{ "schema": "annalist.dataset/0.1", "company": { "id": "meta-platforms", "name": "Meta Platforms, Inc.", "country": "US", "template": "corporate", "cik": "0001326801", "tickers": [ "META" ], "entity_name": "Meta Platforms, Inc.", "fiscal_year_end": "1231", "sic": "7370", "sic_description": "Services-Computer Programming, Data Processing, Etc.", "exchanges": [ "Nasdaq" ], "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": 17737000000.0, "cost_of_revenue": 3459000000.0, "gross_profit": null, "rnd": 4015000000.0, "sga": null, "operating_income": 5893000000.0, "interest_expense": null, "pretax_income": 5861000000.0, "income_tax": 959000000.0, "net_income_incl_nci": null, "net_income": 4902000000.0, "net_income_common": null, "eps_basic": 1.72, "eps_diluted": 1.71, "shares_basic": 2851000000.0, "shares_diluted": 2868000000.0, "dps_declared": null, "operating_lease_cost": 340000000.0 }, "sources": [ "10-Q:0001326801-21-000033" ], "value_sources": { "revenue": [ "10-Q:0001326801-21-000033" ], "cost_of_revenue": [ "10-Q:0001326801-21-000033" ], "rnd": [ "10-Q:0001326801-21-000033" ], "operating_income": [ "10-Q:0001326801-21-000033" ], "pretax_income": [ "10-Q:0001326801-21-000033" ], "income_tax": [ "10-Q:0001326801-21-000033" ], "net_income": [ "10-Q:0001326801-21-000033" ], "eps_basic": [ "10-Q:0001326801-21-000033" ], "eps_diluted": [ "10-Q:0001326801-21-000033" ], "shares_basic": [ "10-Q:0001326801-21-000033" ], "shares_diluted": [ "10-Q:0001326801-21-000033" ], "operating_lease_cost": [ "10-Q:0001326801-21-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 18687000000.0, "cost_of_revenue": 3829000000.0, "gross_profit": null, "rnd": 4462000000.0, "sga": null, "operating_income": 5963000000.0, "interest_expense": null, "pretax_income": 6131000000.0, "income_tax": 953000000.0, "net_income_incl_nci": null, "net_income": 5178000000.0, "net_income_common": null, "eps_basic": 1.82, "eps_diluted": 1.8, "shares_basic": 2850000000.0, "shares_diluted": 2879000000.0, "dps_declared": null, "operating_lease_cost": 344000000.0 }, "sources": [ "10-Q:0001326801-21-000049" ], "value_sources": { "revenue": [ "10-Q:0001326801-21-000049" ], "cost_of_revenue": [ "10-Q:0001326801-21-000049" ], "rnd": [ "10-Q:0001326801-21-000049" ], "operating_income": [ "10-Q:0001326801-21-000049" ], "pretax_income": [ "10-Q:0001326801-21-000049" ], "income_tax": [ "10-Q:0001326801-21-000049" ], "net_income": [ "10-Q:0001326801-21-000049" ], "eps_basic": [ "10-Q:0001326801-21-000049" ], "eps_diluted": [ "10-Q:0001326801-21-000049" ], "shares_basic": [ "10-Q:0001326801-21-000049" ], "shares_diluted": [ "10-Q:0001326801-21-000049" ], "operating_lease_cost": [ "10-Q:0001326801-21-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 21470000000.0, "cost_of_revenue": 4194000000.0, "gross_profit": null, "rnd": 4763000000.0, "sga": null, "operating_income": 8040000000.0, "interest_expense": null, "pretax_income": 8133000000.0, "income_tax": 287000000.0, "net_income_incl_nci": null, "net_income": 7846000000.0, "net_income_common": null, "eps_basic": 2.75, "eps_diluted": 2.71, "shares_basic": 2850000000.0, "shares_diluted": 2891000000.0, "dps_declared": null, "operating_lease_cost": 352000000.0 }, "sources": [ "10-Q:0001326801-21-000065" ], "value_sources": { "revenue": [ "10-Q:0001326801-21-000065" ], "cost_of_revenue": [ "10-Q:0001326801-21-000065" ], "rnd": [ "10-Q:0001326801-21-000065" ], "operating_income": [ "10-Q:0001326801-21-000065" ], "pretax_income": [ "10-Q:0001326801-21-000065" ], "income_tax": [ "10-Q:0001326801-21-000065" ], "net_income": [ "10-Q:0001326801-21-000065" ], "eps_basic": [ "10-Q:0001326801-21-000065" ], "eps_diluted": [ "10-Q:0001326801-21-000065" ], "shares_basic": [ "10-Q:0001326801-21-000065" ], "shares_diluted": [ "10-Q:0001326801-21-000065" ], "operating_lease_cost": [ "10-Q:0001326801-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 28072000000.0, "cost_of_revenue": 5210000000.0, "gross_profit": null, "rnd": 5207000000.0, "sga": null, "operating_income": 12775000000.0, "interest_expense": null, "pretax_income": 13055000000.0, "income_tax": 1836000000.0, "net_income_incl_nci": null, "net_income": 11219000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 355000000.0 }, "sources": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "value_sources": { "revenue": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "cost_of_revenue": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "rnd": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "operating_income": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "pretax_income": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "income_tax": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "net_income": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "operating_lease_cost": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 26171000000.0, "cost_of_revenue": 5131000000.0, "gross_profit": null, "rnd": 5197000000.0, "sga": null, "operating_income": 11378000000.0, "interest_expense": null, "pretax_income": 11503000000.0, "income_tax": 2006000000.0, "net_income_incl_nci": null, "net_income": 9497000000.0, "net_income_common": null, "eps_basic": 3.34, "eps_diluted": 3.3, "shares_basic": 2847000000.0, "shares_diluted": 2882000000.0, "dps_declared": null, "operating_lease_cost": 362000000.0 }, "sources": [ "10-Q:0001326801-22-000057" ], "value_sources": { "revenue": [ "10-Q:0001326801-22-000057" ], "cost_of_revenue": [ "10-Q:0001326801-22-000057" ], "rnd": [ "10-Q:0001326801-22-000057" ], "operating_income": [ "10-Q:0001326801-22-000057" ], "pretax_income": [ "10-Q:0001326801-22-000057" ], "income_tax": [ "10-Q:0001326801-22-000057" ], "net_income": [ "10-Q:0001326801-22-000057" ], "eps_basic": [ "10-Q:0001326801-22-000057" ], "eps_diluted": [ "10-Q:0001326801-22-000057" ], "shares_basic": [ "10-Q:0001326801-22-000057" ], "shares_diluted": [ "10-Q:0001326801-22-000057" ], "operating_lease_cost": [ "10-Q:0001326801-22-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 29077000000.0, "cost_of_revenue": 5399000000.0, "gross_profit": null, "rnd": 6096000000.0, "sga": null, "operating_income": 12367000000.0, "interest_expense": null, "pretax_income": 12513000000.0, "income_tax": 2119000000.0, "net_income_incl_nci": null, "net_income": 10394000000.0, "net_income_common": null, "eps_basic": 3.67, "eps_diluted": 3.61, "shares_basic": 2834000000.0, "shares_diluted": 2877000000.0, "dps_declared": null, "operating_lease_cost": 371000000.0 }, "sources": [ "10-Q:0001326801-22-000082" ], "value_sources": { "revenue": [ "10-Q:0001326801-22-000082" ], "cost_of_revenue": [ "10-Q:0001326801-22-000082" ], "rnd": [ "10-Q:0001326801-22-000082" ], "operating_income": [ "10-Q:0001326801-22-000082" ], "pretax_income": [ "10-Q:0001326801-22-000082" ], "income_tax": [ "10-Q:0001326801-22-000082" ], "net_income": [ "10-Q:0001326801-22-000082" ], "eps_basic": [ "10-Q:0001326801-22-000082" ], "eps_diluted": [ "10-Q:0001326801-22-000082" ], "shares_basic": [ "10-Q:0001326801-22-000082" ], "shares_diluted": [ "10-Q:0001326801-22-000082" ], "operating_lease_cost": [ "10-Q:0001326801-22-000082" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 29010000000.0, "cost_of_revenue": 5771000000.0, "gross_profit": null, "rnd": 6316000000.0, "sga": null, "operating_income": 10423000000.0, "interest_expense": null, "pretax_income": 10565000000.0, "income_tax": 1371000000.0, "net_income_incl_nci": null, "net_income": 9194000000.0, "net_income_common": null, "eps_basic": 3.27, "eps_diluted": 3.22, "shares_basic": 2814000000.0, "shares_diluted": 2859000000.0, "dps_declared": null, "operating_lease_cost": 386000000.0 }, "sources": [ "10-Q:0001326801-22-000108" ], "value_sources": { "revenue": [ "10-Q:0001326801-22-000108" ], "cost_of_revenue": [ "10-Q:0001326801-22-000108" ], "rnd": [ "10-Q:0001326801-22-000108" ], "operating_income": [ "10-Q:0001326801-22-000108" ], "pretax_income": [ "10-Q:0001326801-22-000108" ], "income_tax": [ "10-Q:0001326801-22-000108" ], "net_income": [ "10-Q:0001326801-22-000108" ], "eps_basic": [ "10-Q:0001326801-22-000108" ], "eps_diluted": [ "10-Q:0001326801-22-000108" ], "shares_basic": [ "10-Q:0001326801-22-000108" ], "shares_diluted": [ "10-Q:0001326801-22-000108" ], "operating_lease_cost": [ "10-Q:0001326801-22-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 33671000000.0, "cost_of_revenue": 6348000000.0, "gross_profit": null, "rnd": 7046000000.0, "sga": null, "operating_income": 12585000000.0, "interest_expense": null, "pretax_income": 12703000000.0, "income_tax": 2418000000.0, "net_income_incl_nci": null, "net_income": 10285000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 421000000.0 }, "sources": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "value_sources": { "revenue": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "cost_of_revenue": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "rnd": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "operating_income": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "pretax_income": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "income_tax": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "net_income": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "operating_lease_cost": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 27908000000.0, "cost_of_revenue": 6005000000.0, "gross_profit": null, "rnd": 7707000000.0, "sga": null, "operating_income": 8524000000.0, "interest_expense": null, "pretax_income": 8908000000.0, "income_tax": 1443000000.0, "net_income_incl_nci": null, "net_income": 7465000000.0, "net_income_common": null, "eps_basic": 2.74, "eps_diluted": 2.72, "shares_basic": 2725000000.0, "shares_diluted": 2742000000.0, "dps_declared": null, "operating_lease_cost": 411000000.0 }, "sources": [ "10-Q:0001326801-23-000067" ], "value_sources": { "revenue": [ "10-Q:0001326801-23-000067" ], "cost_of_revenue": [ "10-Q:0001326801-23-000067" ], "rnd": [ "10-Q:0001326801-23-000067" ], "operating_income": [ "10-Q:0001326801-23-000067" ], "pretax_income": [ "10-Q:0001326801-23-000067" ], "income_tax": [ "10-Q:0001326801-23-000067" ], "net_income": [ "10-Q:0001326801-23-000067" ], "eps_basic": [ "10-Q:0001326801-23-000067" ], "eps_diluted": [ "10-Q:0001326801-23-000067" ], "shares_basic": [ "10-Q:0001326801-23-000067" ], "shares_diluted": [ "10-Q:0001326801-23-000067" ], "operating_lease_cost": [ "10-Q:0001326801-23-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 28822000000.0, "cost_of_revenue": 5192000000.0, "gross_profit": null, "rnd": 8690000000.0, "sga": null, "operating_income": 8358000000.0, "interest_expense": null, "pretax_income": 8186000000.0, "income_tax": 1499000000.0, "net_income_incl_nci": null, "net_income": 6687000000.0, "net_income_common": null, "eps_basic": 2.47, "eps_diluted": 2.46, "shares_basic": 2704000000.0, "shares_diluted": 2713000000.0, "dps_declared": null, "operating_lease_cost": 435000000.0 }, "sources": [ "10-Q:0001326801-23-000093" ], "value_sources": { "revenue": [ "10-Q:0001326801-23-000093" ], "cost_of_revenue": [ "10-Q:0001326801-23-000093" ], "rnd": [ "10-Q:0001326801-23-000093" ], "operating_income": [ "10-Q:0001326801-23-000093" ], "pretax_income": [ "10-Q:0001326801-23-000093" ], "income_tax": [ "10-Q:0001326801-23-000093" ], "net_income": [ "10-Q:0001326801-23-000093" ], "eps_basic": [ "10-Q:0001326801-23-000093" ], "eps_diluted": [ "10-Q:0001326801-23-000093" ], "shares_basic": [ "10-Q:0001326801-23-000093" ], "shares_diluted": [ "10-Q:0001326801-23-000093" ], "operating_lease_cost": [ "10-Q:0001326801-23-000093" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 27714000000.0, "cost_of_revenue": 5716000000.0, "gross_profit": null, "rnd": 9170000000.0, "sga": null, "operating_income": 5664000000.0, "interest_expense": null, "pretax_income": 5576000000.0, "income_tax": 1181000000.0, "net_income_incl_nci": null, "net_income": 4395000000.0, "net_income_common": null, "eps_basic": 1.64, "eps_diluted": 1.64, "shares_basic": 2682000000.0, "shares_diluted": 2687000000.0, "dps_declared": null, "operating_lease_cost": 480000000.0 }, "sources": [ "10-Q:0001326801-23-000103" ], "value_sources": { "revenue": [ "10-Q:0001326801-23-000103" ], "cost_of_revenue": [ "10-Q:0001326801-23-000103" ], "rnd": [ "10-Q:0001326801-23-000103" ], "operating_income": [ "10-Q:0001326801-23-000103" ], "pretax_income": [ "10-Q:0001326801-23-000103" ], "income_tax": [ "10-Q:0001326801-23-000103" ], "net_income": [ "10-Q:0001326801-23-000103" ], "eps_basic": [ "10-Q:0001326801-23-000103" ], "eps_diluted": [ "10-Q:0001326801-23-000103" ], "shares_basic": [ "10-Q:0001326801-23-000103" ], "shares_diluted": [ "10-Q:0001326801-23-000103" ], "operating_lease_cost": [ "10-Q:0001326801-23-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 32165000000.0, "cost_of_revenue": 8336000000.0, "gross_profit": null, "rnd": 9771000000.0, "sga": null, "operating_income": 6399000000.0, "interest_expense": null, "pretax_income": 6149000000.0, "income_tax": 1496000000.0, "net_income_incl_nci": null, "net_income": 4653000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 531000000.0 }, "sources": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "value_sources": { "revenue": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "cost_of_revenue": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "rnd": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "operating_income": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "pretax_income": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "income_tax": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "net_income": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "operating_lease_cost": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 28645000000.0, "cost_of_revenue": 6108000000.0, "gross_profit": null, "rnd": 9381000000.0, "sga": null, "operating_income": 7227000000.0, "interest_expense": 49000000.0, "pretax_income": 7307000000.0, "income_tax": 1598000000.0, "net_income_incl_nci": null, "net_income": 5709000000.0, "net_income_common": null, "eps_basic": 2.21, "eps_diluted": 2.2, "shares_basic": 2587000000.0, "shares_diluted": 2596000000.0, "dps_declared": null, "operating_lease_cost": 557000000.0 }, "sources": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-24-000049" ], "value_sources": { "revenue": [ "10-Q:0001326801-24-000049" ], "cost_of_revenue": [ "10-Q:0001326801-24-000049" ], "rnd": [ "10-Q:0001326801-24-000049" ], "operating_income": [ "10-Q:0001326801-24-000049" ], "interest_expense": [ "10-Q:0001326801-23-000067" ], "pretax_income": [ "10-Q:0001326801-24-000049" ], "income_tax": [ "10-Q:0001326801-24-000049" ], "net_income": [ "10-Q:0001326801-24-000049" ], "eps_basic": [ "10-Q:0001326801-24-000049" ], "eps_diluted": [ "10-Q:0001326801-24-000049" ], "shares_basic": [ "10-Q:0001326801-24-000049" ], "shares_diluted": [ "10-Q:0001326801-24-000049" ], "operating_lease_cost": [ "10-Q:0001326801-24-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 31999000000.0, "cost_of_revenue": 5945000000.0, "gross_profit": null, "rnd": 9344000000.0, "sga": null, "operating_income": 9392000000.0, "interest_expense": 110000000.0, "pretax_income": 9293000000.0, "income_tax": 1505000000.0, "net_income_incl_nci": null, "net_income": 7788000000.0, "net_income_common": null, "eps_basic": 3.03, "eps_diluted": 2.98, "shares_basic": 2568000000.0, "shares_diluted": 2612000000.0, "dps_declared": null, "operating_lease_cost": 516000000.0 }, "sources": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-24-000069" ], "value_sources": { "revenue": [ "10-Q:0001326801-24-000069" ], "cost_of_revenue": [ "10-Q:0001326801-24-000069" ], "rnd": [ "10-Q:0001326801-24-000069" ], "operating_income": [ "10-Q:0001326801-24-000069" ], "interest_expense": [ "10-Q:0001326801-23-000093" ], "pretax_income": [ "10-Q:0001326801-24-000069" ], "income_tax": [ "10-Q:0001326801-24-000069" ], "net_income": [ "10-Q:0001326801-24-000069" ], "eps_basic": [ "10-Q:0001326801-24-000069" ], "eps_diluted": [ "10-Q:0001326801-24-000069" ], "shares_basic": [ "10-Q:0001326801-24-000069" ], "shares_diluted": [ "10-Q:0001326801-24-000069" ], "operating_lease_cost": [ "10-Q:0001326801-24-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 34146000000.0, "cost_of_revenue": 6210000000.0, "gross_profit": null, "rnd": 9241000000.0, "sga": null, "operating_income": 13748000000.0, "interest_expense": 132000000.0, "pretax_income": 14020000000.0, "income_tax": 2437000000.0, "net_income_incl_nci": null, "net_income": 11583000000.0, "net_income_common": null, "eps_basic": 4.5, "eps_diluted": 4.39, "shares_basic": 2576000000.0, "shares_diluted": 2641000000.0, "dps_declared": null, "operating_lease_cost": 487000000.0 }, "sources": [ "10-Q:0001326801-24-000081" ], "value_sources": { "revenue": [ "10-Q:0001326801-24-000081" ], "cost_of_revenue": [ "10-Q:0001326801-24-000081" ], "rnd": [ "10-Q:0001326801-24-000081" ], "operating_income": [ "10-Q:0001326801-24-000081" ], "interest_expense": [ "10-Q:0001326801-24-000081" ], "pretax_income": [ "10-Q:0001326801-24-000081" ], "income_tax": [ "10-Q:0001326801-24-000081" ], "net_income": [ "10-Q:0001326801-24-000081" ], "eps_basic": [ "10-Q:0001326801-24-000081" ], "eps_diluted": [ "10-Q:0001326801-24-000081" ], "shares_basic": [ "10-Q:0001326801-24-000081" ], "shares_diluted": [ "10-Q:0001326801-24-000081" ], "operating_lease_cost": [ "10-Q:0001326801-24-000081" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 40111000000.0, "cost_of_revenue": 7695000000.0, "gross_profit": null, "rnd": 10517000000.0, "sga": null, "operating_income": 16384000000.0, "interest_expense": 129000000.0, "pretax_income": 16807000000.0, "income_tax": 2790000000.0, "net_income_incl_nci": null, "net_income": 14017000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 531000000.0 }, "sources": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "value_sources": { "revenue": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "cost_of_revenue": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "rnd": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "operating_income": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "interest_expense": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "pretax_income": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "income_tax": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "net_income": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "operating_lease_cost": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 36455000000.0, "cost_of_revenue": 6640000000.0, "gross_profit": null, "rnd": 9978000000.0, "sga": null, "operating_income": 13818000000.0, "interest_expense": null, "pretax_income": 14183000000.0, "income_tax": 1814000000.0, "net_income_incl_nci": null, "net_income": 12369000000.0, "net_income_common": null, "eps_basic": 4.86, "eps_diluted": 4.71, "shares_basic": 2545000000.0, "shares_diluted": 2625000000.0, "dps_declared": 0.5, "operating_lease_cost": 534000000.0 }, "sources": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-25-000054" ], "value_sources": { "revenue": [ "10-Q:0001326801-25-000054" ], "cost_of_revenue": [ "10-Q:0001326801-25-000054" ], "rnd": [ "10-Q:0001326801-25-000054" ], "operating_income": [ "10-Q:0001326801-25-000054" ], "pretax_income": [ "10-Q:0001326801-25-000054" ], "income_tax": [ "10-Q:0001326801-25-000054" ], "net_income": [ "10-Q:0001326801-25-000054" ], "eps_basic": [ "10-Q:0001326801-25-000054" ], "eps_diluted": [ "10-Q:0001326801-25-000054" ], "shares_basic": [ "10-Q:0001326801-25-000054" ], "shares_diluted": [ "10-Q:0001326801-25-000054" ], "dps_declared": [ "10-Q:0001326801-25-000054" ], "operating_lease_cost": [ "10-Q:0001326801-24-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 39071000000.0, "cost_of_revenue": 7308000000.0, "gross_profit": null, "rnd": 10537000000.0, "sga": null, "operating_income": 14847000000.0, "interest_expense": null, "pretax_income": 15106000000.0, "income_tax": 1641000000.0, "net_income_incl_nci": null, "net_income": 13465000000.0, "net_income_common": null, "eps_basic": 5.31, "eps_diluted": 5.16, "shares_basic": 2534000000.0, "shares_diluted": 2610000000.0, "dps_declared": 0.5, "operating_lease_cost": 589000000.0 }, "sources": [ "10-Q:0001326801-24-000069", "10-Q:0001628280-25-036791" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-036791" ], "cost_of_revenue": [ "10-Q:0001628280-25-036791" ], "rnd": [ "10-Q:0001628280-25-036791" ], "operating_income": [ "10-Q:0001628280-25-036791" ], "pretax_income": [ "10-Q:0001628280-25-036791" ], "income_tax": [ "10-Q:0001628280-25-036791" ], "net_income": [ "10-Q:0001628280-25-036791" ], "eps_basic": [ "10-Q:0001628280-25-036791" ], "eps_diluted": [ "10-Q:0001628280-25-036791" ], "shares_basic": [ "10-Q:0001628280-25-036791" ], "shares_diluted": [ "10-Q:0001628280-25-036791" ], "dps_declared": [ "10-Q:0001628280-25-036791" ], "operating_lease_cost": [ "10-Q:0001326801-24-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 40589000000.0, "cost_of_revenue": 7375000000.0, "gross_profit": null, "rnd": 11177000000.0, "sga": null, "operating_income": 17350000000.0, "interest_expense": 200000000.0, "pretax_income": 17822000000.0, "income_tax": 2134000000.0, "net_income_incl_nci": null, "net_income": 15688000000.0, "net_income_common": null, "eps_basic": 6.2, "eps_diluted": 6.03, "shares_basic": 2529000000.0, "shares_diluted": 2600000000.0, "dps_declared": 0.5, "operating_lease_cost": 609000000.0 }, "sources": [ "10-Q:0001326801-24-000081", "10-Q:0001628280-25-047240" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-047240" ], "cost_of_revenue": [ "10-Q:0001628280-25-047240" ], "rnd": [ "10-Q:0001628280-25-047240" ], "operating_income": [ "10-Q:0001628280-25-047240" ], "interest_expense": [ "10-Q:0001326801-24-000081" ], "pretax_income": [ "10-Q:0001628280-25-047240" ], "income_tax": [ "10-Q:0001628280-25-047240" ], "net_income": [ "10-Q:0001628280-25-047240" ], "eps_basic": [ "10-Q:0001628280-25-047240" ], "eps_diluted": [ "10-Q:0001628280-25-047240" ], "shares_basic": [ "10-Q:0001628280-25-047240" ], "shares_diluted": [ "10-Q:0001628280-25-047240" ], "dps_declared": [ "10-Q:0001628280-25-047240" ], "operating_lease_cost": [ "10-Q:0001326801-24-000081" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 48385000000.0, "cost_of_revenue": 8839000000.0, "gross_profit": null, "rnd": 12180000000.0, "sga": null, "operating_income": 23364000000.0, "interest_expense": 243000000.0, "pretax_income": 23552000000.0, "income_tax": 2714000000.0, "net_income_incl_nci": null, "net_income": 20838000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 626000000.0 }, "sources": [ "10-K:0001628280-26-003942", "10-Q:0001326801-24-000081", "10-Q:0001628280-25-047240" ], "value_sources": { "revenue": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "cost_of_revenue": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "rnd": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "operating_income": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "interest_expense": [ "10-K:0001628280-26-003942", "10-Q:0001326801-24-000081" ], "pretax_income": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "income_tax": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "net_income": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "operating_lease_cost": [ "10-K:0001628280-26-003942", "10-Q:0001326801-24-000081" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 42314000000.0, "cost_of_revenue": 7572000000.0, "gross_profit": null, "rnd": 12150000000.0, "sga": null, "operating_income": 17555000000.0, "interest_expense": null, "pretax_income": 18382000000.0, "income_tax": 1738000000.0, "net_income_incl_nci": null, "net_income": 16644000000.0, "net_income_common": null, "eps_basic": 6.59, "eps_diluted": 6.43, "shares_basic": 2527000000.0, "shares_diluted": 2590000000.0, "dps_declared": 0.525, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-028526" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-028526" ], "cost_of_revenue": [ "10-Q:0001628280-26-028526" ], "rnd": [ "10-Q:0001628280-26-028526" ], "operating_income": [ "10-Q:0001628280-26-028526" ], "pretax_income": [ "10-Q:0001628280-26-028526" ], "income_tax": [ "10-Q:0001628280-26-028526" ], "net_income": [ "10-Q:0001628280-26-028526" ], "eps_basic": [ "10-Q:0001628280-26-028526" ], "eps_diluted": [ "10-Q:0001628280-26-028526" ], "shares_basic": [ "10-Q:0001628280-26-028526" ], "shares_diluted": [ "10-Q:0001628280-26-028526" ], "dps_declared": [ "10-Q:0001628280-26-028526" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 47516000000.0, "cost_of_revenue": 8491000000.0, "gross_profit": null, "rnd": 12942000000.0, "sga": null, "operating_income": 20441000000.0, "interest_expense": 232000000.0, "pretax_income": 20534000000.0, "income_tax": 2197000000.0, "net_income_incl_nci": null, "net_income": 18337000000.0, "net_income_common": null, "eps_basic": 7.28, "eps_diluted": 7.14, "shares_basic": 2518000000.0, "shares_diluted": 2570000000.0, "dps_declared": 0.525, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-050705" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-050705" ], "cost_of_revenue": [ "10-Q:0001628280-26-050705" ], "rnd": [ "10-Q:0001628280-26-050705" ], "operating_income": [ "10-Q:0001628280-26-050705" ], "interest_expense": [ "10-Q:0001628280-26-050705" ], "pretax_income": [ "10-Q:0001628280-26-050705" ], "income_tax": [ "10-Q:0001628280-26-050705" ], "net_income": [ "10-Q:0001628280-26-050705" ], "eps_basic": [ "10-Q:0001628280-26-050705" ], "eps_diluted": [ "10-Q:0001628280-26-050705" ], "shares_basic": [ "10-Q:0001628280-26-050705" ], "shares_diluted": [ "10-Q:0001628280-26-050705" ], "dps_declared": [ "10-Q:0001628280-26-050705" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 51242000000.0, "cost_of_revenue": 9206000000.0, "gross_profit": null, "rnd": 15144000000.0, "sga": null, "operating_income": 20535000000.0, "interest_expense": null, "pretax_income": 21663000000.0, "income_tax": 18954000000.0, "net_income_incl_nci": null, "net_income": 2709000000.0, "net_income_common": null, "eps_basic": 1.08, "eps_diluted": 1.05, "shares_basic": 2517000000.0, "shares_diluted": 2572000000.0, "dps_declared": 0.525, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-047240" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-047240" ], "cost_of_revenue": [ "10-Q:0001628280-25-047240" ], "rnd": [ "10-Q:0001628280-25-047240" ], "operating_income": [ "10-Q:0001628280-25-047240" ], "pretax_income": [ "10-Q:0001628280-25-047240" ], "income_tax": [ "10-Q:0001628280-25-047240" ], "net_income": [ "10-Q:0001628280-25-047240" ], "eps_basic": [ "10-Q:0001628280-25-047240" ], "eps_diluted": [ "10-Q:0001628280-25-047240" ], "shares_basic": [ "10-Q:0001628280-25-047240" ], "shares_diluted": [ "10-Q:0001628280-25-047240" ], "dps_declared": [ "10-Q:0001628280-25-047240" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 59893000000.0, "cost_of_revenue": 10906000000.0, "gross_profit": null, "rnd": 17135000000.0, "sga": null, "operating_income": 24745000000.0, "interest_expense": null, "pretax_income": 25354000000.0, "income_tax": 2586000000.0, "net_income_incl_nci": null, "net_income": 22768000000.0, "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:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "value_sources": { "revenue": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "cost_of_revenue": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "rnd": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "operating_income": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "pretax_income": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "income_tax": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "net_income": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 56311000000.0, "cost_of_revenue": 10218000000.0, "gross_profit": null, "rnd": 17699000000.0, "sga": null, "operating_income": 22872000000.0, "interest_expense": null, "pretax_income": 21752000000.0, "income_tax": -5021000000.0, "net_income_incl_nci": null, "net_income": 26773000000.0, "net_income_common": null, "eps_basic": 10.57, "eps_diluted": 10.44, "shares_basic": 2534000000.0, "shares_diluted": 2564000000.0, "dps_declared": 0.525, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-028526" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-028526" ], "cost_of_revenue": [ "10-Q:0001628280-26-028526" ], "rnd": [ "10-Q:0001628280-26-028526" ], "operating_income": [ "10-Q:0001628280-26-028526" ], "pretax_income": [ "10-Q:0001628280-26-028526" ], "income_tax": [ "10-Q:0001628280-26-028526" ], "net_income": [ "10-Q:0001628280-26-028526" ], "eps_basic": [ "10-Q:0001628280-26-028526" ], "eps_diluted": [ "10-Q:0001628280-26-028526" ], "shares_basic": [ "10-Q:0001628280-26-028526" ], "shares_diluted": [ "10-Q:0001628280-26-028526" ], "dps_declared": [ "10-Q:0001628280-26-028526" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 60801000000.0, "cost_of_revenue": 11330000000.0, "gross_profit": null, "rnd": 21656000000.0, "sga": null, "operating_income": 18775000000.0, "interest_expense": 754000000.0, "pretax_income": 18756000000.0, "income_tax": 2908000000.0, "net_income_incl_nci": null, "net_income": 15848000000.0, "net_income_common": null, "eps_basic": 6.23, "eps_diluted": 6.18, "shares_basic": 2543000000.0, "shares_diluted": 2566000000.0, "dps_declared": 0.525, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-050705" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-050705" ], "cost_of_revenue": [ "10-Q:0001628280-26-050705" ], "rnd": [ "10-Q:0001628280-26-050705" ], "operating_income": [ "10-Q:0001628280-26-050705" ], "interest_expense": [ "10-Q:0001628280-26-050705" ], "pretax_income": [ "10-Q:0001628280-26-050705" ], "income_tax": [ "10-Q:0001628280-26-050705" ], "net_income": [ "10-Q:0001628280-26-050705" ], "eps_basic": [ "10-Q:0001628280-26-050705" ], "eps_diluted": [ "10-Q:0001628280-26-050705" ], "shares_basic": [ "10-Q:0001628280-26-050705" ], "shares_diluted": [ "10-Q:0001628280-26-050705" ], "dps_declared": [ "10-Q:0001628280-26-050705" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 85965000000.0, "cost_of_revenue": 16692000000.0, "gross_profit": null, "rnd": 18447000000.0, "sga": null, "operating_income": 32671000000.0, "interest_expense": null, "pretax_income": 33180000000.0, "income_tax": 4034000000.0, "net_income_incl_nci": null, "net_income": 29146000000.0, "net_income_common": 29146000000.0, "eps_basic": 10.22, "eps_diluted": 10.09, "shares_basic": 2851000000.0, "shares_diluted": 2888000000.0, "dps_declared": null, "operating_lease_cost": 1391000000.0 }, "sources": [ "10-K:0001326801-21-000014", "10-K:0001326801-23-000013" ], "value_sources": { "revenue": [ "10-K:0001326801-23-000013" ], "cost_of_revenue": [ "10-K:0001326801-23-000013" ], "rnd": [ "10-K:0001326801-23-000013" ], "operating_income": [ "10-K:0001326801-23-000013" ], "pretax_income": [ "10-K:0001326801-23-000013" ], "income_tax": [ "10-K:0001326801-23-000013" ], "net_income": [ "10-K:0001326801-23-000013" ], "net_income_common": [ "10-K:0001326801-21-000014" ], "eps_basic": [ "10-K:0001326801-23-000013" ], "eps_diluted": [ "10-K:0001326801-23-000013" ], "shares_basic": [ "10-K:0001326801-23-000013" ], "shares_diluted": [ "10-K:0001326801-23-000013" ], "operating_lease_cost": [ "10-K:0001326801-23-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 117929000000.0, "cost_of_revenue": 22649000000.0, "gross_profit": null, "rnd": 24655000000.0, "sga": null, "operating_income": 46753000000.0, "interest_expense": null, "pretax_income": 47284000000.0, "income_tax": 7914000000.0, "net_income_incl_nci": null, "net_income": 39370000000.0, "net_income_common": null, "eps_basic": 13.99, "eps_diluted": 13.77, "shares_basic": 2815000000.0, "shares_diluted": 2859000000.0, "dps_declared": null, "operating_lease_cost": 1540000000.0 }, "sources": [ "10-K:0001326801-24-000012" ], "value_sources": { "revenue": [ "10-K:0001326801-24-000012" ], "cost_of_revenue": [ "10-K:0001326801-24-000012" ], "rnd": [ "10-K:0001326801-24-000012" ], "operating_income": [ "10-K:0001326801-24-000012" ], "pretax_income": [ "10-K:0001326801-24-000012" ], "income_tax": [ "10-K:0001326801-24-000012" ], "net_income": [ "10-K:0001326801-24-000012" ], "eps_basic": [ "10-K:0001326801-24-000012" ], "eps_diluted": [ "10-K:0001326801-24-000012" ], "shares_basic": [ "10-K:0001326801-24-000012" ], "shares_diluted": [ "10-K:0001326801-24-000012" ], "operating_lease_cost": [ "10-K:0001326801-24-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 116609000000.0, "cost_of_revenue": 25249000000.0, "gross_profit": null, "rnd": 35338000000.0, "sga": null, "operating_income": 28944000000.0, "interest_expense": 160000000.0, "pretax_income": 28819000000.0, "income_tax": 5619000000.0, "net_income_incl_nci": null, "net_income": 23200000000.0, "net_income_common": null, "eps_basic": 8.63, "eps_diluted": 8.59, "shares_basic": 2687000000.0, "shares_diluted": 2702000000.0, "dps_declared": null, "operating_lease_cost": 1857000000.0 }, "sources": [ "10-K:0001326801-25-000017" ], "value_sources": { "revenue": [ "10-K:0001326801-25-000017" ], "cost_of_revenue": [ "10-K:0001326801-25-000017" ], "rnd": [ "10-K:0001326801-25-000017" ], "operating_income": [ "10-K:0001326801-25-000017" ], "interest_expense": [ "10-K:0001326801-25-000017" ], "pretax_income": [ "10-K:0001326801-25-000017" ], "income_tax": [ "10-K:0001326801-25-000017" ], "net_income": [ "10-K:0001326801-25-000017" ], "eps_basic": [ "10-K:0001326801-25-000017" ], "eps_diluted": [ "10-K:0001326801-25-000017" ], "shares_basic": [ "10-K:0001326801-25-000017" ], "shares_diluted": [ "10-K:0001326801-25-000017" ], "operating_lease_cost": [ "10-K:0001326801-25-000017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 134902000000.0, "cost_of_revenue": 25959000000.0, "gross_profit": null, "rnd": 38483000000.0, "sga": null, "operating_income": 46751000000.0, "interest_expense": 420000000.0, "pretax_income": 47428000000.0, "income_tax": 8330000000.0, "net_income_incl_nci": null, "net_income": 39098000000.0, "net_income_common": null, "eps_basic": 15.19, "eps_diluted": 14.87, "shares_basic": 2574000000.0, "shares_diluted": 2629000000.0, "dps_declared": null, "operating_lease_cost": 2091000000.0 }, "sources": [ "10-K:0001628280-26-003942" ], "value_sources": { "revenue": [ "10-K:0001628280-26-003942" ], "cost_of_revenue": [ "10-K:0001628280-26-003942" ], "rnd": [ "10-K:0001628280-26-003942" ], "operating_income": [ "10-K:0001628280-26-003942" ], "interest_expense": [ "10-K:0001628280-26-003942" ], "pretax_income": [ "10-K:0001628280-26-003942" ], "income_tax": [ "10-K:0001628280-26-003942" ], "net_income": [ "10-K:0001628280-26-003942" ], "eps_basic": [ "10-K:0001628280-26-003942" ], "eps_diluted": [ "10-K:0001628280-26-003942" ], "shares_basic": [ "10-K:0001628280-26-003942" ], "shares_diluted": [ "10-K:0001628280-26-003942" ], "operating_lease_cost": [ "10-K:0001628280-26-003942" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 164501000000.0, "cost_of_revenue": 30161000000.0, "gross_profit": null, "rnd": 43873000000.0, "sga": null, "operating_income": 69380000000.0, "interest_expense": 683000000.0, "pretax_income": 70663000000.0, "income_tax": 8303000000.0, "net_income_incl_nci": null, "net_income": 62360000000.0, "net_income_common": null, "eps_basic": 24.61, "eps_diluted": 23.86, "shares_basic": 2534000000.0, "shares_diluted": 2614000000.0, "dps_declared": 2.0, "operating_lease_cost": 2359000000.0 }, "sources": [ "10-K:0001628280-26-003942" ], "value_sources": { "revenue": [ "10-K:0001628280-26-003942" ], "cost_of_revenue": [ "10-K:0001628280-26-003942" ], "rnd": [ "10-K:0001628280-26-003942" ], "operating_income": [ "10-K:0001628280-26-003942" ], "interest_expense": [ "10-K:0001628280-26-003942" ], "pretax_income": [ "10-K:0001628280-26-003942" ], "income_tax": [ "10-K:0001628280-26-003942" ], "net_income": [ "10-K:0001628280-26-003942" ], "eps_basic": [ "10-K:0001628280-26-003942" ], "eps_diluted": [ "10-K:0001628280-26-003942" ], "shares_basic": [ "10-K:0001628280-26-003942" ], "shares_diluted": [ "10-K:0001628280-26-003942" ], "dps_declared": [ "10-K:0001628280-26-003942" ], "operating_lease_cost": [ "10-K:0001628280-26-003942" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 200966000000.0, "cost_of_revenue": 36175000000.0, "gross_profit": null, "rnd": 57372000000.0, "sga": null, "operating_income": 83276000000.0, "interest_expense": 1090000000.0, "pretax_income": 85932000000.0, "income_tax": 25474000000.0, "net_income_incl_nci": null, "net_income": 60458000000.0, "net_income_common": null, "eps_basic": 23.98, "eps_diluted": 23.49, "shares_basic": 2521000000.0, "shares_diluted": 2574000000.0, "dps_declared": 2.1, "operating_lease_cost": 2798000000.0 }, "sources": [ "10-K:0001628280-26-003942" ], "value_sources": { "revenue": [ "10-K:0001628280-26-003942" ], "cost_of_revenue": [ "10-K:0001628280-26-003942" ], "rnd": [ "10-K:0001628280-26-003942" ], "operating_income": [ "10-K:0001628280-26-003942" ], "interest_expense": [ "10-K:0001628280-26-003942" ], "pretax_income": [ "10-K:0001628280-26-003942" ], "income_tax": [ "10-K:0001628280-26-003942" ], "net_income": [ "10-K:0001628280-26-003942" ], "eps_basic": [ "10-K:0001628280-26-003942" ], "eps_diluted": [ "10-K:0001628280-26-003942" ], "shares_basic": [ "10-K:0001628280-26-003942" ], "shares_diluted": [ "10-K:0001628280-26-003942" ], "dps_declared": [ "10-K:0001628280-26-003942" ], "operating_lease_cost": [ "10-K:0001628280-26-003942" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 23618000000.0, "short_term_investments": null, "receivables": 7289000000.0, "inventory": null, "current_assets": 69349000000.0, "ppe_net": null, "goodwill": 18811000000.0, "intangibles": 838000000.0, "total_assets": 138371000000.0, "accounts_payable": 829000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 15069000000.0, "long_term_debt": null, "total_liabilities": 33067000000.0, "temporary_equity": null, "equity_parent": 105304000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 138371000000.0, "shares_outstanding": null, "retained_earnings": 59160000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 10344000000.0, "operating_lease_liability_current": 835000000.0, "operating_lease_liability_noncurrent": 9509000000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": null, "operating_lease_payments_total": 13129000000.0, "operating_lease_imputed_interest": 2785000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-20-000048" ], "value_sources": { "cash": [ "10-Q:0001326801-20-000048" ], "receivables": [ "10-Q:0001326801-20-000048" ], "current_assets": [ "10-Q:0001326801-20-000048" ], "goodwill": [ "10-Q:0001326801-20-000048" ], "intangibles": [ "10-Q:0001326801-20-000048" ], "total_assets": [ "10-Q:0001326801-20-000048" ], "accounts_payable": [ "10-Q:0001326801-20-000048" ], "current_liabilities": [ "10-Q:0001326801-20-000048" ], "total_liabilities": [ "10-Q:0001326801-20-000048" ], "equity_parent": [ "10-Q:0001326801-20-000048" ], "liabilities_and_equity": [ "10-Q:0001326801-20-000048" ], "retained_earnings": [ "10-Q:0001326801-20-000048" ], "operating_lease_liability": [ "10-Q:0001326801-20-000048" ], "operating_lease_liability_current": [ "10-Q:0001326801-20-000048" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-20-000048" ], "operating_lease_discount_rate": [ "10-Q:0001326801-20-000048" ], "operating_lease_payments_total": [ "10-Q:0001326801-20-000048" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-20-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 21045000000.0, "short_term_investments": null, "receivables": 7483000000.0, "inventory": null, "current_assets": 68130000000.0, "ppe_net": null, "goodwill": 19029000000.0, "intangibles": 859000000.0, "total_assets": 139691000000.0, "accounts_payable": 920000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 11308000000.0, "long_term_debt": null, "total_liabilities": 29244000000.0, "temporary_equity": null, "equity_parent": 110447000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 139691000000.0, "shares_outstanding": null, "retained_earnings": 62784000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 10532000000.0, "operating_lease_liability_current": 899000000.0, "operating_lease_liability_noncurrent": 9633000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 1315000000.0, "operating_lease_payments_total": 13302000000.0, "operating_lease_imputed_interest": 2770000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-20-000076" ], "value_sources": { "cash": [ "10-Q:0001326801-20-000076" ], "receivables": [ "10-Q:0001326801-20-000076" ], "current_assets": [ "10-Q:0001326801-20-000076" ], "goodwill": [ "10-Q:0001326801-20-000076" ], "intangibles": [ "10-Q:0001326801-20-000076" ], "total_assets": [ "10-Q:0001326801-20-000076" ], "accounts_payable": [ "10-Q:0001326801-20-000076" ], "current_liabilities": [ "10-Q:0001326801-20-000076" ], "total_liabilities": [ "10-Q:0001326801-20-000076" ], "equity_parent": [ "10-Q:0001326801-20-000076" ], "liabilities_and_equity": [ "10-Q:0001326801-20-000076" ], "retained_earnings": [ "10-Q:0001326801-20-000076" ], "operating_lease_liability": [ "10-Q:0001326801-20-000076" ], "operating_lease_liability_current": [ "10-Q:0001326801-20-000076" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-20-000076" ], "operating_lease_discount_rate": [ "10-Q:0001326801-20-000076" ], "operating_lease_payments_y1": [ "10-Q:0001326801-20-000076" ], "operating_lease_payments_total": [ "10-Q:0001326801-20-000076" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-20-000076" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 11617000000.0, "short_term_investments": null, "receivables": 8024000000.0, "inventory": null, "current_assets": 65799000000.0, "ppe_net": null, "goodwill": 19031000000.0, "intangibles": 744000000.0, "total_assets": 146437000000.0, "accounts_payable": 1106000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 11944000000.0, "long_term_debt": null, "total_liabilities": 28706000000.0, "temporary_equity": null, "equity_parent": 117731000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 146437000000.0, "shares_outstanding": null, "retained_earnings": 68513000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 10616000000.0, "operating_lease_liability_current": 975000000.0, "operating_lease_liability_noncurrent": 9641000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 1365000000.0, "operating_lease_payments_total": 13346000000.0, "operating_lease_imputed_interest": 2730000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-20-000084" ], "value_sources": { "cash": [ "10-Q:0001326801-20-000084" ], "receivables": [ "10-Q:0001326801-20-000084" ], "current_assets": [ "10-Q:0001326801-20-000084" ], "goodwill": [ "10-Q:0001326801-20-000084" ], "intangibles": [ "10-Q:0001326801-20-000084" ], "total_assets": [ "10-Q:0001326801-20-000084" ], "accounts_payable": [ "10-Q:0001326801-20-000084" ], "current_liabilities": [ "10-Q:0001326801-20-000084" ], "total_liabilities": [ "10-Q:0001326801-20-000084" ], "equity_parent": [ "10-Q:0001326801-20-000084" ], "liabilities_and_equity": [ "10-Q:0001326801-20-000084" ], "retained_earnings": [ "10-Q:0001326801-20-000084" ], "operating_lease_liability": [ "10-Q:0001326801-20-000084" ], "operating_lease_liability_current": [ "10-Q:0001326801-20-000084" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-20-000084" ], "operating_lease_discount_rate": [ "10-Q:0001326801-20-000084" ], "operating_lease_payments_y1": [ "10-Q:0001326801-20-000084" ], "operating_lease_payments_total": [ "10-Q:0001326801-20-000084" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-20-000084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 17576000000.0, "short_term_investments": null, "receivables": 11335000000.0, "inventory": null, "current_assets": 75670000000.0, "ppe_net": 45633000000.0, "goodwill": 19050000000.0, "intangibles": 623000000.0, "total_assets": 159316000000.0, "accounts_payable": 1331000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 14981000000.0, "long_term_debt": null, "total_liabilities": 31026000000.0, "temporary_equity": null, "equity_parent": 128290000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 159316000000.0, "shares_outstanding": null, "retained_earnings": 77345000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 62000000.0, "accrued_taxes_current": 2038000000.0, "commercial_paper": null, "operating_lease_liability": 10654000000.0, "operating_lease_liability_current": 1023000000.0, "operating_lease_liability_noncurrent": 9631000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 1300000000.0, "operating_lease_payments_total": 13330000000.0, "operating_lease_imputed_interest": 2676000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001326801-21-000014", "10-K:0001326801-22-000018" ], "value_sources": { "cash": [ "10-K:0001326801-22-000018" ], "receivables": [ "10-K:0001326801-22-000018" ], "current_assets": [ "10-K:0001326801-22-000018" ], "ppe_net": [ "10-K:0001326801-22-000018" ], "goodwill": [ "10-K:0001326801-22-000018" ], "intangibles": [ "10-K:0001326801-22-000018" ], "total_assets": [ "10-K:0001326801-22-000018" ], "accounts_payable": [ "10-K:0001326801-21-000014" ], "current_liabilities": [ "10-K:0001326801-22-000018" ], "total_liabilities": [ "10-K:0001326801-22-000018" ], "equity_parent": [ "10-K:0001326801-22-000018" ], "liabilities_and_equity": [ "10-K:0001326801-22-000018" ], "retained_earnings": [ "10-K:0001326801-22-000018" ], "equity_method_investments": [ "10-K:0001326801-22-000018" ], "accrued_taxes_current": [ "10-K:0001326801-22-000018" ], "operating_lease_liability": [ "10-K:0001326801-21-000014" ], "operating_lease_liability_current": [ "10-K:0001326801-22-000018" ], "operating_lease_liability_noncurrent": [ "10-K:0001326801-22-000018" ], "operating_lease_discount_rate": [ "10-K:0001326801-22-000018" ], "operating_lease_payments_y1": [ "10-K:0001326801-21-000014" ], "operating_lease_payments_total": [ "10-K:0001326801-21-000014" ], "operating_lease_imputed_interest": [ "10-K:0001326801-21-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 19513000000.0, "short_term_investments": null, "receivables": 10276000000.0, "inventory": null, "current_assets": 77322000000.0, "ppe_net": 47720000000.0, "goodwill": 19056000000.0, "intangibles": 505000000.0, "total_assets": 163523000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 12717000000.0, "long_term_debt": null, "total_liabilities": 29866000000.0, "temporary_equity": null, "equity_parent": 133657000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 163523000000.0, "shares_outstanding": null, "retained_earnings": 82343000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 11614000000.0, "operating_lease_liability_current": 1040000000.0, "operating_lease_liability_noncurrent": 10574000000.0, "operating_lease_discount_rate": 0.029, "operating_lease_payments_y1": 1420000000.0, "operating_lease_payments_total": 14402000000.0, "operating_lease_imputed_interest": 2788000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-21-000033" ], "value_sources": { "cash": [ "10-Q:0001326801-21-000033" ], "receivables": [ "10-Q:0001326801-21-000033" ], "current_assets": [ "10-Q:0001326801-21-000033" ], "ppe_net": [ "10-Q:0001326801-21-000033" ], "goodwill": [ "10-Q:0001326801-21-000033" ], "intangibles": [ "10-Q:0001326801-21-000033" ], "total_assets": [ "10-Q:0001326801-21-000033" ], "current_liabilities": [ "10-Q:0001326801-21-000033" ], "total_liabilities": [ "10-Q:0001326801-21-000033" ], "equity_parent": [ "10-Q:0001326801-21-000033" ], "liabilities_and_equity": [ "10-Q:0001326801-21-000033" ], "retained_earnings": [ "10-Q:0001326801-21-000033" ], "operating_lease_liability": [ "10-Q:0001326801-21-000033" ], "operating_lease_liability_current": [ "10-Q:0001326801-21-000033" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-21-000033" ], "operating_lease_discount_rate": [ "10-Q:0001326801-21-000033" ], "operating_lease_payments_y1": [ "10-Q:0001326801-21-000033" ], "operating_lease_payments_total": [ "10-Q:0001326801-21-000033" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-21-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 16186000000.0, "short_term_investments": null, "receivables": 11698000000.0, "inventory": null, "current_assets": 80697000000.0, "ppe_net": 50909000000.0, "goodwill": 19219000000.0, "intangibles": 514000000.0, "total_assets": 170609000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 14874000000.0, "long_term_debt": null, "total_liabilities": 32382000000.0, "temporary_equity": null, "equity_parent": 138227000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 170609000000.0, "shares_outstanding": null, "retained_earnings": 85097000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 12007000000.0, "operating_lease_liability_current": 1051000000.0, "operating_lease_liability_noncurrent": 10956000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 1448000000.0, "operating_lease_payments_total": 14902000000.0, "operating_lease_imputed_interest": 2895000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-21-000049" ], "value_sources": { "cash": [ "10-Q:0001326801-21-000049" ], "receivables": [ "10-Q:0001326801-21-000049" ], "current_assets": [ "10-Q:0001326801-21-000049" ], "ppe_net": [ "10-Q:0001326801-21-000049" ], "goodwill": [ "10-Q:0001326801-21-000049" ], "intangibles": [ "10-Q:0001326801-21-000049" ], "total_assets": [ "10-Q:0001326801-21-000049" ], "current_liabilities": [ "10-Q:0001326801-21-000049" ], "total_liabilities": [ "10-Q:0001326801-21-000049" ], "equity_parent": [ "10-Q:0001326801-21-000049" ], "liabilities_and_equity": [ "10-Q:0001326801-21-000049" ], "retained_earnings": [ "10-Q:0001326801-21-000049" ], "operating_lease_liability": [ "10-Q:0001326801-21-000049" ], "operating_lease_liability_current": [ "10-Q:0001326801-21-000049" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-21-000049" ], "operating_lease_discount_rate": [ "10-Q:0001326801-21-000049" ], "operating_lease_payments_y1": [ "10-Q:0001326801-21-000049" ], "operating_lease_payments_total": [ "10-Q:0001326801-21-000049" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-21-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 14496000000.0, "short_term_investments": null, "receivables": 12088000000.0, "inventory": null, "current_assets": 75421000000.0, "ppe_net": 53726000000.0, "goodwill": 19065000000.0, "intangibles": 365000000.0, "total_assets": 169585000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 17812000000.0, "long_term_debt": null, "total_liabilities": 36225000000.0, "temporary_equity": null, "equity_parent": 133360000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 169585000000.0, "shares_outstanding": null, "retained_earnings": 79233000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 12640000000.0, "operating_lease_liability_current": 1086000000.0, "operating_lease_liability_noncurrent": 11554000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 1482000000.0, "operating_lease_payments_total": 15561000000.0, "operating_lease_imputed_interest": 2921000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-21-000065" ], "value_sources": { "cash": [ "10-Q:0001326801-21-000065" ], "receivables": [ "10-Q:0001326801-21-000065" ], "current_assets": [ "10-Q:0001326801-21-000065" ], "ppe_net": [ "10-Q:0001326801-21-000065" ], "goodwill": [ "10-Q:0001326801-21-000065" ], "intangibles": [ "10-Q:0001326801-21-000065" ], "total_assets": [ "10-Q:0001326801-21-000065" ], "current_liabilities": [ "10-Q:0001326801-21-000065" ], "total_liabilities": [ "10-Q:0001326801-21-000065" ], "equity_parent": [ "10-Q:0001326801-21-000065" ], "liabilities_and_equity": [ "10-Q:0001326801-21-000065" ], "retained_earnings": [ "10-Q:0001326801-21-000065" ], "operating_lease_liability": [ "10-Q:0001326801-21-000065" ], "operating_lease_liability_current": [ "10-Q:0001326801-21-000065" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-21-000065" ], "operating_lease_discount_rate": [ "10-Q:0001326801-21-000065" ], "operating_lease_payments_y1": [ "10-Q:0001326801-21-000065" ], "operating_lease_payments_total": [ "10-Q:0001326801-21-000065" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 16601000000.0, "short_term_investments": 31397000000.0, "receivables": 14039000000.0, "inventory": null, "current_assets": 66666000000.0, "ppe_net": 57809000000.0, "goodwill": 19197000000.0, "intangibles": 634000000.0, "total_assets": 165987000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 21135000000.0, "long_term_debt": 0.0, "total_liabilities": 41108000000.0, "temporary_equity": null, "equity_parent": 124879000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 165987000000.0, "shares_outstanding": null, "retained_earnings": 69761000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 34000000.0, "accrued_taxes_current": 1256000000.0, "commercial_paper": null, "operating_lease_liability": 13873000000.0, "operating_lease_liability_current": 1127000000.0, "operating_lease_liability_noncurrent": 12746000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 1425000000.0, "operating_lease_payments_total": 17124000000.0, "operating_lease_imputed_interest": 3251000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001326801-22-000018", "10-K:0001326801-23-000013" ], "value_sources": { "cash": [ "10-K:0001326801-23-000013" ], "short_term_investments": [ "10-K:0001326801-23-000013" ], "receivables": [ "10-K:0001326801-23-000013" ], "current_assets": [ "10-K:0001326801-23-000013" ], "ppe_net": [ "10-K:0001326801-23-000013" ], "goodwill": [ "10-K:0001326801-23-000013" ], "intangibles": [ "10-K:0001326801-23-000013" ], "total_assets": [ "10-K:0001326801-23-000013" ], "current_liabilities": [ "10-K:0001326801-23-000013" ], "long_term_debt": [ "10-K:0001326801-23-000013" ], "total_liabilities": [ "10-K:0001326801-23-000013" ], "equity_parent": [ "10-K:0001326801-23-000013" ], "liabilities_and_equity": [ "10-K:0001326801-23-000013" ], "retained_earnings": [ "10-K:0001326801-23-000013" ], "equity_method_investments": [ "10-K:0001326801-23-000013" ], "accrued_taxes_current": [ "10-K:0001326801-23-000013" ], "operating_lease_liability": [ "10-K:0001326801-22-000018" ], "operating_lease_liability_current": [ "10-K:0001326801-23-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0001326801-23-000013" ], "operating_lease_discount_rate": [ "10-K:0001326801-23-000013" ], "operating_lease_payments_y1": [ "10-K:0001326801-22-000018" ], "operating_lease_payments_total": [ "10-K:0001326801-22-000018" ], "operating_lease_imputed_interest": [ "10-K:0001326801-22-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 14886000000.0, "short_term_investments": null, "receivables": 11390000000.0, "inventory": null, "current_assets": 59265000000.0, "ppe_net": 61582000000.0, "goodwill": 19923000000.0, "intangibles": 910000000.0, "total_assets": 164218000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 21086000000.0, "long_term_debt": null, "total_liabilities": 40990000000.0, "temporary_equity": null, "equity_parent": 123228000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 164218000000.0, "shares_outstanding": null, "retained_earnings": 67712000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 34000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 14053000000.0, "operating_lease_liability_current": 1159000000.0, "operating_lease_liability_noncurrent": 12894000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 1600000000.0, "operating_lease_payments_total": 17285000000.0, "operating_lease_imputed_interest": 3232000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-22-000057" ], "value_sources": { "cash": [ "10-Q:0001326801-22-000057" ], "receivables": [ "10-Q:0001326801-22-000057" ], "current_assets": [ "10-Q:0001326801-22-000057" ], "ppe_net": [ "10-Q:0001326801-22-000057" ], "goodwill": [ "10-Q:0001326801-22-000057" ], "intangibles": [ "10-Q:0001326801-22-000057" ], "total_assets": [ "10-Q:0001326801-22-000057" ], "current_liabilities": [ "10-Q:0001326801-22-000057" ], "total_liabilities": [ "10-Q:0001326801-22-000057" ], "equity_parent": [ "10-Q:0001326801-22-000057" ], "liabilities_and_equity": [ "10-Q:0001326801-22-000057" ], "retained_earnings": [ "10-Q:0001326801-22-000057" ], "equity_method_investments": [ "10-Q:0001326801-22-000057" ], "operating_lease_liability": [ "10-Q:0001326801-22-000057" ], "operating_lease_liability_current": [ "10-Q:0001326801-22-000057" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-22-000057" ], "operating_lease_discount_rate": [ "10-Q:0001326801-22-000057" ], "operating_lease_payments_y1": [ "10-Q:0001326801-22-000057" ], "operating_lease_payments_total": [ "10-Q:0001326801-22-000057" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-22-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 12681000000.0, "short_term_investments": 27808000000.0, "receivables": 11525000000.0, "inventory": null, "current_assets": 55987000000.0, "ppe_net": 67588000000.0, "goodwill": 20229000000.0, "intangibles": 965000000.0, "total_assets": 169779000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 22217000000.0, "long_term_debt": null, "total_liabilities": 44012000000.0, "temporary_equity": null, "equity_parent": 125767000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 169779000000.0, "shares_outstanding": null, "retained_earnings": 69249000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 34000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 16067000000.0, "operating_lease_liability_current": 1275000000.0, "operating_lease_liability_noncurrent": 14792000000.0, "operating_lease_discount_rate": 0.029, "operating_lease_payments_y1": 1752000000.0, "operating_lease_payments_total": 19908000000.0, "operating_lease_imputed_interest": 