{ "schema": "annalist.dataset/0.1", "company": { "id": "microsoft", "name": "Microsoft Corporation", "country": "US", "template": "corporate", "cik": "0000789019", "tickers": [ "MSFT" ], "entity_name": "MICROSOFT CORPORATION", "fiscal_year_end": "0630", "sic": "7372", "sic_description": "Services-Prepackaged Software", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q4", "period_end": "2026-06-30", "release_date": "2026-07-29" }, "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": 2021, "latest_period": "FY2026 Q4", "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": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 37154000000.0, "cost_of_revenue": 11002000000.0, "gross_profit": 26152000000.0, "rnd": 4926000000.0, "sga": null, "operating_income": 15876000000.0, "interest_expense": 589000000.0, "pretax_income": 16124000000.0, "income_tax": 2231000000.0, "net_income_incl_nci": null, "net_income": 13893000000.0, "net_income_common": null, "eps_basic": 1.84, "eps_diluted": 1.82, "shares_basic": 7566000000.0, "shares_diluted": 7637000000.0, "dps_declared": 0.56, "operating_lease_cost": 498000000.0 }, "sources": [ "10-Q:0001564590-21-051992" ], "value_sources": { "revenue": [ "10-Q:0001564590-21-051992" ], "cost_of_revenue": [ "10-Q:0001564590-21-051992" ], "gross_profit": [ "10-Q:0001564590-21-051992" ], "rnd": [ "10-Q:0001564590-21-051992" ], "operating_income": [ "10-Q:0001564590-21-051992" ], "interest_expense": [ "10-Q:0001564590-21-051992" ], "pretax_income": [ "10-Q:0001564590-21-051992" ], "income_tax": [ "10-Q:0001564590-21-051992" ], "net_income": [ "10-Q:0001564590-21-051992" ], "eps_basic": [ "10-Q:0001564590-21-051992" ], "eps_diluted": [ "10-Q:0001564590-21-051992" ], "shares_basic": [ "10-Q:0001564590-21-051992" ], "shares_diluted": [ "10-Q:0001564590-21-051992" ], "dps_declared": [ "10-Q:0001564590-21-051992" ], "operating_lease_cost": [ "10-Q:0001564590-21-051992" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 43076000000.0, "cost_of_revenue": 14194000000.0, "gross_profit": 28882000000.0, "rnd": 4899000000.0, "sga": null, "operating_income": 17897000000.0, "interest_expense": 571000000.0, "pretax_income": 18337000000.0, "income_tax": 2874000000.0, "net_income_incl_nci": null, "net_income": 15463000000.0, "net_income_common": null, "eps_basic": 2.05, "eps_diluted": 2.03, "shares_basic": 7555000000.0, "shares_diluted": 7616000000.0, "dps_declared": 0.56, "operating_lease_cost": 503000000.0 }, "sources": [ "10-Q:0001564590-22-002324" ], "value_sources": { "revenue": [ "10-Q:0001564590-22-002324" ], "cost_of_revenue": [ "10-Q:0001564590-22-002324" ], "gross_profit": [ "10-Q:0001564590-22-002324" ], "rnd": [ "10-Q:0001564590-22-002324" ], "operating_income": [ "10-Q:0001564590-22-002324" ], "interest_expense": [ "10-Q:0001564590-22-002324" ], "pretax_income": [ "10-Q:0001564590-22-002324" ], "income_tax": [ "10-Q:0001564590-22-002324" ], "net_income": [ "10-Q:0001564590-22-002324" ], "eps_basic": [ "10-Q:0001564590-22-002324" ], "eps_diluted": [ "10-Q:0001564590-22-002324" ], "shares_basic": [ "10-Q:0001564590-22-002324" ], "shares_diluted": [ "10-Q:0001564590-22-002324" ], "dps_declared": [ "10-Q:0001564590-22-002324" ], "operating_lease_cost": [ "10-Q:0001564590-22-002324" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 41706000000.0, "cost_of_revenue": 13045000000.0, "gross_profit": 28661000000.0, "rnd": 5204000000.0, "sga": null, "operating_income": 17048000000.0, "interest_expense": 633000000.0, "pretax_income": 17236000000.0, "income_tax": 1779000000.0, "net_income_incl_nci": null, "net_income": 15457000000.0, "net_income_common": null, "eps_basic": 2.05, "eps_diluted": 2.03, "shares_basic": 7539000000.0, "shares_diluted": 7597000000.0, "dps_declared": 0.56, "operating_lease_cost": 553000000.0 }, "sources": [ "10-Q:0001564590-22-015675" ], "value_sources": { "revenue": [ "10-Q:0001564590-22-015675" ], "cost_of_revenue": [ "10-Q:0001564590-22-015675" ], "gross_profit": [ "10-Q:0001564590-22-015675" ], "rnd": [ "10-Q:0001564590-22-015675" ], "operating_income": [ "10-Q:0001564590-22-015675" ], "interest_expense": [ "10-Q:0001564590-22-015675" ], "pretax_income": [ "10-Q:0001564590-22-015675" ], "income_tax": [ "10-Q:0001564590-22-015675" ], "net_income": [ "10-Q:0001564590-22-015675" ], "eps_basic": [ "10-Q:0001564590-22-015675" ], "eps_diluted": [ "10-Q:0001564590-22-015675" ], "shares_basic": [ "10-Q:0001564590-22-015675" ], "shares_diluted": [ "10-Q:0001564590-22-015675" ], "dps_declared": [ "10-Q:0001564590-22-015675" ], "operating_lease_cost": [ "10-Q:0001564590-22-015675" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 46152000000.0, "cost_of_revenue": 13991000000.0, "gross_profit": 32161000000.0, "rnd": 5687000000.0, "sga": null, "operating_income": 19095000000.0, "interest_expense": 553000000.0, "pretax_income": 19405000000.0, "income_tax": 2947000000.0, "net_income_incl_nci": null, "net_income": 16458000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.56, "operating_lease_cost": 573000000.0 }, "sources": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "value_sources": { "revenue": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "cost_of_revenue": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "gross_profit": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "rnd": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "operating_income": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "interest_expense": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "pretax_income": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "income_tax": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "net_income": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "dps_declared": [ "10-K:0001564590-22-026876" ], "operating_lease_cost": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 45317000000.0, "cost_of_revenue": 13646000000.0, "gross_profit": 31671000000.0, "rnd": 5599000000.0, "sga": null, "operating_income": 20238000000.0, "interest_expense": 539000000.0, "pretax_income": 20524000000.0, "income_tax": 19000000.0, "net_income_incl_nci": null, "net_income": 20505000000.0, "net_income_common": null, "eps_basic": 2.73, "eps_diluted": 2.71, "shares_basic": 7513000000.0, "shares_diluted": 7567000000.0, "dps_declared": 0.62, "operating_lease_cost": 588000000.0 }, "sources": [ "10-Q:0001564590-22-035087" ], "value_sources": { "revenue": [ "10-Q:0001564590-22-035087" ], "cost_of_revenue": [ "10-Q:0001564590-22-035087" ], "gross_profit": [ "10-Q:0001564590-22-035087" ], "rnd": [ "10-Q:0001564590-22-035087" ], "operating_income": [ "10-Q:0001564590-22-035087" ], "interest_expense": [ "10-Q:0001564590-22-035087" ], "pretax_income": [ "10-Q:0001564590-22-035087" ], "income_tax": [ "10-Q:0001564590-22-035087" ], "net_income": [ "10-Q:0001564590-22-035087" ], "eps_basic": [ "10-Q:0001564590-22-035087" ], "eps_diluted": [ "10-Q:0001564590-22-035087" ], "shares_basic": [ "10-Q:0001564590-22-035087" ], "shares_diluted": [ "10-Q:0001564590-22-035087" ], "dps_declared": [ "10-Q:0001564590-22-035087" ], "operating_lease_cost": [ "10-Q:0001564590-22-035087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 51728000000.0, "cost_of_revenue": 16960000000.0, "gross_profit": 34768000000.0, "rnd": 5758000000.0, "sga": null, "operating_income": 22247000000.0, "interest_expense": 525000000.0, "pretax_income": 22515000000.0, "income_tax": 3750000000.0, "net_income_incl_nci": null, "net_income": 18765000000.0, "net_income_common": null, "eps_basic": 2.5, "eps_diluted": 2.48, "shares_basic": 7505000000.0, "shares_diluted": 7555000000.0, "dps_declared": 0.62, "operating_lease_cost": 469000000.0 }, "sources": [ "10-Q:0001564590-23-000733" ], "value_sources": { "revenue": [ "10-Q:0001564590-23-000733" ], "cost_of_revenue": [ "10-Q:0001564590-23-000733" ], "gross_profit": [ "10-Q:0001564590-23-000733" ], "rnd": [ "10-Q:0001564590-23-000733" ], "operating_income": [ "10-Q:0001564590-23-000733" ], "interest_expense": [ "10-Q:0001564590-23-000733" ], "pretax_income": [ "10-Q:0001564590-23-000733" ], "income_tax": [ "10-Q:0001564590-23-000733" ], "net_income": [ "10-Q:0001564590-23-000733" ], "eps_basic": [ "10-Q:0001564590-23-000733" ], "eps_diluted": [ "10-Q:0001564590-23-000733" ], "shares_basic": [ "10-Q:0001564590-23-000733" ], "shares_diluted": [ "10-Q:0001564590-23-000733" ], "dps_declared": [ "10-Q:0001564590-23-000733" ], "operating_lease_cost": [ "10-Q:0001564590-23-000733" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 49360000000.0, "cost_of_revenue": 15615000000.0, "gross_profit": 33745000000.0, "rnd": 6306000000.0, "sga": null, "operating_income": 20364000000.0, "interest_expense": 503000000.0, "pretax_income": 20190000000.0, "income_tax": 3462000000.0, "net_income_incl_nci": null, "net_income": 16728000000.0, "net_income_common": null, "eps_basic": 2.23, "eps_diluted": 2.22, "shares_basic": 7493000000.0, "shares_diluted": 7534000000.0, "dps_declared": 0.62, "operating_lease_cost": 744000000.0 }, "sources": [ "10-Q:0000950170-23-014423" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-014423" ], "cost_of_revenue": [ "10-Q:0000950170-23-014423" ], "gross_profit": [ "10-Q:0000950170-23-014423" ], "rnd": [ "10-Q:0000950170-23-014423" ], "operating_income": [ "10-Q:0000950170-23-014423" ], "interest_expense": [ "10-Q:0000950170-23-014423" ], "pretax_income": [ "10-Q:0000950170-23-014423" ], "income_tax": [ "10-Q:0000950170-23-014423" ], "net_income": [ "10-Q:0000950170-23-014423" ], "eps_basic": [ "10-Q:0000950170-23-014423" ], "eps_diluted": [ "10-Q:0000950170-23-014423" ], "shares_basic": [ "10-Q:0000950170-23-014423" ], "shares_diluted": [ "10-Q:0000950170-23-014423" ], "dps_declared": [ "10-Q:0000950170-23-014423" ], "operating_lease_cost": [ "10-Q:0000950170-23-014423" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 51865000000.0, "cost_of_revenue": 16429000000.0, "gross_profit": 35436000000.0, "rnd": 6849000000.0, "sga": null, "operating_income": 20534000000.0, "interest_expense": 496000000.0, "pretax_income": 20487000000.0, "income_tax": 3747000000.0, "net_income_incl_nci": null, "net_income": 16740000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.62, "operating_lease_cost": 660000000.0 }, "sources": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "value_sources": { "revenue": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "cost_of_revenue": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "gross_profit": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "rnd": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "operating_income": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "interest_expense": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "pretax_income": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "income_tax": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "net_income": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "dps_declared": [ "10-K:0000950170-23-035122" ], "operating_lease_cost": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 50122000000.0, "cost_of_revenue": 15452000000.0, "gross_profit": 34670000000.0, "rnd": 6628000000.0, "sga": null, "operating_income": 21518000000.0, "interest_expense": 500000000.0, "pretax_income": 21572000000.0, "income_tax": 4016000000.0, "net_income_incl_nci": null, "net_income": 17556000000.0, "net_income_common": null, "eps_basic": 2.35, "eps_diluted": 2.35, "shares_basic": 7457000000.0, "shares_diluted": 7485000000.0, "dps_declared": 0.68, "operating_lease_cost": 662000000.0 }, "sources": [ "10-Q:0000950170-23-054855" ], "value_sources": { "revenue": [ "10-Q:0000950170-23-054855" ], "cost_of_revenue": [ "10-Q:0000950170-23-054855" ], "gross_profit": [ "10-Q:0000950170-23-054855" ], "rnd": [ "10-Q:0000950170-23-054855" ], "operating_income": [ "10-Q:0000950170-23-054855" ], "interest_expense": [ "10-Q:0000950170-23-054855" ], "pretax_income": [ "10-Q:0000950170-23-054855" ], "income_tax": [ "10-Q:0000950170-23-054855" ], "net_income": [ "10-Q:0000950170-23-054855" ], "eps_basic": [ "10-Q:0000950170-23-054855" ], "eps_diluted": [ "10-Q:0000950170-23-054855" ], "shares_basic": [ "10-Q:0000950170-23-054855" ], "shares_diluted": [ "10-Q:0000950170-23-054855" ], "dps_declared": [ "10-Q:0000950170-23-054855" ], "operating_lease_cost": [ "10-Q:0000950170-23-054855" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 52747000000.0, "cost_of_revenue": 17488000000.0, "gross_profit": 35259000000.0, "rnd": 6844000000.0, "sga": null, "operating_income": 20399000000.0, "interest_expense": 490000000.0, "pretax_income": 20339000000.0, "income_tax": 3914000000.0, "net_income_incl_nci": null, "net_income": 16425000000.0, "net_income_common": null, "eps_basic": 2.2, "eps_diluted": 2.2, "shares_basic": 7451000000.0, "shares_diluted": 7473000000.0, "dps_declared": 0.68, "operating_lease_cost": 684000000.0 }, "sources": [ "10-Q:0000950170-24-008814" ], "value_sources": { "revenue": [ "10-Q:0000950170-24-008814" ], "cost_of_revenue": [ "10-Q:0000950170-24-008814" ], "gross_profit": [ "10-Q:0000950170-24-008814" ], "rnd": [ "10-Q:0000950170-24-008814" ], "operating_income": [ "10-Q:0000950170-24-008814" ], "interest_expense": [ "10-Q:0000950170-24-008814" ], "pretax_income": [ "10-Q:0000950170-24-008814" ], "income_tax": [ "10-Q:0000950170-24-008814" ], "net_income": [ "10-Q:0000950170-24-008814" ], "eps_basic": [ "10-Q:0000950170-24-008814" ], "eps_diluted": [ "10-Q:0000950170-24-008814" ], "shares_basic": [ "10-Q:0000950170-24-008814" ], "shares_diluted": [ "10-Q:0000950170-24-008814" ], "dps_declared": [ "10-Q:0000950170-24-008814" ], "operating_lease_cost": [ "10-Q:0000950170-24-008814" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 52857000000.0, "cost_of_revenue": 16128000000.0, "gross_profit": 36729000000.0, "rnd": 6984000000.0, "sga": null, "operating_income": 22352000000.0, "interest_expense": 496000000.0, "pretax_income": 22673000000.0, "income_tax": 4374000000.0, "net_income_incl_nci": null, "net_income": 18299000000.0, "net_income_common": null, "eps_basic": 2.46, "eps_diluted": 2.45, "shares_basic": 7441000000.0, "shares_diluted": 7464000000.0, "dps_declared": 0.68, "operating_lease_cost": 766000000.0 }, "sources": [ "10-Q:0000950170-24-048288" ], "value_sources": { "revenue": [ "10-Q:0000950170-24-048288" ], "cost_of_revenue": [ "10-Q:0000950170-24-048288" ], "gross_profit": [ "10-Q:0000950170-24-048288" ], "rnd": [ "10-Q:0000950170-24-048288" ], "operating_income": [ "10-Q:0000950170-24-048288" ], "interest_expense": [ "10-Q:0000950170-24-048288" ], "pretax_income": [ "10-Q:0000950170-24-048288" ], "income_tax": [ "10-Q:0000950170-24-048288" ], "net_income": [ "10-Q:0000950170-24-048288" ], "eps_basic": [ "10-Q:0000950170-24-048288" ], "eps_diluted": [ "10-Q:0000950170-24-048288" ], "shares_basic": [ "10-Q:0000950170-24-048288" ], "shares_diluted": [ "10-Q:0000950170-24-048288" ], "dps_declared": [ "10-Q:0000950170-24-048288" ], "operating_lease_cost": [ "10-Q:0000950170-24-048288" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 56189000000.0, "cost_of_revenue": 16795000000.0, "gross_profit": 39394000000.0, "rnd": 6739000000.0, "sga": null, "operating_income": 24254000000.0, "interest_expense": 482000000.0, "pretax_income": 24727000000.0, "income_tax": 4646000000.0, "net_income_incl_nci": null, "net_income": 20081000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.68, "operating_lease_cost": 763000000.0 }, "sources": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "value_sources": { "revenue": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "cost_of_revenue": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "gross_profit": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "rnd": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "operating_income": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "interest_expense": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "pretax_income": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "income_tax": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "net_income": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "dps_declared": [ "10-K:0000950170-24-087843" ], "operating_lease_cost": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "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": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 56517000000.0, "cost_of_revenue": 16302000000.0, "gross_profit": 40215000000.0, "rnd": 6659000000.0, "sga": null, "operating_income": 26895000000.0, "interest_expense": 525000000.0, "pretax_income": 27284000000.0, "income_tax": 4993000000.0, "net_income_incl_nci": null, "net_income": 22291000000.0, "net_income_common": null, "eps_basic": 3.0, "eps_diluted": 2.99, "shares_basic": 7429000000.0, "shares_diluted": 7462000000.0, "dps_declared": 0.75, "operating_lease_cost": 775000000.0 }, "sources": [ "10-Q:0000950170-24-118967" ], "value_sources": { "revenue": [ "10-Q:0000950170-24-118967" ], "cost_of_revenue": [ "10-Q:0000950170-24-118967" ], "gross_profit": [ "10-Q:0000950170-24-118967" ], "rnd": [ "10-Q:0000950170-24-118967" ], "operating_income": [ "10-Q:0000950170-24-118967" ], "interest_expense": [ "10-Q:0000950170-24-118967" ], "pretax_income": [ "10-Q:0000950170-24-118967" ], "income_tax": [ "10-Q:0000950170-24-118967" ], "net_income": [ "10-Q:0000950170-24-118967" ], "eps_basic": [ "10-Q:0000950170-24-118967" ], "eps_diluted": [ "10-Q:0000950170-24-118967" ], "shares_basic": [ "10-Q:0000950170-24-118967" ], "shares_diluted": [ "10-Q:0000950170-24-118967" ], "dps_declared": [ "10-Q:0000950170-24-118967" ], "operating_lease_cost": [ "10-Q:0000950170-24-118967" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 62020000000.0, "cost_of_revenue": 19623000000.0, "gross_profit": 42397000000.0, "rnd": 7142000000.0, "sga": null, "operating_income": 27032000000.0, "interest_expense": 909000000.0, "pretax_income": 26526000000.0, "income_tax": 4656000000.0, "net_income_incl_nci": null, "net_income": 21870000000.0, "net_income_common": null, "eps_basic": 2.94, "eps_diluted": 2.93, "shares_basic": 7432000000.0, "shares_diluted": 7468000000.0, "dps_declared": 0.75, "operating_lease_cost": 817000000.0 }, "sources": [ "10-Q:0000950170-25-010491" ], "value_sources": { "revenue": [ "10-Q:0000950170-25-010491" ], "cost_of_revenue": [ "10-Q:0000950170-25-010491" ], "gross_profit": [ "10-Q:0000950170-25-010491" ], "rnd": [ "10-Q:0000950170-25-010491" ], "operating_income": [ "10-Q:0000950170-25-010491" ], "interest_expense": [ "10-Q:0000950170-25-010491" ], "pretax_income": [ "10-Q:0000950170-25-010491" ], "income_tax": [ "10-Q:0000950170-25-010491" ], "net_income": [ "10-Q:0000950170-25-010491" ], "eps_basic": [ "10-Q:0000950170-25-010491" ], "eps_diluted": [ "10-Q:0000950170-25-010491" ], "shares_basic": [ "10-Q:0000950170-25-010491" ], "shares_diluted": [ "10-Q:0000950170-25-010491" ], "dps_declared": [ "10-Q:0000950170-25-010491" ], "operating_lease_cost": [ "10-Q:0000950170-25-010491" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 61858000000.0, "cost_of_revenue": 18505000000.0, "gross_profit": 43353000000.0, "rnd": 7653000000.0, "sga": null, "operating_income": 27581000000.0, "interest_expense": 800000000.0, "pretax_income": 26727000000.0, "income_tax": 4788000000.0, "net_income_incl_nci": null, "net_income": 21939000000.0, "net_income_common": null, "eps_basic": 2.95, "eps_diluted": 2.94, "shares_basic": 7431000000.0, "shares_diluted": 7472000000.0, "dps_declared": 0.75, "operating_lease_cost": 882000000.0 }, "sources": [ "10-Q:0000950170-25-061046" ], "value_sources": { "revenue": [ "10-Q:0000950170-25-061046" ], "cost_of_revenue": [ "10-Q:0000950170-25-061046" ], "gross_profit": [ "10-Q:0000950170-25-061046" ], "rnd": [ "10-Q:0000950170-25-061046" ], "operating_income": [ "10-Q:0000950170-25-061046" ], "interest_expense": [ "10-Q:0000950170-25-061046" ], "pretax_income": [ "10-Q:0000950170-25-061046" ], "income_tax": [ "10-Q:0000950170-25-061046" ], "net_income": [ "10-Q:0000950170-25-061046" ], "eps_basic": [ "10-Q:0000950170-25-061046" ], "eps_diluted": [ "10-Q:0000950170-25-061046" ], "shares_basic": [ "10-Q:0000950170-25-061046" ], "shares_diluted": [ "10-Q:0000950170-25-061046" ], "dps_declared": [ "10-Q:0000950170-25-061046" ], "operating_lease_cost": [ "10-Q:0000950170-25-061046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 64727000000.0, "cost_of_revenue": 19684000000.0, "gross_profit": 45043000000.0, "rnd": 8056000000.0, "sga": null, "operating_income": 27925000000.0, "interest_expense": 701000000.0, "pretax_income": 27250000000.0, "income_tax": 5214000000.0, "net_income_incl_nci": null, "net_income": 22036000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.75, "operating_lease_cost": 1082000000.0 }, "sources": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "value_sources": { "revenue": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "cost_of_revenue": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "gross_profit": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "rnd": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "operating_income": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "interest_expense": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "pretax_income": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "income_tax": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "net_income": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "dps_declared": [ "10-K:0000950170-25-100235" ], "operating_lease_cost": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "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": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 65585000000.0, "cost_of_revenue": 20099000000.0, "gross_profit": 45486000000.0, "rnd": 7544000000.0, "sga": null, "operating_income": 30552000000.0, "interest_expense": 582000000.0, "pretax_income": 30269000000.0, "income_tax": 5602000000.0, "net_income_incl_nci": null, "net_income": 24667000000.0, "net_income_common": null, "eps_basic": 3.32, "eps_diluted": 3.3, "shares_basic": 7433000000.0, "shares_diluted": 7470000000.0, "dps_declared": 0.83, "operating_lease_cost": 1161000000.0 }, "sources": [ "10-Q:0001193125-25-256321" ], "value_sources": { "revenue": [ "10-Q:0001193125-25-256321" ], "cost_of_revenue": [ "10-Q:0001193125-25-256321" ], "gross_profit": [ "10-Q:0001193125-25-256321" ], "rnd": [ "10-Q:0001193125-25-256321" ], "operating_income": [ "10-Q:0001193125-25-256321" ], "interest_expense": [ "10-Q:0001193125-25-256321" ], "pretax_income": [ "10-Q:0001193125-25-256321" ], "income_tax": [ "10-Q:0001193125-25-256321" ], "net_income": [ "10-Q:0001193125-25-256321" ], "eps_basic": [ "10-Q:0001193125-25-256321" ], "eps_diluted": [ "10-Q:0001193125-25-256321" ], "shares_basic": [ "10-Q:0001193125-25-256321" ], "shares_diluted": [ "10-Q:0001193125-25-256321" ], "dps_declared": [ "10-Q:0001193125-25-256321" ], "operating_lease_cost": [ "10-Q:0001193125-25-256321" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 69632000000.0, "cost_of_revenue": 21799000000.0, "gross_profit": 47833000000.0, "rnd": 7917000000.0, "sga": null, "operating_income": 31653000000.0, "interest_expense": 594000000.0, "pretax_income": 29365000000.0, "income_tax": 5257000000.0, "net_income_incl_nci": null, "net_income": 24108000000.0, "net_income_common": null, "eps_basic": 3.24, "eps_diluted": 3.23, "shares_basic": 7435000000.0, "shares_diluted": 7468000000.0, "dps_declared": 0.83, "operating_lease_cost": 1293000000.0 }, "sources": [ "10-Q:0001193125-26-027207" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-027207" ], "cost_of_revenue": [ "10-Q:0001193125-26-027207" ], "gross_profit": [ "10-Q:0001193125-26-027207" ], "rnd": [ "10-Q:0001193125-26-027207" ], "operating_income": [ "10-Q:0001193125-26-027207" ], "interest_expense": [ "10-Q:0001193125-26-027207" ], "pretax_income": [ "10-Q:0001193125-26-027207" ], "income_tax": [ "10-Q:0001193125-26-027207" ], "net_income": [ "10-Q:0001193125-26-027207" ], "eps_basic": [ "10-Q:0001193125-26-027207" ], "eps_diluted": [ "10-Q:0001193125-26-027207" ], "shares_basic": [ "10-Q:0001193125-26-027207" ], "shares_diluted": [ "10-Q:0001193125-26-027207" ], "dps_declared": [ "10-Q:0001193125-26-027207" ], "operating_lease_cost": [ "10-Q:0001193125-26-027207" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 70066000000.0, "cost_of_revenue": 21919000000.0, "gross_profit": 48147000000.0, "rnd": 8198000000.0, "sga": null, "operating_income": 32000000000.0, "interest_expense": 594000000.0, "pretax_income": 31377000000.0, "income_tax": 5553000000.0, "net_income_incl_nci": null, "net_income": 25824000000.0, "net_income_common": null, "eps_basic": 3.47, "eps_diluted": 3.46, "shares_basic": 7434000000.0, "shares_diluted": 7461000000.0, "dps_declared": 0.83, "operating_lease_cost": 1476000000.0 }, "sources": [ "10-Q:0001193125-26-191507" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-191507" ], "cost_of_revenue": [ "10-Q:0001193125-26-191507" ], "gross_profit": [ "10-Q:0001193125-26-191507" ], "rnd": [ "10-Q:0001193125-26-191507" ], "operating_income": [ "10-Q:0001193125-26-191507" ], "interest_expense": [ "10-Q:0001193125-26-191507" ], "pretax_income": [ "10-Q:0001193125-26-191507" ], "income_tax": [ "10-Q:0001193125-26-191507" ], "net_income": [ "10-Q:0001193125-26-191507" ], "eps_basic": [ "10-Q:0001193125-26-191507" ], "eps_diluted": [ "10-Q:0001193125-26-191507" ], "shares_basic": [ "10-Q:0001193125-26-191507" ], "shares_diluted": [ "10-Q:0001193125-26-191507" ], "dps_declared": [ "10-Q:0001193125-26-191507" ], "operating_lease_cost": [ "10-Q:0001193125-26-191507" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 76441000000.0, "cost_of_revenue": 24014000000.0, "gross_profit": 52427000000.0, "rnd": 8829000000.0, "sga": null, "operating_income": 34323000000.0, "interest_expense": 615000000.0, "pretax_income": 32616000000.0, "income_tax": 5383000000.0, "net_income_incl_nci": null, "net_income": 27233000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.83, "operating_lease_cost": 1595000000.0 }, "sources": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "value_sources": { "revenue": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "cost_of_revenue": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "gross_profit": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "rnd": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "operating_income": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "interest_expense": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "pretax_income": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "income_tax": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "net_income": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "dps_declared": [ "10-K:0001193125-26-323660" ], "operating_lease_cost": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 77673000000.0, "cost_of_revenue": 24043000000.0, "gross_profit": 53630000000.0, "rnd": 8146000000.0, "sga": null, "operating_income": 37961000000.0, "interest_expense": 698000000.0, "pretax_income": 34301000000.0, "income_tax": 6554000000.0, "net_income_incl_nci": null, "net_income": 27747000000.0, "net_income_common": null, "eps_basic": 3.73, "eps_diluted": 3.72, "shares_basic": 7433000000.0, "shares_diluted": 7466000000.0, "dps_declared": 0.91, "operating_lease_cost": 1656000000.0 }, "sources": [ "10-Q:0001193125-25-256321" ], "value_sources": { "revenue": [ "10-Q:0001193125-25-256321" ], "cost_of_revenue": [ "10-Q:0001193125-25-256321" ], "gross_profit": [ "10-Q:0001193125-25-256321" ], "rnd": [ "10-Q:0001193125-25-256321" ], "operating_income": [ "10-Q:0001193125-25-256321" ], "interest_expense": [ "10-Q:0001193125-25-256321" ], "pretax_income": [ "10-Q:0001193125-25-256321" ], "income_tax": [ "10-Q:0001193125-25-256321" ], "net_income": [ "10-Q:0001193125-25-256321" ], "eps_basic": [ "10-Q:0001193125-25-256321" ], "eps_diluted": [ "10-Q:0001193125-25-256321" ], "shares_basic": [ "10-Q:0001193125-25-256321" ], "shares_diluted": [ "10-Q:0001193125-25-256321" ], "dps_declared": [ "10-Q:0001193125-25-256321" ], "operating_lease_cost": [ "10-Q:0001193125-25-256321" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 81273000000.0, "cost_of_revenue": 25978000000.0, "gross_profit": 55295000000.0, "rnd": 8504000000.0, "sga": null, "operating_income": 38275000000.0, "interest_expense": 736000000.0, "pretax_income": 48246000000.0, "income_tax": 9788000000.0, "net_income_incl_nci": null, "net_income": 38458000000.0, "net_income_common": null, "eps_basic": 5.18, "eps_diluted": 5.16, "shares_basic": 7431000000.0, "shares_diluted": 7460000000.0, "dps_declared": 0.91, "operating_lease_cost": 1742000000.0 }, "sources": [ "10-Q:0001193125-26-027207" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-027207" ], "cost_of_revenue": [ "10-Q:0001193125-26-027207" ], "gross_profit": [ "10-Q:0001193125-26-027207" ], "rnd": [ "10-Q:0001193125-26-027207" ], "operating_income": [ "10-Q:0001193125-26-027207" ], "interest_expense": [ "10-Q:0001193125-26-027207" ], "pretax_income": [ "10-Q:0001193125-26-027207" ], "income_tax": [ "10-Q:0001193125-26-027207" ], "net_income": [ "10-Q:0001193125-26-027207" ], "eps_basic": [ "10-Q:0001193125-26-027207" ], "eps_diluted": [ "10-Q:0001193125-26-027207" ], "shares_basic": [ "10-Q:0001193125-26-027207" ], "shares_diluted": [ "10-Q:0001193125-26-027207" ], "dps_declared": [ "10-Q:0001193125-26-027207" ], "operating_lease_cost": [ "10-Q:0001193125-26-027207" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 82886000000.0, "cost_of_revenue": 26828000000.0, "gross_profit": 56058000000.0, "rnd": 8915000000.0, "sga": null, "operating_income": 38398000000.0, "interest_expense": 778000000.0, "pretax_income": 39340000000.0, "income_tax": 7562000000.0, "net_income_incl_nci": null, "net_income": 31778000000.0, "net_income_common": null, "eps_basic": 4.28, "eps_diluted": 4.27, "shares_basic": 7426000000.0, "shares_diluted": 7445000000.0, "dps_declared": 0.91, "operating_lease_cost": 1775000000.0 }, "sources": [ "10-Q:0001193125-26-191507" ], "value_sources": { "revenue": [ "10-Q:0001193125-26-191507" ], "cost_of_revenue": [ "10-Q:0001193125-26-191507" ], "gross_profit": [ "10-Q:0001193125-26-191507" ], "rnd": [ "10-Q:0001193125-26-191507" ], "operating_income": [ "10-Q:0001193125-26-191507" ], "interest_expense": [ "10-Q:0001193125-26-191507" ], "pretax_income": [ "10-Q:0001193125-26-191507" ], "income_tax": [ "10-Q:0001193125-26-191507" ], "net_income": [ "10-Q:0001193125-26-191507" ], "eps_basic": [ "10-Q:0001193125-26-191507" ], "eps_diluted": [ "10-Q:0001193125-26-191507" ], "shares_basic": [ "10-Q:0001193125-26-191507" ], "shares_diluted": [ "10-Q:0001193125-26-191507" ], "dps_declared": [ "10-Q:0001193125-26-191507" ], "operating_lease_cost": [ "10-Q:0001193125-26-191507" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 90007000000.0, "cost_of_revenue": 29525000000.0, "gross_profit": 60482000000.0, "rnd": 9997000000.0, "sga": null, "operating_income": 40603000000.0, "interest_expense": 839000000.0, "pretax_income": 44047000000.0, "income_tax": 8281000000.0, "net_income_incl_nci": null, "net_income": 35766000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.91, "operating_lease_cost": 1796000000.0 }, "sources": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "value_sources": { "revenue": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "cost_of_revenue": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "gross_profit": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "rnd": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "operating_income": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "interest_expense": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "pretax_income": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "income_tax": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "net_income": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "dps_declared": [ "10-K:0001193125-26-323660" ], "operating_lease_cost": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "operating_lease_cost": "derived" } } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-07-01", "end": "2021-06-30", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 168088000000.0, "cost_of_revenue": 52232000000.0, "gross_profit": 115856000000.0, "rnd": 20716000000.0, "sga": null, "operating_income": 69916000000.0, "interest_expense": 2346000000.0, "pretax_income": 71102000000.0, "income_tax": 9831000000.0, "net_income_incl_nci": null, "net_income": 61271000000.0, "net_income_common": null, "eps_basic": 8.12, "eps_diluted": 8.05, "shares_basic": 7547000000.0, "shares_diluted": 7608000000.0, "dps_declared": 2.24, "operating_lease_cost": 2127000000.0 }, "sources": [ "10-K:0000950170-23-035122" ], "value_sources": { "revenue": [ "10-K:0000950170-23-035122" ], "cost_of_revenue": [ "10-K:0000950170-23-035122" ], "gross_profit": [ "10-K:0000950170-23-035122" ], "rnd": [ "10-K:0000950170-23-035122" ], "operating_income": [ "10-K:0000950170-23-035122" ], "interest_expense": [ "10-K:0000950170-23-035122" ], "pretax_income": [ "10-K:0000950170-23-035122" ], "income_tax": [ "10-K:0000950170-23-035122" ], "net_income": [ "10-K:0000950170-23-035122" ], "eps_basic": [ "10-K:0000950170-23-035122" ], "eps_diluted": [ "10-K:0000950170-23-035122" ], "shares_basic": [ "10-K:0000950170-23-035122" ], "shares_diluted": [ "10-K:0000950170-23-035122" ], "dps_declared": [ "10-K:0000950170-23-035122" ], "operating_lease_cost": [ "10-K:0000950170-23-035122" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-07-01", "end": "2022-06-30", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 198270000000.0, "cost_of_revenue": 62650000000.0, "gross_profit": 135620000000.0, "rnd": 24512000000.0, "sga": null, "operating_income": 83383000000.0, "interest_expense": 2063000000.0, "pretax_income": 83716000000.0, "income_tax": 10978000000.0, "net_income_incl_nci": null, "net_income": 72738000000.0, "net_income_common": null, "eps_basic": 9.7, "eps_diluted": 9.65, "shares_basic": 7496000000.0, "shares_diluted": 7540000000.0, "dps_declared": 2.48, "operating_lease_cost": 2461000000.0 }, "sources": [ "10-K:0000950170-24-087843" ], "value_sources": { "revenue": [ "10-K:0000950170-24-087843" ], "cost_of_revenue": [ "10-K:0000950170-24-087843" ], "gross_profit": [ "10-K:0000950170-24-087843" ], "rnd": [ "10-K:0000950170-24-087843" ], "operating_income": [ "10-K:0000950170-24-087843" ], "interest_expense": [ "10-K:0000950170-24-087843" ], "pretax_income": [ "10-K:0000950170-24-087843" ], "income_tax": [ "10-K:0000950170-24-087843" ], "net_income": [ "10-K:0000950170-24-087843" ], "eps_basic": [ "10-K:0000950170-24-087843" ], "eps_diluted": [ "10-K:0000950170-24-087843" ], "shares_basic": [ "10-K:0000950170-24-087843" ], "shares_diluted": [ "10-K:0000950170-24-087843" ], "dps_declared": [ "10-K:0000950170-24-087843" ], "operating_lease_cost": [ "10-K:0000950170-24-087843" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-07-01", "end": "2023-06-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 211915000000.0, "cost_of_revenue": 65863000000.0, "gross_profit": 146052000000.0, "rnd": 27195000000.0, "sga": null, "operating_income": 88523000000.0, "interest_expense": 1968000000.0, "pretax_income": 89311000000.0, "income_tax": 16950000000.0, "net_income_incl_nci": null, "net_income": 72361000000.0, "net_income_common": null, "eps_basic": 9.72, "eps_diluted": 9.68, "shares_basic": 7446000000.0, "shares_diluted": 7472000000.0, "dps_declared": 2.72, "operating_lease_cost": 2875000000.0 }, "sources": [ "10-K:0000950170-25-100235" ], "value_sources": { "revenue": [ "10-K:0000950170-25-100235" ], "cost_of_revenue": [ "10-K:0000950170-25-100235" ], "gross_profit": [ "10-K:0000950170-25-100235" ], "rnd": [ "10-K:0000950170-25-100235" ], "operating_income": [ "10-K:0000950170-25-100235" ], "interest_expense": [ "10-K:0000950170-25-100235" ], "pretax_income": [ "10-K:0000950170-25-100235" ], "income_tax": [ "10-K:0000950170-25-100235" ], "net_income": [ "10-K:0000950170-25-100235" ], "eps_basic": [ "10-K:0000950170-25-100235" ], "eps_diluted": [ "10-K:0000950170-25-100235" ], "shares_basic": [ "10-K:0000950170-25-100235" ], "shares_diluted": [ "10-K:0000950170-25-100235" ], "dps_declared": [ "10-K:0000950170-25-100235" ], "operating_lease_cost": [ "10-K:0000950170-25-100235" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-07-01", "end": "2024-06-30", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 245122000000.0, "cost_of_revenue": 74114000000.0, "gross_profit": 171008000000.0, "rnd": 29510000000.0, "sga": null, "operating_income": 109433000000.0, "interest_expense": 2935000000.0, "pretax_income": 107787000000.0, "income_tax": 19651000000.0, "net_income_incl_nci": null, "net_income": 88136000000.0, "net_income_common": null, "eps_basic": 11.86, "eps_diluted": 11.8, "shares_basic": 7431000000.0, "shares_diluted": 7469000000.0, "dps_declared": 3.0, "operating_lease_cost": 3555000000.0 }, "sources": [ "10-K:0001193125-26-323660" ], "value_sources": { "revenue": [ "10-K:0001193125-26-323660" ], "cost_of_revenue": [ "10-K:0001193125-26-323660" ], "gross_profit": [ "10-K:0001193125-26-323660" ], "rnd": [ "10-K:0001193125-26-323660" ], "operating_income": [ "10-K:0001193125-26-323660" ], "interest_expense": [ "10-K:0001193125-26-323660" ], "pretax_income": [ "10-K:0001193125-26-323660" ], "income_tax": [ "10-K:0001193125-26-323660" ], "net_income": [ "10-K:0001193125-26-323660" ], "eps_basic": [ "10-K:0001193125-26-323660" ], "eps_diluted": [ "10-K:0001193125-26-323660" ], "shares_basic": [ "10-K:0001193125-26-323660" ], "shares_diluted": [ "10-K:0001193125-26-323660" ], "dps_declared": [ "10-K:0001193125-26-323660" ], "operating_lease_cost": [ "10-K:0001193125-26-323660" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-07-01", "end": "2025-06-30", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 281724000000.0, "cost_of_revenue": 87831000000.0, "gross_profit": 193893000000.0, "rnd": 32488000000.0, "sga": null, "operating_income": 128528000000.0, "interest_expense": 2385000000.0, "pretax_income": 123627000000.0, "income_tax": 21795000000.0, "net_income_incl_nci": null, "net_income": 101832000000.0, "net_income_common": null, "eps_basic": 13.7, "eps_diluted": 13.64, "shares_basic": 7433000000.0, "shares_diluted": 7465000000.0, "dps_declared": 3.32, "operating_lease_cost": 5524000000.0 }, "sources": [ "10-K:0001193125-26-323660" ], "value_sources": { "revenue": [ "10-K:0001193125-26-323660" ], "cost_of_revenue": [ "10-K:0001193125-26-323660" ], "gross_profit": [ "10-K:0001193125-26-323660" ], "rnd": [ "10-K:0001193125-26-323660" ], "operating_income": [ "10-K:0001193125-26-323660" ], "interest_expense": [ "10-K:0001193125-26-323660" ], "pretax_income": [ "10-K:0001193125-26-323660" ], "income_tax": [ "10-K:0001193125-26-323660" ], "net_income": [ "10-K:0001193125-26-323660" ], "eps_basic": [ "10-K:0001193125-26-323660" ], "eps_diluted": [ "10-K:0001193125-26-323660" ], "shares_basic": [ "10-K:0001193125-26-323660" ], "shares_diluted": [ "10-K:0001193125-26-323660" ], "dps_declared": [ "10-K:0001193125-26-323660" ], "operating_lease_cost": [ "10-K:0001193125-26-323660" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-07-01", "end": "2026-06-30", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 331839000000.0, "cost_of_revenue": 106374000000.0, "gross_profit": 225465000000.0, "rnd": 35562000000.0, "sga": null, "operating_income": 155237000000.0, "interest_expense": 3051000000.0, "pretax_income": 165934000000.0, "income_tax": 32185000000.0, "net_income_incl_nci": null, "net_income": 133749000000.0, "net_income_common": null, "eps_basic": 18.0, "eps_diluted": 17.95, "shares_basic": 7429000000.0, "shares_diluted": 7453000000.0, "dps_declared": 3.64, "operating_lease_cost": 6968000000.0 }, "sources": [ "10-K:0001193125-26-323660" ], "value_sources": { "revenue": [ "10-K:0001193125-26-323660" ], "cost_of_revenue": [ "10-K:0001193125-26-323660" ], "gross_profit": [ "10-K:0001193125-26-323660" ], "rnd": [ "10-K:0001193125-26-323660" ], "operating_income": [ "10-K:0001193125-26-323660" ], "interest_expense": [ "10-K:0001193125-26-323660" ], "pretax_income": [ "10-K:0001193125-26-323660" ], "income_tax": [ "10-K:0001193125-26-323660" ], "net_income": [ "10-K:0001193125-26-323660" ], "eps_basic": [ "10-K:0001193125-26-323660" ], "eps_diluted": [ "10-K:0001193125-26-323660" ], "shares_basic": [ "10-K:0001193125-26-323660" ], "shares_diluted": [ "10-K:0001193125-26-323660" ], "dps_declared": [ "10-K:0001193125-26-323660" ], "operating_lease_cost": [ "10-K:0001193125-26-323660" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-09-30", "values": { "cash": 17205000000.0, "short_term_investments": 120772000000.0, "receivables": 22851000000.0, "inventory": 2705000000.0, "current_assets": 177077000000.0, "ppe_net": 47927000000.0, "goodwill": 43890000000.0, "intangibles": 6923000000.0, "total_assets": 301001000000.0, "accounts_payable": 12509000000.0, "short_term_borrowings": null, "debt_current": 6497000000.0, "current_liabilities": 70056000000.0, "long_term_debt": 57055000000.0, "total_liabilities": 177609000000.0, "temporary_equity": null, "equity_parent": 123392000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 301001000000.0, "shares_outstanding": 7564000000.0, "retained_earnings": 39193000000.0, "preferred_stock": null, "long_term_investments": 3103000000.0, "equity_method_investments": null, "accrued_taxes_current": 2384000000.0, "commercial_paper": null, "operating_lease_liability": 9497000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 7753000000.0, "operating_lease_discount_rate": 0.026, "operating_lease_payments_y1": 1738000000.0, "operating_lease_payments_total": 10791000000.0, "operating_lease_imputed_interest": 1294000000.0, "debt_maturity_y1": 8052000000.0, "debt_maturity_y2": 2750000000.0, "debt_maturity_y3": 5250000000.0, "debt_maturity_y4": 2250000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-20-047996" ], "value_sources": { "cash": [ "10-Q:0001564590-20-047996" ], "short_term_investments": [ "10-Q:0001564590-20-047996" ], "receivables": [ "10-Q:0001564590-20-047996" ], "inventory": [ "10-Q:0001564590-20-047996" ], "current_assets": [ "10-Q:0001564590-20-047996" ], "ppe_net": [ "10-Q:0001564590-20-047996" ], "goodwill": [ "10-Q:0001564590-20-047996" ], "intangibles": [ "10-Q:0001564590-20-047996" ], "total_assets": [ "10-Q:0001564590-20-047996" ], "accounts_payable": [ "10-Q:0001564590-20-047996" ], "debt_current": [ "10-Q:0001564590-20-047996" ], "current_liabilities": [ "10-Q:0001564590-20-047996" ], "long_term_debt": [ "10-Q:0001564590-20-047996" ], "total_liabilities": [ "10-Q:0001564590-20-047996" ], "equity_parent": [ "10-Q:0001564590-20-047996" ], "liabilities_and_equity": [ "10-Q:0001564590-20-047996" ], "shares_outstanding": [ "10-Q:0001564590-20-047996" ], "retained_earnings": [ "10-Q:0001564590-20-047996" ], "long_term_investments": [ "10-Q:0001564590-20-047996" ], "accrued_taxes_current": [ "10-Q:0001564590-20-047996" ], "operating_lease_liability": [ "10-Q:0001564590-20-047996" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-20-047996" ], "operating_lease_discount_rate": [ "10-Q:0001564590-20-047996" ], "operating_lease_payments_y1": [ "10-Q:0001564590-20-047996" ], "operating_lease_payments_total": [ "10-Q:0001564590-20-047996" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-20-047996" ], "debt_maturity_y1": [ "10-Q:0001564590-20-047996" ], "debt_maturity_y2": [ "10-Q:0001564590-20-047996" ], "debt_maturity_y3": [ "10-Q:0001564590-20-047996" ], "debt_maturity_y4": [ "10-Q:0001564590-20-047996" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-12-31", "values": { "cash": 14432000000.0, "short_term_investments": 117536000000.0, "receivables": 27312000000.0, "inventory": 1924000000.0, "current_assets": 173973000000.0, "ppe_net": 51737000000.0, "goodwill": 44219000000.0, "intangibles": 6555000000.0, "total_assets": 304137000000.0, "accounts_payable": 12770000000.0, "short_term_borrowings": null, "debt_current": 5387000000.0, "current_liabilities": 67486000000.0, "long_term_debt": 55136000000.0, "total_liabilities": 173901000000.0, "temporary_equity": null, "equity_parent": 130236000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 304137000000.0, "shares_outstanding": 7546000000.0, "retained_earnings": 44973000000.0, "preferred_stock": null, "long_term_investments": 3794000000.0, "equity_method_investments": null, "accrued_taxes_current": 1562000000.0, "commercial_paper": null, "operating_lease_liability": 10741000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 8875000000.0, "operating_lease_discount_rate": 0.023, "operating_lease_payments_y1": 1997000000.0, "operating_lease_payments_total": 12075000000.0, "operating_lease_imputed_interest": 1334000000.0, "debt_maturity_y1": 8141000000.0, "debt_maturity_y2": 2750000000.0, "debt_maturity_y3": 5250000000.0, "debt_maturity_y4": 2250000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-21-002316" ], "value_sources": { "cash": [ "10-Q:0001564590-21-002316" ], "short_term_investments": [ "10-Q:0001564590-21-002316" ], "receivables": [ "10-Q:0001564590-21-002316" ], "inventory": [ "10-Q:0001564590-21-002316" ], "current_assets": [ "10-Q:0001564590-21-002316" ], "ppe_net": [ "10-Q:0001564590-21-002316" ], "goodwill": [ "10-Q:0001564590-21-002316" ], "intangibles": [ "10-Q:0001564590-21-002316" ], "total_assets": [ "10-Q:0001564590-21-002316" ], "accounts_payable": [ "10-Q:0001564590-21-002316" ], "debt_current": [ "10-Q:0001564590-21-002316" ], "current_liabilities": [ "10-Q:0001564590-21-002316" ], "long_term_debt": [ "10-Q:0001564590-21-002316" ], "total_liabilities": [ "10-Q:0001564590-21-002316" ], "equity_parent": [ "10-Q:0001564590-21-002316" ], "liabilities_and_equity": [ "10-Q:0001564590-21-002316" ], "shares_outstanding": [ "10-Q:0001564590-21-002316" ], "retained_earnings": [ "10-Q:0001564590-21-002316" ], "long_term_investments": [ "10-Q:0001564590-21-002316" ], "accrued_taxes_current": [ "10-Q:0001564590-21-002316" ], "operating_lease_liability": [ "10-Q:0001564590-21-002316" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-21-002316" ], "operating_lease_discount_rate": [ "10-Q:0001564590-21-002316" ], "operating_lease_payments_y1": [ "10-Q:0001564590-21-002316" ], "operating_lease_payments_total": [ "10-Q:0001564590-21-002316" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-21-002316" ], "debt_maturity_y1": [ "10-Q:0001564590-21-002316" ], "debt_maturity_y2": [ "10-Q:0001564590-21-002316" ], "debt_maturity_y3": [ "10-Q:0001564590-21-002316" ], "debt_maturity_y4": [ "10-Q:0001564590-21-002316" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-03-31", "values": { "cash": 13702000000.0, "short_term_investments": 111705000000.0, "receivables": 26322000000.0, "inventory": 2245000000.0, "current_assets": 165614000000.0, "ppe_net": 54945000000.0, "goodwill": 49698000000.0, "intangibles": 8127000000.0, "total_assets": 308879000000.0, "accounts_payable": 13412000000.0, "short_term_borrowings": null, "debt_current": 8051000000.0, "current_liabilities": 72193000000.0, "long_term_debt": 50007000000.0, "total_liabilities": 174374000000.0, "temporary_equity": null, "equity_parent": 134505000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 308879000000.0, "shares_outstanding": 7534000000.0, "retained_earnings": 50735000000.0, "preferred_stock": null, "long_term_investments": 5395000000.0, "equity_method_investments": null, "accrued_taxes_current": 2165000000.0, "commercial_paper": null, "operating_lease_liability": 11148000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 9272000000.0, "operating_lease_discount_rate": 0.022, "operating_lease_payments_y1": 1981000000.0, "operating_lease_payments_total": 12030000000.0, "operating_lease_imputed_interest": 882000000.0, "debt_maturity_y1": 8057000000.0, "debt_maturity_y2": 2750000000.0, "debt_maturity_y3": 5250000000.0, "debt_maturity_y4": 2250000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-21-020891" ], "value_sources": { "cash": [ "10-Q:0001564590-21-020891" ], "short_term_investments": [ "10-Q:0001564590-21-020891" ], "receivables": [ "10-Q:0001564590-21-020891" ], "inventory": [ "10-Q:0001564590-21-020891" ], "current_assets": [ "10-Q:0001564590-21-020891" ], "ppe_net": [ "10-Q:0001564590-21-020891" ], "goodwill": [ "10-Q:0001564590-21-020891" ], "intangibles": [ "10-Q:0001564590-21-020891" ], "total_assets": [ "10-Q:0001564590-21-020891" ], "accounts_payable": [ "10-Q:0001564590-21-020891" ], "debt_current": [ "10-Q:0001564590-21-020891" ], "current_liabilities": [ "10-Q:0001564590-21-020891" ], "long_term_debt": [ "10-Q:0001564590-21-020891" ], "total_liabilities": [ "10-Q:0001564590-21-020891" ], "equity_parent": [ "10-Q:0001564590-21-020891" ], "liabilities_and_equity": [ "10-Q:0001564590-21-020891" ], "shares_outstanding": [ "10-Q:0001564590-21-020891" ], "retained_earnings": [ "10-Q:0001564590-21-020891" ], "long_term_investments": [ "10-Q:0001564590-21-020891" ], "accrued_taxes_current": [ "10-Q:0001564590-21-020891" ], "operating_lease_liability": [ "10-Q:0001564590-21-020891" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-21-020891" ], "operating_lease_discount_rate": [ "10-Q:0001564590-21-020891" ], "operating_lease_payments_y1": [ "10-Q:0001564590-21-020891" ], "operating_lease_payments_total": [ "10-Q:0001564590-21-020891" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-21-020891" ], "debt_maturity_y1": [ "10-Q:0001564590-21-020891" ], "debt_maturity_y2": [ "10-Q:0001564590-21-020891" ], "debt_maturity_y3": [ "10-Q:0001564590-21-020891" ], "debt_maturity_y4": [ "10-Q:0001564590-21-020891" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-06-30", "values": { "cash": 14224000000.0, "short_term_investments": 116110000000.0, "receivables": 38043000000.0, "inventory": 2636000000.0, "current_assets": 184406000000.0, "ppe_net": 59715000000.0, "goodwill": 49711000000.0, "intangibles": 7800000000.0, "total_assets": 333779000000.0, "accounts_payable": 15163000000.0, "short_term_borrowings": null, "debt_current": 8072000000.0, "current_liabilities": 88657000000.0, "long_term_debt": 50074000000.0, "total_liabilities": 191791000000.0, "temporary_equity": null, "equity_parent": 141988000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 333779000000.0, "shares_outstanding": 7519000000.0, "retained_earnings": 57055000000.0, "preferred_stock": null, "long_term_investments": 5984000000.0, "equity_method_investments": null, "accrued_taxes_current": 2174000000.0, "commercial_paper": null, "operating_lease_liability": 11591000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 9629000000.0, "operating_lease_discount_rate": 0.022, "operating_lease_payments_y1": 2125000000.0, "operating_lease_payments_total": 12537000000.0, "operating_lease_imputed_interest": 946000000.0, "debt_maturity_y1": 8075000000.0, "debt_maturity_y2": 2750000000.0, "debt_maturity_y3": 5250000000.0, "debt_maturity_y4": 2250000000.0, "debt_maturity_y5": 3000000000.0, "debt_maturity_after_y5": 42585000000.0 }, "sources": [ "10-K:0001564590-21-039151", "10-K:0001564590-22-026876" ], "value_sources": { "cash": [ "10-K:0001564590-22-026876" ], "short_term_investments": [ "10-K:0001564590-22-026876" ], "receivables": [ "10-K:0001564590-22-026876" ], "inventory": [ "10-K:0001564590-22-026876" ], "current_assets": [ "10-K:0001564590-22-026876" ], "ppe_net": [ "10-K:0001564590-22-026876" ], "goodwill": [ "10-K:0001564590-22-026876" ], "intangibles": [ "10-K:0001564590-22-026876" ], "total_assets": [ "10-K:0001564590-22-026876" ], "accounts_payable": [ "10-K:0001564590-22-026876" ], "debt_current": [ "10-K:0001564590-22-026876" ], "current_liabilities": [ "10-K:0001564590-22-026876" ], "long_term_debt": [ "10-K:0001564590-22-026876" ], "total_liabilities": [ "10-K:0001564590-22-026876" ], "equity_parent": [ "10-K:0001564590-22-026876" ], "liabilities_and_equity": [ "10-K:0001564590-22-026876" ], "shares_outstanding": [ "10-K:0001564590-22-026876" ], "retained_earnings": [ "10-K:0001564590-22-026876" ], "long_term_investments": [ "10-K:0001564590-22-026876" ], "accrued_taxes_current": [ "10-K:0001564590-22-026876" ], "operating_lease_liability": [ "10-K:0001564590-22-026876" ], "operating_lease_liability_noncurrent": [ "10-K:0001564590-22-026876" ], "operating_lease_discount_rate": [ "10-K:0001564590-22-026876" ], "operating_lease_payments_y1": [ "10-K:0001564590-21-039151" ], "operating_lease_payments_total": [ "10-K:0001564590-21-039151" ], "operating_lease_imputed_interest": [ "10-K:0001564590-21-039151" ], "debt_maturity_y1": [ "10-K:0001564590-21-039151" ], "debt_maturity_y2": [ "10-K:0001564590-21-039151" ], "debt_maturity_y3": [ "10-K:0001564590-21-039151" ], "debt_maturity_y4": [ "10-K:0001564590-21-039151" ], "debt_maturity_y5": [ "10-K:0001564590-21-039151" ], "debt_maturity_after_y5": [ "10-K:0001564590-21-039151" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-09-30", "values": { "cash": 19165000000.0, "short_term_investments": 111450000000.0, "receivables": 27349000000.0, "inventory": 3411000000.0, "current_assets": 174326000000.0, "ppe_net": 63772000000.0, "goodwill": 50455000000.0, "intangibles": 7794000000.0, "total_assets": 335418000000.0, "accounts_payable": 14832000000.0, "short_term_borrowings": null, "debt_current": 3249000000.0, "current_liabilities": 80528000000.0, "long_term_debt": 50039000000.0, "total_liabilities": 183440000000.0, "temporary_equity": null, "equity_parent": 151978000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 335418000000.0, "shares_outstanding": 7510000000.0, "retained_earnings": 66944000000.0, "preferred_stock": null, "long_term_investments": 6393000000.0, "equity_method_investments": null, "accrued_taxes_current": 6272000000.0, "commercial_paper": null, "operating_lease_liability": 12099000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 10050000000.0, "operating_lease_discount_rate": 0.021, "operating_lease_payments_y1": 2072000000.0, "operating_lease_payments_total": 13101000000.0, "operating_lease_imputed_interest": 1002000000.0, "debt_maturity_y1": 2750000000.0, "debt_maturity_y2": 5250000000.0, "debt_maturity_y3": 2250000000.0, "debt_maturity_y4": 3000000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-21-051992" ], "value_sources": { "cash": [ "10-Q:0001564590-21-051992" ], "short_term_investments": [ "10-Q:0001564590-21-051992" ], "receivables": [ "10-Q:0001564590-21-051992" ], "inventory": [ "10-Q:0001564590-21-051992" ], "current_assets": [ "10-Q:0001564590-21-051992" ], "ppe_net": [ "10-Q:0001564590-21-051992" ], "goodwill": [ "10-Q:0001564590-21-051992" ], "intangibles": [ "10-Q:0001564590-21-051992" ], "total_assets": [ "10-Q:0001564590-21-051992" ], "accounts_payable": [ "10-Q:0001564590-21-051992" ], "debt_current": [ "10-Q:0001564590-21-051992" ], "current_liabilities": [ "10-Q:0001564590-21-051992" ], "long_term_debt": [ "10-Q:0001564590-21-051992" ], "total_liabilities": [ "10-Q:0001564590-21-051992" ], "equity_parent": [ "10-Q:0001564590-21-051992" ], "liabilities_and_equity": [ "10-Q:0001564590-21-051992" ], "shares_outstanding": [ "10-Q:0001564590-21-051992" ], "retained_earnings": [ "10-Q:0001564590-21-051992" ], "long_term_investments": [ "10-Q:0001564590-21-051992" ], "accrued_taxes_current": [ "10-Q:0001564590-21-051992" ], "operating_lease_liability": [ "10-Q:0001564590-21-051992" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-21-051992" ], "operating_lease_discount_rate": [ "10-Q:0001564590-21-051992" ], "operating_lease_payments_y1": [ "10-Q:0001564590-21-051992" ], "operating_lease_payments_total": [ "10-Q:0001564590-21-051992" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-21-051992" ], "debt_maturity_y1": [ "10-Q:0001564590-21-051992" ], "debt_maturity_y2": [ "10-Q:0001564590-21-051992" ], "debt_maturity_y3": [ "10-Q:0001564590-21-051992" ], "debt_maturity_y4": [ "10-Q:0001564590-21-051992" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-12-31", "values": { "cash": 20604000000.0, "short_term_investments": 104765000000.0, "receivables": 33520000000.0, "inventory": 3019000000.0, "current_assets": 174188000000.0, "ppe_net": 67214000000.0, "goodwill": 50921000000.0, "intangibles": 7462000000.0, "total_assets": 340389000000.0, "accounts_payable": 15314000000.0, "short_term_borrowings": null, "debt_current": 4998000000.0, "current_liabilities": 77510000000.0, "long_term_debt": 48260000000.0, "total_liabilities": 180379000000.0, "temporary_equity": null, "equity_parent": 160010000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 340389000000.0, "shares_outstanding": 7500000000.0, "retained_earnings": 75045000000.0, "preferred_stock": null, "long_term_investments": 6994000000.0, "equity_method_investments": null, "accrued_taxes_current": 3731000000.0, "commercial_paper": null, "operating_lease_liability": 12900000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 10774000000.0, "operating_lease_discount_rate": 0.02, "operating_lease_payments_y1": 2206000000.0, "operating_lease_payments_total": 13998000000.0, "operating_lease_imputed_interest": 1098000000.0, "debt_maturity_y1": 2750000000.0, "debt_maturity_y2": 5250000000.0, "debt_maturity_y3": 2250000000.0, "debt_maturity_y4": 3000000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-22-002324" ], "value_sources": { "cash": [ "10-Q:0001564590-22-002324" ], "short_term_investments": [ "10-Q:0001564590-22-002324" ], "receivables": [ "10-Q:0001564590-22-002324" ], "inventory": [ "10-Q:0001564590-22-002324" ], "current_assets": [ "10-Q:0001564590-22-002324" ], "ppe_net": [ "10-Q:0001564590-22-002324" ], "goodwill": [ "10-Q:0001564590-22-002324" ], "intangibles": [ "10-Q:0001564590-22-002324" ], "total_assets": [ "10-Q:0001564590-22-002324" ], "accounts_payable": [ "10-Q:0001564590-22-002324" ], "debt_current": [ "10-Q:0001564590-22-002324" ], "current_liabilities": [ "10-Q:0001564590-22-002324" ], "long_term_debt": [ "10-Q:0001564590-22-002324" ], "total_liabilities": [ "10-Q:0001564590-22-002324" ], "equity_parent": [ "10-Q:0001564590-22-002324" ], "liabilities_and_equity": [ "10-Q:0001564590-22-002324" ], "shares_outstanding": [ "10-Q:0001564590-22-002324" ], "retained_earnings": [ "10-Q:0001564590-22-002324" ], "long_term_investments": [ "10-Q:0001564590-22-002324" ], "accrued_taxes_current": [ "10-Q:0001564590-22-002324" ], "operating_lease_liability": [ "10-Q:0001564590-22-002324" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-22-002324" ], "operating_lease_discount_rate": [ "10-Q:0001564590-22-002324" ], "operating_lease_payments_y1": [ "10-Q:0001564590-22-002324" ], "operating_lease_payments_total": [ "10-Q:0001564590-22-002324" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-22-002324" ], "debt_maturity_y1": [ "10-Q:0001564590-22-002324" ], "debt_maturity_y2": [ "10-Q:0001564590-22-002324" ], "debt_maturity_y3": [ "10-Q:0001564590-22-002324" ], "debt_maturity_y4": [ "10-Q:0001564590-22-002324" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-03-31", "values": { "cash": 12498000000.0, "short_term_investments": 92195000000.0, "receivables": 32613000000.0, "inventory": 3296000000.0, "current_assets": 153922000000.0, "ppe_net": 70298000000.0, "goodwill": 67371000000.0, "intangibles": 11348000000.0, "total_assets": 344607000000.0, "accounts_payable": 16085000000.0, "short_term_borrowings": null, "debt_current": 1749000000.0, "current_liabilities": 77439000000.0, "long_term_debt": 48177000000.0, "total_liabilities": 181683000000.0, "temporary_equity": null, "equity_parent": 162924000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 344607000000.0, "shares_outstanding": 7483000000.0, "retained_earnings": 79633000000.0, "preferred_stock": null, "long_term_investments": 6907000000.0, "equity_method_investments": null, "accrued_taxes_current": 4646000000.0, "commercial_paper": null, "operating_lease_liability": 13516000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 11357000000.0, "operating_lease_discount_rate": 0.02, "operating_lease_payments_y1": 2335000000.0, "operating_lease_payments_total": 14586000000.0, "operating_lease_imputed_interest": 1070000000.0, "debt_maturity_y1": 2750000000.0, "debt_maturity_y2": 5250000000.0, "debt_maturity_y3": 2250000000.0, "debt_maturity_y4": 3000000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-22-015675" ], "value_sources": { "cash": [ "10-Q:0001564590-22-015675" ], "short_term_investments": [ "10-Q:0001564590-22-015675" ], "receivables": [ "10-Q:0001564590-22-015675" ], "inventory": [ "10-Q:0001564590-22-015675" ], "current_assets": [ "10-Q:0001564590-22-015675" ], "ppe_net": [ "10-Q:0001564590-22-015675" ], "goodwill": [ "10-Q:0001564590-22-015675" ], "intangibles": [ "10-Q:0001564590-22-015675" ], "total_assets": [ "10-Q:0001564590-22-015675" ], "accounts_payable": [ "10-Q:0001564590-22-015675" ], "debt_current": [ "10-Q:0001564590-22-015675" ], "current_liabilities": [ "10-Q:0001564590-22-015675" ], "long_term_debt": [ "10-Q:0001564590-22-015675" ], "total_liabilities": [ "10-Q:0001564590-22-015675" ], "equity_parent": [ "10-Q:0001564590-22-015675" ], "liabilities_and_equity": [ "10-Q:0001564590-22-015675" ], "shares_outstanding": [ "10-Q:0001564590-22-015675" ], "retained_earnings": [ "10-Q:0001564590-22-015675" ], "long_term_investments": [ "10-Q:0001564590-22-015675" ], "accrued_taxes_current": [ "10-Q:0001564590-22-015675" ], "operating_lease_liability": [ "10-Q:0001564590-22-015675" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-22-015675" ], "operating_lease_discount_rate": [ "10-Q:0001564590-22-015675" ], "operating_lease_payments_y1": [ "10-Q:0001564590-22-015675" ], "operating_lease_payments_total": [ "10-Q:0001564590-22-015675" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-22-015675" ], "debt_maturity_y1": [ "10-Q:0001564590-22-015675" ], "debt_maturity_y2": [ "10-Q:0001564590-22-015675" ], "debt_maturity_y3": [ "10-Q:0001564590-22-015675" ], "debt_maturity_y4": [ "10-Q:0001564590-22-015675" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-06-30", "values": { "cash": 13931000000.0, "short_term_investments": 90826000000.0, "receivables": 44261000000.0, "inventory": 3742000000.0, "current_assets": 169684000000.0, "ppe_net": 74398000000.0, "goodwill": 67524000000.0, "intangibles": 11298000000.0, "total_assets": 364840000000.0, "accounts_payable": 19000000000.0, "short_term_borrowings": null, "debt_current": 2749000000.0, "current_liabilities": 95082000000.0, "long_term_debt": 47032000000.0, "total_liabilities": 198298000000.0, "temporary_equity": null, "equity_parent": 166542000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 364840000000.0, "shares_outstanding": 7464000000.0, "retained_earnings": 84281000000.0, "preferred_stock": null, "long_term_investments": 6891000000.0, "equity_method_investments": null, "accrued_taxes_current": 4067000000.0, "commercial_paper": null, "operating_lease_liability": 13717000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 11489000000.0, "operating_lease_discount_rate": 0.021, "operating_lease_payments_y1": 2456000000.0, "operating_lease_payments_total": 15004000000.0, "operating_lease_imputed_interest": 1287000000.0, "debt_maturity_y1": 