{ "schema": "annalist.dataset/0.1", "company": { "id": "unitedhealth", "name": "UnitedHealth Group Incorporated", "country": "US", "template": "corporate", "cik": "0000731766", "tickers": [ "UNH" ], "entity_name": "UnitedHealth Group Incorporated", "fiscal_year_end": "1231", "sic": "6324", "sic_description": "Hospital & Medical Service Plans", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-10" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 64421000000.0, "cost_of_revenue": 7687000000.0, "gross_profit": null, "rnd": null, "sga": 10015000000.0, "operating_income": 4996000000.0, "interest_expense": 437000000.0, "pretax_income": 4559000000.0, "income_tax": 1094000000.0, "net_income_incl_nci": 3465000000.0, "net_income": 3382000000.0, "net_income_common": null, "eps_basic": 3.56, "eps_diluted": 3.52, "shares_basic": 949000000.0, "shares_diluted": 962000000.0, "dps_declared": 1.08, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-21-000021" ], "value_sources": { "revenue": [ "10-Q:0000731766-21-000021" ], "cost_of_revenue": [ "10-Q:0000731766-21-000021" ], "sga": [ "10-Q:0000731766-21-000021" ], "operating_income": [ "10-Q:0000731766-21-000021" ], "interest_expense": [ "10-Q:0000731766-21-000021" ], "pretax_income": [ "10-Q:0000731766-21-000021" ], "income_tax": [ "10-Q:0000731766-21-000021" ], "net_income_incl_nci": [ "10-Q:0000731766-21-000021" ], "net_income": [ "10-Q:0000731766-21-000021" ], "eps_basic": [ "10-Q:0000731766-21-000021" ], "eps_diluted": [ "10-Q:0000731766-21-000021" ], "shares_basic": [ "10-Q:0000731766-21-000021" ], "shares_diluted": [ "10-Q:0000731766-21-000021" ], "dps_declared": [ "10-Q:0000731766-21-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 62138000000.0, "cost_of_revenue": 7501000000.0, "gross_profit": null, "rnd": null, "sga": 10001000000.0, "operating_income": 9241000000.0, "interest_expense": 430000000.0, "pretax_income": 8811000000.0, "income_tax": 2115000000.0, "net_income_incl_nci": 6696000000.0, "net_income": 6637000000.0, "net_income_common": null, "eps_basic": 6.99, "eps_diluted": 6.91, "shares_basic": 949000000.0, "shares_diluted": 960000000.0, "dps_declared": 1.25, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-21-000037" ], "value_sources": { "revenue": [ "10-Q:0000731766-21-000037" ], "cost_of_revenue": [ "10-Q:0000731766-21-000037" ], "sga": [ "10-Q:0000731766-21-000037" ], "operating_income": [ "10-Q:0000731766-21-000037" ], "interest_expense": [ "10-Q:0000731766-21-000037" ], "pretax_income": [ "10-Q:0000731766-21-000037" ], "income_tax": [ "10-Q:0000731766-21-000037" ], "net_income_incl_nci": [ "10-Q:0000731766-21-000037" ], "net_income": [ "10-Q:0000731766-21-000037" ], "eps_basic": [ "10-Q:0000731766-21-000037" ], "eps_diluted": [ "10-Q:0000731766-21-000037" ], "shares_basic": [ "10-Q:0000731766-21-000037" ], "shares_diluted": [ "10-Q:0000731766-21-000037" ], "dps_declared": [ "10-Q:0000731766-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 65115000000.0, "cost_of_revenue": 7935000000.0, "gross_profit": null, "rnd": null, "sga": 10174000000.0, "operating_income": 4651000000.0, "interest_expense": 395000000.0, "pretax_income": 4256000000.0, "income_tax": 1000000000.0, "net_income_incl_nci": 3256000000.0, "net_income": 3172000000.0, "net_income_common": null, "eps_basic": 3.34, "eps_diluted": 3.3, "shares_basic": 950000000.0, "shares_diluted": 962000000.0, "dps_declared": 1.25, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-21-000051" ], "value_sources": { "revenue": [ "10-Q:0000731766-21-000051" ], "cost_of_revenue": [ "10-Q:0000731766-21-000051" ], "sga": [ "10-Q:0000731766-21-000051" ], "operating_income": [ "10-Q:0000731766-21-000051" ], "interest_expense": [ "10-Q:0000731766-21-000051" ], "pretax_income": [ "10-Q:0000731766-21-000051" ], "income_tax": [ "10-Q:0000731766-21-000051" ], "net_income_incl_nci": [ "10-Q:0000731766-21-000051" ], "net_income": [ "10-Q:0000731766-21-000051" ], "eps_basic": [ "10-Q:0000731766-21-000051" ], "eps_diluted": [ "10-Q:0000731766-21-000051" ], "shares_basic": [ "10-Q:0000731766-21-000051" ], "shares_diluted": [ "10-Q:0000731766-21-000051" ], "dps_declared": [ "10-Q:0000731766-21-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 65467000000.0, "cost_of_revenue": 7622000000.0, "gross_profit": null, "rnd": null, "sga": 11514000000.0, "operating_income": 3517000000.0, "interest_expense": 401000000.0, "pretax_income": 3116000000.0, "income_tax": 764000000.0, "net_income_incl_nci": 2352000000.0, "net_income": 2212000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "value_sources": { "revenue": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "cost_of_revenue": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "sga": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "operating_income": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "interest_expense": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "pretax_income": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "income_tax": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "net_income_incl_nci": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "net_income": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 70196000000.0, "cost_of_revenue": 7572000000.0, "gross_profit": null, "rnd": null, "sga": 10223000000.0, "operating_income": 6739000000.0, "interest_expense": 397000000.0, "pretax_income": 6342000000.0, "income_tax": 1364000000.0, "net_income_incl_nci": 4978000000.0, "net_income": 4862000000.0, "net_income_common": null, "eps_basic": 5.14, "eps_diluted": 5.08, "shares_basic": 945000000.0, "shares_diluted": 957000000.0, "dps_declared": 1.25, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-22-000019" ], "value_sources": { "revenue": [ "10-Q:0000731766-22-000019" ], "cost_of_revenue": [ "10-Q:0000731766-22-000019" ], "sga": [ "10-Q:0000731766-22-000019" ], "operating_income": [ "10-Q:0000731766-22-000019" ], "interest_expense": [ "10-Q:0000731766-22-000019" ], "pretax_income": [ "10-Q:0000731766-22-000019" ], "income_tax": [ "10-Q:0000731766-22-000019" ], "net_income_incl_nci": [ "10-Q:0000731766-22-000019" ], "net_income": [ "10-Q:0000731766-22-000019" ], "eps_basic": [ "10-Q:0000731766-22-000019" ], "eps_diluted": [ "10-Q:0000731766-22-000019" ], "shares_basic": [ "10-Q:0000731766-22-000019" ], "shares_diluted": [ "10-Q:0000731766-22-000019" ], "dps_declared": [ "10-Q:0000731766-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 71321000000.0, "cost_of_revenue": 7660000000.0, "gross_profit": null, "rnd": null, "sga": 10359000000.0, "operating_income": 5978000000.0, "interest_expense": 410000000.0, "pretax_income": 5568000000.0, "income_tax": 1196000000.0, "net_income_incl_nci": 4372000000.0, "net_income": 4266000000.0, "net_income_common": null, "eps_basic": 4.52, "eps_diluted": 4.46, "shares_basic": 944000000.0, "shares_diluted": 956000000.0, "dps_declared": 1.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-22-000036" ], "value_sources": { "revenue": [ "10-Q:0000731766-22-000036" ], "cost_of_revenue": [ "10-Q:0000731766-22-000036" ], "sga": [ "10-Q:0000731766-22-000036" ], "operating_income": [ "10-Q:0000731766-22-000036" ], "interest_expense": [ "10-Q:0000731766-22-000036" ], "pretax_income": [ "10-Q:0000731766-22-000036" ], "income_tax": [ "10-Q:0000731766-22-000036" ], "net_income_incl_nci": [ "10-Q:0000731766-22-000036" ], "net_income": [ "10-Q:0000731766-22-000036" ], "eps_basic": [ "10-Q:0000731766-22-000036" ], "eps_diluted": [ "10-Q:0000731766-22-000036" ], "shares_basic": [ "10-Q:0000731766-22-000036" ], "shares_diluted": [ "10-Q:0000731766-22-000036" ], "dps_declared": [ "10-Q:0000731766-22-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 72337000000.0, "cost_of_revenue": 7802000000.0, "gross_profit": null, "rnd": null, "sga": 10725000000.0, "operating_income": 5712000000.0, "interest_expense": 422000000.0, "pretax_income": 5290000000.0, "income_tax": 1099000000.0, "net_income_incl_nci": 4191000000.0, "net_income": 4086000000.0, "net_income_common": null, "eps_basic": 4.33, "eps_diluted": 4.28, "shares_basic": 943000000.0, "shares_diluted": 955000000.0, "dps_declared": 1.