3841000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-22-000082" ], "value_sources": { "cash": [ "10-Q:0001326801-22-000082" ], "short_term_investments": [ "10-Q:0001326801-22-000082" ], "receivables": [ "10-Q:0001326801-22-000082" ], "current_assets": [ "10-Q:0001326801-22-000082" ], "ppe_net": [ "10-Q:0001326801-22-000082" ], "goodwill": [ "10-Q:0001326801-22-000082" ], "intangibles": [ "10-Q:0001326801-22-000082" ], "total_assets": [ "10-Q:0001326801-22-000082" ], "current_liabilities": [ "10-Q:0001326801-22-000082" ], "total_liabilities": [ "10-Q:0001326801-22-000082" ], "equity_parent": [ "10-Q:0001326801-22-000082" ], "liabilities_and_equity": [ "10-Q:0001326801-22-000082" ], "retained_earnings": [ "10-Q:0001326801-22-000082" ], "equity_method_investments": [ "10-Q:0001326801-22-000082" ], "operating_lease_liability": [ "10-Q:0001326801-22-000082" ], "operating_lease_liability_current": [ "10-Q:0001326801-22-000082" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-22-000082" ], "operating_lease_discount_rate": [ "10-Q:0001326801-22-000082" ], "operating_lease_payments_y1": [ "10-Q:0001326801-22-000082" ], "operating_lease_payments_total": [ "10-Q:0001326801-22-000082" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-22-000082" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 14308000000.0, "short_term_investments": 27468000000.0, "receivables": 11227000000.0, "inventory": null, "current_assets": 58315000000.0, "ppe_net": 73738000000.0, "goodwill": 20268000000.0, "intangibles": 875000000.0, "total_assets": 178894000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 22687000000.0, "long_term_debt": 9922000000.0, "total_liabilities": 54800000000.0, "temporary_equity": null, "equity_parent": 124094000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 178894000000.0, "shares_outstanding": null, "retained_earnings": 67056000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 33000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 15978000000.0, "operating_lease_liability_current": 1291000000.0, "operating_lease_liability_noncurrent": 14687000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 1775000000.0, "operating_lease_payments_total": 19810000000.0, "operating_lease_imputed_interest": 3832000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": 2750000000.0, "debt_maturity_after_y5": 7250000000.0 }, "sources": [ "10-Q:0001326801-22-000108" ], "value_sources": { "cash": [ "10-Q:0001326801-22-000108" ], "short_term_investments": [ "10-Q:0001326801-22-000108" ], "receivables": [ "10-Q:0001326801-22-000108" ], "current_assets": [ "10-Q:0001326801-22-000108" ], "ppe_net": [ "10-Q:0001326801-22-000108" ], "goodwill": [ "10-Q:0001326801-22-000108" ], "intangibles": [ "10-Q:0001326801-22-000108" ], "total_assets": [ "10-Q:0001326801-22-000108" ], "current_liabilities": [ "10-Q:0001326801-22-000108" ], "long_term_debt": [ "10-Q:0001326801-22-000108" ], "total_liabilities": [ "10-Q:0001326801-22-000108" ], "equity_parent": [ "10-Q:0001326801-22-000108" ], "liabilities_and_equity": [ "10-Q:0001326801-22-000108" ], "retained_earnings": [ "10-Q:0001326801-22-000108" ], "equity_method_investments": [ "10-Q:0001326801-22-000108" ], "operating_lease_liability": [ "10-Q:0001326801-22-000108" ], "operating_lease_liability_current": [ "10-Q:0001326801-22-000108" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-22-000108" ], "operating_lease_discount_rate": [ "10-Q:0001326801-22-000108" ], "operating_lease_payments_y1": [ "10-Q:0001326801-22-000108" ], "operating_lease_payments_total": [ "10-Q:0001326801-22-000108" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-22-000108" ], "debt_maturity_y5": [ "10-Q:0001326801-22-000108" ], "debt_maturity_after_y5": [ "10-Q:0001326801-22-000108" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 14681000000.0, "short_term_investments": 26057000000.0, "receivables": 13466000000.0, "inventory": null, "current_assets": 59549000000.0, "ppe_net": 79518000000.0, "goodwill": 20306000000.0, "intangibles": 897000000.0, "total_assets": 185727000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 27026000000.0, "long_term_debt": 9923000000.0, "total_liabilities": 60014000000.0, "temporary_equity": null, "equity_parent": 125713000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 185727000000.0, "shares_outstanding": null, "retained_earnings": 64799000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 17000000.0, "accrued_taxes_current": 2339000000.0, "commercial_paper": null, "operating_lease_liability": 16668000000.0, "operating_lease_liability_current": 1367000000.0, "operating_lease_liability_noncurrent": 15301000000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": 1739000000.0, "operating_lease_payments_total": 20767000000.0, "operating_lease_imputed_interest": 4099000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": 2750000000.0, "debt_maturity_after_y5": 7250000000.0 }, "sources": [ "10-K:0001326801-23-000013", "10-K:0001326801-24-000012" ], "value_sources": { "cash": [ "10-K:0001326801-24-000012" ], "short_term_investments": [ "10-K:0001326801-24-000012" ], "receivables": [ "10-K:0001326801-24-000012" ], "current_assets": [ "10-K:0001326801-24-000012" ], "ppe_net": [ "10-K:0001326801-24-000012" ], "goodwill": [ "10-K:0001326801-24-000012" ], "intangibles": [ "10-K:0001326801-24-000012" ], "total_assets": [ "10-K:0001326801-24-000012" ], "current_liabilities": [ "10-K:0001326801-24-000012" ], "long_term_debt": [ "10-K:0001326801-24-000012" ], "total_liabilities": [ "10-K:0001326801-24-000012" ], "equity_parent": [ "10-K:0001326801-24-000012" ], "liabilities_and_equity": [ "10-K:0001326801-24-000012" ], "retained_earnings": [ "10-K:0001326801-24-000012" ], "equity_method_investments": [ "10-K:0001326801-24-000012" ], "accrued_taxes_current": [ "10-K:0001326801-24-000012" ], "operating_lease_liability": [ "10-K:0001326801-23-000013" ], "operating_lease_liability_current": [ "10-K:0001326801-24-000012" ], "operating_lease_liability_noncurrent": [ "10-K:0001326801-24-000012" ], "operating_lease_discount_rate": [ "10-K:0001326801-24-000012" ], "operating_lease_payments_y1": [ "10-K:0001326801-23-000013" ], "operating_lease_payments_total": [ "10-K:0001326801-23-000013" ], "operating_lease_imputed_interest": [ "10-K:0001326801-23-000013" ], "debt_maturity_y5": [ "10-K:0001326801-23-000013" ], "debt_maturity_after_y5": [ "10-K:0001326801-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 11551000000.0, "short_term_investments": 25888000000.0, "receivables": 11044000000.0, "inventory": null, "current_assets": 52483000000.0, "ppe_net": 84156000000.0, "goodwill": 20649000000.0, "intangibles": 949000000.0, "total_assets": 184491000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 25381000000.0, "long_term_debt": 9925000000.0, "total_liabilities": 59696000000.0, "temporary_equity": null, "equity_parent": 124795000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 184491000000.0, "shares_outstanding": null, "retained_earnings": 61241000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 18000000.0, "accrued_taxes_current": 3589000000.0, "commercial_paper": null, "operating_lease_liability": 17650000000.0, "operating_lease_liability_current": 1479000000.0, "operating_lease_liability_noncurrent": 16171000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 2208000000.0, "operating_lease_payments_total": 22041000000.0, "operating_lease_imputed_interest": 4391000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 2750000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-23-000067" ], "value_sources": { "cash": [ "10-Q:0001326801-23-000067" ], "short_term_investments": [ "10-Q:0001326801-23-000067" ], "receivables": [ "10-Q:0001326801-23-000067" ], "current_assets": [ "10-Q:0001326801-23-000067" ], "ppe_net": [ "10-Q:0001326801-23-000067" ], "goodwill": [ "10-Q:0001326801-23-000067" ], "intangibles": [ "10-Q:0001326801-23-000067" ], "total_assets": [ "10-Q:0001326801-23-000067" ], "current_liabilities": [ "10-Q:0001326801-23-000067" ], "long_term_debt": [ "10-Q:0001326801-23-000067" ], "total_liabilities": [ "10-Q:0001326801-23-000067" ], "equity_parent": [ "10-Q:0001326801-23-000067" ], "liabilities_and_equity": [ "10-Q:0001326801-23-000067" ], "retained_earnings": [ "10-Q:0001326801-23-000067" ], "equity_method_investments": [ "10-Q:0001326801-23-000067" ], "accrued_taxes_current": [ "10-Q:0001326801-23-000067" ], "operating_lease_liability": [ "10-Q:0001326801-23-000067" ], "operating_lease_liability_current": [ "10-Q:0001326801-23-000067" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-23-000067" ], "operating_lease_discount_rate": [ "10-Q:0001326801-23-000067" ], "operating_lease_payments_y1": [ "10-Q:0001326801-23-000067" ], "operating_lease_payments_total": [ "10-Q:0001326801-23-000067" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-23-000067" ], "debt_maturity_y4": [ "10-Q:0001326801-23-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 28785000000.0, "short_term_investments": 24661000000.0, "receivables": 12511000000.0, "inventory": null, "current_assets": 69560000000.0, "ppe_net": 87949000000.0, "goodwill": 20659000000.0, "intangibles": 856000000.0, "total_assets": 206688000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 29921000000.0, "long_term_debt": 18382000000.0, "total_liabilities": 72655000000.0, "temporary_equity": null, "equity_parent": 134033000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 206688000000.0, "shares_outstanding": null, "retained_earnings": 67980000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 59000000.0, "accrued_taxes_current": 5837000000.0, "commercial_paper": null, "operating_lease_liability": 17836000000.0, "operating_lease_liability_current": 1396000000.0, "operating_lease_liability_noncurrent": 16440000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 2232000000.0, "operating_lease_payments_total": 22325000000.0, "operating_lease_imputed_interest": 4489000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 2750000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-23-000093" ], "value_sources": { "cash": [ "10-Q:0001326801-23-000093" ], "short_term_investments": [ "10-Q:0001326801-23-000093" ], "receivables": [ "10-Q:0001326801-23-000093" ], "current_assets": [ "10-Q:0001326801-23-000093" ], "ppe_net": [ "10-Q:0001326801-23-000093" ], "goodwill": [ "10-Q:0001326801-23-000093" ], "intangibles": [ "10-Q:0001326801-23-000093" ], "total_assets": [ "10-Q:0001326801-23-000093" ], "current_liabilities": [ "10-Q:0001326801-23-000093" ], "long_term_debt": [ "10-Q:0001326801-23-000093" ], "total_liabilities": [ "10-Q:0001326801-23-000093" ], "equity_parent": [ "10-Q:0001326801-23-000093" ], "liabilities_and_equity": [ "10-Q:0001326801-23-000093" ], "retained_earnings": [ "10-Q:0001326801-23-000093" ], "equity_method_investments": [ "10-Q:0001326801-23-000093" ], "accrued_taxes_current": [ "10-Q:0001326801-23-000093" ], "operating_lease_liability": [ "10-Q:0001326801-23-000093" ], "operating_lease_liability_current": [ "10-Q:0001326801-23-000093" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-23-000093" ], "operating_lease_discount_rate": [ "10-Q:0001326801-23-000093" ], "operating_lease_payments_y1": [ "10-Q:0001326801-23-000093" ], "operating_lease_payments_total": [ "10-Q:0001326801-23-000093" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-23-000093" ], "debt_maturity_y4": [ "10-Q:0001326801-23-000093" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 36890000000.0, "short_term_investments": 24233000000.0, "receivables": 12944000000.0, "inventory": null, "current_assets": 78378000000.0, "ppe_net": 91772000000.0, "goodwill": 20668000000.0, "intangibles": 813000000.0, "total_assets": 216274000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 30531000000.0, "long_term_debt": 18383000000.0, "total_liabilities": 73401000000.0, "temporary_equity": null, "equity_parent": 142873000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 216274000000.0, "shares_outstanding": null, "retained_earnings": 75205000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 59000000.0, "accrued_taxes_current": 4608000000.0, "commercial_paper": null, "operating_lease_liability": 17834000000.0, "operating_lease_liability_current": 1460000000.0, "operating_lease_liability_noncurrent": 16374000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 2291000000.0, "operating_lease_payments_total": 22341000000.0, "operating_lease_imputed_interest": 4507000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 2750000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-23-000103" ], "value_sources": { "cash": [ "10-Q:0001326801-23-000103" ], "short_term_investments": [ "10-Q:0001326801-23-000103" ], "receivables": [ "10-Q:0001326801-23-000103" ], "current_assets": [ "10-Q:0001326801-23-000103" ], "ppe_net": [ "10-Q:0001326801-23-000103" ], "goodwill": [ "10-Q:0001326801-23-000103" ], "intangibles": [ "10-Q:0001326801-23-000103" ], "total_assets": [ "10-Q:0001326801-23-000103" ], "current_liabilities": [ "10-Q:0001326801-23-000103" ], "long_term_debt": [ "10-Q:0001326801-23-000103" ], "total_liabilities": [ "10-Q:0001326801-23-000103" ], "equity_parent": [ "10-Q:0001326801-23-000103" ], "liabilities_and_equity": [ "10-Q:0001326801-23-000103" ], "retained_earnings": [ "10-Q:0001326801-23-000103" ], "equity_method_investments": [ "10-Q:0001326801-23-000103" ], "accrued_taxes_current": [ "10-Q:0001326801-23-000103" ], "operating_lease_liability": [ "10-Q:0001326801-23-000103" ], "operating_lease_liability_current": [ "10-Q:0001326801-23-000103" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-23-000103" ], "operating_lease_discount_rate": [ "10-Q:0001326801-23-000103" ], "operating_lease_payments_y1": [ "10-Q:0001326801-23-000103" ], "operating_lease_payments_total": [ "10-Q:0001326801-23-000103" ], "operating_lease_imputed_interest": [ "10-Q:0001326801-23-000103" ], "debt_maturity_y4": [ "10-Q:0001326801-23-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 41862000000.0, "short_term_investments": 23541000000.0, "receivables": 16169000000.0, "inventory": null, "current_assets": 85365000000.0, "ppe_net": 96587000000.0, "goodwill": 20654000000.0, "intangibles": 788000000.0, "total_assets": 229623000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 31960000000.0, "long_term_debt": 18385000000.0, "total_liabilities": 76455000000.0, "temporary_equity": null, "equity_parent": 153168000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 229623000000.0, "shares_outstanding": null, "retained_earnings": 82070000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 58000000.0, "accrued_taxes_current": 3655000000.0, "commercial_paper": null, "operating_lease_liability": 18849000000.0, "operating_lease_liability_current": 1623000000.0, "operating_lease_liability_noncurrent": 17226000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 2219000000.0, "operating_lease_payments_total": 23649000000.0, "operating_lease_imputed_interest": 4800000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 2750000000.0, "debt_maturity_y5": 1500000000.0, "debt_maturity_after_y5": 14250000000.0 }, "sources": [ "10-K:0001326801-24-000012", "10-K:0001326801-25-000017" ], "value_sources": { "cash": [ "10-K:0001326801-25-000017" ], "short_term_investments": [ "10-K:0001326801-25-000017" ], "receivables": [ "10-K:0001326801-25-000017" ], "current_assets": [ "10-K:0001326801-25-000017" ], "ppe_net": [ "10-K:0001326801-25-000017" ], "goodwill": [ "10-K:0001326801-25-000017" ], "intangibles": [ "10-K:0001326801-25-000017" ], "total_assets": [ "10-K:0001326801-25-000017" ], "current_liabilities": [ "10-K:0001326801-25-000017" ], "long_term_debt": [ "10-K:0001326801-25-000017" ], "total_liabilities": [ "10-K:0001326801-25-000017" ], "equity_parent": [ "10-K:0001326801-25-000017" ], "liabilities_and_equity": [ "10-K:0001326801-25-000017" ], "retained_earnings": [ "10-K:0001326801-25-000017" ], "equity_method_investments": [ "10-K:0001326801-25-000017" ], "accrued_taxes_current": [ "10-K:0001326801-25-000017" ], "operating_lease_liability": [ "10-K:0001326801-24-000012" ], "operating_lease_liability_current": [ "10-K:0001326801-25-000017" ], "operating_lease_liability_noncurrent": [ "10-K:0001326801-25-000017" ], "operating_lease_discount_rate": [ "10-K:0001326801-25-000017" ], "operating_lease_payments_y1": [ "10-K:0001326801-24-000012" ], "operating_lease_payments_total": [ "10-K:0001326801-24-000012" ], "operating_lease_imputed_interest": [ "10-K:0001326801-24-000012" ], "debt_maturity_y4": [ "10-K:0001326801-24-000012" ], "debt_maturity_y5": [ "10-K:0001326801-24-000012" ], "debt_maturity_after_y5": [ "10-K:0001326801-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 32307000000.0, "short_term_investments": 25813000000.0, "receivables": 13430000000.0, "inventory": null, "current_assets": 75330000000.0, "ppe_net": 98908000000.0, "goodwill": 20654000000.0, "intangibles": 829000000.0, "total_assets": 222844000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 28101000000.0, "long_term_debt": 18387000000.0, "total_liabilities": 73315000000.0, "temporary_equity": null, "equity_parent": 149529000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 222844000000.0, "shares_outstanding": null, "retained_earnings": 76793000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 57000000.0, "accrued_taxes_current": 4863000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1676000000.0, "operating_lease_liability_noncurrent": 17570000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": 24190000000.0, "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:0001326801-24-000049" ], "value_sources": { "cash": [ "10-Q:0001326801-24-000049" ], "short_term_investments": [ "10-Q:0001326801-24-000049" ], "receivables": [ "10-Q:0001326801-24-000049" ], "current_assets": [ "10-Q:0001326801-24-000049" ], "ppe_net": [ "10-Q:0001326801-24-000049" ], "goodwill": [ "10-Q:0001326801-24-000049" ], "intangibles": [ "10-Q:0001326801-24-000049" ], "total_assets": [ "10-Q:0001326801-24-000049" ], "current_liabilities": [ "10-Q:0001326801-24-000049" ], "long_term_debt": [ "10-Q:0001326801-24-000049" ], "total_liabilities": [ "10-Q:0001326801-24-000049" ], "equity_parent": [ "10-Q:0001326801-24-000049" ], "liabilities_and_equity": [ "10-Q:0001326801-24-000049" ], "retained_earnings": [ "10-Q:0001326801-24-000049" ], "equity_method_investments": [ "10-Q:0001326801-24-000049" ], "accrued_taxes_current": [ "10-Q:0001326801-24-000049" ], "operating_lease_liability_current": [ "10-Q:0001326801-24-000049" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-24-000049" ], "operating_lease_payments_total": [ "10-Q:0001326801-24-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 32045000000.0, "short_term_investments": 26035000000.0, "receivables": 14505000000.0, "inventory": null, "current_assets": 76431000000.0, "ppe_net": 102959000000.0, "goodwill": 20654000000.0, "intangibles": 984000000.0, "total_assets": 230238000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 27004000000.0, "long_term_debt": 18389000000.0, "total_liabilities": 73475000000.0, "temporary_equity": null, "equity_parent": 156763000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 