2750000000.0, "debt_maturity_y2": 5250000000.0, "debt_maturity_y3": 2250000000.0, "debt_maturity_y4": 3000000000.0, "debt_maturity_y5": 8000000000.0, "debt_maturity_after_y5": 34261000000.0 }, "sources": [ "10-K:0000950170-23-035122", "10-K:0001564590-22-026876" ], "value_sources": { "cash": [ "10-K:0000950170-23-035122" ], "short_term_investments": [ "10-K:0000950170-23-035122" ], "receivables": [ "10-K:0000950170-23-035122" ], "inventory": [ "10-K:0000950170-23-035122" ], "current_assets": [ "10-K:0000950170-23-035122" ], "ppe_net": [ "10-K:0000950170-23-035122" ], "goodwill": [ "10-K:0000950170-23-035122" ], "intangibles": [ "10-K:0000950170-23-035122" ], "total_assets": [ "10-K:0000950170-23-035122" ], "accounts_payable": [ "10-K:0000950170-23-035122" ], "debt_current": [ "10-K:0000950170-23-035122" ], "current_liabilities": [ "10-K:0000950170-23-035122" ], "long_term_debt": [ "10-K:0000950170-23-035122" ], "total_liabilities": [ "10-K:0000950170-23-035122" ], "equity_parent": [ "10-K:0000950170-23-035122" ], "liabilities_and_equity": [ "10-K:0000950170-23-035122" ], "shares_outstanding": [ "10-K:0000950170-23-035122" ], "retained_earnings": [ "10-K:0000950170-23-035122" ], "long_term_investments": [ "10-K:0000950170-23-035122" ], "accrued_taxes_current": [ "10-K:0000950170-23-035122" ], "operating_lease_liability": [ "10-K:0000950170-23-035122" ], "operating_lease_liability_noncurrent": [ "10-K:0000950170-23-035122" ], "operating_lease_discount_rate": [ "10-K:0000950170-23-035122" ], "operating_lease_payments_y1": [ "10-K:0001564590-22-026876" ], "operating_lease_payments_total": [ "10-K:0001564590-22-026876" ], "operating_lease_imputed_interest": [ "10-K:0001564590-22-026876" ], "debt_maturity_y1": [ "10-K:0001564590-22-026876" ], "debt_maturity_y2": [ "10-K:0001564590-22-026876" ], "debt_maturity_y3": [ "10-K:0001564590-22-026876" ], "debt_maturity_y4": [ "10-K:0001564590-22-026876" ], "debt_maturity_y5": [ "10-K:0001564590-22-026876" ], "debt_maturity_after_y5": [ "10-K:0001564590-22-026876" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-09-30", "values": { "cash": 22884000000.0, "short_term_investments": 84378000000.0, "receivables": 31279000000.0, "inventory": 4268000000.0, "current_assets": 160812000000.0, "ppe_net": 77037000000.0, "goodwill": 67459000000.0, "intangibles": 10808000000.0, "total_assets": 359784000000.0, "accounts_payable": 16609000000.0, "short_term_borrowings": null, "debt_current": 3248000000.0, "current_liabilities": 87389000000.0, "long_term_debt": 45374000000.0, "total_liabilities": 186218000000.0, "temporary_equity": null, "equity_parent": 173566000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 359784000000.0, "shares_outstanding": 7457000000.0, "retained_earnings": 92374000000.0, "preferred_stock": null, "long_term_investments": 6839000000.0, "equity_method_investments": null, "accrued_taxes_current": 6729000000.0, "commercial_paper": null, "operating_lease_liability": 13884000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 11660000000.0, "operating_lease_discount_rate": 0.024, "operating_lease_payments_y1": 2327000000.0, "operating_lease_payments_total": 15375000000.0, "operating_lease_imputed_interest": 1491000000.0, "debt_maturity_y1": 5250000000.0, "debt_maturity_y2": 2250000000.0, "debt_maturity_y3": 3000000000.0, "debt_maturity_y4": 8000000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-22-035087" ], "value_sources": { "cash": [ "10-Q:0001564590-22-035087" ], "short_term_investments": [ "10-Q:0001564590-22-035087" ], "receivables": [ "10-Q:0001564590-22-035087" ], "inventory": [ "10-Q:0001564590-22-035087" ], "current_assets": [ "10-Q:0001564590-22-035087" ], "ppe_net": [ "10-Q:0001564590-22-035087" ], "goodwill": [ "10-Q:0001564590-22-035087" ], "intangibles": [ "10-Q:0001564590-22-035087" ], "total_assets": [ "10-Q:0001564590-22-035087" ], "accounts_payable": [ "10-Q:0001564590-22-035087" ], "debt_current": [ "10-Q:0001564590-22-035087" ], "current_liabilities": [ "10-Q:0001564590-22-035087" ], "long_term_debt": [ "10-Q:0001564590-22-035087" ], "total_liabilities": [ "10-Q:0001564590-22-035087" ], "equity_parent": [ "10-Q:0001564590-22-035087" ], "liabilities_and_equity": [ "10-Q:0001564590-22-035087" ], "shares_outstanding": [ "10-Q:0001564590-22-035087" ], "retained_earnings": [ "10-Q:0001564590-22-035087" ], "long_term_investments": [ "10-Q:0001564590-22-035087" ], "accrued_taxes_current": [ "10-Q:0001564590-22-035087" ], "operating_lease_liability": [ "10-Q:0001564590-22-035087" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-22-035087" ], "operating_lease_discount_rate": [ "10-Q:0001564590-22-035087" ], "operating_lease_payments_y1": [ "10-Q:0001564590-22-035087" ], "operating_lease_payments_total": [ "10-Q:0001564590-22-035087" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-22-035087" ], "debt_maturity_y1": [ "10-Q:0001564590-22-035087" ], "debt_maturity_y2": [ "10-Q:0001564590-22-035087" ], "debt_maturity_y3": [ "10-Q:0001564590-22-035087" ], "debt_maturity_y4": [ "10-Q:0001564590-22-035087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-12-31", "values": { "cash": 15646000000.0, "short_term_investments": 83862000000.0, "receivables": 35833000000.0, "inventory": 2980000000.0, "current_assets": 157823000000.0, "ppe_net": 82755000000.0, "goodwill": 67905000000.0, "intangibles": 10354000000.0, "total_assets": 364552000000.0, "accounts_payable": 15354000000.0, "short_term_borrowings": null, "debt_current": 3997000000.0, "current_liabilities": 81718000000.0, "long_term_debt": 44119000000.0, "total_liabilities": 181416000000.0, "temporary_equity": null, "equity_parent": 183136000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 364552000000.0, "shares_outstanding": 7447000000.0, "retained_earnings": 99368000000.0, "preferred_stock": null, "long_term_investments": 7097000000.0, "equity_method_investments": null, "accrued_taxes_current": 3553000000.0, "commercial_paper": null, "operating_lease_liability": 14285000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 11998000000.0, "operating_lease_discount_rate": 0.025, "operating_lease_payments_y1": 2498000000.0, "operating_lease_payments_total": 15943000000.0, "operating_lease_imputed_interest": 1658000000.0, "debt_maturity_y1": 5250000000.0, "debt_maturity_y2": 2250000000.0, "debt_maturity_y3": 3000000000.0, "debt_maturity_y4": 8000000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001564590-23-000733" ], "value_sources": { "cash": [ "10-Q:0001564590-23-000733" ], "short_term_investments": [ "10-Q:0001564590-23-000733" ], "receivables": [ "10-Q:0001564590-23-000733" ], "inventory": [ "10-Q:0001564590-23-000733" ], "current_assets": [ "10-Q:0001564590-23-000733" ], "ppe_net": [ "10-Q:0001564590-23-000733" ], "goodwill": [ "10-Q:0001564590-23-000733" ], "intangibles": [ "10-Q:0001564590-23-000733" ], "total_assets": [ "10-Q:0001564590-23-000733" ], "accounts_payable": [ "10-Q:0001564590-23-000733" ], "debt_current": [ "10-Q:0001564590-23-000733" ], "current_liabilities": [ "10-Q:0001564590-23-000733" ], "long_term_debt": [ "10-Q:0001564590-23-000733" ], "total_liabilities": [ "10-Q:0001564590-23-000733" ], "equity_parent": [ "10-Q:0001564590-23-000733" ], "liabilities_and_equity": [ "10-Q:0001564590-23-000733" ], "shares_outstanding": [ "10-Q:0001564590-23-000733" ], "retained_earnings": [ "10-Q:0001564590-23-000733" ], "long_term_investments": [ "10-Q:0001564590-23-000733" ], "accrued_taxes_current": [ "10-Q:0001564590-23-000733" ], "operating_lease_liability": [ "10-Q:0001564590-23-000733" ], "operating_lease_liability_noncurrent": [ "10-Q:0001564590-23-000733" ], "operating_lease_discount_rate": [ "10-Q:0001564590-23-000733" ], "operating_lease_payments_y1": [ "10-Q:0001564590-23-000733" ], "operating_lease_payments_total": [ "10-Q:0001564590-23-000733" ], "operating_lease_imputed_interest": [ "10-Q:0001564590-23-000733" ], "debt_maturity_y1": [ "10-Q:0001564590-23-000733" ], "debt_maturity_y2": [ "10-Q:0001564590-23-000733" ], "debt_maturity_y3": [ "10-Q:0001564590-23-000733" ], "debt_maturity_y4": [ "10-Q:0001564590-23-000733" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-03-31", "values": { "cash": 26562000000.0, "short_term_investments": 77865000000.0, "receivables": 37420000000.0, "inventory": 2877000000.0, "current_assets": 163889000000.0, "ppe_net": 88132000000.0, "goodwill": 67940000000.0, "intangibles": 9879000000.0, "total_assets": 380088000000.0, "accounts_payable": 15305000000.0, "short_term_borrowings": null, "debt_current": 6245000000.0, "current_liabilities": 85691000000.0, "long_term_debt": 41965000000.0, "total_liabilities": 185405000000.0, "temporary_equity": null, "equity_parent": 194683000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 380088000000.0, "shares_outstanding": 7437000000.0, "retained_earnings": 108234000000.0, "preferred_stock": null, "long_term_investments": 9415000000.0, "equity_method_investments": null, "accrued_taxes_current": 4163000000.0, "commercial_paper": null, "operating_lease_liability": 14639000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 12312000000.0, "operating_lease_discount_rate": 0.027, "operating_lease_payments_y1": 2625000000.0, "operating_lease_payments_total": 16427000000.0, "operating_lease_imputed_interest": 1788000000.0, "debt_maturity_y1": 5250000000.0, "debt_maturity_y2": 2250000000.0, "debt_maturity_y3": 3000000000.0, "debt_maturity_y4": 8000000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-23-014423" ], "value_sources": { "cash": [ "10-Q:0000950170-23-014423" ], "short_term_investments": [ "10-Q:0000950170-23-014423" ], "receivables": [ "10-Q:0000950170-23-014423" ], "inventory": [ "10-Q:0000950170-23-014423" ], "current_assets": [ "10-Q:0000950170-23-014423" ], "ppe_net": [ "10-Q:0000950170-23-014423" ], "goodwill": [ "10-Q:0000950170-23-014423" ], "intangibles": [ "10-Q:0000950170-23-014423" ], "total_assets": [ "10-Q:0000950170-23-014423" ], "accounts_payable": [ "10-Q:0000950170-23-014423" ], "debt_current": [ "10-Q:0000950170-23-014423" ], "current_liabilities": [ "10-Q:0000950170-23-014423" ], "long_term_debt": [ "10-Q:0000950170-23-014423" ], "total_liabilities": [ "10-Q:0000950170-23-014423" ], "equity_parent": [ "10-Q:0000950170-23-014423" ], "liabilities_and_equity": [ "10-Q:0000950170-23-014423" ], "shares_outstanding": [ "10-Q:0000950170-23-014423" ], "retained_earnings": [ "10-Q:0000950170-23-014423" ], "long_term_investments": [ "10-Q:0000950170-23-014423" ], "accrued_taxes_current": [ "10-Q:0000950170-23-014423" ], "operating_lease_liability": [ "10-Q:0000950170-23-014423" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-23-014423" ], "operating_lease_discount_rate": [ "10-Q:0000950170-23-014423" ], "operating_lease_payments_y1": [ "10-Q:0000950170-23-014423" ], "operating_lease_payments_total": [ "10-Q:0000950170-23-014423" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-23-014423" ], "debt_maturity_y1": [ "10-Q:0000950170-23-014423" ], "debt_maturity_y2": [ "10-Q:0000950170-23-014423" ], "debt_maturity_y3": [ "10-Q:0000950170-23-014423" ], "debt_maturity_y4": [ "10-Q:0000950170-23-014423" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-06-30", "values": { "cash": 34704000000.0, "short_term_investments": 76558000000.0, "receivables": 48688000000.0, "inventory": 2500000000.0, "current_assets": 184257000000.0, "ppe_net": 95641000000.0, "goodwill": 67886000000.0, "intangibles": 9366000000.0, "total_assets": 411976000000.0, "accounts_payable": 18095000000.0, "short_term_borrowings": 0.0, "debt_current": 5247000000.0, "current_liabilities": 104149000000.0, "long_term_debt": 41990000000.0, "total_liabilities": 205753000000.0, "temporary_equity": null, "equity_parent": 206223000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 411976000000.0, "shares_outstanding": 7432000000.0, "retained_earnings": 118848000000.0, "preferred_stock": null, "long_term_investments": 9879000000.0, "equity_method_investments": null, "accrued_taxes_current": 4152000000.0, "commercial_paper": 0.0, "operating_lease_liability": 15137000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 12728000000.0, "operating_lease_discount_rate": 0.029, "operating_lease_payments_y1": 2784000000.0, "operating_lease_payments_total": 17100000000.0, "operating_lease_imputed_interest": 1963000000.0, "debt_maturity_y1": 5250000000.0, "debt_maturity_y2": 2250000000.0, "debt_maturity_y3": 3000000000.0, "debt_maturity_y4": 8000000000.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 34366000000.0 }, "sources": [ "10-K:0000950170-23-035122", "10-K:0000950170-24-087843" ], "value_sources": { "cash": [ "10-K:0000950170-24-087843" ], "short_term_investments": [ "10-K:0000950170-24-087843" ], "receivables": [ "10-K:0000950170-24-087843" ], "inventory": [ "10-K:0000950170-24-087843" ], "current_assets": [ "10-K:0000950170-24-087843" ], "ppe_net": [ "10-K:0000950170-24-087843" ], "goodwill": [ "10-K:0000950170-24-087843" ], "intangibles": [ "10-K:0000950170-24-087843" ], "total_assets": [ "10-K:0000950170-24-087843" ], "accounts_payable": [ "10-K:0000950170-24-087843" ], "short_term_borrowings": [ "10-K:0000950170-24-087843" ], "debt_current": [ "10-K:0000950170-24-087843" ], "current_liabilities": [ "10-K:0000950170-24-087843" ], "long_term_debt": [ "10-K:0000950170-24-087843" ], "total_liabilities": [ "10-K:0000950170-24-087843" ], "equity_parent": [ "10-K:0000950170-24-087843" ], "liabilities_and_equity": [ "10-K:0000950170-24-087843" ], "shares_outstanding": [ "10-K:0000950170-24-087843" ], "retained_earnings": [ "10-K:0000950170-24-087843" ], "long_term_investments": [ "10-K:0000950170-24-087843" ], "accrued_taxes_current": [ "10-K:0000950170-24-087843" ], "commercial_paper": [ "10-K:0000950170-24-087843" ], "operating_lease_liability": [ "10-K:0000950170-24-087843" ], "operating_lease_liability_noncurrent": [ "10-K:0000950170-24-087843" ], "operating_lease_discount_rate": [ "10-K:0000950170-24-087843" ], "operating_lease_payments_y1": [ "10-K:0000950170-23-035122" ], "operating_lease_payments_total": [ "10-K:0000950170-23-035122" ], "operating_lease_imputed_interest": [ "10-K:0000950170-23-035122" ], "debt_maturity_y1": [ "10-K:0000950170-23-035122" ], "debt_maturity_y2": [ "10-K:0000950170-23-035122" ], "debt_maturity_y3": [ "10-K:0000950170-23-035122" ], "debt_maturity_y4": [ "10-K:0000950170-23-035122" ], "debt_maturity_y5": [ "10-K:0000950170-23-035122" ], "debt_maturity_after_y5": [ "10-K:0000950170-23-035122" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-09-30", "values": { "cash": 80452000000.0, "short_term_investments": 63499000000.0, "receivables": 36953000000.0, "inventory": 3000000000.0, "current_assets": 207586000000.0, "ppe_net": 102502000000.0, "goodwill": 67790000000.0, "intangibles": 8895000000.0, "total_assets": 445785000000.0, "accounts_payable": 19307000000.0, "short_term_borrowings": 25808000000.0, "debt_current": 3748000000.0, "current_liabilities": 124792000000.0, "long_term_debt": 41946000000.0, "total_liabilities": 225071000000.0, "temporary_equity": null, "equity_parent": 220714000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 445785000000.0, "shares_outstanding": 7431000000.0, "retained_earnings": 132143000000.0, "preferred_stock": null, "long_term_investments": 11423000000.0, "equity_method_investments": null, "accrued_taxes_current": 8035000000.0, "commercial_paper": 25808000000.0, "operating_lease_liability": 16025000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 13487000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 2834000000.0, "operating_lease_payments_total": 18017000000.0, "operating_lease_imputed_interest": 1992000000.0, "debt_maturity_y1": 2250000000.0, "debt_maturity_y2": 3000000000.0, "debt_maturity_y3": 8000000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-23-054855" ], "value_sources": { "cash": [ "10-Q:0000950170-23-054855" ], "short_term_investments": [ "10-Q:0000950170-23-054855" ], "receivables": [ "10-Q:0000950170-23-054855" ], "inventory": [ "10-Q:0000950170-23-054855" ], "current_assets": [ "10-Q:0000950170-23-054855" ], "ppe_net": [ "10-Q:0000950170-23-054855" ], "goodwill": [ "10-Q:0000950170-23-054855" ], "intangibles": [ "10-Q:0000950170-23-054855" ], "total_assets": [ "10-Q:0000950170-23-054855" ], "accounts_payable": [ "10-Q:0000950170-23-054855" ], "short_term_borrowings": [ "10-Q:0000950170-23-054855" ], "debt_current": [ "10-Q:0000950170-23-054855" ], "current_liabilities": [ "10-Q:0000950170-23-054855" ], "long_term_debt": [ "10-Q:0000950170-23-054855" ], "total_liabilities": [ "10-Q:0000950170-23-054855" ], "equity_parent": [ "10-Q:0000950170-23-054855" ], "liabilities_and_equity": [ "10-Q:0000950170-23-054855" ], "shares_outstanding": [ "10-Q:0000950170-23-054855" ], "retained_earnings": [ "10-Q:0000950170-23-054855" ], "long_term_investments": [ "10-Q:0000950170-23-054855" ], "accrued_taxes_current": [ "10-Q:0000950170-23-054855" ], "commercial_paper": [ "10-Q:0000950170-23-054855" ], "operating_lease_liability": [ "10-Q:0000950170-23-054855" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-23-054855" ], "operating_lease_discount_rate": [ "10-Q:0000950170-23-054855" ], "operating_lease_payments_y1": [ "10-Q:0000950170-23-054855" ], "operating_lease_payments_total": [ "10-Q:0000950170-23-054855" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-23-054855" ], "debt_maturity_y1": [ "10-Q:0000950170-23-054855" ], "debt_maturity_y2": [ "10-Q:0000950170-23-054855" ], "debt_maturity_y3": [ "10-Q:0000950170-23-054855" ], "debt_maturity_y4": [ "10-Q:0000950170-23-054855" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-12-31", "values": { "cash": 17305000000.0, "short_term_investments": 63712000000.0, "receivables": 42831000000.0, "inventory": 1615000000.0, "current_assets": 147393000000.0, "ppe_net": 112308000000.0, "goodwill": 118931000000.0, "intangibles": 29896000000.0, "total_assets": 470558000000.0, "accounts_payable": 17695000000.0, "short_term_borrowings": 27041000000.0, "debt_current": 2250000000.0, "current_liabilities": 121016000000.0, "long_term_debt": 44928000000.0, "total_liabilities": 232290000000.0, "temporary_equity": null, "equity_parent": 238268000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 470558000000.0, "shares_outstanding": 7432000000.0, "retained_earnings": 145737000000.0, "preferred_stock": null, "long_term_investments": 13367000000.0, "equity_method_investments": null, "accrued_taxes_current": 5787000000.0, "commercial_paper": 27041000000.0, "operating_lease_liability": 16942000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 14155000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 3091000000.0, "operating_lease_payments_total": 19065000000.0, "operating_lease_imputed_interest": 2123000000.0, "debt_maturity_y1": 2250000000.0, "debt_maturity_y2": 3000000000.0, "debt_maturity_y3": 9250000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-24-008814" ], "value_sources": { "cash": [ "10-Q:0000950170-24-008814" ], "short_term_investments": [ "10-Q:0000950170-24-008814" ], "receivables": [ "10-Q:0000950170-24-008814" ], "inventory": [ "10-Q:0000950170-24-008814" ], "current_assets": [ "10-Q:0000950170-24-008814" ], "ppe_net": [ "10-Q:0000950170-24-008814" ], "goodwill": [ "10-Q:0000950170-24-008814" ], "intangibles": [ "10-Q:0000950170-24-008814" ], "total_assets": [ "10-Q:0000950170-24-008814" ], "accounts_payable": [ "10-Q:0000950170-24-008814" ], "short_term_borrowings": [ "10-Q:0000950170-24-008814" ], "debt_current": [ "10-Q:0000950170-24-008814" ], "current_liabilities": [ "10-Q:0000950170-24-008814" ], "long_term_debt": [ "10-Q:0000950170-24-008814" ], "total_liabilities": [ "10-Q:0000950170-24-008814" ], "equity_parent": [ "10-Q:0000950170-24-008814" ], "liabilities_and_equity": [ "10-Q:0000950170-24-008814" ], "shares_outstanding": [ "10-Q:0000950170-24-008814" ], "retained_earnings": [ "10-Q:0000950170-24-008814" ], "long_term_investments": [ "10-Q:0000950170-24-008814" ], "accrued_taxes_current": [ "10-Q:0000950170-24-008814" ], "commercial_paper": [ "10-Q:0000950170-24-008814" ], "operating_lease_liability": [ "10-Q:0000950170-24-008814" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-24-008814" ], "operating_lease_discount_rate": [ "10-Q:0000950170-24-008814" ], "operating_lease_payments_y1": [ "10-Q:0000950170-24-008814" ], "operating_lease_payments_total": [ "10-Q:0000950170-24-008814" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-24-008814" ], "debt_maturity_y1": [ "10-Q:0000950170-24-008814" ], "debt_maturity_y2": [ "10-Q:0000950170-24-008814" ], "debt_maturity_y3": [ "10-Q:0000950170-24-008814" ], "debt_maturity_y4": [ "10-Q:0000950170-24-008814" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-03-31", "values": { "cash": 19634000000.0, "short_term_investments": 60387000000.0, "receivables": 44029000000.0, "inventory": 1304000000.0, "current_assets": 147180000000.0, "ppe_net": 121375000000.0, "goodwill": 119163000000.0, "intangibles": 28828000000.0, "total_assets": 484275000000.0, "accounts_payable": 18087000000.0, "short_term_borrowings": 