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-22-000044" ], "value_sources": { "revenue": [ "10-Q:0000731766-22-000044" ], "cost_of_revenue": [ "10-Q:0000731766-22-000044" ], "sga": [ "10-Q:0000731766-22-000044" ], "operating_income": [ "10-Q:0000731766-22-000044" ], "interest_expense": [ "10-Q:0000731766-22-000044" ], "pretax_income": [ "10-Q:0000731766-22-000044" ], "income_tax": [ "10-Q:0000731766-22-000044" ], "net_income_incl_nci": [ "10-Q:0000731766-22-000044" ], "net_income": [ "10-Q:0000731766-22-000044" ], "eps_basic": [ "10-Q:0000731766-22-000044" ], "eps_diluted": [ "10-Q:0000731766-22-000044" ], "shares_basic": [ "10-Q:0000731766-22-000044" ], "shares_diluted": [ "10-Q:0000731766-22-000044" ], "dps_declared": [ "10-Q:0000731766-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 73743000000.0, "cost_of_revenue": 8000000000.0, "gross_profit": null, "rnd": null, "sga": 11272000000.0, "operating_income": 5541000000.0, "interest_expense": 431000000.0, "pretax_income": 5110000000.0, "income_tax": 919000000.0, "net_income_incl_nci": 4191000000.0, "net_income": 4071000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "value_sources": { "revenue": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "cost_of_revenue": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "sga": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "operating_income": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "interest_expense": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "pretax_income": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "income_tax": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "net_income_incl_nci": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "net_income": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 80149000000.0, "cost_of_revenue": 8487000000.0, "gross_profit": null, "rnd": null, "sga": 11401000000.0, "operating_income": 6950000000.0, "interest_expense": 433000000.0, "pretax_income": 6517000000.0, "income_tax": 1369000000.0, "net_income_incl_nci": 5148000000.0, "net_income": 5027000000.0, "net_income_common": null, "eps_basic": 5.34, "eps_diluted": 5.27, "shares_basic": 941000000.0, "shares_diluted": 954000000.0, "dps_declared": 1.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-23-000029" ], "value_sources": { "revenue": [ "10-Q:0000731766-23-000029" ], "cost_of_revenue": [ "10-Q:0000731766-23-000029" ], "sga": [ "10-Q:0000731766-23-000029" ], "operating_income": [ "10-Q:0000731766-23-000029" ], "interest_expense": [ "10-Q:0000731766-23-000029" ], "pretax_income": [ "10-Q:0000731766-23-000029" ], "income_tax": [ "10-Q:0000731766-23-000029" ], "net_income_incl_nci": [ "10-Q:0000731766-23-000029" ], "net_income": [ "10-Q:0000731766-23-000029" ], "eps_basic": [ "10-Q:0000731766-23-000029" ], "eps_diluted": [ "10-Q:0000731766-23-000029" ], "shares_basic": [ "10-Q:0000731766-23-000029" ], "shares_diluted": [ "10-Q:0000731766-23-000029" ], "dps_declared": [ "10-Q:0000731766-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 80332000000.0, "cost_of_revenue": 8596000000.0, "gross_profit": null, "rnd": null, "sga": 11709000000.0, "operating_income": 7132000000.0, "interest_expense": 467000000.0, "pretax_income": 6665000000.0, "income_tax": 1466000000.0, "net_income_incl_nci": 5199000000.0, "net_income": 5070000000.0, "net_income_common": null, "eps_basic": 5.41, "eps_diluted": 5.34, "shares_basic": 937000000.0, "shares_diluted": 950000000.0, "dps_declared": 1.65, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-23-000053" ], "value_sources": { "revenue": [ "10-Q:0000731766-23-000053" ], "cost_of_revenue": [ "10-Q:0000731766-23-000053" ], "sga": [ "10-Q:0000731766-23-000053" ], "operating_income": [ "10-Q:0000731766-23-000053" ], "interest_expense": [ "10-Q:0000731766-23-000053" ], "pretax_income": [ "10-Q:0000731766-23-000053" ], "income_tax": [ "10-Q:0000731766-23-000053" ], "net_income_incl_nci": [ "10-Q:0000731766-23-000053" ], "net_income": [ "10-Q:0000731766-23-000053" ], "eps_basic": [ "10-Q:0000731766-23-000053" ], "eps_diluted": [ "10-Q:0000731766-23-000053" ], "shares_basic": [ "10-Q:0000731766-23-000053" ], "shares_diluted": [ "10-Q:0000731766-23-000053" ], "dps_declared": [ "10-Q:0000731766-23-000053" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 80894000000.0, "cost_of_revenue": 8306000000.0, "gross_profit": null, "rnd": null, "sga": 11663000000.0, "operating_income": 7462000000.0, "interest_expense": 516000000.0, "pretax_income": 6946000000.0, "income_tax": 1562000000.0, "net_income_incl_nci": 5384000000.0, "net_income": 5262000000.0, "net_income_common": null, "eps_basic": 5.63, "eps_diluted": 5.55, "shares_basic": 935000000.0, "shares_diluted": 948000000.0, "dps_declared": 1.65, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-23-000064" ], "value_sources": { "revenue": [ "10-Q:0000731766-23-000064" ], "cost_of_revenue": [ "10-Q:0000731766-23-000064" ], "sga": [ "10-Q:0000731766-23-000064" ], "operating_income": [ "10-Q:0000731766-23-000064" ], "interest_expense": [ "10-Q:0000731766-23-000064" ], "pretax_income": [ "10-Q:0000731766-23-000064" ], "income_tax": [ "10-Q:0000731766-23-000064" ], "net_income_incl_nci": [ "10-Q:0000731766-23-000064" ], "net_income": [ "10-Q:0000731766-23-000064" ], "eps_basic": [ "10-Q:0000731766-23-000064" ], "eps_diluted": [ "10-Q:0000731766-23-000064" ], "shares_basic": [ "10-Q:0000731766-23-000064" ], "shares_diluted": [ "10-Q:0000731766-23-000064" ], "dps_declared": [ "10-Q:0000731766-23-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 82787000000.0, "cost_of_revenue": 8314000000.0, "gross_profit": null, "rnd": null, "sga": 13009000000.0, "operating_income": 6891000000.0, "interest_expense": 676000000.0, "pretax_income": 6215000000.0, "income_tax": 1307000000.0, "net_income_incl_nci": 4908000000.0, "net_income": 4761000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "value_sources": { "revenue": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "cost_of_revenue": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "sga": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "operating_income": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "interest_expense": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "pretax_income": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "income_tax": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "net_income_incl_nci": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "net_income": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 91931000000.0, "cost_of_revenue": 9405000000.0, "gross_profit": null, "rnd": null, "sga": 13625000000.0, "operating_income": 8086000000.0, "interest_expense": 754000000.0, "pretax_income": 7332000000.0, "income_tax": 1558000000.0, "net_income_incl_nci": 5774000000.0, "net_income": 5611000000.0, "net_income_common": null, "eps_basic": 6.01, "eps_diluted": 5.95, "shares_basic": 933000000.0, "shares_diluted": 943000000.0, "dps_declared": 1.65, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-24-000155" ], "value_sources": { "revenue": [ "10-Q:0000731766-24-000155" ], "cost_of_revenue": [ "10-Q:0000731766-24-000155" ], "sga": [ "10-Q:0000731766-24-000155" ], "operating_income": [ "10-Q:0000731766-24-000155" ], "interest_expense": [ "10-Q:0000731766-24-000155" ], "pretax_income": [ "10-Q:0000731766-24-000155" ], "income_tax": [ "10-Q:0000731766-24-000155" ], "net_income_incl_nci": [ "10-Q:0000731766-24-000155" ], "net_income": [ "10-Q:0000731766-24-000155" ], "eps_basic": [ "10-Q:0000731766-24-000155" ], "eps_diluted": [ "10-Q:0000731766-24-000155" ], "shares_basic": [ "10-Q:0000731766-24-000155" ], "shares_diluted": [ "10-Q:0000731766-24-000155" ], "dps_declared": [ "10-Q:0000731766-24-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 92903000000.0, "cost_of_revenue": 9748000000.0, "gross_profit": null, "rnd": null, "sga": 13809000000.0, "operating_income": 8057000000.0, "interest_expense": 828000000.0, "pretax_income": 7229000000.0, "income_tax": 1572000000.0, "net_income_incl_nci": 5657000000.0, "net_income": 5474000000.0, "net_income_common": null, "eps_basic": 5.89, "eps_diluted": 5.82, "shares_basic": 930000000.0, "shares_diluted": 940000000.0, "dps_declared": 1.88, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-24-000262" ], "value_sources": { "revenue": [ "10-Q:0000731766-24-000262" ], "cost_of_revenue": [ "10-Q:0000731766-24-000262" ], "sga": [ "10-Q:0000731766-24-000262" ], "operating_income": [ "10-Q:0000731766-24-000262" ], "interest_expense": [ "10-Q:0000731766-24-000262" ], "pretax_income": [ "10-Q:0000731766-24-000262" ], "income_tax": [ "10-Q:0000731766-24-000262" ], "net_income_incl_nci": [ "10-Q:0000731766-24-000262" ], "net_income": [ "10-Q:0000731766-24-000262" ], "eps_basic": [ "10-Q:0000731766-24-000262" ], "eps_diluted": [ "10-Q:0000731766-24-000262" ], "shares_basic": [ "10-Q:0000731766-24-000262" ], "shares_diluted": [ "10-Q:0000731766-24-000262" ], "dps_declared": [ "10-Q:0000731766-24-000262" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 92361000000.0, "cost_of_revenue": 9423000000.0, "gross_profit": null, "rnd": null, "sga": 