230238000000.0, "shares_outstanding": null, "retained_earnings": 81188000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 56000000.0, "accrued_taxes_current": 2244000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1917000000.0, "operating_lease_liability_noncurrent": 17685000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": 24530000000.0, "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:0001326801-24-000069" ], "value_sources": { "cash": [ "10-Q:0001326801-24-000069" ], "short_term_investments": [ "10-Q:0001326801-24-000069" ], "receivables": [ "10-Q:0001326801-24-000069" ], "current_assets": [ "10-Q:0001326801-24-000069" ], "ppe_net": [ "10-Q:0001326801-24-000069" ], "goodwill": [ "10-Q:0001326801-24-000069" ], "intangibles": [ "10-Q:0001326801-24-000069" ], "total_assets": [ "10-Q:0001326801-24-000069" ], "current_liabilities": [ "10-Q:0001326801-24-000069" ], "long_term_debt": [ "10-Q:0001326801-24-000069" ], "total_liabilities": [ "10-Q:0001326801-24-000069" ], "equity_parent": [ "10-Q:0001326801-24-000069" ], "liabilities_and_equity": [ "10-Q:0001326801-24-000069" ], "retained_earnings": [ "10-Q:0001326801-24-000069" ], "equity_method_investments": [ "10-Q:0001326801-24-000069" ], "accrued_taxes_current": [ "10-Q:0001326801-24-000069" ], "operating_lease_liability_current": [ "10-Q:0001326801-24-000069" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-24-000069" ], "operating_lease_payments_total": [ "10-Q:0001326801-24-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 43852000000.0, "short_term_investments": 27048000000.0, "receivables": 14700000000.0, "inventory": null, "current_assets": 91067000000.0, "ppe_net": 112162000000.0, "goodwill": 20654000000.0, "intangibles": 973000000.0, "total_assets": 256408000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 33330000000.0, "long_term_debt": 28823000000.0, "total_liabilities": 91879000000.0, "temporary_equity": null, "equity_parent": 164529000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 256408000000.0, "shares_outstanding": null, "retained_earnings": 84972000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 53000000.0, "accrued_taxes_current": 2703000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 2016000000.0, "operating_lease_liability_noncurrent": 18208000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": 25590000000.0, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": 2750000000.0, "debt_maturity_y4": 1500000000.0, "debt_maturity_y5": 1000000000.0, "debt_maturity_after_y5": 23750000000.0 }, "sources": [ "10-Q:0001326801-24-000081" ], "value_sources": { "cash": [ "10-Q:0001326801-24-000081" ], "short_term_investments": [ "10-Q:0001326801-24-000081" ], "receivables": [ "10-Q:0001326801-24-000081" ], "current_assets": [ "10-Q:0001326801-24-000081" ], "ppe_net": [ "10-Q:0001326801-24-000081" ], "goodwill": [ "10-Q:0001326801-24-000081" ], "intangibles": [ "10-Q:0001326801-24-000081" ], "total_assets": [ "10-Q:0001326801-24-000081" ], "current_liabilities": [ "10-Q:0001326801-24-000081" ], "long_term_debt": [ "10-Q:0001326801-24-000081" ], "total_liabilities": [ "10-Q:0001326801-24-000081" ], "equity_parent": [ "10-Q:0001326801-24-000081" ], "liabilities_and_equity": [ "10-Q:0001326801-24-000081" ], "retained_earnings": [ "10-Q:0001326801-24-000081" ], "equity_method_investments": [ "10-Q:0001326801-24-000081" ], "accrued_taxes_current": [ "10-Q:0001326801-24-000081" ], "operating_lease_liability_current": [ "10-Q:0001326801-24-000081" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-24-000081" ], "operating_lease_payments_total": [ "10-Q:0001326801-24-000081" ], "debt_maturity_y3": [ "10-Q:0001326801-24-000081" ], "debt_maturity_y4": [ "10-Q:0001326801-24-000081" ], "debt_maturity_y5": [ "10-Q:0001326801-24-000081" ], "debt_maturity_after_y5": [ "10-Q:0001326801-24-000081" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 43889000000.0, "short_term_investments": 33926000000.0, "receivables": 16994000000.0, "inventory": null, "current_assets": 100045000000.0, "ppe_net": 121346000000.0, "goodwill": 20654000000.0, "intangibles": 915000000.0, "total_assets": 276054000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 33596000000.0, "long_term_debt": 28826000000.0, "total_liabilities": 93417000000.0, "temporary_equity": null, "equity_parent": 182637000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 276054000000.0, "shares_outstanding": null, "retained_earnings": 102506000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 52000000.0, "accrued_taxes_current": 3438000000.0, "commercial_paper": null, "operating_lease_liability": 20234000000.0, "operating_lease_liability_current": 1942000000.0, "operating_lease_liability_noncurrent": 18292000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 2657000000.0, "operating_lease_payments_total": 25729000000.0, "operating_lease_imputed_interest": 5495000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": 2750000000.0, "debt_maturity_y4": 1500000000.0, "debt_maturity_y5": 1000000000.0, "debt_maturity_after_y5": 23750000000.0 }, "sources": [ "10-K:0001326801-25-000017", "10-K:0001628280-26-003942" ], "value_sources": { "cash": [ "10-K:0001628280-26-003942" ], "short_term_investments": [ "10-K:0001628280-26-003942" ], "receivables": [ "10-K:0001628280-26-003942" ], "current_assets": [ "10-K:0001628280-26-003942" ], "ppe_net": [ "10-K:0001628280-26-003942" ], "goodwill": [ "10-K:0001628280-26-003942" ], "intangibles": [ "10-K:0001628280-26-003942" ], "total_assets": [ "10-K:0001628280-26-003942" ], "current_liabilities": [ "10-K:0001628280-26-003942" ], "long_term_debt": [ "10-K:0001628280-26-003942" ], "total_liabilities": [ "10-K:0001628280-26-003942" ], "equity_parent": [ "10-K:0001628280-26-003942" ], "liabilities_and_equity": [ "10-K:0001628280-26-003942" ], "retained_earnings": [ "10-K:0001628280-26-003942" ], "equity_method_investments": [ "10-K:0001628280-26-003942" ], "accrued_taxes_current": [ "10-K:0001628280-26-003942" ], "operating_lease_liability": [ "10-K:0001326801-25-000017" ], "operating_lease_liability_current": [ "10-K:0001628280-26-003942" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-003942" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-003942" ], "operating_lease_payments_y1": [ "10-K:0001326801-25-000017" ], "operating_lease_payments_total": [ "10-K:0001326801-25-000017" ], "operating_lease_imputed_interest": [ "10-K:0001326801-25-000017" ], "debt_maturity_y3": [ "10-K:0001326801-25-000017" ], "debt_maturity_y4": [ "10-K:0001326801-25-000017" ], "debt_maturity_y5": [ "10-K:0001326801-25-000017" ], "debt_maturity_after_y5": [ "10-K:0001326801-25-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 28750000000.0, "short_term_investments": 41480000000.0, "receivables": 14514000000.0, "inventory": null, "current_assets": 90227000000.0, "ppe_net": 133567000000.0, "goodwill": 20654000000.0, "intangibles": null, "total_assets": 280213000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 33890000000.0, "long_term_debt": 28829000000.0, "total_liabilities": 95184000000.0, "temporary_equity": null, "equity_parent": 185029000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 280213000000.0, "shares_outstanding": null, "retained_earnings": 101326000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 49000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1976000000.0, "operating_lease_liability_noncurrent": 18714000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001326801-25-000054" ], "value_sources": { "cash": [ "10-Q:0001326801-25-000054" ], "short_term_investments": [ "10-Q:0001326801-25-000054" ], "receivables": [ "10-Q:0001326801-25-000054" ], "current_assets": [ "10-Q:0001326801-25-000054" ], "ppe_net": [ "10-Q:0001326801-25-000054" ], "goodwill": [ "10-Q:0001326801-25-000054" ], "total_assets": [ "10-Q:0001326801-25-000054" ], "current_liabilities": [ "10-Q:0001326801-25-000054" ], "long_term_debt": [ "10-Q:0001326801-25-000054" ], "total_liabilities": [ "10-Q:0001326801-25-000054" ], "equity_parent": [ "10-Q:0001326801-25-000054" ], "liabilities_and_equity": [ "10-Q:0001326801-25-000054" ], "retained_earnings": [ "10-Q:0001326801-25-000054" ], "equity_method_investments": [ "10-Q:0001326801-25-000054" ], "operating_lease_liability_current": [ "10-Q:0001326801-25-000054" ], "operating_lease_liability_noncurrent": [ "10-Q:0001326801-25-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 12005000000.0, "short_term_investments": 35066000000.0, "receivables": 16561000000.0, "inventory": null, "current_assets": 73613000000.0, "ppe_net": 147039000000.0, "goodwill": 20654000000.0, "intangibles": null, "total_assets": 294744000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 37305000000.0, "long_term_debt": 28832000000.0, "total_liabilities": 99674000000.0, "temporary_equity": null, "equity_parent": 195070000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 294744000000.0, "shares_outstanding": null, "retained_earnings": 106345000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2022000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1977000000.0, "operating_lease_liability_noncurrent": 18751000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-036791" ], "value_sources": { "cash": [ "10-Q:0001628280-25-036791" ], "short_term_investments": [ "10-Q:0001628280-25-036791" ], "receivables": [ "10-Q:0001628280-25-036791" ], "current_assets": [ "10-Q:0001628280-25-036791" ], "ppe_net": [ "10-Q:0001628280-25-036791" ], "goodwill": [ "10-Q:0001628280-25-036791" ], "total_assets": [ "10-Q:0001628280-25-036791" ], "current_liabilities": [ "10-Q:0001628280-25-036791" ], "long_term_debt": [ "10-Q:0001628280-25-036791" ], "total_liabilities": [ "10-Q:0001628280-25-036791" ], "equity_parent": [ "10-Q:0001628280-25-036791" ], "liabilities_and_equity": [ "10-Q:0001628280-25-036791" ], "retained_earnings": [ "10-Q:0001628280-25-036791" ], "equity_method_investments": [ "10-Q:0001628280-25-036791" ], "operating_lease_liability_current": [ "10-Q:0001628280-25-036791" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-25-036791" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 10187000000.0, "short_term_investments": 34261000000.0, "receivables": 17297000000.0, "inventory": null, "current_assets": 73118000000.0, "ppe_net": 160270000000.0, "goodwill": 21158000000.0, "intangibles": 3179000000.0, "total_assets": 303844000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 36958000000.0, "long_term_debt": 28834000000.0, "total_liabilities": 109778000000.0, "temporary_equity": null, "equity_parent": 194066000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 303844000000.0, "shares_outstanding": null, "retained_earnings": 101577000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 5057000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 2113000000.0, "operating_lease_liability_noncurrent": 20113000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-047240" ], "value_sources": { "cash": [ "10-Q:0001628280-25-047240" ], "short_term_investments": [ "10-Q:0001628280-25-047240" ], "receivables": [ "10-Q:0001628280-25-047240" ], "current_assets": [ "10-Q:0001628280-25-047240" ], "ppe_net": [ "10-Q:0001628280-25-047240" ], "goodwill": [ "10-Q:0001628280-25-047240" ], "intangibles": [ "10-Q:0001628280-25-047240" ], "total_assets": [ "10-Q:0001628280-25-047240" ], "current_liabilities": [ "10-Q:0001628280-25-047240" ], "long_term_debt": [ "10-Q:0001628280-25-047240" ], "total_liabilities": [ "10-Q:0001628280-25-047240" ], "equity_parent": [ "10-Q:0001628280-25-047240" ], "liabilities_and_equity": [ "10-Q:0001628280-25-047240" ], "retained_earnings": [ "10-Q:0001628280-25-047240" ], "equity_method_investments": [ "10-Q:0001628280-25-047240" ], "operating_lease_liability_current": [ "10-Q:0001628280-25-047240" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-25-047240" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 35873000000.0, "short_term_investments": 45719000000.0, "receivables": 19769000000.0, "inventory": null, "current_assets": 108722000000.0, "ppe_net": 176400000000.0, "goodwill": 24534000000.0, "intangibles": 3692000000.0, "total_assets": 366021000000.0, "accounts_payable": 8894000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 41836000000.0, "long_term_debt": 58744000000.0, "total_liabilities": 148778000000.0, "temporary_equity": null, "equity_parent": 217243000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 366021000000.0, "shares_outstanding": null, "retained_earnings": 121179000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 7448000000.0, "accrued_taxes_current": 1922000000.0, "commercial_paper": null, "operating_lease_liability": 25153000000.0, "operating_lease_liability_current": 2213000000.0, "operating_lease_liability_noncurrent": 22940000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 3211000000.0, "operating_lease_payments_total": 33508000000.0, "operating_lease_imputed_interest": 8355000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 2750000000.0, "debt_maturity_y3": 1500000000.0, "debt_maturity_y4": 1000000000.0, "debt_maturity_y5": 5000000000.0, "debt_maturity_after_y5": 48750000000.0 }, "sources": [ "10-K:0001628280-26-003942", "10-Q:0001628280-26-050705" ], "value_sources": { "cash": [ "10-Q:0001628280-26-050705" ], "short_term_investments": [ "10-Q:0001628280-26-050705" ], "receivables": [ "10-Q:0001628280-26-050705" ], "current_assets": [ "10-Q:0001628280-26-050705" ], "ppe_net": [ "10-Q:0001628280-26-050705" ], "goodwill": [ "10-Q:0001628280-26-050705" ], "intangibles": [ "10-K:0001628280-26-003942" ], "total_assets": [ "10-Q:0001628280-26-050705" ], "accounts_payable": [ "10-Q:0001628280-26-050705" ], "current_liabilities": [ "10-Q:0001628280-26-050705" ], "long_term_debt": [ "10-Q:0001628280-26-050705" ], "total_liabilities": [ "10-Q:0001628280-26-050705" ], "equity_parent": [ "10-Q:0001628280-26-050705" ], "liabilities_and_equity": [ "10-Q:0001628280-26-050705" ], "retained_earnings": [ "10-Q:0001628280-26-050705" ], "equity_method_investments": [ "10-Q:0001628280-26-050705" ], "accrued_taxes_current": [ "10-K:0001628280-26-003942" ], "operating_lease_liability": [ "10-K:0001628280-26-003942" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-050705" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-050705" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-003942" ], "operating_lease_payments_y1": [ "10-K:0001628280-26-003942" ], "operating_lease_payments_total": [ "10-K:0001628280-26-003942" ], "operating_lease_imputed_interest": [ "10-K:0001628280-26-003942" ], "debt_maturity_y1": [ "10-K:0001628280-26-003942" ], "debt_maturity_y2": [ "10-K:0001628280-26-003942" ], "debt_maturity_y3": [ "10-K:0001628280-26-003942" ], "debt_maturity_y4": [ "10-K:0001628280-26-003942" ], "debt_maturity_y5": [ "10-K:0001628280-26-003942" ], "debt_maturity_after_y5": [ "10-K:0001628280-26-003942" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 23426000000.0, "short_term_investments": 57754000000.0, "receivables": 17470000000.0, "inventory": null, "current_assets": 109765000000.0, "ppe_net": 194776000000.0, "goodwill": 24748000000.0, "intangibles": null, "total_assets": 395250000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 46753000000.0, "long_term_debt": 58748000000.0, "total_liabilities": 151569000000.0, "temporary_equity": null, "equity_parent": 243681000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 395250000000.0, "shares_outstanding": null, "retained_earnings": 144647000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 8235000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 2414000000.0, "operating_lease_liability_noncurrent": 25607000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-028526" ], "value_sources": { "cash": [ "10-Q:0001628280-26-028526" ], "short_term_investments": [ "10-Q:0001628280-26-028526" ], "receivables": [ "10-Q:0001628280-26-028526" ], "current_assets": [ "10-Q:0001628280-26-028526" ], "ppe_net": [ "10-Q:0001628280-26-028526" ], "goodwill": [ "10-Q:0001628280-26-028526" ], "total_assets": [ "10-Q:0001628280-26-028526" ], "current_liabilities": [ "10-Q:0001628280-26-028526" ], "long_term_debt": [ "10-Q:0001628280-26-028526" ], "total_liabilities": [ "10-Q:0001628280-26-028526" ], "equity_parent": [ "10-Q:0001628280-26-028526" ], "liabilities_and_equity": [ "10-Q:0001628280-26-028526" ], "retained_earnings": [ "10-Q:0001628280-26-028526" ], "equity_method_investments": [ "10-Q:0001628280-26-028526" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-028526" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-028526" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 15462000000.0, "short_term_investments": 74798000000.0, "receivables": 21752000000.0, "inventory": null, "current_assets": 125475000000.0, "ppe_net": 225724000000.0, "goodwill": 23406000000.0, "intangibles": null, "total_assets": 449956000000.0, "accounts_payable": 15889000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 56379000000.0, "long_term_debt": 83664000000.0, "total_liabilities": 188735000000.0, "temporary_equity": null, "equity_parent": 261221000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 449956000000.0, "shares_outstanding": null, "retained_earnings": 157843000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 9406000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 2425000000.0, "operating_lease_liability_noncurrent": 26229000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2750000000.0, "debt_maturity_y2": 1500000000.0, "debt_maturity_y3": 1000000000.0, "debt_maturity_y4": 5000000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-050705" ], "value_sources": { "cash": [ "10-Q:0001628280-26-050705" ], "short_term_investments": [ "10-Q:0001628280-26-050705" ], "receivables": [ "10-Q:0001628280-26-050705" ], "current_assets": [ "10-Q:0001628280-26-050705" ], "ppe_net": [ "10-Q:0001628280-26-050705" ], "goodwill": [ "10-Q:0001628280-26-050705" ], "total_assets": [ "10-Q:0001628280-26-050705" ], "accounts_payable": [ "10-Q:0001628280-26-050705" ], "current_liabilities": [ "10-Q:0001628280-26-050705" ], "long_term_debt": [ "10-Q:0001628280-26-050705" ], "total_liabilities": [ "10-Q:0001628280-26-050705" ], "equity_parent": [ "10-Q:0001628280-26-050705" ], "liabilities_and_equity": [ "10-Q:0001628280-26-050705" ], "retained_earnings": [ "10-Q:0001628280-26-050705" ], "equity_method_investments": [ "10-Q:0001628280-26-050705" ], "operating_lease_liability_current": [ "10-Q:0001628280-26-050705" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-26-050705" ], "debt_maturity_y1": [ "10-Q:0001628280-26-050705" ], "debt_maturity_y2": [ "10-Q:0001628280-26-050705" ], "debt_maturity_y3": [ "10-Q:0001628280-26-050705" ], "debt_maturity_y4": [ "10-Q:0001628280-26-050705" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 11001000000.0, "cfi": -4109000000.0, "cff": -2022000000.0, "capex": 3558000000.0, "d_and_a": 1597000000.0, "sbc": 1335000000.0, "dividends_paid": null, "buybacks": 1250000000.0, "interest_paid": null, "taxes_paid": 209000000.0, "depreciation": 1490000000.0, "amortisation_intangibles": 111000000.0, "goodwill_impairment": null, "deferred_tax": 