0001141391-20-000203", "report_date": "2020-09-30", "filed": "2020-10-28", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000203/ma-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139120000203/" }, "10-Q:0001141391-21-000091": { "kind": "filing", "form": "10-Q", "accession": "0001141391-21-000091", "report_date": "2021-03-31", "filed": "2021-04-29", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000091/ma-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000091/" }, "10-Q:0001141391-21-000156": { "kind": "filing", "form": "10-Q", "accession": "0001141391-21-000156", "report_date": "2021-06-30", "filed": "2021-07-29", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000156/ma-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000156/" }, "10-Q:0001141391-21-000182": { "kind": "filing", "form": "10-Q", "accession": "0001141391-21-000182", "report_date": "2021-09-30", "filed": "2021-10-28", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000182/ma-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139121000182/" }, "10-Q:0001141391-22-000088": { "kind": "filing", "form": "10-Q", "accession": "0001141391-22-000088", "report_date": "2022-03-31", "filed": "2022-04-28", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000088/ma-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000088/" }, "10-Q:0001141391-22-000150": { "kind": "filing", "form": "10-Q", "accession": "0001141391-22-000150", "report_date": "2022-06-30", "filed": "2022-07-28", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000150/ma-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000150/" }, "10-Q:0001141391-22-000163": { "kind": "filing", "form": "10-Q", "accession": "0001141391-22-000163", "report_date": "2022-09-30", "filed": "2022-10-27", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000163/ma-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139122000163/" }, "10-Q:0001141391-23-000059": { "kind": "filing", "form": "10-Q", "accession": "0001141391-23-000059", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000059/ma-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000059/" }, "10-Q:0001141391-23-000131": { "kind": "filing", "form": "10-Q", "accession": "0001141391-23-000131", "report_date": "2023-06-30", "filed": "2023-07-27", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000131/ma-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000131/" }, "10-Q:0001141391-23-000157": { "kind": "filing", "form": "10-Q", "accession": "0001141391-23-000157", "report_date": "2023-09-30", "filed": "2023-10-26", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000157/ma-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139123000157/" }, "10-Q:0001141391-24-000087": { "kind": "filing", "form": "10-Q", "accession": "0001141391-24-000087", "report_date": "2024-03-31", "filed": "2024-05-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000087/ma-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000087/" }, "10-Q:0001141391-24-000161": { "kind": "filing", "form": "10-Q", "accession": "0001141391-24-000161", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000161/ma-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000161/" }, "10-Q:0001141391-24-000202": { "kind": "filing", "form": "10-Q", "accession": "0001141391-24-000202", "report_date": "2024-09-30", "filed": "2024-10-31", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000202/ma-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139124000202/" }, "10-Q:0001141391-25-000090": { "kind": "filing", "form": "10-Q", "accession": "0001141391-25-000090", "report_date": "2025-03-31", "filed": "2025-05-01", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000090/ma-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000090/" }, "10-Q:0001141391-25-000172": { "kind": "filing", "form": "10-Q", "accession": "0001141391-25-000172", "report_date": "2025-06-30", "filed": "2025-07-31", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000172/ma-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000172/" }, "10-Q:0001141391-25-000193": { "kind": "filing", "form": "10-Q", "accession": "0001141391-25-000193", "report_date": "2025-09-30", "filed": "2025-10-30", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000193/ma-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139125000193/" }, "10-Q:0001141391-26-000031": { "kind": "filing", "form": "10-Q", "accession": "0001141391-26-000031", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000031/ma-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000031/" }, "10-Q:0001141391-26-000083": { "kind": "filing", "form": "10-Q", "accession": "0001141391-26-000083", "report_date": "2026-06-30", "filed": "2026-07-30", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/ma-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1141391/000114139126000083/" } }, "restatements": [ { "period": "FY2024", "item": "buybacks", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 11035000000.0, "source": "10-K:0001141391-25-000011", "filed": "2025-02-12" }, "latest": { "value": 10954000000.0, "source": "10-K:0001141391-26-000013", "filed": "2026-02-11" }, "used": { "value": 10954000000.0, "source": "10-K:0001141391-26-000013", "filed": "2026-02-11" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2022 Q4", "item": "proceeds_debt_issuance", "value": -4000000.0, "sources": [ "10-K:0001141391-24-000022", "10-Q:0001141391-23-000157" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_acquisitions:2024-12-31:10-K:0001141391-26-000013", "type": "cash_acquisitions", "date": "2024-12-31", "fiscal_period": "FY2024", "text": "Paid US$2.5 billion in cash for business acquisitions in fiscal 2024, 5.9% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 2511000000.0, "unit": "USD" }, "sources": [ "10-K:0001141391-26-000013" ] }, { "id": "cash_acquisitions:2021-12-31:10-K:0001141391-24-000022", "type": "cash_acquisitions", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Paid US$4.4 billion in cash for business acquisitions in fiscal 2021, 13.2% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 4436000000.0, "unit": "USD" }, "sources": [ "10-K:0001141391-24-000022" ] } ] }