13855000000.0, "operating_income": 8526000000.0, "interest_expense": 834000000.0, "pretax_income": 7692000000.0, "income_tax": 1654000000.0, "net_income_incl_nci": 6038000000.0, "net_income": 5841000000.0, "net_income_common": null, "eps_basic": 6.31, "eps_diluted": 6.24, "shares_basic": 926000000.0, "shares_diluted": 936000000.0, "dps_declared": 1.88, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-24-000323" ], "value_sources": { "revenue": [ "10-Q:0000731766-24-000323" ], "cost_of_revenue": [ "10-Q:0000731766-24-000323" ], "sga": [ "10-Q:0000731766-24-000323" ], "operating_income": [ "10-Q:0000731766-24-000323" ], "interest_expense": [ "10-Q:0000731766-24-000323" ], "pretax_income": [ "10-Q:0000731766-24-000323" ], "income_tax": [ "10-Q:0000731766-24-000323" ], "net_income_incl_nci": [ "10-Q:0000731766-24-000323" ], "net_income": [ "10-Q:0000731766-24-000323" ], "eps_basic": [ "10-Q:0000731766-24-000323" ], "eps_diluted": [ "10-Q:0000731766-24-000323" ], "shares_basic": [ "10-Q:0000731766-24-000323" ], "shares_diluted": [ "10-Q:0000731766-24-000323" ], "dps_declared": [ "10-Q:0000731766-24-000323" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 94427000000.0, "cost_of_revenue": 10194000000.0, "gross_profit": null, "rnd": null, "sga": 13339000000.0, "operating_income": 7689000000.0, "interest_expense": 830000000.0, "pretax_income": 6859000000.0, "income_tax": 1184000000.0, "net_income_incl_nci": 5675000000.0, "net_income": 5455000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "value_sources": { "revenue": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "cost_of_revenue": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "sga": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "operating_income": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "interest_expense": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "pretax_income": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "income_tax": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "net_income_incl_nci": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "net_income": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 99796000000.0, "cost_of_revenue": 11056000000.0, "gross_profit": null, "rnd": null, "sga": 14077000000.0, "operating_income": 7931000000.0, "interest_expense": 844000000.0, "pretax_income": 1000000.0, "income_tax": 1222000000.0, "net_income_incl_nci": -1221000000.0, "net_income": -1409000000.0, "net_income_common": null, "eps_basic": -1.53, "eps_diluted": -1.53, "shares_basic": 922000000.0, "shares_diluted": 922000000.0, "dps_declared": 1.88, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-25-000131" ], "value_sources": { "revenue": [ "10-Q:0000731766-25-000131" ], "cost_of_revenue": [ "10-Q:0000731766-25-000131" ], "sga": [ "10-Q:0000731766-25-000131" ], "operating_income": [ "10-Q:0000731766-25-000131" ], "interest_expense": [ "10-Q:0000731766-25-000131" ], "pretax_income": [ "10-Q:0000731766-25-000131" ], "income_tax": [ "10-Q:0000731766-25-000131" ], "net_income_incl_nci": [ "10-Q:0000731766-25-000131" ], "net_income": [ "10-Q:0000731766-25-000131" ], "eps_basic": [ "10-Q:0000731766-25-000131" ], "eps_diluted": [ "10-Q:0000731766-25-000131" ], "shares_basic": [ "10-Q:0000731766-25-000131" ], "shares_diluted": [ "10-Q:0000731766-25-000131" ], "dps_declared": [ "10-Q:0000731766-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 98855000000.0, "cost_of_revenue": 11340000000.0, "gross_profit": null, "rnd": null, "sga": 13162000000.0, "operating_income": 7875000000.0, "interest_expense": 985000000.0, "pretax_income": 5665000000.0, "income_tax": 1244000000.0, "net_income_incl_nci": 4421000000.0, "net_income": 4216000000.0, "net_income_common": null, "eps_basic": 4.58, "eps_diluted": 4.54, "shares_basic": 921000000.0, "shares_diluted": 928000000.0, "dps_declared": 2.1, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-25-000236" ], "value_sources": { "revenue": [ "10-Q:0000731766-25-000236" ], "cost_of_revenue": [ "10-Q:0000731766-25-000236" ], "sga": [ "10-Q:0000731766-25-000236" ], "operating_income": [ "10-Q:0000731766-25-000236" ], "interest_expense": [ "10-Q:0000731766-25-000236" ], "pretax_income": [ "10-Q:0000731766-25-000236" ], "income_tax": [ "10-Q:0000731766-25-000236" ], "net_income_incl_nci": [ "10-Q:0000731766-25-000236" ], "net_income": [ "10-Q:0000731766-25-000236" ], "eps_basic": [ "10-Q:0000731766-25-000236" ], "eps_diluted": [ "10-Q:0000731766-25-000236" ], "shares_basic": [ "10-Q:0000731766-25-000236" ], "shares_diluted": [ "10-Q:0000731766-25-000236" ], "dps_declared": [ "10-Q:0000731766-25-000236" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 100820000000.0, "cost_of_revenue": 11834000000.0, "gross_profit": null, "rnd": null, "sga": 13280000000.0, "operating_income": 8708000000.0, "interest_expense": 1074000000.0, "pretax_income": 7614000000.0, "income_tax": 1356000000.0, "net_income_incl_nci": 6258000000.0, "net_income": 6055000000.0, "net_income_common": null, "eps_basic": 6.56, "eps_diluted": 6.51, "shares_basic": 923000000.0, "shares_diluted": 930000000.0, "dps_declared": 2.1, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-25-000305" ], "value_sources": { "revenue": [ "10-Q:0000731766-25-000305" ], "cost_of_revenue": [ "10-Q:0000731766-25-000305" ], "sga": [ "10-Q:0000731766-25-000305" ], "operating_income": [ "10-Q:0000731766-25-000305" ], "interest_expense": [ "10-Q:0000731766-25-000305" ], "pretax_income": [ "10-Q:0000731766-25-000305" ], "income_tax": [ "10-Q:0000731766-25-000305" ], "net_income_incl_nci": [ "10-Q:0000731766-25-000305" ], "net_income": [ "10-Q:0000731766-25-000305" ], "eps_basic": [ "10-Q:0000731766-25-000305" ], "eps_diluted": [ "10-Q:0000731766-25-000305" ], "shares_basic": [ "10-Q:0000731766-25-000305" ], "shares_diluted": [ "10-Q:0000731766-25-000305" ], "dps_declared": [ "10-Q:0000731766-25-000305" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 100807000000.0, "cost_of_revenue": 12464000000.0, "gross_profit": null, "rnd": null, "sga": 12494000000.0, "operating_income": 7773000000.0, "interest_expense": 1003000000.0, "pretax_income": 6791000000.0, "income_tax": 1007000000.0, "net_income_incl_nci": 5784000000.0, "net_income": 5543000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "value_sources": { "revenue": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "cost_of_revenue": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "sga": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "operating_income": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "interest_expense": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "pretax_income": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "income_tax": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "net_income_incl_nci": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "net_income": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 109575000000.0, "cost_of_revenue": 12390000000.0, "gross_profit": null, "rnd": null, "sga": 13594000000.0, "operating_income": 9119000000.0, "interest_expense": 998000000.0, "pretax_income": 8106000000.0, "income_tax": 1632000000.0, "net_income_incl_nci": 6474000000.0, "net_income": 6292000000.0, "net_income_common": null, "eps_basic": 6.9, "eps_diluted": 6.85, "shares_basic": 912000000.0, "shares_diluted": 918000000.0, "dps_declared": 2.1, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-26-000127" ], "value_sources": { "revenue": [ "10-Q:0000731766-26-000127" ], "cost_of_revenue": [ "10-Q:0000731766-26-000127" ], "sga": [ "10-Q:0000731766-26-000127" ], "operating_income": [ "10-Q:0000731766-26-000127" ], "interest_expense": [ "10-Q:0000731766-26-000127" ], "pretax_income": [ "10-Q:0000731766-26-000127" ], "income_tax": [ "10-Q:0000731766-26-000127" ], "net_income_incl_nci": [ "10-Q:0000731766-26-000127" ], "net_income": [ "10-Q:0000731766-26-000127" ], "eps_basic": [ "10-Q:0000731766-26-000127" ], "eps_diluted": [ "10-Q:0000731766-26-000127" ], "shares_basic": [ "10-Q:0000731766-26-000127" ], "shares_diluted": [ "10-Q:0000731766-26-000127" ], "dps_declared": [ "10-Q:0000731766-26-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 111616000000.0, "cost_of_revenue": 13019000000.0, "gross_profit": null, "rnd": null, "sga": 13778000000.0, "operating_income": 5150000000.0, "interest_expense": 1027000000.0, "pretax_income": 4082000000.0, "income_tax": 510000000.0, "net_income_incl_nci": 3572000000.0, "net_income": 3406000000.0, "net_income_common": null, "eps_basic": 3.76, "eps_diluted": 3.74, "shares_basic": 907000000.0, "shares_diluted": 910000000.0, "dps_declared": 