477000000.0, "change_receivables": -2046000000.0, "change_inventories": null, "change_payables": -44000000.0, "change_contract_liabilities": -16000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-21-000033" ], "value_sources": { "cfo": [ "10-Q:0001326801-21-000033" ], "cfi": [ "10-Q:0001326801-21-000033" ], "cff": [ "10-Q:0001326801-21-000033" ], "capex": [ "10-Q:0001326801-21-000033" ], "d_and_a": [ "10-Q:0001326801-21-000033" ], "sbc": [ "10-Q:0001326801-21-000033" ], "buybacks": [ "10-Q:0001326801-21-000033" ], "taxes_paid": [ "10-Q:0001326801-21-000033" ], "depreciation": [ "10-Q:0001326801-21-000033" ], "amortisation_intangibles": [ "10-Q:0001326801-21-000033" ], "deferred_tax": [ "10-Q:0001326801-21-000033" ], "change_receivables": [ "10-Q:0001326801-21-000033" ], "change_payables": [ "10-Q:0001326801-21-000033" ], "change_contract_liabilities": [ "10-Q:0001326801-21-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 3877000000.0, "cfi": -4178000000.0, "cff": -2152000000.0, "capex": 3255000000.0, "d_and_a": 1704000000.0, "sbc": 1695000000.0, "dividends_paid": null, "buybacks": 1368000000.0, "interest_paid": null, "taxes_paid": 1041000000.0, "depreciation": 1580000000.0, "amortisation_intangibles": 118000000.0, "goodwill_impairment": null, "deferred_tax": 213000000.0, "change_receivables": 122000000.0, "change_inventories": null, "change_payables": -56000000.0, "change_contract_liabilities": 15000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "value_sources": { "cfo": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "cfi": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "cff": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "capex": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "d_and_a": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "sbc": [ "10-Q:0001326801-21-000049" ], "buybacks": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "taxes_paid": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "depreciation": [ "10-Q:0001326801-21-000049" ], "amortisation_intangibles": [ "10-Q:0001326801-21-000049" ], "deferred_tax": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "change_receivables": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "change_payables": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ], "change_contract_liabilities": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 9829000000.0, "cfi": -16599000000.0, "cff": -2911000000.0, "capex": 3689000000.0, "d_and_a": 1698000000.0, "sbc": 1722000000.0, "dividends_paid": null, "buybacks": 1725000000.0, "interest_paid": null, "taxes_paid": 1872000000.0, "depreciation": 1580000000.0, "amortisation_intangibles": 123000000.0, "goodwill_impairment": null, "deferred_tax": -1506000000.0, "change_receivables": 377000000.0, "change_inventories": null, "change_payables": 139000000.0, "change_contract_liabilities": 112000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "value_sources": { "cfo": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "cfi": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "cff": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "capex": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "d_and_a": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "sbc": [ "10-Q:0001326801-21-000065" ], "buybacks": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "taxes_paid": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "depreciation": [ "10-Q:0001326801-21-000065" ], "amortisation_intangibles": [ "10-Q:0001326801-21-000065" ], "deferred_tax": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "change_receivables": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "change_payables": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ], "change_contract_liabilities": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 14040000000.0, "cfi": -5173000000.0, "cff": -3207000000.0, "capex": 4613000000.0, "d_and_a": 1863000000.0, "sbc": 1784000000.0, "dividends_paid": null, "buybacks": 1929000000.0, "interest_paid": null, "taxes_paid": 1107000000.0, "depreciation": 1740000000.0, "amortisation_intangibles": 121000000.0, "goodwill_impairment": null, "deferred_tax": -376000000.0, "change_receivables": 3059000000.0, "change_inventories": null, "change_payables": -56000000.0, "change_contract_liabilities": -3000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "value_sources": { "cfo": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "cfi": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "cff": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "capex": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "d_and_a": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "sbc": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "buybacks": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "taxes_paid": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "depreciation": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "amortisation_intangibles": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "deferred_tax": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "change_receivables": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "change_payables": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "change_contract_liabilities": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 12242000000.0, "cfi": -4874000000.0, "cff": -5185000000.0, "capex": 4303000000.0, "d_and_a": 1972000000.0, "sbc": 1830000000.0, "dividends_paid": null, "buybacks": 3939000000.0, "interest_paid": null, "taxes_paid": 2907000000.0, "depreciation": 1850000000.0, "amortisation_intangibles": 118000000.0, "goodwill_impairment": null, "deferred_tax": 418000000.0, "change_receivables": -849000000.0, "change_inventories": null, "change_payables": -250000000.0, "change_contract_liabilities": 6000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-22-000057" ], "value_sources": { "cfo": [ "10-Q:0001326801-22-000057" ], "cfi": [ "10-Q:0001326801-22-000057" ], "cff": [ "10-Q:0001326801-22-000057" ], "capex": [ "10-Q:0001326801-22-000057" ], "d_and_a": [ "10-Q:0001326801-22-000057" ], "sbc": [ "10-Q:0001326801-22-000057" ], "buybacks": [ "10-Q:0001326801-22-000057" ], "taxes_paid": [ "10-Q:0001326801-22-000057" ], "depreciation": [ "10-Q:0001326801-22-000057" ], "amortisation_intangibles": [ "10-Q:0001326801-22-000057" ], "deferred_tax": [ "10-Q:0001326801-22-000057" ], "change_receivables": [ "10-Q:0001326801-22-000057" ], "change_payables": [ "10-Q:0001326801-22-000057" ], "change_contract_liabilities": [ "10-Q:0001326801-21-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 13247000000.0, "cfi": -8195000000.0, "cff": -8549000000.0, "capex": 4641000000.0, "d_and_a": 1986000000.0, "sbc": 2548000000.0, "dividends_paid": null, "buybacks": 7079000000.0, "interest_paid": null, "taxes_paid": 3387000000.0, "depreciation": 1860000000.0, "amortisation_intangibles": 122000000.0, "goodwill_impairment": null, "deferred_tax": 229000000.0, "change_receivables": 1366000000.0, "change_inventories": null, "change_payables": 116000000.0, "change_contract_liabilities": 3000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049", "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "value_sources": { "cfo": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "cfi": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "cff": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "capex": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "d_and_a": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "sbc": [ "10-Q:0001326801-22-000082" ], "buybacks": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "taxes_paid": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "depreciation": [ "10-Q:0001326801-22-000082" ], "amortisation_intangibles": [ "10-Q:0001326801-22-000082" ], "deferred_tax": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "change_receivables": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "change_payables": [ "10-Q:0001326801-22-000057", "10-Q:0001326801-22-000082" ], "change_contract_liabilities": [ "10-Q:0001326801-21-000033", "10-Q:0001326801-21-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 14090000000.0, "cfi": -330000000.0, "cff": -15252000000.0, "capex": 4346000000.0, "d_and_a": 1995000000.0, "sbc": 2379000000.0, "dividends_paid": null, "buybacks": 13458000000.0, "interest_paid": null, "taxes_paid": 1625000000.0, "depreciation": 1870000000.0, "amortisation_intangibles": 124000000.0, "goodwill_impairment": null, "deferred_tax": -786000000.0, "change_receivables": 555000000.0, "change_inventories": null, "change_payables": 694000000.0, "change_contract_liabilities": 78000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065", "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "value_sources": { "cfo": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "cfi": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "cff": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "capex": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "d_and_a": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "sbc": [ "10-Q:0001326801-22-000108" ], "buybacks": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "taxes_paid": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "depreciation": [ "10-Q:0001326801-22-000108" ], "amortisation_intangibles": [ "10-Q:0001326801-22-000108" ], "deferred_tax": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "change_receivables": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "change_payables": [ "10-Q:0001326801-22-000082", "10-Q:0001326801-22-000108" ], "change_contract_liabilities": [ "10-Q:0001326801-21-000049", "10-Q:0001326801-21-000065" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 18104000000.0, "cfi": 5829000000.0, "cff": -21742000000.0, "capex": 5400000000.0, "d_and_a": 2014000000.0, "sbc": 2407000000.0, "dividends_paid": null, "buybacks": 20061000000.0, "interest_paid": null, "taxes_paid": 606000000.0, "depreciation": 1970000000.0, "amortisation_intangibles": 43000000.0, "goodwill_impairment": null, "deferred_tax": 748000000.0, "change_receivables": 2038000000.0, "change_inventories": null, "change_payables": 876000000.0, "change_contract_liabilities": 100000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001326801-22-000018", "10-K:0001326801-23-000013", "10-Q:0001326801-21-000065", "10-Q:0001326801-22-000108" ], "value_sources": { "cfo": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "cfi": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "cff": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "capex": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "d_and_a": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "sbc": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "buybacks": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "taxes_paid": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "depreciation": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "amortisation_intangibles": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "deferred_tax": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "change_receivables": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "change_payables": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ], "change_contract_liabilities": [ "10-K:0001326801-22-000018", "10-Q:0001326801-21-000065" ], "proceeds_debt_issuance": [ "10-K:0001326801-23-000013", "10-Q:0001326801-22-000108" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "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": 14076000000.0, "cfi": -4779000000.0, "cff": -10660000000.0, "capex": 5441000000.0, "d_and_a": 2156000000.0, "sbc": 2498000000.0, "dividends_paid": null, "buybacks": 9506000000.0, "interest_paid": 0.0, "taxes_paid": 502000000.0, "depreciation": 2120000000.0, "amortisation_intangibles": 40000000.0, "goodwill_impairment": null, "deferred_tax": -563000000.0, "change_receivables": -2557000000.0, "change_inventories": null, "change_payables": -882000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-23-000067" ], "value_sources": { "cfo": [ "10-Q:0001326801-23-000067" ], "cfi": [ "10-Q:0001326801-23-000067" ], "cff": [ "10-Q:0001326801-23-000067" ], "capex": [ "10-Q:0001326801-23-000067" ], "d_and_a": [ "10-Q:0001326801-23-000067" ], "sbc": [ "10-Q:0001326801-23-000067" ], "buybacks": [ "10-Q:0001326801-23-000067" ], "interest_paid": [ "10-Q:0001326801-23-000067" ], "taxes_paid": [ "10-Q:0001326801-23-000067" ], "depreciation": [ "10-Q:0001326801-23-000067" ], "amortisation_intangibles": [ "10-Q:0001326801-23-000067" ], "deferred_tax": [ "10-Q:0001326801-23-000067" ], "change_receivables": [ "10-Q:0001326801-23-000067" ], "change_payables": [ "10-Q:0001326801-23-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 12196000000.0, "cfi": -6959000000.0, "cff": -6563000000.0, "capex": 7572000000.0, "d_and_a": 1979000000.0, "sbc": 3351000000.0, "dividends_paid": null, "buybacks": 5233000000.0, "interest_paid": 0.0, "taxes_paid": 2139000000.0, "depreciation": 1930000000.0, "amortisation_intangibles": 53000000.0, "goodwill_impairment": null, "deferred_tax": -453000000.0, "change_receivables": 522000000.0, "change_inventories": null, "change_payables": 237000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "value_sources": { "cfo": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "cfi": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "cff": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "capex": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "d_and_a": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "sbc": [ "10-Q:0001326801-23-000093" ], "buybacks": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "interest_paid": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "taxes_paid": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "depreciation": [ "10-Q:0001326801-23-000093" ], "amortisation_intangibles": [ "10-Q:0001326801-23-000093" ], "deferred_tax": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "change_receivables": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ], "change_payables": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-23-000093" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 9692000000.0, "cfi": -9701000000.0, "cff": 2147000000.0, "capex": 9375000000.0, "d_and_a": 2175000000.0, "sbc": 3134000000.0, "dividends_paid": null, "buybacks": 6354000000.0, "interest_paid": 0.0, "taxes_paid": 2006000000.0, "depreciation": 2130000000.0, "amortisation_intangibles": 45000000.0, "goodwill_impairment": null, "deferred_tax": -1097000000.0, "change_receivables": 105000000.0, "change_inventories": null, "change_payables": -21000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9921000000.0 }, "sources": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "value_sources": { "cfo": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "cfi": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "cff": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "capex": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "d_and_a": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "sbc": [ "10-Q:0001326801-23-000103" ], "buybacks": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "interest_paid": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "taxes_paid": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "depreciation": [ "10-Q:0001326801-23-000103" ], "amortisation_intangibles": [ "10-Q:0001326801-23-000103" ], "deferred_tax": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "change_receivables": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "change_payables": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ], "proceeds_debt_issuance": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-23-000103" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 14511000000.0, "cfi": -7531000000.0, "cff": -7060000000.0, "capex": 9043000000.0, "d_and_a": 2376000000.0, "sbc": 3008000000.0, "dividends_paid": null, "buybacks": 6863000000.0, "interest_paid": 0.0, "taxes_paid": 1760000000.0, "depreciation": 2330000000.0, "amortisation_intangibles": 47000000.0, "goodwill_impairment": null, "deferred_tax": -1173000000.0, "change_receivables": 1699000000.0, "change_inventories": null, "change_payables": 876000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "value_sources": { "cfo": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "cfi": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "cff": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "capex": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "d_and_a": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "sbc": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "buybacks": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "interest_paid": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "taxes_paid": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "depreciation": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "amortisation_intangibles": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "deferred_tax": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "change_receivables": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "change_payables": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ], "proceeds_debt_issuance": [ "10-K:0001326801-24-000012", "10-Q:0001326801-23-000103" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 13998000000.0, "cfi": -6743000000.0, "cff": -10516000000.0, "capex": 6823000000.0, "d_and_a": 2524000000.0, "sbc": 3051000000.0, "dividends_paid": 0.0, "buybacks": 9365000000.0, "interest_paid": 182000000.0, "taxes_paid": 405000000.0, "depreciation": 2480000000.0, "amortisation_intangibles": 47000000.0, "goodwill_impairment": null, "deferred_tax": -620000000.0, "change_receivables": -2546000000.0, "change_inventories": null, "change_payables": -1104000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-23-000067", "10-Q:0001326801-24-000049" ], "value_sources": { "cfo": [ "10-Q:0001326801-24-000049" ], "cfi": [ "10-Q:0001326801-24-000049" ], "cff": [ "10-Q:0001326801-24-000049" ], "capex": [ "10-Q:0001326801-24-000049" ], "d_and_a": [ "10-Q:0001326801-24-000049" ], "sbc": [ "10-Q:0001326801-24-000049" ], "dividends_paid": [ "10-Q:0001326801-24-000049" ], "buybacks": [ "10-Q:0001326801-24-000049" ], "interest_paid": [ "10-Q:0001326801-24-000049" ], "taxes_paid": [ "10-Q:0001326801-24-000049" ], "depreciation": [ "10-Q:0001326801-24-000049" ], "amortisation_intangibles": [ "10-Q:0001326801-23-000067" ], "deferred_tax": [ "10-Q:0001326801-24-000049" ], "change_receivables": [ "10-Q:0001326801-24-000049" ], "change_payables": [ "10-Q:0001326801-24-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 17309000000.0, "cfi": -5203000000.0, "cff": 5292000000.0, "capex": 6134000000.0, "d_and_a": 2623000000.0, "sbc": 4060000000.0, "dividends_paid": 0.0, "buybacks": 898000000.0, "interest_paid": 0.0, "taxes_paid": 1102000000.0, "depreciation": 2580000000.0, "amortisation_intangibles": 45000000.0, "goodwill_impairment": null, "deferred_tax": -1137000000.0, "change_receivables": 1424000000.0, "change_inventories": null, "change_payables": -51000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-23-000093", "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "value_sources": { "cfo": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "cfi": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "cff": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "capex": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "d_and_a": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "sbc": [ "10-Q:0001326801-24-000069" ], "dividends_paid": [ "10-Q:0001326801-24-000069" ], "buybacks": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "interest_paid": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "taxes_paid": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "depreciation": [ "10-Q:0001326801-24-000069" ], "amortisation_intangibles": [ "10-Q:0001326801-23-000093" ], "deferred_tax": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "change_receivables": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ], "change_payables": [ "10-Q:0001326801-24-000049", "10-Q:0001326801-24-000069" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 20402000000.0, "cfi": -6077000000.0, "cff": -5875000000.0, "capex": 6496000000.0, "d_and_a": 2859000000.0, "sbc": 3492000000.0, "dividends_paid": 0.0, "buybacks": 3569000000.0, "interest_paid": 120000000.0, "taxes_paid": 509000000.0, "depreciation": 2830000000.0, "amortisation_intangibles": 32000000.0, "goodwill_impairment": null, "deferred_tax": 3049000000.0, "change_receivables": 678000000.0, "change_inventories": null, "change_payables": 612000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001326801-23-000103", "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "value_sources": { "cfo": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "cfi": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "cff": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "capex": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "d_and_a": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "sbc": [ "10-Q:0001326801-24-000081" ], "dividends_paid": [ "10-Q:0001326801-24-000081" ], "buybacks": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "interest_paid": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "taxes_paid": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "depreciation": [ "10-Q:0001326801-24-000081" ], "amortisation_intangibles": [ "10-Q:0001326801-23-000103" ], "deferred_tax": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "change_receivables": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "change_payables": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ], "proceeds_debt_issuance": [ "10-Q:0001326801-24-000069", "10-Q:0001326801-24-000081" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 19404000000.0, "cfi": -6472000000.0, "cff": -8401000000.0, "capex": 7592000000.0, "d_and_a": 3172000000.0, "sbc": 3424000000.0, "dividends_paid": 0.0, "buybacks": 5942000000.0, "interest_paid": 146000000.0, "taxes_paid": 4591000000.0, "depreciation": 3140000000.0, "amortisation_intangibles": 38000000.0, "goodwill_impairment": null, "deferred_tax": -1161000000.0, "change_receivables": 2843000000.0, "change_inventories": null, "change_payables": 594000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001326801-25-000017", "10-Q:0001326801-23-000103", "10-Q:0001326801-24-000081" ], "value_sources": { "cfo": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "cfi": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "cff": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "capex": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "d_and_a": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "sbc": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "dividends_paid": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "buybacks": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "interest_paid": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "taxes_paid": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "depreciation": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "amortisation_intangibles": [ "10-K:0001326801-25-000017", "10-Q:0001326801-23-000103" ], "deferred_tax": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "change_receivables": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "change_payables": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ], "proceeds_debt_issuance": [ "10-K:0001326801-25-000017", "10-Q:0001326801-24-000081" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 19246000000.0, "cfi": -8734000000.0, "cff": -19767000000.0, "capex": 6400000000.0, "d_and_a": 3374000000.0, "sbc": 3562000000.0, "dividends_paid": 1273000000.0, "buybacks": 15008000000.0, "interest_paid": 121000000.0, "taxes_paid": 630000000.0, "depreciation": 3330000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -456000000.0, "change_receivables": -2520000000.0, "change_inventories": null, "change_payables": -1112000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-25-000054" ], "value_sources": { "cfo": [ "10-Q:0001326801-25-000054" ], "cfi": [ "10-Q:0001326801-25-000054" ], "cff": [ "10-Q:0001326801-25-000054" ], "capex": [ "10-Q:0001326801-25-000054" ], "d_and_a": [ "10-Q:0001326801-25-000054" ], "sbc": [ "10-Q:0001326801-25-000054" ], "dividends_paid": [ "10-Q:0001326801-25-000054" ], "buybacks": [ "10-Q:0001326801-25-000054" ], "interest_paid": [ "10-Q:0001326801-25-000054" ], "taxes_paid": [ "10-Q:0001326801-25-000054" ], "depreciation": [ "10-Q:0001326801-25-000054" ], "deferred_tax": [ "10-Q:0001326801-25-000054" ], "change_receivables": [ "10-Q:0001326801-25-000054" ], "change_payables": [ "10-Q:0001326801-25-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 19370000000.0, "cfi": -8298000000.0, "cff": -11178000000.0, "capex": 8173000000.0, "d_and_a": 3637000000.0, "sbc": 4616000000.0, "dividends_paid": 1266000000.0, "buybacks": 6299000000.0, "interest_paid": 124000000.0, "taxes_paid": 5929000000.0, "depreciation": 3580000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1642000000.0, "change_receivables": 1170000000.0, "change_inventories": null, "change_payables": 250000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "value_sources": { "cfo": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "cfi": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "cff": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "capex": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "d_and_a": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "sbc": [ "10-Q:0001628280-25-036791" ], "dividends_paid": [ "10-Q:0001628280-25-036791" ], "buybacks": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "interest_paid": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "taxes_paid": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "depreciation": [ "10-Q:0001628280-25-036791" ], "deferred_tax": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "change_receivables": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ], "change_payables": [ "10-Q:0001326801-25-000054", "10-Q:0001628280-25-036791" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 24724000000.0, "cfi": -8620000000.0, "cff": -4371000000.0, "capex": 8258000000.0, "d_and_a": 4027000000.0, "sbc": 4250000000.0, "dividends_paid": 1263000000.0, "buybacks": 8818000000.0, "interest_paid": 111000000.0, "taxes_paid": 1767000000.0, "depreciation": 3960000000.0, "amortisation_intangibles": 63000000.0, "goodwill_impairment": null, "deferred_tax": -1308000000.0, "change_receivables": -143000000.0, "change_inventories": null, "change_payables": 667000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10432000000.0 }, "sources": [ "10-Q:0001326801-24-000069", "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "cfi": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "cff": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "capex": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "d_and_a": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "sbc": [ "10-Q:0001628280-25-047240" ], "dividends_paid": [ "10-Q:0001628280-25-047240" ], "buybacks": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "interest_paid": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "taxes_paid": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "depreciation": [ "10-Q:0001628280-25-047240" ], "amortisation_intangibles": [ "10-Q:0001628280-25-047240" ], "deferred_tax": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "change_receivables": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "change_payables": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "proceeds_debt_issuance": [ "10-Q:0001326801-24-000069", "10-Q:0001628280-25-047240" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 27988000000.0, "cfi": -21498000000.0, "cff": -5465000000.0, "capex": 14425000000.0, "d_and_a": 4460000000.0, "sbc": 4262000000.0, "dividends_paid": 1270000000.0, "buybacks": 0.0, "interest_paid": 130000000.0, "taxes_paid": 2228000000.0, "depreciation": 4410000000.0, "amortisation_intangibles": 53000000.0, "goodwill_impairment": null, "deferred_tax": -1331000000.0, "change_receivables": 2978000000.0, "change_inventories": null, "change_payables": 568000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "value_sources": { "cfo": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "cfi": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "cff": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "capex": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "d_and_a": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "sbc": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "dividends_paid": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "buybacks": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "interest_paid": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "taxes_paid": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "depreciation": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "amortisation_intangibles": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "deferred_tax": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "change_receivables": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "change_payables": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 24026000000.0, "cfi": -20010000000.0, "cff": -19495000000.0, "capex": 12941000000.0, "d_and_a": 3900000000.0, "sbc": 4147000000.0, "dividends_paid": 1329000000.0, "buybacks": 12754000000.0, "interest_paid": 352000000.0, "taxes_paid": 448000000.0, "depreciation": 3840000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -993000000.0, "change_receivables": -2804000000.0, "change_inventories": null, "change_payables": -1034000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-028526" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-028526" ], "cfi": [ "10-Q:0001628280-26-028526" ], "cff": [ "10-Q:0001628280-26-028526" ], "capex": [ "10-Q:0001628280-26-028526" ], "d_and_a": [ "10-Q:0001628280-26-028526" ], "sbc": [ "10-Q:0001628280-26-028526" ], "dividends_paid": [ "10-Q:0001628280-26-028526" ], "buybacks": [ "10-Q:0001628280-26-028526" ], "interest_paid": [ "10-Q:0001628280-26-028526" ], "taxes_paid": [ "10-Q:0001628280-26-028526" ], "depreciation": [ "10-Q:0001628280-26-028526" ], "deferred_tax": [ "10-Q:0001628280-26-028526" ], "change_receivables": [ "10-Q:0001628280-26-028526" ], "change_payables": [ "10-Q:0001628280-26-028526" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 25561000000.0, "cfi": -25958000000.0, "cff": -15977000000.0, "capex": 16538000000.0, "d_and_a": 4342000000.0, "sbc": 4834000000.0, "dividends_paid": 1327000000.0, "buybacks": 10167000000.0, "interest_paid": 126000000.0, "taxes_paid": 5096000000.0, "depreciation": 4280000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1170000000.0, "change_receivables": 1338000000.0, "change_inventories": null, "change_payables": 460000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "cfi": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "cff": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "capex": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "d_and_a": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "sbc": [ "10-Q:0001628280-26-050705" ], "dividends_paid": [ "10-Q:0001628280-26-050705" ], "buybacks": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "interest_paid": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "taxes_paid": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "depreciation": [ "10-Q:0001628280-26-050705" ], "deferred_tax": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "change_receivables": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "change_payables": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 29999000000.0, "cfi": -21848000000.0, "cff": -10047000000.0, "capex": 18829000000.0, "d_and_a": 4963000000.0, "sbc": 5555000000.0, "dividends_paid": 1330000000.0, "buybacks": 3327000000.0, "interest_paid": 125000000.0, "taxes_paid": 749000000.0, "depreciation": 4760000000.0, "amortisation_intangibles": 207000000.0, "goodwill_impairment": null, "deferred_tax": 19867000000.0, "change_receivables": 806000000.0, "change_inventories": null, "change_payables": -63000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240", "10-Q:0001628280-26-050705" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "cfi": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "cff": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "capex": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "d_and_a": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "sbc": [ "10-Q:0001628280-25-047240" ], "dividends_paid": [ "10-Q:0001628280-25-047240" ], "buybacks": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "interest_paid": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "taxes_paid": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "depreciation": [ "10-Q:0001628280-25-047240" ], "amortisation_intangibles": [ "10-Q:0001628280-25-047240" ], "deferred_tax": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "change_receivables": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "change_payables": [ "10-Q:0001628280-25-036791", "10-Q:0001628280-25-047240" ], "proceeds_debt_issuance": [ "10-Q:0001628280-25-047240", "10-Q:0001628280-26-050705" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 36214000000.0, "cfi": -34187000000.0, "cff": 25149000000.0, "capex": 21383000000.0, "d_and_a": 5411000000.0, "sbc": 5890000000.0, "dividends_paid": 1338000000.0, "buybacks": 0.0, "interest_paid": 93000000.0, "taxes_paid": 1285000000.0, "depreciation": 5120000000.0, "amortisation_intangibles": 289000000.0, "goodwill_impairment": null, "deferred_tax": 1051000000.0, "change_receivables": 2475000000.0, "change_inventories": null, "change_payables": 623000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 29906000000.0 }, "sources": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "value_sources": { "cfo": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "cfi": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "cff": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "capex": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "d_and_a": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "sbc": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "dividends_paid": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "buybacks": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "interest_paid": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "taxes_paid": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "depreciation": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "amortisation_intangibles": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "deferred_tax": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "change_receivables": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "change_payables": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-003942", "10-Q:0001628280-25-047240" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 32226000000.0, "cfi": -33678000000.0, "cff": -6553000000.0, "capex": 18997000000.0, "d_and_a": 5999000000.0, "sbc": 6089000000.0, "dividends_paid": 1346000000.0, "buybacks": 0.0, "interest_paid": 284000000.0, "taxes_paid": 541000000.0, "depreciation": 5680000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 123000000.0, "change_receivables": -2128000000.0, "change_inventories": null, "change_payables": -937000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-028526" ], "cfi": [ "10-Q:0001628280-26-028526" ], "cff": [ "10-Q:0001628280-26-028526" ], "capex": [ "10-Q:0001628280-26-028526" ], "d_and_a": [ "10-Q:0001628280-26-028526" ], "sbc": [ "10-Q:0001628280-26-050705" ], "dividends_paid": [ "10-Q:0001628280-26-028526" ], "buybacks": [ "10-Q:0001628280-26-028526" ], "interest_paid": [ "10-Q:0001628280-26-028526" ], "taxes_paid": [ "10-Q:0001628280-26-028526" ], "depreciation": [ "10-Q:0001628280-26-028526" ], "deferred_tax": [ "10-Q:0001628280-26-028526" ], "change_receivables": [ "10-Q:0001628280-26-028526" ], "change_payables": [ "10-Q:0001628280-26-028526" ] }, "method": "derived", "value_methods": { "sbc": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 31862000000.0, "cfi": -49653000000.0, "cff": 15967000000.0, "capex": 30116000000.0, "d_and_a": 6356000000.0, "sbc": 7601000000.0, "dividends_paid": 1353000000.0, "buybacks": 0.0, "interest_paid": 813000000.0, "taxes_paid": 1458000000.0, "depreciation": 6000000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1445000000.0, "change_receivables": 4401000000.0, "change_inventories": null, "change_payables": 583000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "cfi": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "cff": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "capex": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "d_and_a": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "sbc": [ "10-Q:0001628280-26-050705" ], "dividends_paid": [ "10-Q:0001628280-26-050705" ], "buybacks": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "interest_paid": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "taxes_paid": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "depreciation": [ "10-Q:0001628280-26-050705" ], "deferred_tax": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "change_receivables": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ], "change_payables": [ "10-Q:0001628280-26-028526", "10-Q:0001628280-26-050705" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 38747000000.0, "cfi": -30059000000.0, "cff": -10292000000.0, "capex": 15163000000.0, "d_and_a": 6862000000.0, "sbc": 6536000000.0, "dividends_paid": null, "buybacks": 6272000000.0, "interest_paid": null, "taxes_paid": 4229000000.0, "depreciation": 6390000000.0, "amortisation_intangibles": 473000000.0, "goodwill_impairment": null, "deferred_tax": -1192000000.0, "change_receivables": 1512000000.0, "change_inventories": null, "change_payables": -17000000.0, "change_contract_liabilities": 108000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001326801-22-000018", "10-K:0001326801-23-000013" ], "value_sources": { "cfo": [ "10-K:0001326801-23-000013" ], "cfi": [ "10-K:0001326801-23-000013" ], "cff": [ "10-K:0001326801-23-000013" ], "capex": [ "10-K:0001326801-23-000013" ], "d_and_a": [ "10-K:0001326801-23-000013" ], "sbc": [ "10-K:0001326801-23-000013" ], "buybacks": [ "10-K:0001326801-23-000013" ], "taxes_paid": [ "10-K:0001326801-23-000013" ], "depreciation": [ "10-K:0001326801-23-000013" ], "amortisation_intangibles": [ "10-K:0001326801-23-000013" ], "deferred_tax": [ "10-K:0001326801-23-000013" ], "change_receivables": [ "10-K:0001326801-23-000013" ], "change_payables": [ "10-K:0001326801-23-000013" ], "change_contract_liabilities": [ "10-K:0001326801-22-000018" ], "proceeds_debt_issuance": [ "10-K:0001326801-23-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 57683000000.0, "cfi": -7570000000.0, "cff": -50728000000.0, "capex": 18690000000.0, "d_and_a": 7967000000.0, "sbc": 9164000000.0, "dividends_paid": null, "buybacks": 44537000000.0, "interest_paid": 0.0, "taxes_paid": 8525000000.0, "depreciation": 7560000000.0, "amortisation_intangibles": 407000000.0, "goodwill_impairment": null, "deferred_tax": 609000000.0, "change_receivables": 3110000000.0, "change_inventories": null, "change_payables": 1436000000.0, "change_contract_liabilities": 187000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001326801-22-000018", "10-K:0001326801-24-000012" ], "value_sources": { "cfo": [ "10-K:0001326801-24-000012" ], "cfi": [ "10-K:0001326801-24-000012" ], "cff": [ "10-K:0001326801-24-000012" ], "capex": [ "10-K:0001326801-24-000012" ], "d_and_a": [ "10-K:0001326801-24-000012" ], "sbc": [ "10-K:0001326801-24-000012" ], "buybacks": [ "10-K:0001326801-24-000012" ], "interest_paid": [ "10-K:0001326801-24-000012" ], "taxes_paid": [ "10-K:0001326801-24-000012" ], "depreciation": [ "10-K:0001326801-24-000012" ], "amortisation_intangibles": [ "10-K:0001326801-24-000012" ], "deferred_tax": [ "10-K:0001326801-24-000012" ], "change_receivables": [ "10-K:0001326801-24-000012" ], "change_payables": [ "10-K:0001326801-24-000012" ], "change_contract_liabilities": [ "10-K:0001326801-22-000018" ], "proceeds_debt_issuance": [ "10-K:0001326801-24-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 50475000000.0, "cfi": -28970000000.0, "cff": -22136000000.0, "capex": 31186000000.0, "d_and_a": 8686000000.0, "sbc": 11992000000.0, "dividends_paid": 0.0, "buybacks": 27956000000.0, "interest_paid": 0.0, "taxes_paid": 6407000000.0, "depreciation": 8500000000.0, "amortisation_intangibles": 185000000.0, "goodwill_impairment": null, "deferred_tax": -3277000000.0, "change_receivables": -231000000.0, "change_inventories": null, "change_payables": 210000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9921000000.0 }, "sources": [ "10-K:0001326801-25-000017" ], "value_sources": { "cfo": [ "10-K:0001326801-25-000017" ], "cfi": [ "10-K:0001326801-25-000017" ], "cff": [ "10-K:0001326801-25-000017" ], "capex": [ "10-K:0001326801-25-000017" ], "d_and_a": [ "10-K:0001326801-25-000017" ], "sbc": [ "10-K:0001326801-25-000017" ], "dividends_paid": [ "10-K:0001326801-25-000017" ], "buybacks": [ "10-K:0001326801-25-000017" ], "interest_paid": [ "10-K:0001326801-25-000017" ], "taxes_paid": [ "10-K:0001326801-25-000017" ], "depreciation": [ "10-K:0001326801-25-000017" ], "amortisation_intangibles": [ "10-K:0001326801-25-000017" ], "deferred_tax": [ "10-K:0001326801-25-000017" ], "change_receivables": [ "10-K:0001326801-25-000017" ], "change_payables": [ "10-K:0001326801-25-000017" ], "proceeds_debt_issuance": [ "10-K:0001326801-25-000017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 71113000000.0, "cfi": -24495000000.0, "cff": -19500000000.0, "capex": 27045000000.0, "d_and_a": 11178000000.0, "sbc": 14027000000.0, "dividends_paid": 0.0, "buybacks": 19774000000.0, "interest_paid": 448000000.0, "taxes_paid": 6607000000.0, "depreciation": 11020000000.0, "amortisation_intangibles": 161000000.0, "goodwill_impairment": null, "deferred_tax": 131000000.0, "change_receivables": 2399000000.0, "change_inventories": null, "change_payables": 51000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8455000000.0 }, "sources": [ "10-K:0001628280-26-003942" ], "value_sources": { "cfo": [ "10-K:0001628280-26-003942" ], "cfi": [ "10-K:0001628280-26-003942" ], "cff": [ "10-K:0001628280-26-003942" ], "capex": [ "10-K:0001628280-26-003942" ], "d_and_a": [ "10-K:0001628280-26-003942" ], "sbc": [ "10-K:0001628280-26-003942" ], "dividends_paid": [ "10-K:0001628280-26-003942" ], "buybacks": [ "10-K:0001628280-26-003942" ], "interest_paid": [ "10-K:0001628280-26-003942" ], "taxes_paid": [ "10-K:0001628280-26-003942" ], "depreciation": [ "10-K:0001628280-26-003942" ], "amortisation_intangibles": [ "10-K:0001628280-26-003942" ], "deferred_tax": [ "10-K:0001628280-26-003942" ], "change_receivables": [ "10-K:0001628280-26-003942" ], "change_payables": [ "10-K:0001628280-26-003942" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-003942" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 91328000000.0, "cfi": -47150000000.0, "cff": -40781000000.0, "capex": 37256000000.0, "d_and_a": 15498000000.0, "sbc": 16690000000.0, "dividends_paid": 5072000000.0, "buybacks": 30125000000.0, "interest_paid": 486000000.0, "taxes_paid": 10554000000.0, "depreciation": 15290000000.0, "amortisation_intangibles": 211000000.0, "goodwill_impairment": null, "deferred_tax": -4737000000.0, "change_receivables": 1485000000.0, "change_inventories": null, "change_payables": 373000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10432000000.0 }, "sources": [ "10-K:0001628280-26-003942" ], "value_sources": { "cfo": [ "10-K:0001628280-26-003942" ], "cfi": [ "10-K:0001628280-26-003942" ], "cff": [ "10-K:0001628280-26-003942" ], "capex": [ "10-K:0001628280-26-003942" ], "d_and_a": [ "10-K:0001628280-26-003942" ], "sbc": [ "10-K:0001628280-26-003942" ], "dividends_paid": [ "10-K:0001628280-26-003942" ], "buybacks": [ "10-K:0001628280-26-003942" ], "interest_paid": [ "10-K:0001628280-26-003942" ], "taxes_paid": [ "10-K:0001628280-26-003942" ], "depreciation": [ "10-K:0001628280-26-003942" ], "amortisation_intangibles": [ "10-K:0001628280-26-003942" ], "deferred_tax": [ "10-K:0001628280-26-003942" ], "change_receivables": [ "10-K:0001628280-26-003942" ], "change_payables": [ "10-K:0001628280-26-003942" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-003942" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 115800000000.0, "cfi": -102003000000.0, "cff": -20370000000.0, "capex": 69691000000.0, "d_and_a": 18616000000.0, "sbc": 20427000000.0, "dividends_paid": 5324000000.0, "buybacks": 26248000000.0, "interest_paid": 696000000.0, "taxes_paid": 7578000000.0, "depreciation": 18000000000.0, "amortisation_intangibles": 615000000.0, "goodwill_impairment": null, "deferred_tax": 18755000000.0, "change_receivables": 1815000000.0, "change_inventories": null, "change_payables": -14000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 29906000000.0 }, "sources": [ "10-K:0001628280-26-003942" ], "value_sources": { "cfo": [ "10-K:0001628280-26-003942" ], "cfi": [ "10-K:0001628280-26-003942" ], "cff": [ "10-K:0001628280-26-003942" ], "capex": [ "10-K:0001628280-26-003942" ], "d_and_a": [ "10-K:0001628280-26-003942" ], "sbc": [ "10-K:0001628280-26-003942" ], "dividends_paid": [ "10-K:0001628280-26-003942" ], "buybacks": [ "10-K:0001628280-26-003942" ], "interest_paid": [ "10-K:0001628280-26-003942" ], "taxes_paid": [ "10-K:0001628280-26-003942" ], "depreciation": [ "10-K:0001628280-26-003942" ], "amortisation_intangibles": [ "10-K:0001628280-26-003942" ], "deferred_tax": [ "10-K:0001628280-26-003942" ], "change_receivables": [ "10-K:0001628280-26-003942" ], "change_payables": [ "10-K:0001628280-26-003942" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-003942" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001326801-21-000014": { "kind": "filing", "form": "10-K", "accession": "0001326801-21-000014", "report_date": "2020-12-31", "filed": "2021-01-28", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680121000014/fb-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680121000014/" }, "10-K:0001326801-22-000018": { "kind": "filing", "form": "10-K", "accession": "0001326801-22-000018", "report_date": "2021-12-31", "filed": "2022-02-03", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680122000018/fb-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680122000018/" }, "10-K:0001326801-23-000013": { "kind": "filing", "form": "10-K", "accession": "0001326801-23-000013", "report_date": "2022-12-31", "filed": "2023-02-02", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680123000013/meta-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680123000013/" }, "10-K:0001326801-24-000012": { "kind": "filing", "form": "10-K", "accession": "0001326801-24-000012", "report_date": "2023-12-31", "filed": "2024-02-02", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680124000012/meta-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680124000012/" }, "10-K:0001326801-25-000017": { "kind": "filing", "form": "10-K", "accession": "0001326801-25-000017", "report_date": "2024-12-31", "filed": "2025-01-30", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680125000017/meta-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680125000017/" }, "10-K:0001628280-26-003942": { "kind": "filing", "form": "10-K", "accession": "0001628280-26-003942", "report_date": "2025-12-31", "filed": "2026-01-29", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828026003942/meta-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828026003942/" }, "10-Q:0001326801-20-000048": { "kind": "filing", "form": "10-Q", "accession": "0001326801-20-000048", "report_date": "2020-03-31", "filed": "2020-04-30", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680120000048/fb-03312020x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680120000048/" }, "10-Q:0001326801-20-000076": { "kind": "filing", "form": "10-Q", "accession": "0001326801-20-000076", "report_date": "2020-06-30", "filed": "2020-07-31", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680120000076/fb-06302020x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680120000076/" }, "10-Q:0001326801-20-000084": { "kind": "filing", "form": "10-Q", "accession": "0001326801-20-000084", "report_date": "2020-09-30", "filed": "2020-10-30", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680120000084/fb-09302020x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680120000084/" }, "10-Q:0001326801-21-000033": { "kind": "filing", "form": "10-Q", "accession": "0001326801-21-000033", "report_date": "2021-03-31", "filed": "2021-04-29", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680121000033/fb-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680121000033/" }, "10-Q:0001326801-21-000049": { "kind": "filing", "form": "10-Q", "accession": "0001326801-21-000049", "report_date": "2021-06-30", "filed": "2021-07-29", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680121000049/fb-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680121000049/" }, "10-Q:0001326801-21-000065": { "kind": "filing", "form": "10-Q", "accession": "0001326801-21-000065", "report_date": "2021-09-30", "filed": "2021-10-26", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680121000065/fb-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680121000065/" }, "10-Q:0001326801-22-000057": { "kind": "filing", "form": "10-Q", "accession": "0001326801-22-000057", "report_date": "2022-03-31", "filed": "2022-04-28", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680122000057/meta-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680122000057/" }, "10-Q:0001326801-22-000082": { "kind": "filing", "form": "10-Q", "accession": "0001326801-22-000082", "report_date": "2022-06-30", "filed": "2022-07-28", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680122000082/meta-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680122000082/" }, "10-Q:0001326801-22-000108": { "kind": "filing", "form": "10-Q", "accession": "0001326801-22-000108", "report_date": "2022-09-30", "filed": "2022-10-27", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680122000108/meta-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680122000108/" }, "10-Q:0001326801-23-000067": { "kind": "filing", "form": "10-Q", "accession": "0001326801-23-000067", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680123000067/meta-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680123000067/" }, "10-Q:0001326801-23-000093": { "kind": "filing", "form": "10-Q", "accession": "0001326801-23-000093", "report_date": "2023-06-30", "filed": "2023-07-27", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680123000093/meta-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680123000093/" }, "10-Q:0001326801-23-000103": { "kind": "filing", "form": "10-Q", "accession": "0001326801-23-000103", "report_date": "2023-09-30", "filed": "2023-10-26", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680123000103/meta-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680123000103/" }, "10-Q:0001326801-24-000049": { "kind": "filing", "form": "10-Q", "accession": "0001326801-24-000049", "report_date": "2024-03-31", "filed": "2024-04-25", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680124000049/meta-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680124000049/" }, "10-Q:0001326801-24-000069": { "kind": "filing", "form": "10-Q", "accession": "0001326801-24-000069", "report_date": "2024-06-30", "filed": "2024-08-01", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680124000069/meta-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680124000069/" }, "10-Q:0001326801-24-000081": { "kind": "filing", "form": "10-Q", "accession": "0001326801-24-000081", "report_date": "2024-09-30", "filed": "2024-10-31", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680124000081/meta-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680124000081/" }, "10-Q:0001326801-25-000054": { "kind": "filing", "form": "10-Q", "accession": "0001326801-25-000054", "report_date": "2025-03-31", "filed": "2025-05-01", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680125000054/meta-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000132680125000054/" }, "10-Q:0001628280-25-036791": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-036791", "report_date": "2025-06-30", "filed": "2025-07-31", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828025036791/meta-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828025036791/" }, "10-Q:0001628280-25-047240": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-047240", "report_date": "2025-09-30", "filed": "2025-10-30", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828025047240/meta-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828025047240/" }, "10-Q:0001628280-26-028526": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-028526", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828026028526/meta-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828026028526/" }, "10-Q:0001628280-26-050705": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-050705", "report_date": "2026-06-30", "filed": "2026-07-30", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828026050705/meta-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1326801/000162828026050705/" } }, "restatements": [ { "period": "FY2020", "item": "capex", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 15115000000.0, "source": "10-K:0001326801-21-000014", "filed": "2021-01-28" }, "latest": { "value": 15163000000.0, "source": "10-K:0001326801-23-000013", "filed": "2023-02-02" }, "used": { "value": 15115000000.0, "source": "10-K:0001326801-22-000018", "filed": "2022-02-03" } }, { "period": "FY2021 Q1", "item": "capex", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 4272000000.0, "source": "10-Q:0001326801-21-000033", "filed": "2021-04-29" }, "latest": { "value": 4303000000.0, "source": "10-Q:0001326801-22-000057", "filed": "2022-04-28" }, "used": { "value": 4303000000.0, "source": "10-Q:0001326801-22-000057", "filed": "2022-04-28" } }, { "period": "FY2021 Q2", "item": "capex", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 8884000000.0, "source": "10-Q:0001326801-21-000049", "filed": "2021-07-29" }, "latest": { "value": 8944000000.0, "source": "10-Q:0001326801-22-000082", "filed": "2022-07-28" }, "used": { "value": 8944000000.0, "source": "10-Q:0001326801-22-000082", "filed": "2022-07-28" } }, { "period": "FY2021 Q3", "item": "capex", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 13198000000.0, "source": "10-Q:0001326801-21-000065", "filed": "2021-10-26" }, "latest": { "value": 13290000000.0, "source": "10-Q:0001326801-22-000108", "filed": "2022-10-27" }, "used": { "value": 13290000000.0, "source": "10-Q:0001326801-22-000108", "filed": "2022-10-27" } }, { "period": "FY2021", "item": "capex", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 18567000000.0, "source": "10-K:0001326801-22-000018", "filed": "2022-02-03" }, "latest": { "value": 18690000000.0, "source": "10-K:0001326801-24-000012", "filed": "2024-02-02" }, "used": { "value": 18690000000.0, "source": "10-K:0001326801-23-000013", "filed": "2023-02-02" } }, { "period": "FY2022", "item": "capex", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 31431000000.0, "source": "10-K:0001326801-23-000013", "filed": "2023-02-02" }, "latest": { "value": 31186000000.0, "source": "10-K:0001326801-25-000017", "filed": "2025-01-30" }, "used": { "value": 31431000000.0, "source": "10-K:0001326801-24-000012", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "deferred_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -3286000000.0, "source": "10-K:0001326801-23-000013", "filed": "2023-02-02" }, "latest": { "value": -3277000000.0, "source": "10-K:0001326801-25-000017", "filed": "2025-01-30" }, "used": { "value": -3286000000.0, "source": "10-K:0001326801-24-000012", "filed": "2024-02-02" } }, { "period": "FY2023 Q1", "item": "capex", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 6842000000.0, "source": "10-Q:0001326801-23-000067", "filed": "2023-04-27" }, "latest": { "value": 6823000000.0, "source": "10-Q:0001326801-24-000049", "filed": "2024-04-25" }, "used": { "value": 6823000000.0, "source": "10-Q:0001326801-24-000049", "filed": "2024-04-25" } }, { "period": "FY2023 Q2", "item": "capex", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 13058000000.0, "source": "10-Q:0001326801-23-000093", "filed": "2023-07-27" }, "latest": { "value": 12957000000.0, "source": "10-Q:0001326801-24-000069", "filed": "2024-08-01" }, "used": { "value": 12957000000.0, "source": "10-Q:0001326801-24-000069", "filed": "2024-08-01" } }, { "period": "FY2023 Q3", "item": "capex", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 19601000000.0, "source": "10-Q:0001326801-23-000103", "filed": "2023-10-26" }, "latest": { "value": 19453000000.0, "source": "10-Q:0001326801-24-000081", "filed": "2024-10-31" }, "used": { "value": 19453000000.0, "source": "10-Q:0001326801-24-000081", "filed": "2024-10-31" } }, { "period": "FY2023", "item": "capex", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 27266000000.0, "source": "10-K:0001326801-24-000012", "filed": "2024-02-02" }, "latest": { "value": 27045000000.0, "source": "10-K:0001628280-26-003942", "filed": "2026-01-29" }, "used": { "value": 27045000000.0, "source": "10-K:0001326801-25-000017", "filed": "2025-01-30" } } ], "withheld": [], "events": [ { "id": "name_change:2021-10-27:sec.former_name", "type": "name_change", "date": "2021-10-27", "fiscal_period": "FY2021 Q4", "text": "Changed its name from Facebook Inc to Meta Platforms, Inc.", "counterparty": null, "amount": null, "sources": [] } ] }