20535000000.0, "debt_current": 2249000000.0, "current_liabilities": 118525000000.0, "long_term_debt": 42658000000.0, "total_liabilities": 231123000000.0, "temporary_equity": null, "equity_parent": 253152000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 484275000000.0, "shares_outstanding": 7433000000.0, "retained_earnings": 159394000000.0, "preferred_stock": null, "long_term_investments": 14807000000.0, "equity_method_investments": null, "accrued_taxes_current": 7311000000.0, "commercial_paper": 20535000000.0, "operating_lease_liability": 17882000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 14469000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 3566000000.0, "operating_lease_payments_total": 20118000000.0, "operating_lease_imputed_interest": 2236000000.0, "debt_maturity_y1": 2250000000.0, "debt_maturity_y2": 3000000000.0, "debt_maturity_y3": 9250000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-24-048288" ], "value_sources": { "cash": [ "10-Q:0000950170-24-048288" ], "short_term_investments": [ "10-Q:0000950170-24-048288" ], "receivables": [ "10-Q:0000950170-24-048288" ], "inventory": [ "10-Q:0000950170-24-048288" ], "current_assets": [ "10-Q:0000950170-24-048288" ], "ppe_net": [ "10-Q:0000950170-24-048288" ], "goodwill": [ "10-Q:0000950170-24-048288" ], "intangibles": [ "10-Q:0000950170-24-048288" ], "total_assets": [ "10-Q:0000950170-24-048288" ], "accounts_payable": [ "10-Q:0000950170-24-048288" ], "short_term_borrowings": [ "10-Q:0000950170-24-048288" ], "debt_current": [ "10-Q:0000950170-24-048288" ], "current_liabilities": [ "10-Q:0000950170-24-048288" ], "long_term_debt": [ "10-Q:0000950170-24-048288" ], "total_liabilities": [ "10-Q:0000950170-24-048288" ], "equity_parent": [ "10-Q:0000950170-24-048288" ], "liabilities_and_equity": [ "10-Q:0000950170-24-048288" ], "shares_outstanding": [ "10-Q:0000950170-24-048288" ], "retained_earnings": [ "10-Q:0000950170-24-048288" ], "long_term_investments": [ "10-Q:0000950170-24-048288" ], "accrued_taxes_current": [ "10-Q:0000950170-24-048288" ], "commercial_paper": [ "10-Q:0000950170-24-048288" ], "operating_lease_liability": [ "10-Q:0000950170-24-048288" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-24-048288" ], "operating_lease_discount_rate": [ "10-Q:0000950170-24-048288" ], "operating_lease_payments_y1": [ "10-Q:0000950170-24-048288" ], "operating_lease_payments_total": [ "10-Q:0000950170-24-048288" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-24-048288" ], "debt_maturity_y1": [ "10-Q:0000950170-24-048288" ], "debt_maturity_y2": [ "10-Q:0000950170-24-048288" ], "debt_maturity_y3": [ "10-Q:0000950170-24-048288" ], "debt_maturity_y4": [ "10-Q:0000950170-24-048288" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-06-30", "values": { "cash": 18315000000.0, "short_term_investments": 57228000000.0, "receivables": 56924000000.0, "inventory": 1246000000.0, "current_assets": 159734000000.0, "ppe_net": 135591000000.0, "goodwill": 119220000000.0, "intangibles": 27597000000.0, "total_assets": 512163000000.0, "accounts_payable": 21996000000.0, "short_term_borrowings": 6693000000.0, "debt_current": 2249000000.0, "current_liabilities": 125286000000.0, "long_term_debt": 42688000000.0, "total_liabilities": 243686000000.0, "temporary_equity": null, "equity_parent": 268477000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 512163000000.0, "shares_outstanding": 7434000000.0, "retained_earnings": 173144000000.0, "preferred_stock": null, "long_term_investments": 14600000000.0, "equity_method_investments": 6000000000.0, "accrued_taxes_current": 5017000000.0, "commercial_paper": 6693000000.0, "operating_lease_liability": 19077000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 15497000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 4124000000.0, "operating_lease_payments_total": 21570000000.0, "operating_lease_imputed_interest": 2493000000.0, "debt_maturity_y1": 2250000000.0, "debt_maturity_y2": 3000000000.0, "debt_maturity_y3": 9250000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 1876000000.0, "debt_maturity_after_y5": 34845000000.0 }, "sources": [ "10-K:0000950170-24-087843", "10-K:0000950170-25-100235" ], "value_sources": { "cash": [ "10-K:0000950170-25-100235" ], "short_term_investments": [ "10-K:0000950170-25-100235" ], "receivables": [ "10-K:0000950170-25-100235" ], "inventory": [ "10-K:0000950170-25-100235" ], "current_assets": [ "10-K:0000950170-25-100235" ], "ppe_net": [ "10-K:0000950170-25-100235" ], "goodwill": [ "10-K:0000950170-25-100235" ], "intangibles": [ "10-K:0000950170-25-100235" ], "total_assets": [ "10-K:0000950170-25-100235" ], "accounts_payable": [ "10-K:0000950170-25-100235" ], "short_term_borrowings": [ "10-K:0000950170-25-100235" ], "debt_current": [ "10-K:0000950170-25-100235" ], "current_liabilities": [ "10-K:0000950170-25-100235" ], "long_term_debt": [ "10-K:0000950170-25-100235" ], "total_liabilities": [ "10-K:0000950170-25-100235" ], "equity_parent": [ "10-K:0000950170-25-100235" ], "liabilities_and_equity": [ "10-K:0000950170-25-100235" ], "shares_outstanding": [ "10-K:0000950170-25-100235" ], "retained_earnings": [ "10-K:0000950170-25-100235" ], "long_term_investments": [ "10-K:0000950170-25-100235" ], "equity_method_investments": [ "10-K:0000950170-25-100235" ], "accrued_taxes_current": [ "10-K:0000950170-25-100235" ], "commercial_paper": [ "10-K:0000950170-25-100235" ], "operating_lease_liability": [ "10-K:0000950170-25-100235" ], "operating_lease_liability_noncurrent": [ "10-K:0000950170-25-100235" ], "operating_lease_discount_rate": [ "10-K:0000950170-25-100235" ], "operating_lease_payments_y1": [ "10-K:0000950170-24-087843" ], "operating_lease_payments_total": [ "10-K:0000950170-24-087843" ], "operating_lease_imputed_interest": [ "10-K:0000950170-24-087843" ], "debt_maturity_y1": [ "10-K:0000950170-24-087843" ], "debt_maturity_y2": [ "10-K:0000950170-24-087843" ], "debt_maturity_y3": [ "10-K:0000950170-24-087843" ], "debt_maturity_y4": [ "10-K:0000950170-24-087843" ], "debt_maturity_y5": [ "10-K:0000950170-24-087843" ], "debt_maturity_after_y5": [ "10-K:0000950170-24-087843" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-09-30", "values": { "cash": 20840000000.0, "short_term_investments": 57588000000.0, "receivables": 44148000000.0, "inventory": 1626000000.0, "current_assets": 149926000000.0, "ppe_net": 152863000000.0, "goodwill": 119374000000.0, "intangibles": 26751000000.0, "total_assets": 523013000000.0, "accounts_payable": 22768000000.0, "short_term_borrowings": 0.0, "debt_current": 2249000000.0, "current_liabilities": 115200000000.0, "long_term_debt": 42868000000.0, "total_liabilities": 235290000000.0, "temporary_equity": null, "equity_parent": 287723000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 523013000000.0, "shares_outstanding": 7436000000.0, "retained_earnings": 188929000000.0, "preferred_stock": null, "long_term_investments": 15778000000.0, "equity_method_investments": 6800000000.0, "accrued_taxes_current": 9717000000.0, "commercial_paper": 0.0, "operating_lease_liability": 20370000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 16361000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 4122000000.0, "operating_lease_payments_total": 22971000000.0, "operating_lease_imputed_interest": 2601000000.0, "debt_maturity_y1": 3000000000.0, "debt_maturity_y2": 9250000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 1953000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-24-118967" ], "value_sources": { "cash": [ "10-Q:0000950170-24-118967" ], "short_term_investments": [ "10-Q:0000950170-24-118967" ], "receivables": [ "10-Q:0000950170-24-118967" ], "inventory": [ "10-Q:0000950170-24-118967" ], "current_assets": [ "10-Q:0000950170-24-118967" ], "ppe_net": [ "10-Q:0000950170-24-118967" ], "goodwill": [ "10-Q:0000950170-24-118967" ], "intangibles": [ "10-Q:0000950170-24-118967" ], "total_assets": [ "10-Q:0000950170-24-118967" ], "accounts_payable": [ "10-Q:0000950170-24-118967" ], "short_term_borrowings": [ "10-Q:0000950170-24-118967" ], "debt_current": [ "10-Q:0000950170-24-118967" ], "current_liabilities": [ "10-Q:0000950170-24-118967" ], "long_term_debt": [ "10-Q:0000950170-24-118967" ], "total_liabilities": [ "10-Q:0000950170-24-118967" ], "equity_parent": [ "10-Q:0000950170-24-118967" ], "liabilities_and_equity": [ "10-Q:0000950170-24-118967" ], "shares_outstanding": [ "10-Q:0000950170-24-118967" ], "retained_earnings": [ "10-Q:0000950170-24-118967" ], "long_term_investments": [ "10-Q:0000950170-24-118967" ], "equity_method_investments": [ "10-Q:0000950170-24-118967" ], "accrued_taxes_current": [ "10-Q:0000950170-24-118967" ], "commercial_paper": [ "10-Q:0000950170-24-118967" ], "operating_lease_liability": [ "10-Q:0000950170-24-118967" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-24-118967" ], "operating_lease_discount_rate": [ "10-Q:0000950170-24-118967" ], "operating_lease_payments_y1": [ "10-Q:0000950170-24-118967" ], "operating_lease_payments_total": [ "10-Q:0000950170-24-118967" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-24-118967" ], "debt_maturity_y1": [ "10-Q:0000950170-24-118967" ], "debt_maturity_y2": [ "10-Q:0000950170-24-118967" ], "debt_maturity_y3": [ "10-Q:0000950170-24-118967" ], "debt_maturity_y4": [ "10-Q:0000950170-24-118967" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-12-31", "values": { "cash": 17482000000.0, "short_term_investments": 54073000000.0, "receivables": 48188000000.0, "inventory": 909000000.0, "current_assets": 147080000000.0, "ppe_net": 166902000000.0, "goodwill": 119191000000.0, "intangibles": 25385000000.0, "total_assets": 533898000000.0, "accounts_payable": 22608000000.0, "short_term_borrowings": 0.0, "debt_current": 5248000000.0, "current_liabilities": 108882000000.0, "long_term_debt": 39722000000.0, "total_liabilities": 231203000000.0, "temporary_equity": null, "equity_parent": 302695000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 533898000000.0, "shares_outstanding": 7435000000.0, "retained_earnings": 203482000000.0, "preferred_stock": null, "long_term_investments": 15581000000.0, "equity_method_investments": 6800000000.0, "accrued_taxes_current": 6056000000.0, "commercial_paper": 0.0, "operating_lease_liability": 21862000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17254000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 4920000000.0, "operating_lease_payments_total": 24370000000.0, "operating_lease_imputed_interest": 2508000000.0, "debt_maturity_y1": 3000000000.0, "debt_maturity_y2": 9250000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 1812000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-25-010491" ], "value_sources": { "cash": [ "10-Q:0000950170-25-010491" ], "short_term_investments": [ "10-Q:0000950170-25-010491" ], "receivables": [ "10-Q:0000950170-25-010491" ], "inventory": [ "10-Q:0000950170-25-010491" ], "current_assets": [ "10-Q:0000950170-25-010491" ], "ppe_net": [ "10-Q:0000950170-25-010491" ], "goodwill": [ "10-Q:0000950170-25-010491" ], "intangibles": [ "10-Q:0000950170-25-010491" ], "total_assets": [ "10-Q:0000950170-25-010491" ], "accounts_payable": [ "10-Q:0000950170-25-010491" ], "short_term_borrowings": [ "10-Q:0000950170-25-010491" ], "debt_current": [ "10-Q:0000950170-25-010491" ], "current_liabilities": [ "10-Q:0000950170-25-010491" ], "long_term_debt": [ "10-Q:0000950170-25-010491" ], "total_liabilities": [ "10-Q:0000950170-25-010491" ], "equity_parent": [ "10-Q:0000950170-25-010491" ], "liabilities_and_equity": [ "10-Q:0000950170-25-010491" ], "shares_outstanding": [ "10-Q:0000950170-25-010491" ], "retained_earnings": [ "10-Q:0000950170-25-010491" ], "long_term_investments": [ "10-Q:0000950170-25-010491" ], "equity_method_investments": [ "10-Q:0000950170-25-010491" ], "accrued_taxes_current": [ "10-Q:0000950170-25-010491" ], "commercial_paper": [ "10-Q:0000950170-25-010491" ], "operating_lease_liability": [ "10-Q:0000950170-25-010491" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-25-010491" ], "operating_lease_discount_rate": [ "10-Q:0000950170-25-010491" ], "operating_lease_payments_y1": [ "10-Q:0000950170-25-010491" ], "operating_lease_payments_total": [ "10-Q:0000950170-25-010491" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-25-010491" ], "debt_maturity_y1": [ "10-Q:0000950170-25-010491" ], "debt_maturity_y2": [ "10-Q:0000950170-25-010491" ], "debt_maturity_y3": [ "10-Q:0000950170-25-010491" ], "debt_maturity_y4": [ "10-Q:0000950170-25-010491" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-03-31", "values": { "cash": 28828000000.0, "short_term_investments": 50790000000.0, "receivables": 51700000000.0, "inventory": 848000000.0, "current_assets": 156644000000.0, "ppe_net": 183939000000.0, "goodwill": 119329000000.0, "intangibles": 23968000000.0, "total_assets": 562624000000.0, "accounts_payable": 26250000000.0, "short_term_borrowings": 0.0, "debt_current": 2999000000.0, "current_liabilities": 114206000000.0, "long_term_debt": 39882000000.0, "total_liabilities": 240733000000.0, "temporary_equity": null, "equity_parent": 321891000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 562624000000.0, "shares_outstanding": 7434000000.0, "retained_earnings": 219759000000.0, "preferred_stock": null, "long_term_investments": 16035000000.0, "equity_method_investments": 6800000000.0, "accrued_taxes_current": 6805000000.0, "commercial_paper": 0.0, "operating_lease_liability": 22924000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17686000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 5700000000.0, "operating_lease_payments_total": 25533000000.0, "operating_lease_imputed_interest": 2609000000.0, "debt_maturity_y1": 3000000000.0, "debt_maturity_y2": 9250000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 1890000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000950170-25-061046" ], "value_sources": { "cash": [ "10-Q:0000950170-25-061046" ], "short_term_investments": [ "10-Q:0000950170-25-061046" ], "receivables": [ "10-Q:0000950170-25-061046" ], "inventory": [ "10-Q:0000950170-25-061046" ], "current_assets": [ "10-Q:0000950170-25-061046" ], "ppe_net": [ "10-Q:0000950170-25-061046" ], "goodwill": [ "10-Q:0000950170-25-061046" ], "intangibles": [ "10-Q:0000950170-25-061046" ], "total_assets": [ "10-Q:0000950170-25-061046" ], "accounts_payable": [ "10-Q:0000950170-25-061046" ], "short_term_borrowings": [ "10-Q:0000950170-25-061046" ], "debt_current": [ "10-Q:0000950170-25-061046" ], "current_liabilities": [ "10-Q:0000950170-25-061046" ], "long_term_debt": [ "10-Q:0000950170-25-061046" ], "total_liabilities": [ "10-Q:0000950170-25-061046" ], "equity_parent": [ "10-Q:0000950170-25-061046" ], "liabilities_and_equity": [ "10-Q:0000950170-25-061046" ], "shares_outstanding": [ "10-Q:0000950170-25-061046" ], "retained_earnings": [ "10-Q:0000950170-25-061046" ], "long_term_investments": [ "10-Q:0000950170-25-061046" ], "equity_method_investments": [ "10-Q:0000950170-25-061046" ], "accrued_taxes_current": [ "10-Q:0000950170-25-061046" ], "commercial_paper": [ "10-Q:0000950170-25-061046" ], "operating_lease_liability": [ "10-Q:0000950170-25-061046" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950170-25-061046" ], "operating_lease_discount_rate": [ "10-Q:0000950170-25-061046" ], "operating_lease_payments_y1": [ "10-Q:0000950170-25-061046" ], "operating_lease_payments_total": [ "10-Q:0000950170-25-061046" ], "operating_lease_imputed_interest": [ "10-Q:0000950170-25-061046" ], "debt_maturity_y1": [ "10-Q:0000950170-25-061046" ], "debt_maturity_y2": [ "10-Q:0000950170-25-061046" ], "debt_maturity_y3": [ "10-Q:0000950170-25-061046" ], "debt_maturity_y4": [ "10-Q:0000950170-25-061046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-06-30", "values": { "cash": 30242000000.0, "short_term_investments": 64323000000.0, "receivables": 69905000000.0, "inventory": 938000000.0, "current_assets": 191131000000.0, "ppe_net": 204966000000.0, "goodwill": 119509000000.0, "intangibles": 22604000000.0, "total_assets": 619003000000.0, "accounts_payable": 27724000000.0, "short_term_borrowings": 0.0, "debt_current": 2999000000.0, "current_liabilities": 141218000000.0, "long_term_debt": 40152000000.0, "total_liabilities": 275524000000.0, "temporary_equity": null, "equity_parent": 343479000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 619003000000.0, "shares_outstanding": 7434000000.0, "retained_earnings": 237731000000.0, "preferred_stock": null, "long_term_investments": 15405000000.0, "equity_method_investments": 6000000000.0, "accrued_taxes_current": 7211000000.0, "commercial_paper": 0.0, "operating_lease_liability": 22861000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17437000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 6111000000.0, "operating_lease_payments_total": 25481000000.0, "operating_lease_imputed_interest": 2620000000.0, "debt_maturity_y1": 3000000000.0, "debt_maturity_y2": 9250000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 2054000000.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 34902000000.0 }, "sources": [ "10-K:0000950170-25-100235", "10-K:0001193125-26-323660" ], "value_sources": { "cash": [ "10-K:0001193125-26-323660" ], "short_term_investments": [ "10-K:0001193125-26-323660" ], "receivables": [ "10-K:0001193125-26-323660" ], "inventory": [ "10-K:0001193125-26-323660" ], "current_assets": [ "10-K:0001193125-26-323660" ], "ppe_net": [ "10-K:0001193125-26-323660" ], "goodwill": [ "10-K:0001193125-26-323660" ], "intangibles": [ "10-K:0001193125-26-323660" ], "total_assets": [ "10-K:0001193125-26-323660" ], "accounts_payable": [ "10-K:0001193125-26-323660" ], "short_term_borrowings": [ "10-K:0000950170-25-100235" ], "debt_current": [ "10-K:0001193125-26-323660" ], "current_liabilities": [ "10-K:0001193125-26-323660" ], "long_term_debt": [ "10-K:0001193125-26-323660" ], "total_liabilities": [ "10-K:0001193125-26-323660" ], "equity_parent": [ "10-K:0001193125-26-323660" ], "liabilities_and_equity": [ "10-K:0001193125-26-323660" ], "shares_outstanding": [ "10-K:0001193125-26-323660" ], "retained_earnings": [ "10-K:0001193125-26-323660" ], "long_term_investments": [ "10-K:0001193125-26-323660" ], "equity_method_investments": [ "10-K:0001193125-26-323660" ], "accrued_taxes_current": [ "10-K:0001193125-26-323660" ], "commercial_paper": [ "10-K:0000950170-25-100235" ], "operating_lease_liability": [ "10-K:0001193125-26-323660" ], "operating_lease_liability_noncurrent": [ "10-K:0001193125-26-323660" ], "operating_lease_discount_rate": [ "10-K:0001193125-26-323660" ], "operating_lease_payments_y1": [ "10-K:0000950170-25-100235" ], "operating_lease_payments_total": [ "10-K:0000950170-25-100235" ], "operating_lease_imputed_interest": [ "10-K:0000950170-25-100235" ], "debt_maturity_y1": [ "10-K:0000950170-25-100235" ], "debt_maturity_y2": [ "10-K:0000950170-25-100235" ], "debt_maturity_y3": [ "10-K:0000950170-25-100235" ], "debt_maturity_y4": [ "10-K:0000950170-25-100235" ], "debt_maturity_y5": [ "10-K:0000950170-25-100235" ], "debt_maturity_after_y5": [ "10-K:0000950170-25-100235" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-09-30", "values": { "cash": 28849000000.0, "short_term_investments": 73163000000.0, "receivables": 52894000000.0, "inventory": 1130000000.0, "current_assets": 189066000000.0, "ppe_net": 230861000000.0, "goodwill": 119497000000.0, "intangibles": 21236000000.0, "total_assets": 636351000000.0, "accounts_payable": 32580000000.0, "short_term_borrowings": null, "debt_current": 7832000000.0, "current_liabilities": 134996000000.0, "long_term_debt": 35376000000.0, "total_liabilities": 273275000000.0, "temporary_equity": null, "equity_parent": 363076000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 636351000000.0, "shares_outstanding": 7434000000.0, "retained_earnings": 254873000000.0, "preferred_stock": null, "long_term_investments": 11465000000.0, "equity_method_investments": 1800000000.0, "accrued_taxes_current": 3655000000.0, "commercial_paper": null, "operating_lease_liability": 22733000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17348000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 5506000000.0, "operating_lease_payments_total": 25292000000.0, "operating_lease_imputed_interest": 2559000000.0, "debt_maturity_y1": 9250000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 2056000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-25-256321" ], "value_sources": { "cash": [ "10-Q:0001193125-25-256321" ], "short_term_investments": [ "10-Q:0001193125-25-256321" ], "receivables": [ "10-Q:0001193125-25-256321" ], "inventory": [ "10-Q:0001193125-25-256321" ], "current_assets": [ "10-Q:0001193125-25-256321" ], "ppe_net": [ "10-Q:0001193125-25-256321" ], "goodwill": [ "10-Q:0001193125-25-256321" ], "intangibles": [ "10-Q:0001193125-25-256321" ], "total_assets": [ "10-Q:0001193125-25-256321" ], "accounts_payable": [ "10-Q:0001193125-25-256321" ], "debt_current": [ "10-Q:0001193125-25-256321" ], "current_liabilities": [ "10-Q:0001193125-25-256321" ], "long_term_debt": [ "10-Q:0001193125-25-256321" ], "total_liabilities": [ "10-Q:0001193125-25-256321" ], "equity_parent": [ "10-Q:0001193125-25-256321" ], "liabilities_and_equity": [ "10-Q:0001193125-25-256321" ], "shares_outstanding": [ "10-Q:0001193125-25-256321" ], "retained_earnings": [ "10-Q:0001193125-25-256321" ], "long_term_investments": [ "10-Q:0001193125-25-256321" ], "equity_method_investments": [ "10-Q:0001193125-25-256321" ], "accrued_taxes_current": [ "10-Q:0001193125-25-256321" ], "operating_lease_liability": [ "10-Q:0001193125-25-256321" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193125-25-256321" ], "operating_lease_discount_rate": [ "10-Q:0001193125-25-256321" ], "operating_lease_payments_y1": [ "10-Q:0001193125-25-256321" ], "operating_lease_payments_total": [ "10-Q:0001193125-25-256321" ], "operating_lease_imputed_interest": [ "10-Q:0001193125-25-256321" ], "debt_maturity_y1": [ "10-Q:0001193125-25-256321" ], "debt_maturity_y2": [ "10-Q:0001193125-25-256321" ], "debt_maturity_y3": [ "10-Q:0001193125-25-256321" ], "debt_maturity_y4": [ "10-Q:0001193125-25-256321" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-12-31", "values": { "cash": 24296000000.0, "short_term_investments": 65166000000.0, "receivables": 56535000000.0, "inventory": 1059000000.0, "current_assets": 180190000000.0, "ppe_net": 261126000000.0, "goodwill": 119622000000.0, "intangibles": 20289000000.0, "total_assets": 665302000000.0, "accounts_payable": 37328000000.0, "short_term_borrowings": null, "debt_current": 4837000000.0, "current_liabilities": 130005000000.0, "long_term_debt": 35425000000.0, "total_liabilities": 274427000000.0, "temporary_equity": null, "equity_parent": 390875000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 665302000000.0, "shares_outstanding": 7429000000.0, "retained_earnings": 280789000000.0, "preferred_stock": null, "long_term_investments": 21202000000.0, "equity_method_investments": 11500000000.0, "accrued_taxes_current": 2050000000.0, "commercial_paper": null, "operating_lease_liability": 22865000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 17345000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 5811000000.0, "operating_lease_payments_total": 25581000000.0, "operating_lease_imputed_interest": 2716000000.0, "debt_maturity_y1": 9250000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 2055000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-26-027207" ], "value_sources": { "cash": [ "10-Q:0001193125-26-027207" ], "short_term_investments": [ "10-Q:0001193125-26-027207" ], "receivables": [ "10-Q:0001193125-26-027207" ], "inventory": [ "10-Q:0001193125-26-027207" ], "current_assets": [ "10-Q:0001193125-26-027207" ], "ppe_net": [ "10-Q:0001193125-26-027207" ], "goodwill": [ "10-Q:0001193125-26-027207" ], "intangibles": [ "10-Q:0001193125-26-027207" ], "total_assets": [ "10-Q:0001193125-26-027207" ], "accounts_payable": [ "10-Q:0001193125-26-027207" ], "debt_current": [ "10-Q:0001193125-26-027207" ], "current_liabilities": [ "10-Q:0001193125-26-027207" ], "long_term_debt": [ "10-Q:0001193125-26-027207" ], "total_liabilities": [ "10-Q:0001193125-26-027207" ], "equity_parent": [ "10-Q:0001193125-26-027207" ], "liabilities_and_equity": [ "10-Q:0001193125-26-027207" ], "shares_outstanding": [ "10-Q:0001193125-26-027207" ], "retained_earnings": [ "10-Q:0001193125-26-027207" ], "long_term_investments": [ "10-Q:0001193125-26-027207" ], "equity_method_investments": [ "10-Q:0001193125-26-027207" ], "accrued_taxes_current": [ "10-Q:0001193125-26-027207" ], "operating_lease_liability": [ "10-Q:0001193125-26-027207" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193125-26-027207" ], "operating_lease_discount_rate": [ "10-Q:0001193125-26-027207" ], "operating_lease_payments_y1": [ "10-Q:0001193125-26-027207" ], "operating_lease_payments_total": [ "10-Q:0001193125-26-027207" ], "operating_lease_imputed_interest": [ "10-Q:0001193125-26-027207" ], "debt_maturity_y1": [ "10-Q:0001193125-26-027207" ], "debt_maturity_y2": [ "10-Q:0001193125-26-027207" ], "debt_maturity_y3": [ "10-Q:0001193125-26-027207" ], "debt_maturity_y4": [ "10-Q:0001193125-26-027207" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-03-31", "values": { "cash": 32105000000.0, "short_term_investments": 46167000000.0, "receivables": 60041000000.0, "inventory": 1219000000.0, "current_assets": 175329000000.0, "ppe_net": 283228000000.0, "goodwill": 119661000000.0, "intangibles": 19325000000.0, "total_assets": 694228000000.0, "accounts_payable": 37513000000.0, "short_term_borrowings": null, "debt_current": 8839000000.0, "current_liabilities": 136661000000.0, "long_term_debt": 31423000000.0, "total_liabilities": 279861000000.0, "temporary_equity": null, "equity_parent": 414367000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 694228000000.0, "shares_outstanding": 7429000000.0, "retained_earnings": 302526000000.0, "preferred_stock": null, "long_term_investments": 33683000000.0, "equity_method_investments": 11100000000.0, "accrued_taxes_current": 3563000000.0, "commercial_paper": null, "operating_lease_liability": 22238000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 16703000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 5910000000.0, "operating_lease_payments_total": 24855000000.0, "operating_lease_imputed_interest": 2617000000.0, "debt_maturity_y1": 9250000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 2016000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-26-191507" ], "value_sources": { "cash": [ "10-Q:0001193125-26-191507" ], "short_term_investments": [ "10-Q:0001193125-26-191507" ], "receivables": [ "10-Q:0001193125-26-191507" ], "inventory": [ "10-Q:0001193125-26-191507" ], "current_assets": [ "10-Q:0001193125-26-191507" ], "ppe_net": [ "10-Q:0001193125-26-191507" ], "goodwill": [ "10-Q:0001193125-26-191507" ], "intangibles": [ "10-Q:0001193125-26-191507" ], "total_assets": [ "10-Q:0001193125-26-191507" ], "accounts_payable": [ "10-Q:0001193125-26-191507" ], "debt_current": [ "10-Q:0001193125-26-191507" ], "current_liabilities": [ "10-Q:0001193125-26-191507" ], "long_term_debt": [ "10-Q:0001193125-26-191507" ], "total_liabilities": [ "10-Q:0001193125-26-191507" ], "equity_parent": [ "10-Q:0001193125-26-191507" ], "liabilities_and_equity": [ "10-Q:0001193125-26-191507" ], "shares_outstanding": [ "10-Q:0001193125-26-191507" ], "retained_earnings": [ "10-Q:0001193125-26-191507" ], "long_term_investments": [ "10-Q:0001193125-26-191507" ], "equity_method_investments": [ "10-Q:0001193125-26-191507" ], "accrued_taxes_current": [ "10-Q:0001193125-26-191507" ], "operating_lease_liability": [ "10-Q:0001193125-26-191507" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193125-26-191507" ], "operating_lease_discount_rate": [ "10-Q:0001193125-26-191507" ], "operating_lease_payments_y1": [ "10-Q:0001193125-26-191507" ], "operating_lease_payments_total": [ "10-Q:0001193125-26-191507" ], "operating_lease_imputed_interest": [ "10-Q:0001193125-26-191507" ], "debt_maturity_y1": [ "10-Q:0001193125-26-191507" ], "debt_maturity_y2": [ "10-Q:0001193125-26-191507" ], "debt_maturity_y3": [ "10-Q:0001193125-26-191507" ], "debt_maturity_y4": [ "10-Q:0001193125-26-191507" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-06-30", "values": { "cash": 20935000000.0, "short_term_investments": 55908000000.0, "receivables": 80876000000.0, "inventory": 1397000000.0, "current_assets": 207710000000.0, "ppe_net": 313076000000.0, "goodwill": 119651000000.0, "intangibles": 18609000000.0, "total_assets": 758376000000.0, "accounts_payable": 42416000000.0, "short_term_borrowings": null, "debt_current": 9227000000.0, "current_liabilities": 168825000000.0, "long_term_debt": 31067000000.0, "total_liabilities": 315989000000.0, "temporary_equity": null, "equity_parent": 442387000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 758376000000.0, "shares_outstanding": 7427000000.0, "retained_earnings": 328265000000.0, "preferred_stock": null, "long_term_investments": 36348000000.0, "equity_method_investments": 12000000000.0, "accrued_taxes_current": 2534000000.0, "commercial_paper": null, "operating_lease_liability": 21925000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 16532000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 6082000000.0, "operating_lease_payments_total": 24706000000.0, "operating_lease_imputed_interest": 2781000000.0, "debt_maturity_y1": 9250000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 2001000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 500000000.0, "debt_maturity_after_y5": 34385000000.0 }, "sources": [ "10-K:0001193125-26-323660" ], "value_sources": { "cash": [ "10-K:0001193125-26-323660" ], "short_term_investments": [ "10-K:0001193125-26-323660" ], "receivables": [ "10-K:0001193125-26-323660" ], "inventory": [ "10-K:0001193125-26-323660" ], "current_assets": [ "10-K:0001193125-26-323660" ], "ppe_net": [ "10-K:0001193125-26-323660" ], "goodwill": [ "10-K:0001193125-26-323660" ], "intangibles": [ "10-K:0001193125-26-323660" ], "total_assets": [ "10-K:0001193125-26-323660" ], "accounts_payable": [ "10-K:0001193125-26-323660" ], "debt_current": [ "10-K:0001193125-26-323660" ], "current_liabilities": [ "10-K:0001193125-26-323660" ], "long_term_debt": [ "10-K:0001193125-26-323660" ], "total_liabilities": [ "10-K:0001193125-26-323660" ], "equity_parent": [ "10-K:0001193125-26-323660" ], "liabilities_and_equity": [ "10-K:0001193125-26-323660" ], "shares_outstanding": [ "10-K:0001193125-26-323660" ], "retained_earnings": [ "10-K:0001193125-26-323660" ], "long_term_investments": [ "10-K:0001193125-26-323660" ], "equity_method_investments": [ "10-K:0001193125-26-323660" ], "accrued_taxes_current": [ "10-K:0001193125-26-323660" ], "operating_lease_liability": [ "10-K:0001193125-26-323660" ], "operating_lease_liability_noncurrent": [ "10-K:0001193125-26-323660" ], "operating_lease_discount_rate": [ "10-K:0001193125-26-323660" ], "operating_lease_payments_y1": [ "10-K:0001193125-26-323660" ], "operating_lease_payments_total": [ "10-K:0001193125-26-323660" ], "operating_lease_imputed_interest": [ "10-K:0001193125-26-323660" ], "debt_maturity_y1": [ "10-K:0001193125-26-323660" ], "debt_maturity_y2": [ "10-K:0001193125-26-323660" ], "debt_maturity_y3": [ "10-K:0001193125-26-323660" ], "debt_maturity_y4": [ "10-K:0001193125-26-323660" ], "debt_maturity_y5": [ "10-K:0001193125-26-323660" ], "debt_maturity_after_y5": [ "10-K:0001193125-26-323660" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 19335000000.0, "cfi": -5371000000.0, "cff": -10289000000.0, "capex": 4907000000.0, "d_and_a": null, "sbc": 1456000000.0, "dividends_paid": 3856000000.0, "buybacks": 6743000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 383000000.0, "goodwill_impairment": null, "deferred_tax": -11000000.0, "change_receivables": -8843000000.0, "change_inventories": 808000000.0, "change_payables": 315000000.0, "change_contract_liabilities": -3064000000.0, "proceeds_equity_issuance": 545000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-21-051992" ], "value_sources": { "cfo": [ "10-Q:0001564590-21-051992" ], "cfi": [ "10-Q:0001564590-21-051992" ], "cff": [ "10-Q:0001564590-21-051992" ], "capex": [ "10-Q:0001564590-21-051992" ], "sbc": [ "10-Q:0001564590-21-051992" ], "dividends_paid": [ "10-Q:0001564590-21-051992" ], "buybacks": [ "10-Q:0001564590-21-051992" ], "amortisation_intangibles": [ "10-Q:0001564590-21-051992" ], "deferred_tax": [ "10-Q:0001564590-21-051992" ], "change_receivables": [ "10-Q:0001564590-21-051992" ], "change_inventories": [ "10-Q:0001564590-21-051992" ], "change_payables": [ "10-Q:0001564590-21-051992" ], "change_contract_liabilities": [ "10-Q:0001564590-21-051992" ], "proceeds_equity_issuance": [ "10-Q:0001564590-21-051992" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 12516000000.0, "cfi": -1669000000.0, "cff": -13634000000.0, "capex": 4174000000.0, "d_and_a": null, "sbc": 1566000000.0, "dividends_paid": 4230000000.0, "buybacks": 6535000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 378000000.0, "goodwill_impairment": null, "deferred_tax": -17000000.0, "change_receivables": 4008000000.0, "change_inventories": -788000000.0, "change_payables": 33000000.0, "change_contract_liabilities": -3227000000.0, "proceeds_equity_issuance": 302000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-22-002324" ], "value_sources": { "cfo": [ "10-Q:0001564590-22-002324" ], "cfi": [ "10-Q:0001564590-22-002324" ], "cff": [ "10-Q:0001564590-22-002324" ], "capex": [ "10-Q:0001564590-22-002324" ], "sbc": [ "10-Q:0001564590-22-002324" ], "dividends_paid": [ "10-Q:0001564590-22-002324" ], "buybacks": [ "10-Q:0001564590-22-002324" ], "amortisation_intangibles": [ "10-Q:0001564590-22-002324" ], "deferred_tax": [ "10-Q:0001564590-22-002324" ], "change_receivables": [ "10-Q:0001564590-22-002324" ], "change_inventories": [ "10-Q:0001564590-22-002324" ], "change_payables": [ "10-Q:0001564590-22-002324" ], "change_contract_liabilities": [ "10-Q:0001564590-22-002324" ], "proceeds_equity_issuance": [ "10-Q:0001564590-22-002324" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 22179000000.0, "cfi": -9684000000.0, "cff": -13192000000.0, "capex": 5089000000.0, "d_and_a": null, "sbc": 1525000000.0, "dividends_paid": 4221000000.0, "buybacks": 6930000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 439000000.0, "goodwill_impairment": null, "deferred_tax": -88000000.0, "change_receivables": -290000000.0, "change_inventories": 329000000.0, "change_payables": 833000000.0, "change_contract_liabilities": -473000000.0, "proceeds_equity_issuance": 396000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-22-002324", "10-Q:0001564590-22-015675" ], "value_sources": { "cfo": [ "10-Q:0001564590-22-015675" ], "cfi": [ "10-Q:0001564590-22-015675" ], "cff": [ "10-Q:0001564590-22-015675" ], "capex": [ "10-Q:0001564590-22-015675" ], "sbc": [ "10-Q:0001564590-22-015675" ], "dividends_paid": [ "10-Q:0001564590-22-015675" ], "buybacks": [ "10-Q:0001564590-22-015675" ], "amortisation_intangibles": [ "10-Q:0001564590-22-002324", "10-Q:0001564590-22-015675" ], "deferred_tax": [ "10-Q:0001564590-22-015675" ], "change_receivables": [ "10-Q:0001564590-22-015675" ], "change_inventories": [ "10-Q:0001564590-22-015675" ], "change_payables": [ "10-Q:0001564590-22-015675" ], "change_contract_liabilities": [ "10-Q:0001564590-22-015675" ], "proceeds_equity_issuance": [ "10-Q:0001564590-22-015675" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 22710000000.0, "cfi": -10853000000.0, "cff": -11371000000.0, "capex": 6452000000.0, "d_and_a": null, "sbc": 1571000000.0, "dividends_paid": 4214000000.0, "buybacks": 7177000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 400000000.0, "goodwill_impairment": null, "deferred_tax": -34000000.0, "change_receivables": 11606000000.0, "change_inventories": 388000000.0, "change_payables": 1617000000.0, "change_contract_liabilities": 11397000000.0, "proceeds_equity_issuance": 450000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "value_sources": { "cfo": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "cfi": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "cff": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "capex": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "sbc": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "dividends_paid": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "buybacks": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "amortisation_intangibles": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "deferred_tax": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "change_receivables": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "change_inventories": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "change_payables": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "change_contract_liabilities": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ], "proceeds_equity_issuance": [ "10-K:0001564590-22-026876", "10-Q:0001564590-22-015675" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 24540000000.0, "cfi": -3250000000.0, "cff": -16276000000.0, "capex": 5810000000.0, "d_and_a": null, "sbc": 1702000000.0, "dividends_paid": 4206000000.0, "buybacks": 7684000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 439000000.0, "goodwill_impairment": null, "deferred_tax": -5970000000.0, "change_receivables": -10486000000.0, "change_inventories": 777000000.0, "change_payables": -471000000.0, "change_contract_liabilities": -2885000000.0, "proceeds_equity_issuance": 612000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-22-035087" ], "value_sources": { "cfo": [ "10-Q:0001564590-22-035087" ], "cfi": [ "10-Q:0001564590-22-035087" ], "cff": [ "10-Q:0001564590-22-035087" ], "capex": [ "10-Q:0001564590-22-035087" ], "sbc": [ "10-Q:0001564590-22-035087" ], "dividends_paid": [ "10-Q:0001564590-22-035087" ], "buybacks": [ "10-Q:0001564590-22-035087" ], "amortisation_intangibles": [ "10-Q:0001564590-22-035087" ], "deferred_tax": [ "10-Q:0001564590-22-035087" ], "change_receivables": [ "10-Q:0001564590-22-035087" ], "change_inventories": [ "10-Q:0001564590-22-035087" ], "change_payables": [ "10-Q:0001564590-22-035087" ], "change_contract_liabilities": [ "10-Q:0001564590-22-035087" ], "proceeds_equity_issuance": [ "10-Q:0001564590-22-035087" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 14480000000.0, "cfi": -1161000000.0, "cff": -11986000000.0, "capex": 5865000000.0, "d_and_a": null, "sbc": 1897000000.0, "dividends_paid": 4652000000.0, "buybacks": 7433000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 446000000.0, "goodwill_impairment": null, "deferred_tax": 183000000.0, "change_receivables": 5543000000.0, "change_inventories": -394000000.0, "change_payables": 235000000.0, "change_contract_liabilities": -4343000000.0, "proceeds_equity_issuance": 291000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001564590-23-000733" ], "value_sources": { "cfo": [ "10-Q:0001564590-23-000733" ], "cfi": [ "10-Q:0001564590-23-000733" ], "cff": [ "10-Q:0001564590-23-000733" ], "capex": [ "10-Q:0001564590-23-000733" ], "sbc": [ "10-Q:0001564590-23-000733" ], "dividends_paid": [ "10-Q:0001564590-23-000733" ], "buybacks": [ "10-Q:0001564590-23-000733" ], "amortisation_intangibles": [ "10-Q:0001564590-23-000733" ], "deferred_tax": [ "10-Q:0001564590-23-000733" ], "change_receivables": [ "10-Q:0001564590-23-000733" ], "change_inventories": [ "10-Q:0001564590-23-000733" ], "change_payables": [ "10-Q:0001564590-23-000733" ], "change_contract_liabilities": [ "10-Q:0001564590-23-000733" ], "proceeds_equity_issuance": [ "10-Q:0001564590-23-000733" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 25386000000.0, "cfi": -16171000000.0, "cff": -17345000000.0, "capex": 5340000000.0, "d_and_a": null, "sbc": 1906000000.0, "dividends_paid": 4645000000.0, "buybacks": 8822000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 515000000.0, "goodwill_impairment": null, "deferred_tax": -198000000.0, "change_receivables": -857000000.0, "change_inventories": 279000000.0, "change_payables": 520000000.0, "change_contract_liabilities": -209000000.0, "proceeds_equity_issuance": 477000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-014423", "10-Q:0001564590-23-000733" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-014423" ], "cfi": [ "10-Q:0000950170-23-014423" ], "cff": [ "10-Q:0000950170-23-014423" ], "capex": [ "10-Q:0000950170-23-014423" ], "sbc": [ "10-Q:0000950170-23-014423" ], "dividends_paid": [ "10-Q:0000950170-23-014423" ], "buybacks": [ "10-Q:0000950170-23-014423" ], "amortisation_intangibles": [ "10-Q:0000950170-23-014423", "10-Q:0001564590-23-000733" ], "deferred_tax": [ "10-Q:0000950170-23-014423" ], "change_receivables": [ "10-Q:0000950170-23-014423" ], "change_inventories": [ "10-Q:0000950170-23-014423" ], "change_payables": [ "10-Q:0000950170-23-014423" ], "change_contract_liabilities": [ "10-Q:0000950170-23-014423" ], "proceeds_equity_issuance": [ "10-Q:0000950170-23-014423" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 24629000000.0, "cfi": -9729000000.0, "cff": -13269000000.0, "capex": 6871000000.0, "d_and_a": null, "sbc": 1997000000.0, "dividends_paid": 4632000000.0, "buybacks": 8757000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 600000000.0, "goodwill_impairment": null, "deferred_tax": 283000000.0, "change_receivables": 12634000000.0, "change_inventories": 461000000.0, "change_payables": 2659000000.0, "change_contract_liabilities": 12546000000.0, "proceeds_equity_issuance": 461000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "value_sources": { "cfo": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "cfi": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "cff": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "capex": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "sbc": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "dividends_paid": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "buybacks": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "amortisation_intangibles": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "deferred_tax": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "change_receivables": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "change_inventories": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "change_payables": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "change_contract_liabilities": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ], "proceeds_equity_issuance": [ "10-K:0000950170-23-035122", "10-Q:0000950170-23-014423" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 23198000000.0, "cfi": -3132000000.0, "cff": -10883000000.0, "capex": 6283000000.0, "d_and_a": null, "sbc": 2192000000.0, "dividends_paid": 4621000000.0, "buybacks": 5573000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 668000000.0, "goodwill_impairment": null, "deferred_tax": -1191000000.0, "change_receivables": -11729000000.0, "change_inventories": 543000000.0, "change_payables": -1567000000.0, "change_contract_liabilities": -3322000000.0, "proceeds_equity_issuance": 575000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-23-054855", "10-Q:0000950170-24-008814" ], "value_sources": { "cfo": [ "10-Q:0000950170-23-054855" ], "cfi": [ "10-Q:0000950170-23-054855" ], "cff": [ "10-Q:0000950170-23-054855" ], "capex": [ "10-Q:0000950170-23-054855" ], "sbc": [ "10-Q:0000950170-23-054855" ], "dividends_paid": [ "10-Q:0000950170-23-054855" ], "buybacks": [ "10-Q:0000950170-23-054855" ], "amortisation_intangibles": [ "10-Q:0000950170-24-008814" ], "deferred_tax": [ "10-Q:0000950170-23-054855" ], "change_receivables": [ "10-Q:0000950170-23-054855" ], "change_inventories": [ "10-Q:0000950170-23-054855" ], "change_payables": [ "10-Q:0000950170-23-054855" ], "change_contract_liabilities": [ "10-Q:0000950170-23-054855" ], "proceeds_equity_issuance": [ "10-Q:0000950170-23-054855" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 11173000000.0, "cfi": -7150000000.0, "cff": -11349000000.0, "capex": 6274000000.0, "d_and_a": null, "sbc": 2538000000.0, "dividends_paid": 5066000000.0, "buybacks": 5459000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 632000000.0, "goodwill_impairment": null, "deferred_tax": -1305000000.0, "change_receivables": 3164000000.0, "change_inventories": -1305000000.0, "change_payables": -2058000000.0, "change_contract_liabilities": -5186000000.0, "proceeds_equity_issuance": 243000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-24-008814" ], "value_sources": { "cfo": [ "10-Q:0000950170-24-008814" ], "cfi": [ "10-Q:0000950170-24-008814" ], "cff": [ "10-Q:0000950170-24-008814" ], "capex": [ "10-Q:0000950170-24-008814" ], "sbc": [ "10-Q:0000950170-24-008814" ], "dividends_paid": [ "10-Q:0000950170-24-008814" ], "buybacks": [ "10-Q:0000950170-24-008814" ], "amortisation_intangibles": [ "10-Q:0000950170-24-008814" ], "deferred_tax": [ "10-Q:0000950170-24-008814" ], "change_receivables": [ "10-Q:0000950170-24-008814" ], "change_inventories": [ "10-Q:0000950170-24-008814" ], "change_payables": [ "10-Q:0000950170-24-008814" ], "change_contract_liabilities": [ "10-Q:0000950170-24-008814" ], "proceeds_equity_issuance": [ "10-Q:0000950170-24-008814" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 24441000000.0, "cfi": -3264000000.0, "cff": -10290000000.0, "capex": 6607000000.0, "d_and_a": null, "sbc": 2465000000.0, "dividends_paid": 5059000000.0, "buybacks": 5509000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 600000000.0, "goodwill_impairment": null, "deferred_tax": -1675000000.0, "change_receivables": 1408000000.0, "change_inventories": -106000000.0, "change_payables": -407000000.0, "change_contract_liabilities": -181000000.0, "proceeds_equity_issuance": 536000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-24-008814", "10-Q:0000950170-24-048288" ], "value_sources": { "cfo": [ "10-Q:0000950170-24-048288" ], "cfi": [ "10-Q:0000950170-24-048288" ], "cff": [ "10-Q:0000950170-24-048288" ], "capex": [ "10-Q:0000950170-24-048288" ], "sbc": [ "10-Q:0000950170-24-048288" ], "dividends_paid": [ "10-Q:0000950170-24-048288" ], "buybacks": [ "10-Q:0000950170-24-048288" ], "amortisation_intangibles": [ "10-Q:0000950170-24-008814", "10-Q:0000950170-24-048288" ], "deferred_tax": [ "10-Q:0000950170-24-048288" ], "change_receivables": [ "10-Q:0000950170-24-048288" ], "change_inventories": [ "10-Q:0000950170-24-048288" ], "change_payables": [ "10-Q:0000950170-24-048288" ], "change_contract_liabilities": [ "10-Q:0000950170-24-048288" ], "proceeds_equity_issuance": [ "10-Q:0000950170-24-048288" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 28770000000.0, "cfi": -9134000000.0, "cff": -11413000000.0, "capex": 8943000000.0, "d_and_a": null, "sbc": 2416000000.0, "dividends_paid": 5054000000.0, "buybacks": 5704000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 600000000.0, "goodwill_impairment": null, "deferred_tax": -1888000000.0, "change_receivables": 11244000000.0, "change_inventories": -374000000.0, "change_payables": 1311000000.0, "change_contract_liabilities": 14224000000.0, "proceeds_equity_issuance": 512000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "value_sources": { "cfo": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "cfi": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "cff": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "capex": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "sbc": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "dividends_paid": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "buybacks": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "amortisation_intangibles": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "deferred_tax": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "change_receivables": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "change_inventories": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "change_payables": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "change_contract_liabilities": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ], "proceeds_equity_issuance": [ "10-K:0000950170-24-087843", "10-Q:0000950170-24-048288" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 30583000000.0, "cfi": 503000000.0, "cff": 14761000000.0, "capex": 9917000000.0, "d_and_a": null, "sbc": 2507000000.0, "dividends_paid": 5051000000.0, "buybacks": 4831000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 636000000.0, "goodwill_impairment": null, "deferred_tax": -568000000.0, "change_receivables": -11034000000.0, "change_inventories": 505000000.0, "change_payables": 1214000000.0, "change_contract_liabilities": -4126000000.0, "proceeds_equity_issuance": 685000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-24-118967" ], "value_sources": { "cfo": [ "10-Q:0000950170-24-118967" ], "cfi": [ "10-Q:0000950170-24-118967" ], "cff": [ "10-Q:0000950170-24-118967" ], "capex": [ "10-Q:0000950170-24-118967" ], "sbc": [ "10-Q:0000950170-24-118967" ], "dividends_paid": [ "10-Q:0000950170-24-118967" ], "buybacks": [ "10-Q:0000950170-24-118967" ], "amortisation_intangibles": [ "10-Q:0000950170-24-118967" ], "deferred_tax": [ "10-Q:0000950170-24-118967" ], "change_receivables": [ "10-Q:0000950170-24-118967" ], "change_inventories": [ "10-Q:0000950170-24-118967" ], "change_payables": [ "10-Q:0000950170-24-118967" ], "change_contract_liabilities": [ "10-Q:0000950170-24-118967" ], "proceeds_equity_issuance": [ "10-Q:0000950170-24-118967" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 18853000000.0, "cfi": -71925000000.0, "cff": -10147000000.0, "capex": 9735000000.0, "d_and_a": null, "sbc": 2828000000.0, "dividends_paid": 5574000000.0, "buybacks": 4000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1300000000.0, "goodwill_impairment": null, "deferred_tax": -1702000000.0, "change_receivables": 2951000000.0, "change_inventories": -1474000000.0, "change_payables": -2521000000.0, "change_contract_liabilities": -5538000000.0, "proceeds_equity_issuance": 261000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-010491" ], "value_sources": { "cfo": [ "10-Q:0000950170-25-010491" ], "cfi": [ "10-Q:0000950170-25-010491" ], "cff": [ "10-Q:0000950170-25-010491" ], "capex": [ "10-Q:0000950170-25-010491" ], "sbc": [ "10-Q:0000950170-25-010491" ], "dividends_paid": [ "10-Q:0000950170-25-010491" ], "buybacks": [ "10-Q:0000950170-25-010491" ], "amortisation_intangibles": [ "10-Q:0000950170-25-010491" ], "deferred_tax": [ "10-Q:0000950170-25-010491" ], "change_receivables": [ "10-Q:0000950170-25-010491" ], "change_inventories": [ "10-Q:0000950170-25-010491" ], "change_payables": [ "10-Q:0000950170-25-010491" ], "change_contract_liabilities": [ "10-Q:0000950170-25-010491" ], "proceeds_equity_issuance": [ "10-Q:0000950170-25-010491" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 31917000000.0, "cfi": -10700000000.0, "cff": -18808000000.0, "capex": 10952000000.0, "d_and_a": null, "sbc": 2703000000.0, "dividends_paid": 5572000000.0, "buybacks": 4213000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1400000000.0, "goodwill_impairment": null, "deferred_tax": -1323000000.0, "change_receivables": 2028000000.0, "change_inventories": -260000000.0, "change_payables": 648000000.0, "change_contract_liabilities": -645000000.0, "proceeds_equity_issuance": 522000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-061046" ], "value_sources": { "cfo": [ "10-Q:0000950170-25-061046" ], "cfi": [ "10-Q:0000950170-25-061046" ], "cff": [ "10-Q:0000950170-25-061046" ], "capex": [ "10-Q:0000950170-25-061046" ], "sbc": [ "10-Q:0000950170-25-061046" ], "dividends_paid": [ "10-Q:0000950170-25-061046" ], "buybacks": [ "10-Q:0000950170-25-061046" ], "amortisation_intangibles": [ "10-Q:0000950170-25-061046" ], "deferred_tax": [ "10-Q:0000950170-25-061046" ], "change_receivables": [ "10-Q:0000950170-25-061046" ], "change_inventories": [ "10-Q:0000950170-25-061046" ], "change_payables": [ "10-Q:0000950170-25-061046" ], "change_contract_liabilities": [ "10-Q:0000950170-25-061046" ], "proceeds_equity_issuance": [ "10-Q:0000950170-25-061046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 37195000000.0, "cfi": -14848000000.0, "cff": -23563000000.0, "capex": 13873000000.0, "d_and_a": null, "sbc": 2696000000.0, "dividends_paid": 5574000000.0, "buybacks": 4210000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1400000000.0, "goodwill_impairment": null, "deferred_tax": -1145000000.0, "change_receivables": 13246000000.0, "change_inventories": -55000000.0, "change_payables": 4204000000.0, "change_contract_liabilities": 15657000000.0, "proceeds_equity_issuance": 534000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "value_sources": { "cfo": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "cfi": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "cff": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "capex": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "sbc": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "dividends_paid": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "buybacks": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "amortisation_intangibles": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "deferred_tax": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "change_receivables": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "change_inventories": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "change_payables": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "change_contract_liabilities": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "proceeds_equity_issuance": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 34180000000.0, "cfi": -15201000000.0, "cff": -16576000000.0, "capex": 14923000000.0, "d_and_a": 6100000000.0, "sbc": 2832000000.0, "dividends_paid": 5574000000.0, "buybacks": 4107000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 4700000000.0, "amortisation_intangibles": 1400000000.0, "goodwill_impairment": 0.0, "deferred_tax": -1433000000.0, "change_receivables": -14037000000.0, "change_inventories": 373000000.0, "change_payables": -916000000.0, "change_contract_liabilities": -5553000000.0, "proceeds_equity_issuance": 706000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-24-118967", "10-Q:0001193125-25-256321" ], "value_sources": { "cfo": [ "10-Q:0001193125-25-256321" ], "cfi": [ "10-Q:0001193125-25-256321" ], "cff": [ "10-Q:0001193125-25-256321" ], "capex": [ "10-Q:0001193125-25-256321" ], "d_and_a": [ "10-Q:0001193125-25-256321" ], "sbc": [ "10-Q:0001193125-25-256321" ], "dividends_paid": [ "10-Q:0001193125-25-256321" ], "buybacks": [ "10-Q:0001193125-25-256321" ], "depreciation": [ "10-Q:0001193125-25-256321" ], "amortisation_intangibles": [ "10-Q:0001193125-25-256321" ], "goodwill_impairment": [ "10-Q:0000950170-24-118967" ], "deferred_tax": [ "10-Q:0001193125-25-256321" ], "change_receivables": [ "10-Q:0001193125-25-256321" ], "change_inventories": [ "10-Q:0001193125-25-256321" ], "change_payables": [ "10-Q:0001193125-25-256321" ], "change_contract_liabilities": [ "10-Q:0001193125-25-256321" ], "proceeds_equity_issuance": [ "10-Q:0001193125-25-256321" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 22291000000.0, "cfi": -14112000000.0, "cff": -11243000000.0, "capex": 15804000000.0, "d_and_a": 6700000000.0, "sbc": 3089000000.0, "dividends_paid": 6170000000.0, "buybacks": 4986000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5200000000.0, "amortisation_intangibles": 1500000000.0, "goodwill_impairment": 0.0, "deferred_tax": -1158000000.0, "change_receivables": 5978000000.0, "change_inventories": -711000000.0, "change_payables": 958000000.0, "change_contract_liabilities": -6338000000.0, "proceeds_equity_issuance": 256000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-24-118967", "10-Q:0000950170-25-010491", "10-Q:0001193125-26-027207" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-027207" ], "cfi": [ "10-Q:0001193125-26-027207" ], "cff": [ "10-Q:0001193125-26-027207" ], "capex": [ "10-Q:0001193125-26-027207" ], "d_and_a": [ "10-Q:0001193125-26-027207" ], "sbc": [ "10-Q:0001193125-26-027207" ], "dividends_paid": [ "10-Q:0001193125-26-027207" ], "buybacks": [ "10-Q:0001193125-26-027207" ], "depreciation": [ "10-Q:0001193125-26-027207" ], "amortisation_intangibles": [ "10-Q:0001193125-26-027207" ], "goodwill_impairment": [ "10-Q:0000950170-24-118967", "10-Q:0000950170-25-010491" ], "deferred_tax": [ "10-Q:0001193125-26-027207" ], "change_receivables": [ "10-Q:0001193125-26-027207" ], "change_inventories": [ "10-Q:0001193125-26-027207" ], "change_payables": [ "10-Q:0001193125-26-027207" ], "change_contract_liabilities": [ "10-Q:0001193125-26-027207" ], "proceeds_equity_issuance": [ "10-Q:0001193125-26-027207" ] }, "method": "derived", "value_methods": { "goodwill_impairment": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 37044000000.0, "cfi": -12714000000.0, "cff": -13036000000.0, "capex": 16745000000.0, "d_and_a": 7300000000.0, "sbc": 2980000000.0, "dividends_paid": 6169000000.0, "buybacks": 4781000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5800000000.0, "amortisation_intangibles": 1500000000.0, "goodwill_impairment": 0.0, "deferred_tax": -2244000000.0, "change_receivables": 2461000000.0, "change_inventories": -52000000.0, "change_payables": 1179000000.0, "change_contract_liabilities": -1032000000.0, "proceeds_equity_issuance": 546000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950170-25-010491", "10-Q:0000950170-25-061046", "10-Q:0001193125-26-191507" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-191507" ], "cfi": [ "10-Q:0001193125-26-191507" ], "cff": [ "10-Q:0001193125-26-191507" ], "capex": [ "10-Q:0001193125-26-191507" ], "d_and_a": [ "10-Q:0001193125-26-191507" ], "sbc": [ "10-Q:0001193125-26-191507" ], "dividends_paid": [ "10-Q:0001193125-26-191507" ], "buybacks": [ "10-Q:0001193125-26-191507" ], "depreciation": [ "10-Q:0001193125-26-191507" ], "amortisation_intangibles": [ "10-Q:0001193125-26-191507" ], "goodwill_impairment": [ "10-Q:0000950170-25-010491", "10-Q:0000950170-25-061046" ], "deferred_tax": [ "10-Q:0000950170-25-061046" ], "change_receivables": [ "10-Q:0001193125-26-191507" ], "change_inventories": [ "10-Q:0001193125-26-191507" ], "change_payables": [ "10-Q:0001193125-26-191507" ], "change_contract_liabilities": [ "10-Q:0001193125-26-191507" ], "proceeds_equity_issuance": [ "10-Q:0001193125-26-191507" ] }, "method": "derived", "value_methods": { "goodwill_impairment": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 42647000000.0, "cfi": -30572000000.0, "cff": -10844000000.0, "capex": 17079000000.0, "d_and_a": 7800000000.0, "sbc": 3073000000.0, "dividends_paid": 6169000000.0, "buybacks": 4546000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 6300000000.0, "amortisation_intangibles": 1500000000.0, "goodwill_impairment": 0.0, "deferred_tax": -2221000000.0, "change_receivables": 16179000000.0, "change_inventories": 81000000.0, "change_payables": -652000000.0, "change_contract_liabilities": 18361000000.0, "proceeds_equity_issuance": 548000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-100235", "10-K:0001193125-26-323660", "10-Q:0000950170-25-061046", "10-Q:0001193125-26-191507" ], "value_sources": { "cfo": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "cfi": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "cff": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "capex": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "d_and_a": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "sbc": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "dividends_paid": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "buybacks": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "depreciation": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "amortisation_intangibles": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "goodwill_impairment": [ "10-K:0000950170-25-100235", "10-Q:0000950170-25-061046" ], "deferred_tax": [ "10-K:0001193125-26-323660", "10-Q:0000950170-25-061046" ], "change_receivables": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "change_inventories": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "change_payables": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "change_contract_liabilities": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "proceeds_equity_issuance": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 45057000000.0, "cfi": -34559000000.0, "cff": -11799000000.0, "capex": 19394000000.0, "d_and_a": 8600000000.0, "sbc": 2983000000.0, "dividends_paid": 6169000000.0, "buybacks": 5650000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 7100000000.0, "amortisation_intangibles": 1500000000.0, "goodwill_impairment": null, "deferred_tax": 2491000000.0, "change_receivables": -16490000000.0, "change_inventories": 192000000.0, "change_payables": -614000000.0, "change_contract_liabilities": -5418000000.0, "proceeds_equity_issuance": 689000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-25-256321" ], "value_sources": { "cfo": [ "10-Q:0001193125-25-256321" ], "cfi": [ "10-Q:0001193125-25-256321" ], "cff": [ "10-Q:0001193125-25-256321" ], "capex": [ "10-Q:0001193125-25-256321" ], "d_and_a": [ "10-Q:0001193125-25-256321" ], "sbc": [ "10-Q:0001193125-25-256321" ], "dividends_paid": [ "10-Q:0001193125-25-256321" ], "buybacks": [ "10-Q:0001193125-25-256321" ], "depreciation": [ "10-Q:0001193125-25-256321" ], "amortisation_intangibles": [ "10-Q:0001193125-25-256321" ], "deferred_tax": [ "10-Q:0001193125-25-256321" ], "change_receivables": [ "10-Q:0001193125-25-256321" ], "change_inventories": [ "10-Q:0001193125-25-256321" ], "change_payables": [ "10-Q:0001193125-25-256321" ], "change_contract_liabilities": [ "10-Q:0001193125-25-256321" ], "proceeds_equity_issuance": [ "10-Q:0001193125-25-256321" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 35758000000.0, "cfi": -22705000000.0, "cff": -17617000000.0, "capex": 29876000000.0, "d_and_a": 9100000000.0, "sbc": 3219000000.0, "dividends_paid": 6762000000.0, "buybacks": 7415000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 7900000000.0, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": 4446000000.0, "change_receivables": 3436000000.0, "change_inventories": -70000000.0, "change_payables": 1197000000.0, "change_contract_liabilities": -7483000000.0, "proceeds_equity_issuance": 259000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-027207" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-027207" ], "cfi": [ "10-Q:0001193125-26-027207" ], "cff": [ "10-Q:0001193125-26-027207" ], "capex": [ "10-Q:0001193125-26-027207" ], "d_and_a": [ "10-Q:0001193125-26-027207" ], "sbc": [ "10-Q:0001193125-26-027207" ], "dividends_paid": [ "10-Q:0001193125-26-027207" ], "buybacks": [ "10-Q:0001193125-26-027207" ], "depreciation": [ "10-Q:0001193125-26-027207" ], "amortisation_intangibles": [ "10-Q:0001193125-26-027207" ], "deferred_tax": [ "10-Q:0001193125-26-027207" ], "change_receivables": [ "10-Q:0001193125-26-027207" ], "change_inventories": [ "10-Q:0001193125-26-027207" ], "change_payables": [ "10-Q:0001193125-26-027207" ], "change_contract_liabilities": [ "10-Q:0001193125-26-027207" ], "proceeds_equity_issuance": [ "10-Q:0001193125-26-027207" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 46679000000.0, "cfi": -27405000000.0, "cff": -11351000000.0, "capex": 30876000000.0, "d_and_a": 10100000000.0, "sbc": 3081000000.0, "dividends_paid": 6756000000.0, "buybacks": 4627000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 9000000000.0, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 4707000000.0, "change_inventories": 161000000.0, "change_payables": 2320000000.0, "change_contract_liabilities": -166000000.0, "proceeds_equity_issuance": 541000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-26-191507" ], "value_sources": { "cfo": [ "10-Q:0001193125-26-191507" ], "cfi": [ "10-Q:0001193125-26-191507" ], "cff": [ "10-Q:0001193125-26-191507" ], "capex": [ "10-Q:0001193125-26-191507" ], "d_and_a": [ "10-Q:0001193125-26-191507" ], "sbc": [ "10-Q:0001193125-26-191507" ], "dividends_paid": [ "10-Q:0001193125-26-191507" ], "buybacks": [ "10-Q:0001193125-26-191507" ], "depreciation": [ "10-Q:0001193125-26-191507" ], "amortisation_intangibles": [ "10-Q:0001193125-26-191507" ], "change_receivables": [ "10-Q:0001193125-26-191507" ], "change_inventories": [ "10-Q:0001193125-26-191507" ], "change_payables": [ "10-Q:0001193125-26-191507" ], "change_contract_liabilities": [ "10-Q:0001193125-26-191507" ], "proceeds_equity_issuance": [ "10-Q:0001193125-26-191507" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 55441000000.0, "cfi": -54831000000.0, "cff": -11779000000.0, "capex": 35802000000.0, "d_and_a": 11300000000.0, "sbc": 3122000000.0, "dividends_paid": 6758000000.0, "buybacks": 4579000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 10300000000.0, "amortisation_intangibles": 1000000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 21084000000.0, "change_inventories": 178000000.0, "change_payables": 2365000000.0, "change_contract_liabilities": 22428000000.0, "proceeds_equity_issuance": 520000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "value_sources": { "cfo": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "cfi": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "cff": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "capex": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "d_and_a": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "sbc": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "dividends_paid": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "buybacks": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "depreciation": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "amortisation_intangibles": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "change_receivables": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "change_inventories": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "change_payables": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "change_contract_liabilities": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ], "proceeds_equity_issuance": [ "10-K:0001193125-26-323660", "10-Q:0001193125-26-191507" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-07-01", "end": "2021-06-30", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 76740000000.0, "cfi": -27577000000.0, "cff": -48486000000.0, "capex": 20622000000.0, "d_and_a": 10900000000.0, "sbc": 6118000000.0, "dividends_paid": 16521000000.0, "buybacks": 27385000000.0, "interest_paid": 2000000000.0, "taxes_paid": 13400000000.0, "depreciation": 9300000000.0, "amortisation_intangibles": 1600000000.0, "goodwill_impairment": null, "deferred_tax": -150000000.0, "change_receivables": 6481000000.0, "change_inventories": 737000000.0, "change_payables": 2798000000.0, "change_contract_liabilities": 4633000000.0, "proceeds_equity_issuance": 1693000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-23-035122" ], "value_sources": { "cfo": [ "10-K:0000950170-23-035122" ], "cfi": [ "10-K:0000950170-23-035122" ], "cff": [ "10-K:0000950170-23-035122" ], "capex": [ "10-K:0000950170-23-035122" ], "d_and_a": [ "10-K:0000950170-23-035122" ], "sbc": [ "10-K:0000950170-23-035122" ], "dividends_paid": [ "10-K:0000950170-23-035122" ], "buybacks": [ "10-K:0000950170-23-035122" ], "interest_paid": [ "10-K:0000950170-23-035122" ], "taxes_paid": [ "10-K:0000950170-23-035122" ], "depreciation": [ "10-K:0000950170-23-035122" ], "amortisation_intangibles": [ "10-K:0000950170-23-035122" ], "deferred_tax": [ "10-K:0000950170-23-035122" ], "change_receivables": [ "10-K:0000950170-23-035122" ], "change_inventories": [ "10-K:0000950170-23-035122" ], "change_payables": [ "10-K:0000950170-23-035122" ], "change_contract_liabilities": [ "10-K:0000950170-23-035122" ], "proceeds_equity_issuance": [ "10-K:0000950170-23-035122" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2021-07-01", "end": "2022-06-30", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 89035000000.0, "cfi": -30311000000.0, "cff": -58876000000.0, "capex": 23886000000.0, "d_and_a": 14600000000.0, "sbc": 7502000000.0, "dividends_paid": 18135000000.0, "buybacks": 32696000000.0, "interest_paid": 1900000000.0, "taxes_paid": 16000000000.0, "depreciation": 12600000000.0, "amortisation_intangibles": 2000000000.0, "goodwill_impairment": null, "deferred_tax": -5702000000.0, "change_receivables": 6834000000.0, "change_inventories": 1123000000.0, "change_payables": 2943000000.0, "change_contract_liabilities": 5109000000.0, "proceeds_equity_issuance": 1841000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-24-087843" ], "value_sources": { "cfo": [ "10-K:0000950170-24-087843" ], "cfi": [ "10-K:0000950170-24-087843" ], "cff": [ "10-K:0000950170-24-087843" ], "capex": [ "10-K:0000950170-24-087843" ], "d_and_a": [ "10-K:0000950170-24-087843" ], "sbc": [ "10-K:0000950170-24-087843" ], "dividends_paid": [ "10-K:0000950170-24-087843" ], "buybacks": [ "10-K:0000950170-24-087843" ], "interest_paid": [ "10-K:0000950170-24-087843" ], "taxes_paid": [ "10-K:0000950170-24-087843" ], "depreciation": [ "10-K:0000950170-24-087843" ], "amortisation_intangibles": [ "10-K:0000950170-24-087843" ], "deferred_tax": [ "10-K:0000950170-24-087843" ], "change_receivables": [ "10-K:0000950170-24-087843" ], "change_inventories": [ "10-K:0000950170-24-087843" ], "change_payables": [ "10-K:0000950170-24-087843" ], "change_contract_liabilities": [ "10-K:0000950170-24-087843" ], "proceeds_equity_issuance": [ "10-K:0000950170-24-087843" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2022-07-01", "end": "2023-06-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 87582000000.0, "cfi": -22680000000.0, "cff": -43935000000.0, "capex": 28107000000.0, "d_and_a": 13500000000.0, "sbc": 9611000000.0, "dividends_paid": 19800000000.0, "buybacks": 22245000000.0, "interest_paid": 1700000000.0, "taxes_paid": 23100000000.0, "depreciation": 11000000000.0, "amortisation_intangibles": 2500000000.0, "goodwill_impairment": null, "deferred_tax": -6059000000.0, "change_receivables": 4087000000.0, "change_inventories": -1242000000.0, "change_payables": -2721000000.0, "change_contract_liabilities": 5535000000.0, "proceeds_equity_issuance": 1866000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-100235" ], "value_sources": { "cfo": [ "10-K:0000950170-25-100235" ], "cfi": [ "10-K:0000950170-25-100235" ], "cff": [ "10-K:0000950170-25-100235" ], "capex": [ "10-K:0000950170-25-100235" ], "d_and_a": [ "10-K:0000950170-25-100235" ], "sbc": [ "10-K:0000950170-25-100235" ], "dividends_paid": [ "10-K:0000950170-25-100235" ], "buybacks": [ "10-K:0000950170-25-100235" ], "interest_paid": [ "10-K:0000950170-25-100235" ], "taxes_paid": [ "10-K:0000950170-25-100235" ], "depreciation": [ "10-K:0000950170-25-100235" ], "amortisation_intangibles": [ "10-K:0000950170-25-100235" ], "deferred_tax": [ "10-K:0000950170-25-100235" ], "change_receivables": [ "10-K:0000950170-25-100235" ], "change_inventories": [ "10-K:0000950170-25-100235" ], "change_payables": [ "10-K:0000950170-25-100235" ], "change_contract_liabilities": [ "10-K:0000950170-25-100235" ], "proceeds_equity_issuance": [ "10-K:0000950170-25-100235" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2023-07-01", "end": "2024-06-30", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 118548000000.0, "cfi": -96970000000.0, "cff": -37757000000.0, "capex": 44477000000.0, "d_and_a": 20000000000.0, "sbc": 10734000000.0, "dividends_paid": 21771000000.0, "buybacks": 17254000000.0, "interest_paid": 1700000000.0, "taxes_paid": 23400000000.0, "depreciation": 15200000000.0, "amortisation_intangibles": 4800000000.0, "goodwill_impairment": null, "deferred_tax": -4738000000.0, "change_receivables": 7191000000.0, "change_inventories": -1284000000.0, "change_payables": 3545000000.0, "change_contract_liabilities": 5348000000.0, "proceeds_equity_issuance": 2002000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-323660" ], "value_sources": { "cfo": [ "10-K:0001193125-26-323660" ], "cfi": [ "10-K:0001193125-26-323660" ], "cff": [ "10-K:0001193125-26-323660" ], "capex": [ "10-K:0001193125-26-323660" ], "d_and_a": [ "10-K:0001193125-26-323660" ], "sbc": [ "10-K:0001193125-26-323660" ], "dividends_paid": [ "10-K:0001193125-26-323660" ], "buybacks": [ "10-K:0001193125-26-323660" ], "interest_paid": [ "10-K:0001193125-26-323660" ], "taxes_paid": [ "10-K:0001193125-26-323660" ], "depreciation": [ "10-K:0001193125-26-323660" ], "amortisation_intangibles": [ "10-K:0001193125-26-323660" ], "deferred_tax": [ "10-K:0001193125-26-323660" ], "change_receivables": [ "10-K:0001193125-26-323660" ], "change_inventories": [ "10-K:0001193125-26-323660" ], "change_payables": [ "10-K:0001193125-26-323660" ], "change_contract_liabilities": [ "10-K:0001193125-26-323660" ], "proceeds_equity_issuance": [ "10-K:0001193125-26-323660" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2024-07-01", "end": "2025-06-30", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 136162000000.0, "cfi": -72599000000.0, "cff": -51699000000.0, "capex": 64551000000.0, "d_and_a": 28000000000.0, "sbc": 11974000000.0, "dividends_paid": 24082000000.0, "buybacks": 18420000000.0, "interest_paid": 1600000000.0, "taxes_paid": 28700000000.0, "depreciation": 22000000000.0, "amortisation_intangibles": 6000000000.0, "goodwill_impairment": 0.0, "deferred_tax": -7056000000.0, "change_receivables": 10581000000.0, "change_inventories": -309000000.0, "change_payables": 569000000.0, "change_contract_liabilities": 5438000000.0, "proceeds_equity_issuance": 2056000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000950170-25-100235", "10-K:0001193125-26-323660" ], "value_sources": { "cfo": [ "10-K:0001193125-26-323660" ], "cfi": [ "10-K:0001193125-26-323660" ], "cff": [ "10-K:0001193125-26-323660" ], "capex": [ "10-K:0001193125-26-323660" ], "d_and_a": [ "10-K:0001193125-26-323660" ], "sbc": [ "10-K:0001193125-26-323660" ], "dividends_paid": [ "10-K:0001193125-26-323660" ], "buybacks": [ "10-K:0001193125-26-323660" ], "interest_paid": [ "10-K:0001193125-26-323660" ], "taxes_paid": [ "10-K:0001193125-26-323660" ], "depreciation": [ "10-K:0001193125-26-323660" ], "amortisation_intangibles": [ "10-K:0001193125-26-323660" ], "goodwill_impairment": [ "10-K:0000950170-25-100235" ], "deferred_tax": [ "10-K:0001193125-26-323660" ], "change_receivables": [ "10-K:0001193125-26-323660" ], "change_inventories": [ "10-K:0001193125-26-323660" ], "change_payables": [ "10-K:0001193125-26-323660" ], "change_contract_liabilities": [ "10-K:0001193125-26-323660" ], "proceeds_equity_issuance": [ "10-K:0001193125-26-323660" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2026, "start": "2025-07-01", "end": "2026-06-30", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 182935000000.0, "cfi": -139500000000.0, "cff": -52546000000.0, "capex": 115948000000.0, "d_and_a": 39000000000.0, "sbc": 12405000000.0, "dividends_paid": 26445000000.0, "buybacks": 22271000000.0, "interest_paid": 1500000000.0, "taxes_paid": 21188000000.0, "depreciation": 34300000000.0, "amortisation_intangibles": 4700000000.0, "goodwill_impairment": null, "deferred_tax": 14424000000.0, "change_receivables": 12737000000.0, "change_inventories": 461000000.0, "change_payables": 5268000000.0, "change_contract_liabilities": 9361000000.0, "proceeds_equity_issuance": 2009000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-26-323660" ], "value_sources": { "cfo": [ "10-K:0001193125-26-323660" ], "cfi": [ "10-K:0001193125-26-323660" ], "cff": [ "10-K:0001193125-26-323660" ], "capex": [ "10-K:0001193125-26-323660" ], "d_and_a": [ "10-K:0001193125-26-323660" ], "sbc": [ "10-K:0001193125-26-323660" ], "dividends_paid": [ "10-K:0001193125-26-323660" ], "buybacks": [ "10-K:0001193125-26-323660" ], "interest_paid": [ "10-K:0001193125-26-323660" ], "taxes_paid": [ "10-K:0001193125-26-323660" ], "depreciation": [ "10-K:0001193125-26-323660" ], "amortisation_intangibles": [ "10-K:0001193125-26-323660" ], "deferred_tax": [ "10-K:0001193125-26-323660" ], "change_receivables": [ "10-K:0001193125-26-323660" ], "change_inventories": [ "10-K:0001193125-26-323660" ], "change_payables": [ "10-K:0001193125-26-323660" ], "change_contract_liabilities": [ "10-K:0001193125-26-323660" ], "proceeds_equity_issuance": [ "10-K:0001193125-26-323660" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0000950170-23-035122": { "kind": "filing", "form": "10-K", "accession": "0000950170-23-035122", "report_date": "2023-06-30", "filed": "2023-07-27", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017023035122/msft-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017023035122/" }, "10-K:0000950170-24-087843": { "kind": "filing", "form": "10-K", "accession": "0000950170-24-087843", "report_date": "2024-06-30", "filed": "2024-07-30", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017024087843/msft-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017024087843/" }, "10-K:0000950170-25-100235": { "kind": "filing", "form": "10-K", "accession": "0000950170-25-100235", "report_date": "2025-06-30", "filed": "2025-07-30", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017025100235/msft-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017025100235/" }, "10-K:0001193125-26-323660": { "kind": "filing", "form": "10-K", "accession": "0001193125-26-323660", "report_date": "2026-06-30", "filed": "2026-07-29", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/789019/000119312526323660/msft-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000119312526323660/" }, "10-K:0001564590-21-039151": { "kind": "filing", "form": "10-K", "accession": "0001564590-21-039151", "report_date": "2021-06-30", "filed": "2021-07-29", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459021039151/msft-10k_20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459021039151/" }, "10-K:0001564590-22-026876": { "kind": "filing", "form": "10-K", "accession": "0001564590-22-026876", "report_date": "2022-06-30", "filed": "2022-07-28", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459022026876/msft-10k_20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459022026876/" }, "10-Q:0000950170-23-014423": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-014423", "report_date": "2023-03-31", "filed": "2023-04-25", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017023014423/msft-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017023014423/" }, "10-Q:0000950170-23-054855": { "kind": "filing", "form": "10-Q", "accession": "0000950170-23-054855", "report_date": "2023-09-30", "filed": "2023-10-24", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017023054855/msft-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017023054855/" }, "10-Q:0000950170-24-008814": { "kind": "filing", "form": "10-Q", "accession": "0000950170-24-008814", "report_date": "2023-12-31", "filed": "2024-01-30", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017024008814/msft-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017024008814/" }, "10-Q:0000950170-24-048288": { "kind": "filing", "form": "10-Q", "accession": "0000950170-24-048288", "report_date": "2024-03-31", "filed": "2024-04-25", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017024048288/msft-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017024048288/" }, "10-Q:0000950170-24-118967": { "kind": "filing", "form": "10-Q", "accession": "0000950170-24-118967", "report_date": "2024-09-30", "filed": "2024-10-30", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017024118967/msft-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017024118967/" }, "10-Q:0000950170-25-010491": { "kind": "filing", "form": "10-Q", "accession": "0000950170-25-010491", "report_date": "2024-12-31", "filed": "2025-01-29", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017025010491/msft-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017025010491/" }, "10-Q:0000950170-25-061046": { "kind": "filing", "form": "10-Q", "accession": "0000950170-25-061046", "report_date": "2025-03-31", "filed": "2025-04-30", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/789019/000095017025061046/msft-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000095017025061046/" }, "10-Q:0001193125-25-256321": { "kind": "filing", "form": "10-Q", "accession": "0001193125-25-256321", "report_date": "2025-09-30", "filed": "2025-10-29", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/789019/000119312525256321/msft-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000119312525256321/" }, "10-Q:0001193125-26-027207": { "kind": "filing", "form": "10-Q", "accession": "0001193125-26-027207", "report_date": "2025-12-31", "filed": "2026-01-28", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/789019/000119312526027207/msft-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000119312526027207/" }, "10-Q:0001193125-26-191507": { "kind": "filing", "form": "10-Q", "accession": "0001193125-26-191507", "report_date": "2026-03-31", "filed": "2026-04-29", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/789019/000119312526191507/msft-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000119312526191507/" }, "10-Q:0001564590-20-047996": { "kind": "filing", "form": "10-Q", "accession": "0001564590-20-047996", "report_date": "2020-09-30", "filed": "2020-10-27", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459020047996/msft-10q_20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459020047996/" }, "10-Q:0001564590-21-002316": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-002316", "report_date": "2020-12-31", "filed": "2021-01-26", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459021002316/msft-10q_20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459021002316/" }, "10-Q:0001564590-21-020891": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-020891", "report_date": "2021-03-31", "filed": "2021-04-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459021020891/msft-10q_20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459021020891/" }, "10-Q:0001564590-21-051992": { "kind": "filing", "form": "10-Q", "accession": "0001564590-21-051992", "report_date": "2021-09-30", "filed": "2021-10-26", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459021051992/msft-10q_20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459021051992/" }, "10-Q:0001564590-22-002324": { "kind": "filing", "form": "10-Q", "accession": "0001564590-22-002324", "report_date": "2021-12-31", "filed": "2022-01-25", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459022002324/msft-10q_20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459022002324/" }, "10-Q:0001564590-22-015675": { "kind": "filing", "form": "10-Q", "accession": "0001564590-22-015675", "report_date": "2022-03-31", "filed": "2022-04-26", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459022015675/msft-10q_20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459022015675/" }, "10-Q:0001564590-22-035087": { "kind": "filing", "form": "10-Q", "accession": "0001564590-22-035087", "report_date": "2022-09-30", "filed": "2022-10-25", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459022035087/msft-10q_20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459022035087/" }, "10-Q:0001564590-23-000733": { "kind": "filing", "form": "10-Q", "accession": "0001564590-23-000733", "report_date": "2022-12-31", "filed": "2023-01-24", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/789019/000156459023000733/msft-10q_20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000156459023000733/" }, "8-K:0001193125-23-255762": { "kind": "filing", "form": "8-K", "accession": "0001193125-23-255762", "report_date": "2023-10-13", "filed": "2023-10-13", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/789019/000119312523255762/d537928d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/789019/000119312523255762/" } }, "restatements": [], "withheld": [], "events": [ { "id": "acquisition:2023-10-13:8-K:0001193125-23-255762", "type": "acquisition", "date": "2023-10-13", "fiscal_period": "FY2024 Q2", "text": "Completed the acquisition of Activision Blizzard, Inc.", "counterparty": "Activision Blizzard, Inc.", "amount": null, "sources": [ "8-K:0001193125-23-255762" ] } ] }