2.21, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-26-000197" ], "value_sources": { "revenue": [ "10-Q:0000731766-26-000197" ], "cost_of_revenue": [ "10-Q:0000731766-26-000197" ], "sga": [ "10-Q:0000731766-26-000197" ], "operating_income": [ "10-Q:0000731766-26-000197" ], "interest_expense": [ "10-Q:0000731766-26-000197" ], "pretax_income": [ "10-Q:0000731766-26-000197" ], "income_tax": [ "10-Q:0000731766-26-000197" ], "net_income_incl_nci": [ "10-Q:0000731766-26-000197" ], "net_income": [ "10-Q:0000731766-26-000197" ], "eps_basic": [ "10-Q:0000731766-26-000197" ], "eps_diluted": [ "10-Q:0000731766-26-000197" ], "shares_basic": [ "10-Q:0000731766-26-000197" ], "shares_diluted": [ "10-Q:0000731766-26-000197" ], "dps_declared": [ "10-Q:0000731766-26-000197" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 113161000000.0, "cost_of_revenue": 12566000000.0, "gross_profit": null, "rnd": null, "sga": 15223000000.0, "operating_income": 4315000000.0, "interest_expense": 1003000000.0, "pretax_income": 3229000000.0, "income_tax": 686000000.0, "net_income_incl_nci": 2543000000.0, "net_income": 2348000000.0, "net_income_common": null, "eps_basic": 2.59, "eps_diluted": 2.59, "shares_basic": 906000000.0, "shares_diluted": 908000000.0, "dps_declared": 2.21, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-25-000305" ], "value_sources": { "revenue": [ "10-Q:0000731766-25-000305" ], "cost_of_revenue": [ "10-Q:0000731766-25-000305" ], "sga": [ "10-Q:0000731766-25-000305" ], "operating_income": [ "10-Q:0000731766-25-000305" ], "interest_expense": [ "10-Q:0000731766-25-000305" ], "pretax_income": [ "10-Q:0000731766-25-000305" ], "income_tax": [ "10-Q:0000731766-25-000305" ], "net_income_incl_nci": [ "10-Q:0000731766-25-000305" ], "net_income": [ "10-Q:0000731766-25-000305" ], "eps_basic": [ "10-Q:0000731766-25-000305" ], "eps_diluted": [ "10-Q:0000731766-25-000305" ], "shares_basic": [ "10-Q:0000731766-25-000305" ], "shares_diluted": [ "10-Q:0000731766-25-000305" ], "dps_declared": [ "10-Q:0000731766-25-000305" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 113215000000.0, "cost_of_revenue": 12680000000.0, "gross_profit": null, "rnd": null, "sga": 16997000000.0, "operating_income": 380000000.0, "interest_expense": 974000000.0, "pretax_income": -720000000.0, "income_tax": -938000000.0, "net_income_incl_nci": 218000000.0, "net_income": 10000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "value_sources": { "revenue": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "cost_of_revenue": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "sga": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "operating_income": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "interest_expense": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "pretax_income": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "income_tax": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "net_income_incl_nci": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "net_income": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 111721000000.0, "cost_of_revenue": 12823000000.0, "gross_profit": null, "rnd": null, "sga": 15390000000.0, "operating_income": 8990000000.0, "interest_expense": 955000000.0, "pretax_income": 7963000000.0, "income_tax": 1482000000.0, "net_income_incl_nci": 6481000000.0, "net_income": 6280000000.0, "net_income_common": null, "eps_basic": 6.92, "eps_diluted": 6.9, "shares_basic": 908000000.0, "shares_diluted": 910000000.0, "dps_declared": 2.21, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-26-000127" ], "value_sources": { "revenue": [ "10-Q:0000731766-26-000127" ], "cost_of_revenue": [ "10-Q:0000731766-26-000127" ], "sga": [ "10-Q:0000731766-26-000127" ], "operating_income": [ "10-Q:0000731766-26-000127" ], "interest_expense": [ "10-Q:0000731766-26-000127" ], "pretax_income": [ "10-Q:0000731766-26-000127" ], "income_tax": [ "10-Q:0000731766-26-000127" ], "net_income_incl_nci": [ "10-Q:0000731766-26-000127" ], "net_income": [ "10-Q:0000731766-26-000127" ], "eps_basic": [ "10-Q:0000731766-26-000127" ], "eps_diluted": [ "10-Q:0000731766-26-000127" ], "shares_basic": [ "10-Q:0000731766-26-000127" ], "shares_diluted": [ "10-Q:0000731766-26-000127" ], "dps_declared": [ "10-Q:0000731766-26-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 112032000000.0, "cost_of_revenue": 13375000000.0, "gross_profit": null, "rnd": null, "sga": 14268000000.0, "operating_income": 7991000000.0, "interest_expense": 962000000.0, "pretax_income": 6968000000.0, "income_tax": 1298000000.0, "net_income_incl_nci": 5670000000.0, "net_income": 5484000000.0, "net_income_common": null, "eps_basic": 6.06, "eps_diluted": 6.04, "shares_basic": 902000000.0, "shares_diluted": 906000000.0, "dps_declared": 2.32, "operating_lease_cost": null }, "sources": [ "10-Q:0000731766-26-000197" ], "value_sources": { "revenue": [ "10-Q:0000731766-26-000197" ], "cost_of_revenue": [ "10-Q:0000731766-26-000197" ], "sga": [ "10-Q:0000731766-26-000197" ], "operating_income": [ "10-Q:0000731766-26-000197" ], "interest_expense": [ "10-Q:0000731766-26-000197" ], "pretax_income": [ "10-Q:0000731766-26-000197" ], "income_tax": [ "10-Q:0000731766-26-000197" ], "net_income_incl_nci": [ "10-Q:0000731766-26-000197" ], "net_income": [ "10-Q:0000731766-26-000197" ], "eps_basic": [ "10-Q:0000731766-26-000197" ], "eps_diluted": [ "10-Q:0000731766-26-000197" ], "shares_basic": [ "10-Q:0000731766-26-000197" ], "shares_diluted": [ "10-Q:0000731766-26-000197" ], "dps_declared": [ "10-Q:0000731766-26-000197" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 257141000000.0, "cost_of_revenue": 30745000000.0, "gross_profit": null, "rnd": null, "sga": 41704000000.0, "operating_income": 22405000000.0, "interest_expense": 1663000000.0, "pretax_income": 20742000000.0, "income_tax": 4973000000.0, "net_income_incl_nci": 15769000000.0, "net_income": 15403000000.0, "net_income_common": null, "eps_basic": 16.23, "eps_diluted": 16.03, "shares_basic": 949000000.0, "shares_diluted": 961000000.0, "dps_declared": 4.83, "operating_lease_cost": 1100000000.0 }, "sources": [ "10-K:0000731766-23-000008" ], "value_sources": { "revenue": [ "10-K:0000731766-23-000008" ], "cost_of_revenue": [ "10-K:0000731766-23-000008" ], "sga": [ "10-K:0000731766-23-000008" ], "operating_income": [ "10-K:0000731766-23-000008" ], "interest_expense": [ "10-K:0000731766-23-000008" ], "pretax_income": [ "10-K:0000731766-23-000008" ], "income_tax": [ "10-K:0000731766-23-000008" ], "net_income_incl_nci": [ "10-K:0000731766-23-000008" ], "net_income": [ "10-K:0000731766-23-000008" ], "eps_basic": [ "10-K:0000731766-23-000008" ], "eps_diluted": [ "10-K:0000731766-23-000008" ], "shares_basic": [ "10-K:0000731766-23-000008" ], "shares_diluted": [ "10-K:0000731766-23-000008" ], "dps_declared": [ "10-K:0000731766-23-000008" ], "operating_lease_cost": [ "10-K:0000731766-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 287597000000.0, "cost_of_revenue": 31034000000.0, "gross_profit": null, "rnd": null, "sga": 42579000000.0, "operating_income": 23970000000.0, "interest_expense": 1660000000.0, "pretax_income": 22310000000.0, "income_tax": 4578000000.0, "net_income_incl_nci": 17732000000.0, "net_income": 17285000000.0, "net_income_common": null, "eps_basic": 18.33, "eps_diluted": 18.08, "shares_basic": 943000000.0, "shares_diluted": 956000000.0, "dps_declared": 5.6, "operating_lease_cost": 1200000000.0 }, "sources": [ "10-K:0000731766-24-000081" ], "value_sources": { "revenue": [ "10-K:0000731766-24-000081" ], "cost_of_revenue": [ "10-K:0000731766-24-000081" ], "sga": [ "10-K:0000731766-24-000081" ], "operating_income": [ "10-K:0000731766-24-000081" ], "interest_expense": [ "10-K:0000731766-24-000081" ], "pretax_income": [ "10-K:0000731766-24-000081" ], "income_tax": [ "10-K:0000731766-24-000081" ], "net_income_incl_nci": [ "10-K:0000731766-24-000081" ], "net_income": [ "10-K:0000731766-24-000081" ], "eps_basic": [ "10-K:0000731766-24-000081" ], "eps_diluted": [ "10-K:0000731766-24-000081" ], "shares_basic": [ "10-K:0000731766-24-000081" ], "shares_diluted": [ "10-K:0000731766-24-000081" ], "dps_declared": [ "10-K:0000731766-24-000081" ], "operating_lease_cost": [ "10-K:0000731766-24-000081" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 324162000000.0, "cost_of_revenue": 33703000000.0, "gross_profit": null, "rnd": null, "sga": 47782000000.0, "operating_income": 28435000000.0, "interest_expense": 2092000000.0, "pretax_income": 26343000000.0, "income_tax": 5704000000.0, "net_income_incl_nci": 20639000000.0, "net_income": 20120000000.0, "net_income_common": null, "eps_basic": 21.47, "eps_diluted": 21.18, "shares_basic": 937000000.0, "shares_diluted": 950000000.0, "dps_declared": 6.4, "operating_lease_cost": 1300000000.0 }, "sources": [ "10-K:0000731766-25-000063" ], "value_sources": { "revenue": [ "10-K:0000731766-25-000063" ], "cost_of_revenue": [ "10-K:0000731766-25-000063" ], "sga": [ "10-K:0000731766-25-000063" ], "operating_income": [ "10-K:0000731766-25-000063" ], "interest_expense": [ "10-K:0000731766-25-000063" ], "pretax_income": [ "10-K:0000731766-25-000063" ], "income_tax": [ "10-K:0000731766-25-000063" ], "net_income_incl_nci": [ "10-K:0000731766-25-000063" ], "net_income": [ "10-K:0000731766-25-000063" ], "eps_basic": [ "10-K:0000731766-25-000063" ], "eps_diluted": [ "10-K:0000731766-25-000063" ], "shares_basic": [ "10-K:0000731766-25-000063" ], "shares_diluted": [ "10-K:0000731766-25-000063" ], "dps_declared": [ "10-K:0000731766-25-000063" ], "operating_lease_cost": [ "10-K:0000731766-25-000063" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 371622000000.0, "cost_of_revenue": 38770000000.0, "gross_profit": null, "rnd": null, "sga": 54628000000.0, "operating_income": 32358000000.0, "interest_expense": 3246000000.0, "pretax_income": 29112000000.0, "income_tax": 5968000000.0, "net_income_incl_nci": 23144000000.0, "net_income": 22381000000.0, "net_income_common": null, "eps_basic": 24.12, "eps_diluted": 23.86, "shares_basic": 928000000.0, "shares_diluted": 938000000.0, "dps_declared": 7.29, "operating_lease_cost": 1400000000.0 }, "sources": [ "10-K:0000731766-26-000062" ], "value_sources": { "revenue": [ "10-K:0000731766-26-000062" ], "cost_of_revenue": [ "10-K:0000731766-26-000062" ], "sga": [ "10-K:0000731766-26-000062" ], "operating_income": [ "10-K:0000731766-26-000062" ], "interest_expense": [ "10-K:0000731766-26-000062" ], "pretax_income": [ "10-K:0000731766-26-000062" ], "income_tax": [ "10-K:0000731766-26-000062" ], "net_income_incl_nci": [ "10-K:0000731766-26-000062" ], "net_income": [ "10-K:0000731766-26-000062" ], "eps_basic": [ "10-K:0000731766-26-000062" ], "eps_diluted": [ "10-K:0000731766-26-000062" ], "shares_basic": [ "10-K:0000731766-26-000062" ], "shares_diluted": [ "10-K:0000731766-26-000062" ], "dps_declared": [ "10-K:0000731766-26-000062" ], "operating_lease_cost": [ "10-K:0000731766-26-000062" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 400278000000.0, "cost_of_revenue": 46694000000.0, "gross_profit": null, "rnd": null, "sga": 53013000000.0, "operating_income": 32287000000.0, "interest_expense": 3906000000.0, "pretax_income": 20071000000.0, "income_tax": 4829000000.0, "net_income_incl_nci": 15242000000.0, "net_income": 14405000000.0, "net_income_common": null, "eps_basic": 15.64, "eps_diluted": 15.51, "shares_basic": 921000000.0, "shares_diluted": 929000000.0, "dps_declared": 8.18, "operating_lease_cost": 1400000000.0 }, "sources": [ "10-K:0000731766-26-000062" ], "value_sources": { "revenue": [ "10-K:0000731766-26-000062" ], "cost_of_revenue": [ "10-K:0000731766-26-000062" ], "sga": [ "10-K:0000731766-26-000062" ], "operating_income": [ "10-K:0000731766-26-000062" ], "interest_expense": [ "10-K:0000731766-26-000062" ], "pretax_income": [ "10-K:0000731766-26-000062" ], "income_tax": [ "10-K:0000731766-26-000062" ], "net_income_incl_nci": [ "10-K:0000731766-26-000062" ], "net_income": [ "10-K:0000731766-26-000062" ], "eps_basic": [ "10-K:0000731766-26-000062" ], "eps_diluted": [ "10-K:0000731766-26-000062" ], "shares_basic": [ "10-K:0000731766-26-000062" ], "shares_diluted": [ "10-K:0000731766-26-000062" ], "dps_declared": [ "10-K:0000731766-26-000062" ], "operating_lease_cost": [ "10-K:0000731766-26-000062" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 447567000000.0, "cost_of_revenue": 50655000000.0, "gross_profit": null, "rnd": null, "sga": 59592000000.0, "operating_income": 18964000000.0, "interest_expense": 4002000000.0, "pretax_income": 14697000000.0, "income_tax": 1890000000.0, "net_income_incl_nci": 12807000000.0, "net_income": 12056000000.0, "net_income_common": null, "eps_basic": 13.28, "eps_diluted": 13.23, "shares_basic": 908000000.0, "shares_diluted": 911000000.0, "dps_declared": 8.73, "operating_lease_cost": 1600000000.0 }, "sources": [ "10-K:0000731766-26-000062" ], "value_sources": { "revenue": [ "10-K:0000731766-26-000062" ], "cost_of_revenue": [ "10-K:0000731766-26-000062" ], "sga": [ "10-K:0000731766-26-000062" ], "operating_income": [ "10-K:0000731766-26-000062" ], "interest_expense": [ "10-K:0000731766-26-000062" ], "pretax_income": [ "10-K:0000731766-26-000062" ], "income_tax": [ "10-K:0000731766-26-000062" ], "net_income_incl_nci": [ "10-K:0000731766-26-000062" ], "net_income": [ "10-K:0000731766-26-000062" ], "eps_basic": [ "10-K:0000731766-26-000062" ], "eps_diluted": [ "10-K:0000731766-26-000062" ], "shares_basic": [ "10-K:0000731766-26-000062" ], "shares_diluted": [ "10-K:0000731766-26-000062" ], "dps_declared": [ "10-K:0000731766-26-000062" ], "operating_lease_cost": [ "10-K:0000731766-26-000062" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 21569000000.0, "short_term_investments": 2876000000.0, "receivables": 14613000000.0, "inventory": null, "current_assets": 58807000000.0, "ppe_net": 8173000000.0, "goodwill": 65302000000.0, "intangibles": 10199000000.0, "total_assets": 189067000000.0, "accounts_payable": 22845000000.0, "short_term_borrowings": null, "debt_current": 15828000000.0, "current_liabilities": 78606000000.0, "long_term_debt": 35779000000.0, "total_liabilities": 127463000000.0, "temporary_equity": 1741000000.0, "equity_parent": null, "nci": 2886000000.0, "equity_total": 59863000000.0, "liabilities_and_equity": 189067000000.0, "shares_outstanding": 947000000.0, "retained_earnings": 62327000000.0, "preferred_stock": 0.0, "long_term_investments": 36578000000.0, "equity_method_investments": 1400000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-20-000026" ], "value_sources": { "cash": [ "10-Q:0000731766-20-000026" ], "short_term_investments": [ "10-Q:0000731766-20-000026" ], "receivables": [ "10-Q:0000731766-20-000026" ], "current_assets": [ "10-Q:0000731766-20-000026" ], "ppe_net": [ "10-Q:0000731766-20-000026" ], "goodwill": [ "10-Q:0000731766-20-000026" ], "intangibles": [ "10-Q:0000731766-20-000026" ], "total_assets": [ "10-Q:0000731766-20-000026" ], "accounts_payable": [ "10-Q:0000731766-20-000026" ], "debt_current": [ "10-Q:0000731766-20-000026" ], "current_liabilities": [ "10-Q:0000731766-20-000026" ], "long_term_debt": [ "10-Q:0000731766-20-000026" ], "total_liabilities": [ "10-Q:0000731766-20-000026" ], "temporary_equity": [ "10-Q:0000731766-20-000026" ], "nci": [ "10-Q:0000731766-20-000026" ], "equity_total": [ "10-Q:0000731766-20-000026" ], "liabilities_and_equity": [ "10-Q:0000731766-20-000026" ], "shares_outstanding": [ "10-Q:0000731766-20-000026" ], "retained_earnings": [ "10-Q:0000731766-20-000026" ], "preferred_stock": [ "10-Q:0000731766-20-000026" ], "long_term_investments": [ "10-Q:0000731766-20-000026" ], "equity_method_investments": [ "10-Q:0000731766-20-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 22327000000.0, "short_term_investments": 3266000000.0, "receivables": 12546000000.0, "inventory": null, "current_assets": 58918000000.0, "ppe_net": 8126000000.0, "goodwill": 67872000000.0, "intangibles": 10552000000.0, "total_assets": 192483000000.0, "accounts_payable": 25423000000.0, "short_term_borrowings": null, "debt_current": 6156000000.0, "current_liabilities": 69883000000.0, "long_term_debt": 39901000000.0, "total_liabilities": 124126000000.0, "temporary_equity": 1842000000.0, "equity_parent": null, "nci": 2891000000.0, "equity_total": 66515000000.0, "liabilities_and_equity": 192483000000.0, "shares_outstanding": 950000000.0, "retained_earnings": 67776000000.0, "preferred_stock": 0.0, "long_term_investments": 36778000000.0, "equity_method_investments": 1400000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-20-000042" ], "value_sources": { "cash": [ "10-Q:0000731766-20-000042" ], "short_term_investments": [ "10-Q:0000731766-20-000042" ], "receivables": [ "10-Q:0000731766-20-000042" ], "current_assets": [ "10-Q:0000731766-20-000042" ], "ppe_net": [ "10-Q:0000731766-20-000042" ], "goodwill": [ "10-Q:0000731766-20-000042" ], "intangibles": [ "10-Q:0000731766-20-000042" ], "total_assets": [ "10-Q:0000731766-20-000042" ], "accounts_payable": [ "10-Q:0000731766-20-000042" ], "debt_current": [ "10-Q:0000731766-20-000042" ], "current_liabilities": [ "10-Q:0000731766-20-000042" ], "long_term_debt": [ "10-Q:0000731766-20-000042" ], "total_liabilities": [ "10-Q:0000731766-20-000042" ], "temporary_equity": [ "10-Q:0000731766-20-000042" ], "nci": [ "10-Q:0000731766-20-000042" ], "equity_total": [ "10-Q:0000731766-20-000042" ], "liabilities_and_equity": [ "10-Q:0000731766-20-000042" ], "shares_outstanding": [ "10-Q:0000731766-20-000042" ], "retained_earnings": [ "10-Q:0000731766-20-000042" ], "preferred_stock": [ "10-Q:0000731766-20-000042" ], "long_term_investments": [ "10-Q:0000731766-20-000042" ], "equity_method_investments": [ "10-Q:0000731766-20-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 17550000000.0, "short_term_investments": 3259000000.0, "receivables": 12171000000.0, "inventory": null, "current_assets": 54821000000.0, "ppe_net": 8151000000.0, "goodwill": 68088000000.0, "intangibles": 10373000000.0, "total_assets": 190969000000.0, "accounts_payable": 21173000000.0, "short_term_borrowings": null, "debt_current": 3899000000.0, "current_liabilities": 66597000000.0, "long_term_debt": 39895000000.0, "total_liabilities": 121018000000.0, "temporary_equity": 1847000000.0, "equity_parent": null, "nci": 2873000000.0, "equity_total": 68104000000.0, "liabilities_and_equity": 190969000000.0, "shares_outstanding": 949000000.0, "retained_earnings": 69715000000.0, "preferred_stock": 0.0, "long_term_investments": 39184000000.0, "equity_method_investments": 1300000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-20-000049" ], "value_sources": { "cash": [ "10-Q:0000731766-20-000049" ], "short_term_investments": [ "10-Q:0000731766-20-000049" ], "receivables": [ "10-Q:0000731766-20-000049" ], "current_assets": [ "10-Q:0000731766-20-000049" ], "ppe_net": [ "10-Q:0000731766-20-000049" ], "goodwill": [ "10-Q:0000731766-20-000049" ], "intangibles": [ "10-Q:0000731766-20-000049" ], "total_assets": [ "10-Q:0000731766-20-000049" ], "accounts_payable": [ "10-Q:0000731766-20-000049" ], "debt_current": [ "10-Q:0000731766-20-000049" ], "current_liabilities": [ "10-Q:0000731766-20-000049" ], "long_term_debt": [ "10-Q:0000731766-20-000049" ], "total_liabilities": [ "10-Q:0000731766-20-000049" ], "temporary_equity": [ "10-Q:0000731766-20-000049" ], "nci": [ "10-Q:0000731766-20-000049" ], "equity_total": [ "10-Q:0000731766-20-000049" ], "liabilities_and_equity": [ "10-Q:0000731766-20-000049" ], "shares_outstanding": [ "10-Q:0000731766-20-000049" ], "retained_earnings": [ "10-Q:0000731766-20-000049" ], "preferred_stock": [ "10-Q:0000731766-20-000049" ], "long_term_investments": [ "10-Q:0000731766-20-000049" ], "equity_method_investments": [ "10-Q:0000731766-20-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 16921000000.0, "short_term_investments": 2860000000.0, "receivables": 12870000000.0, "inventory": null, "current_assets": 53718000000.0, "ppe_net": 8626000000.0, "goodwill": 71337000000.0, "intangibles": 10856000000.0, "total_assets": 197289000000.0, "accounts_payable": 22495000000.0, "short_term_borrowings": null, "debt_current": 4819000000.0, "current_liabilities": 72420000000.0, "long_term_debt": 38648000000.0, "total_liabilities": 126750000000.0, "temporary_equity": 2211000000.0, "equity_parent": null, "nci": 2837000000.0, "equity_total": 68328000000.0, "liabilities_and_equity": 197289000000.0, "shares_outstanding": 946000000.0, "retained_earnings": 69295000000.0, "preferred_stock": 0.0, "long_term_investments": 41242000000.0, "equity_method_investments": 1300000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": null, "operating_lease_payments_total": 5046000000.0, "operating_lease_imputed_interest": 599000000.0, "debt_maturity_y1": 4800000000.0, "debt_maturity_y2": 3180000000.0, "debt_maturity_y3": 2290000000.0, "debt_maturity_y4": 1665000000.0, "debt_maturity_y5": 2465000000.0, "debt_maturity_after_y5": 29349000000.0 }, "sources": [ "10-K:0000731766-21-000013", "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "value_sources": { "cash": [ "10-K:0000731766-22-000008" ], "short_term_investments": [ "10-K:0000731766-22-000008" ], "receivables": [ "10-K:0000731766-22-000008" ], "current_assets": [ "10-K:0000731766-22-000008" ], "ppe_net": [ "10-K:0000731766-22-000008" ], "goodwill": [ "10-K:0000731766-22-000008" ], "intangibles": [ "10-K:0000731766-22-000008" ], "total_assets": [ "10-K:0000731766-22-000008" ], "accounts_payable": [ "10-K:0000731766-22-000008" ], "debt_current": [ "10-Q:0000731766-21-000051" ], "current_liabilities": [ "10-K:0000731766-22-000008" ], "long_term_debt": [ "10-K:0000731766-22-000008" ], "total_liabilities": [ "10-K:0000731766-22-000008" ], "temporary_equity": [ "10-K:0000731766-22-000008" ], "nci": [ "10-K:0000731766-22-000008" ], "equity_total": [ "10-K:0000731766-22-000008" ], "liabilities_and_equity": [ "10-K:0000731766-22-000008" ], "shares_outstanding": [ "10-K:0000731766-22-000008" ], "retained_earnings": [ "10-K:0000731766-22-000008" ], "preferred_stock": [ "10-K:0000731766-22-000008" ], "long_term_investments": [ "10-K:0000731766-22-000008" ], "equity_method_investments": [ "10-K:0000731766-22-000008" ], "operating_lease_discount_rate": [ "10-K:0000731766-21-000013" ], "operating_lease_payments_total": [ "10-K:0000731766-21-000013" ], "operating_lease_imputed_interest": [ "10-K:0000731766-21-000013" ], "debt_maturity_y1": [ "10-K:0000731766-21-000013" ], "debt_maturity_y2": [ "10-K:0000731766-21-000013" ], "debt_maturity_y3": [ "10-K:0000731766-21-000013" ], "debt_maturity_y4": [ "10-K:0000731766-21-000013" ], "debt_maturity_y5": [ "10-K:0000731766-21-000013" ], "debt_maturity_after_y5": [ "10-K:0000731766-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 19955000000.0, "short_term_investments": 2962000000.0, "receivables": 15980000000.0, "inventory": null, "current_assets": 59508000000.0, "ppe_net": 8496000000.0, "goodwill": 72162000000.0, "intangibles": 10842000000.0, "total_assets": 205171000000.0, "accounts_payable": 22997000000.0, "short_term_borrowings": null, "debt_current": 8838000000.0, "current_liabilities": 80641000000.0, "long_term_debt": 37420000000.0, "total_liabilities": 134589000000.0, "temporary_equity": 1269000000.0, "equity_parent": null, "nci": 2909000000.0, "equity_total": 69313000000.0, "liabilities_and_equity": 205171000000.0, "shares_outstanding": 944000000.0, "retained_earnings": 71220000000.0, "preferred_stock": 0.0, "long_term_investments": 42406000000.0, "equity_method_investments": 1300000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-21-000021" ], "value_sources": { "cash": [ "10-Q:0000731766-21-000021" ], "short_term_investments": [ "10-Q:0000731766-21-000021" ], "receivables": [ "10-Q:0000731766-21-000021" ], "current_assets": [ "10-Q:0000731766-21-000021" ], "ppe_net": [ "10-Q:0000731766-21-000021" ], "goodwill": [ "10-Q:0000731766-21-000021" ], "intangibles": [ "10-Q:0000731766-21-000021" ], "total_assets": [ "10-Q:0000731766-21-000021" ], "accounts_payable": [ "10-Q:0000731766-21-000021" ], "debt_current": [ "10-Q:0000731766-21-000021" ], "current_liabilities": [ "10-Q:0000731766-21-000021" ], "long_term_debt": [ "10-Q:0000731766-21-000021" ], "total_liabilities": [ "10-Q:0000731766-21-000021" ], "temporary_equity": [ "10-Q:0000731766-21-000021" ], "nci": [ "10-Q:0000731766-21-000021" ], "equity_total": [ "10-Q:0000731766-21-000021" ], "liabilities_and_equity": [ "10-Q:0000731766-21-000021" ], "shares_outstanding": [ "10-Q:0000731766-21-000021" ], "retained_earnings": [ "10-Q:0000731766-21-000021" ], "preferred_stock": [ "10-Q:0000731766-21-000021" ], "long_term_investments": [ "10-Q:0000731766-21-000021" ], "equity_method_investments": [ "10-Q:0000731766-21-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 19832000000.0, "short_term_investments": 2729000000.0, "receivables": 14587000000.0, "inventory": null, "current_assets": 58916000000.0, "ppe_net": 8735000000.0, "goodwill": 75827000000.0, "intangibles": 10806000000.0, "total_assets": 210292000000.0, "accounts_payable": 23013000000.0, "short_term_borrowings": null, "debt_current": 3868000000.0, "current_liabilities": 76557000000.0, "long_term_debt": 44348000000.0, "total_liabilities": 136971000000.0, "temporary_equity": 1299000000.0, "equity_parent": null, "nci": 3008000000.0, "equity_total": 72022000000.0, "liabilities_and_equity": 210292000000.0, "shares_outstanding": 943000000.0, "retained_earnings": 73090000000.0, "preferred_stock": 0.0, "long_term_investments": 44061000000.0, "equity_method_investments": 1300000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-21-000037" ], "value_sources": { "cash": [ "10-Q:0000731766-21-000037" ], "short_term_investments": [ "10-Q:0000731766-21-000037" ], "receivables": [ "10-Q:0000731766-21-000037" ], "current_assets": [ "10-Q:0000731766-21-000037" ], "ppe_net": [ "10-Q:0000731766-21-000037" ], "goodwill": [ "10-Q:0000731766-21-000037" ], "intangibles": [ "10-Q:0000731766-21-000037" ], "total_assets": [ "10-Q:0000731766-21-000037" ], "accounts_payable": [ "10-Q:0000731766-21-000037" ], "debt_current": [ "10-Q:0000731766-21-000037" ], "current_liabilities": [ "10-Q:0000731766-21-000037" ], "long_term_debt": [ "10-Q:0000731766-21-000037" ], "total_liabilities": [ "10-Q:0000731766-21-000037" ], "temporary_equity": [ "10-Q:0000731766-21-000037" ], "nci": [ "10-Q:0000731766-21-000037" ], "equity_total": [ "10-Q:0000731766-21-000037" ], "liabilities_and_equity": [ "10-Q:0000731766-21-000037" ], "shares_outstanding": [ "10-Q:0000731766-21-000037" ], "retained_earnings": [ "10-Q:0000731766-21-000037" ], "preferred_stock": [ "10-Q:0000731766-21-000037" ], "long_term_investments": [ "10-Q:0000731766-21-000037" ], "equity_method_investments": [ "10-Q:0000731766-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 21085000000.0, "short_term_investments": 2786000000.0, "receivables": 14152000000.0, "inventory": null, "current_assets": 61610000000.0, "ppe_net": 8730000000.0, "goodwill": 75435000000.0, "intangibles": 10436000000.0, "total_assets": 213045000000.0, "accounts_payable": 24292000000.0, "short_term_borrowings": null, "debt_current": 3620000000.0, "current_liabilities": 79575000000.0, "long_term_debt": 43345000000.0, "total_liabilities": 138413000000.0, "temporary_equity": 1373000000.0, "equity_parent": null, "nci": 2981000000.0, "equity_total": 73259000000.0, "liabilities_and_equity": 213045000000.0, "shares_outstanding": 942000000.0, "retained_earnings": 75124000000.0, "preferred_stock": 0.0, "long_term_investments": 44777000000.0, "equity_method_investments": 1300000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-21-000051" ], "value_sources": { "cash": [ "10-Q:0000731766-21-000051" ], "short_term_investments": [ "10-Q:0000731766-21-000051" ], "receivables": [ "10-Q:0000731766-21-000051" ], "current_assets": [ "10-Q:0000731766-21-000051" ], "ppe_net": [ "10-Q:0000731766-21-000051" ], "goodwill": [ "10-Q:0000731766-21-000051" ], "intangibles": [ "10-Q:0000731766-21-000051" ], "total_assets": [ "10-Q:0000731766-21-000051" ], "accounts_payable": [ "10-Q:0000731766-21-000051" ], "debt_current": [ "10-Q:0000731766-21-000051" ], "current_liabilities": [ "10-Q:0000731766-21-000051" ], "long_term_debt": [ "10-Q:0000731766-21-000051" ], "total_liabilities": [ "10-Q:0000731766-21-000051" ], "temporary_equity": [ "10-Q:0000731766-21-000051" ], "nci": [ "10-Q:0000731766-21-000051" ], "equity_total": [ "10-Q:0000731766-21-000051" ], "liabilities_and_equity": [ "10-Q:0000731766-21-000051" ], "shares_outstanding": [ "10-Q:0000731766-21-000051" ], "retained_earnings": [ "10-Q:0000731766-21-000051" ], "preferred_stock": [ "10-Q:0000731766-21-000051" ], "long_term_investments": [ "10-Q:0000731766-21-000051" ], "equity_method_investments": [ "10-Q:0000731766-21-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 21375000000.0, "short_term_investments": 2532000000.0, "receivables": 14216000000.0, "inventory": 2900000000.0, "current_assets": 61758000000.0, "ppe_net": 8969000000.0, "goodwill": 75795000000.0, "intangibles": 10044000000.0, "total_assets": 212206000000.0, "accounts_payable": 24643000000.0, "short_term_borrowings": null, "debt_current": 3620000000.0, "current_liabilities": 78292000000.0, "long_term_debt": 42383000000.0, "total_liabilities": 135727000000.0, "temporary_equity": 1434000000.0, "equity_parent": null, "nci": 3285000000.0, "equity_total": 75045000000.0, "liabilities_and_equity": 212206000000.0, "shares_outstanding": 941000000.0, "retained_earnings": 77134000000.0, "preferred_stock": 0.0, "long_term_investments": 43114000000.0, "equity_method_investments": 1300000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.029, "operating_lease_payments_y1": 870000000.0, "operating_lease_payments_total": 4882000000.0, "operating_lease_imputed_interest": 609000000.0, "debt_maturity_y1": 3626000000.0, "debt_maturity_y2": 2277000000.0, "debt_maturity_y3": 2652000000.0, "debt_maturity_y4": 2452000000.0, "debt_maturity_y5": 2652000000.0, "debt_maturity_after_y5": 32829000000.0 }, "sources": [ "10-K:0000731766-22-000008", "10-K:0000731766-23-000008" ], "value_sources": { "cash": [ "10-K:0000731766-23-000008" ], "short_term_investments": [ "10-K:0000731766-23-000008" ], "receivables": [ "10-K:0000731766-23-000008" ], "inventory": [ "10-K:0000731766-23-000008" ], "current_assets": [ "10-K:0000731766-23-000008" ], "ppe_net": [ "10-K:0000731766-23-000008" ], "goodwill": [ "10-K:0000731766-23-000008" ], "intangibles": [ "10-K:0000731766-23-000008" ], "total_assets": [ "10-K:0000731766-23-000008" ], "accounts_payable": [ "10-K:0000731766-23-000008" ], "debt_current": [ "10-K:0000731766-23-000008" ], "current_liabilities": [ "10-K:0000731766-23-000008" ], "long_term_debt": [ "10-K:0000731766-23-000008" ], "total_liabilities": [ "10-K:0000731766-23-000008" ], "temporary_equity": [ "10-K:0000731766-23-000008" ], "nci": [ "10-K:0000731766-23-000008" ], "equity_total": [ "10-K:0000731766-23-000008" ], "liabilities_and_equity": [ "10-K:0000731766-23-000008" ], "shares_outstanding": [ "10-K:0000731766-23-000008" ], "retained_earnings": [ "10-K:0000731766-23-000008" ], "preferred_stock": [ "10-K:0000731766-23-000008" ], "long_term_investments": [ "10-K:0000731766-23-000008" ], "equity_method_investments": [ "10-K:0000731766-23-000008" ], "operating_lease_discount_rate": [ "10-K:0000731766-22-000008" ], "operating_lease_payments_y1": [ "10-K:0000731766-22-000008" ], "operating_lease_payments_total": [ "10-K:0000731766-22-000008" ], "operating_lease_imputed_interest": [ "10-K:0000731766-22-000008" ], "debt_maturity_y1": [ "10-K:0000731766-22-000008" ], "debt_maturity_y2": [ "10-K:0000731766-22-000008" ], "debt_maturity_y3": [ "10-K:0000731766-22-000008" ], "debt_maturity_y4": [ "10-K:0000731766-22-000008" ], "debt_maturity_y5": [ "10-K:0000731766-22-000008" ], "debt_maturity_after_y5": [ "10-K:0000731766-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 25482000000.0, "short_term_investments": 2914000000.0, "receivables": 18871000000.0, "inventory": null, "current_assets": 69029000000.0, "ppe_net": 9183000000.0, "goodwill": 77548000000.0, "intangibles": 9918000000.0, "total_assets": 221238000000.0, "accounts_payable": 25058000000.0, "short_term_borrowings": null, "debt_current": 6697000000.0, "current_liabilities": 88170000000.0, "long_term_debt": 40796000000.0, "total_liabilities": 143591000000.0, "temporary_equity": 1519000000.0, "equity_parent": null, "nci": 3362000000.0, "equity_total": 76128000000.0, "liabilities_and_equity": 221238000000.0, "shares_outstanding": 939000000.0, "retained_earnings": 78782000000.0, "preferred_stock": 0.0, "long_term_investments": 42353000000.0, "equity_method_investments": 1300000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-22-000019" ], "value_sources": { "cash": [ "10-Q:0000731766-22-000019" ], "short_term_investments": [ "10-Q:0000731766-22-000019" ], "receivables": [ "10-Q:0000731766-22-000019" ], "current_assets": [ "10-Q:0000731766-22-000019" ], "ppe_net": [ "10-Q:0000731766-22-000019" ], "goodwill": [ "10-Q:0000731766-22-000019" ], "intangibles": [ "10-Q:0000731766-22-000019" ], "total_assets": [ "10-Q:0000731766-22-000019" ], "accounts_payable": [ "10-Q:0000731766-22-000019" ], "debt_current": [ "10-Q:0000731766-22-000019" ], "current_liabilities": [ "10-Q:0000731766-22-000019" ], "long_term_debt": [ "10-Q:0000731766-22-000019" ], "total_liabilities": [ "10-Q:0000731766-22-000019" ], "temporary_equity": [ "10-Q:0000731766-22-000019" ], "nci": [ "10-Q:0000731766-22-000019" ], "equity_total": [ "10-Q:0000731766-22-000019" ], "liabilities_and_equity": [ "10-Q:0000731766-22-000019" ], "shares_outstanding": [ "10-Q:0000731766-22-000019" ], "retained_earnings": [ "10-Q:0000731766-22-000019" ], "preferred_stock": [ "10-Q:0000731766-22-000019" ], "long_term_investments": [ "10-Q:0000731766-22-000019" ], "equity_method_investments": [ "10-Q:0000731766-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 24612000000.0, "short_term_investments": 3352000000.0, "receivables": 18718000000.0, "inventory": null, "current_assets": 68356000000.0, "ppe_net": 9421000000.0, "goodwill": 84159000000.0, "intangibles": 11285000000.0, "total_assets": 230172000000.0, "accounts_payable": 25145000000.0, "short_term_borrowings": null, "debt_current": 5592000000.0, "current_liabilities": 88698000000.0, "long_term_debt": 45799000000.0, "total_liabilities": 149045000000.0, "temporary_equity": 4922000000.0, "equity_parent": null, "nci": 3385000000.0, "equity_total": 76205000000.0, "liabilities_and_equity": 230172000000.0, "shares_outstanding": 935000000.0, "retained_earnings": 80540000000.0, "preferred_stock": 0.0, "long_term_investments": 42427000000.0, "equity_method_investments": 1700000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-22-000036" ], "value_sources": { "cash": [ "10-Q:0000731766-22-000036" ], "short_term_investments": [ "10-Q:0000731766-22-000036" ], "receivables": [ "10-Q:0000731766-22-000036" ], "current_assets": [ "10-Q:0000731766-22-000036" ], "ppe_net": [ "10-Q:0000731766-22-000036" ], "goodwill": [ "10-Q:0000731766-22-000036" ], "intangibles": [ "10-Q:0000731766-22-000036" ], "total_assets": [ "10-Q:0000731766-22-000036" ], "accounts_payable": [ "10-Q:0000731766-22-000036" ], "debt_current": [ "10-Q:0000731766-22-000036" ], "current_liabilities": [ "10-Q:0000731766-22-000036" ], "long_term_debt": [ "10-Q:0000731766-22-000036" ], "total_liabilities": [ "10-Q:0000731766-22-000036" ], "temporary_equity": [ "10-Q:0000731766-22-000036" ], "nci": [ "10-Q:0000731766-22-000036" ], "equity_total": [ "10-Q:0000731766-22-000036" ], "liabilities_and_equity": [ "10-Q:0000731766-22-000036" ], "shares_outstanding": [ "10-Q:0000731766-22-000036" ], "retained_earnings": [ "10-Q:0000731766-22-000036" ], "preferred_stock": [ "10-Q:0000731766-22-000036" ], "long_term_investments": [ "10-Q:0000731766-22-000036" ], "equity_method_investments": [ "10-Q:0000731766-22-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 38845000000.0, "short_term_investments": 3682000000.0, "receivables": 17047000000.0, "inventory": null, "current_assets": 82937000000.0, "ppe_net": 9469000000.0, "goodwill": 83904000000.0, "intangibles": 10785000000.0, "total_assets": 243064000000.0, "accounts_payable": 27232000000.0, "short_term_borrowings": null, "debt_current": 3229000000.0, "current_liabilities": 100935000000.0, "long_term_debt": 45438000000.0, "total_liabilities": 160143000000.0, "temporary_equity": 4857000000.0, "equity_parent": null, "nci": 3418000000.0, "equity_total": 78064000000.0, "liabilities_and_equity": 243064000000.0, "shares_outstanding": 935000000.0, "retained_earnings": 83722000000.0, "preferred_stock": 0.0, "long_term_investments": 41557000000.0, "equity_method_investments": 1600000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-22-000044" ], "value_sources": { "cash": [ "10-Q:0000731766-22-000044" ], "short_term_investments": [ "10-Q:0000731766-22-000044" ], "receivables": [ "10-Q:0000731766-22-000044" ], "current_assets": [ "10-Q:0000731766-22-000044" ], "ppe_net": [ "10-Q:0000731766-22-000044" ], "goodwill": [ "10-Q:0000731766-22-000044" ], "intangibles": [ "10-Q:0000731766-22-000044" ], "total_assets": [ "10-Q:0000731766-22-000044" ], "accounts_payable": [ "10-Q:0000731766-22-000044" ], "debt_current": [ "10-Q:0000731766-22-000044" ], "current_liabilities": [ "10-Q:0000731766-22-000044" ], "long_term_debt": [ "10-Q:0000731766-22-000044" ], "total_liabilities": [ "10-Q:0000731766-22-000044" ], "temporary_equity": [ "10-Q:0000731766-22-000044" ], "nci": [ "10-Q:0000731766-22-000044" ], "equity_total": [ "10-Q:0000731766-22-000044" ], "liabilities_and_equity": [ "10-Q:0000731766-22-000044" ], "shares_outstanding": [ "10-Q:0000731766-22-000044" ], "retained_earnings": [ "10-Q:0000731766-22-000044" ], "preferred_stock": [ "10-Q:0000731766-22-000044" ], "long_term_investments": [ "10-Q:0000731766-22-000044" ], "equity_method_investments": [ "10-Q:0000731766-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 23365000000.0, "short_term_investments": 4546000000.0, "receivables": 17681000000.0, "inventory": 3500000000.0, "current_assets": 69069000000.0, "ppe_net": 10128000000.0, "goodwill": 93352000000.0, "intangibles": 14401000000.0, "total_assets": 245705000000.0, "accounts_payable": 27715000000.0, "short_term_borrowings": null, "debt_current": 3110000000.0, "current_liabilities": 89237000000.0, "long_term_debt": 54513000000.0, "total_liabilities": 159358000000.0, "temporary_equity": 4897000000.0, "equity_parent": null, "nci": 3678000000.0, "equity_total": 81450000000.0, "liabilities_and_equity": 245705000000.0, "shares_outstanding": 934000000.0, "retained_earnings": 86156000000.0, "preferred_stock": 0.0, "long_term_investments": 43728000000.0, "equity_method_investments": 1500000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 4830000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 997000000.0, "operating_lease_payments_total": 5638000000.0, "operating_lease_imputed_interest": 808000000.0, "debt_maturity_y1": 3117000000.0, "debt_maturity_y2": 3136000000.0, "debt_maturity_y3": 3186000000.0, "debt_maturity_y4": 2636000000.0, "debt_maturity_y5": 3061000000.0, "debt_maturity_after_y5": 43638000000.0 }, "sources": [ "10-K:0000731766-23-000008", "10-K:0000731766-24-000081" ], "value_sources": { "cash": [ "10-K:0000731766-24-000081" ], "short_term_investments": [ "10-K:0000731766-24-000081" ], "receivables": [ "10-K:0000731766-24-000081" ], "inventory": [ "10-K:0000731766-24-000081" ], "current_assets": [ "10-K:0000731766-24-000081" ], "ppe_net": [ "10-K:0000731766-24-000081" ], "goodwill": [ "10-K:0000731766-24-000081" ], "intangibles": [ "10-K:0000731766-24-000081" ], "total_assets": [ "10-K:0000731766-24-000081" ], "accounts_payable": [ "10-K:0000731766-24-000081" ], "debt_current": [ "10-K:0000731766-24-000081" ], "current_liabilities": [ "10-K:0000731766-24-000081" ], "long_term_debt": [ "10-K:0000731766-24-000081" ], "total_liabilities": [ "10-K:0000731766-24-000081" ], "temporary_equity": [ "10-K:0000731766-24-000081" ], "nci": [ "10-K:0000731766-24-000081" ], "equity_total": [ "10-K:0000731766-24-000081" ], "liabilities_and_equity": [ "10-K:0000731766-24-000081" ], "shares_outstanding": [ "10-K:0000731766-24-000081" ], "retained_earnings": [ "10-K:0000731766-24-000081" ], "preferred_stock": [ "10-K:0000731766-24-000081" ], "long_term_investments": [ "10-K:0000731766-24-000081" ], "equity_method_investments": [ "10-K:0000731766-24-000081" ], "operating_lease_liability": [ "10-K:0000731766-23-000008" ], "operating_lease_discount_rate": [ "10-K:0000731766-23-000008" ], "operating_lease_payments_y1": [ "10-K:0000731766-23-000008" ], "operating_lease_payments_total": [ "10-K:0000731766-23-000008" ], "operating_lease_imputed_interest": [ "10-K:0000731766-23-000008" ], "debt_maturity_y1": [ "10-K:0000731766-23-000008" ], "debt_maturity_y2": [ "10-K:0000731766-23-000008" ], "debt_maturity_y3": [ "10-K:0000731766-23-000008" ], "debt_maturity_y4": [ "10-K:0000731766-23-000008" ], "debt_maturity_y5": [ "10-K:0000731766-23-000008" ], "debt_maturity_after_y5": [ "10-K:0000731766-23-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 41913000000.0, "short_term_investments": 4584000000.0, "receivables": 22414000000.0, "inventory": null, "current_assets": 93895000000.0, "ppe_net": 10637000000.0, "goodwill": 100406000000.0, "intangibles": 16165000000.0, "total_assets": 283679000000.0, "accounts_payable": 29856000000.0, "short_term_borrowings": 8200000000.0, "debt_current": 1731000000.0, "current_liabilities": 116482000000.0, "long_term_debt": 60657000000.0, "total_liabilities": 193057000000.0, "temporary_equity": 4801000000.0, "equity_parent": null, "nci": 4509000000.0, "equity_total": 85821000000.0, "liabilities_and_equity": 283679000000.0, "shares_outstanding": 932000000.0, "retained_earnings": 88852000000.0, "preferred_stock": 0.0, "long_term_investments": 46884000000.0, "equity_method_investments": 1500000000.0, "accrued_taxes_current": null, "commercial_paper": 8200000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-23-000029" ], "value_sources": { "cash": [ "10-Q:0000731766-23-000029" ], "short_term_investments": [ "10-Q:0000731766-23-000029" ], "receivables": [ "10-Q:0000731766-23-000029" ], "current_assets": [ "10-Q:0000731766-23-000029" ], "ppe_net": [ "10-Q:0000731766-23-000029" ], "goodwill": [ "10-Q:0000731766-23-000029" ], "intangibles": [ "10-Q:0000731766-23-000029" ], "total_assets": [ "10-Q:0000731766-23-000029" ], "accounts_payable": [ "10-Q:0000731766-23-000029" ], "short_term_borrowings": [ "10-Q:0000731766-23-000029" ], "debt_current": [ "10-Q:0000731766-23-000029" ], "current_liabilities": [ "10-Q:0000731766-23-000029" ], "long_term_debt": [ "10-Q:0000731766-23-000029" ], "total_liabilities": [ "10-Q:0000731766-23-000029" ], "temporary_equity": [ "10-Q:0000731766-23-000029" ], "nci": [ "10-Q:0000731766-23-000029" ], "equity_total": [ "10-Q:0000731766-23-000029" ], "liabilities_and_equity": [ "10-Q:0000731766-23-000029" ], "shares_outstanding": [ "10-Q:0000731766-23-000029" ], "retained_earnings": [ "10-Q:0000731766-23-000029" ], "preferred_stock": [ "10-Q:0000731766-23-000029" ], "long_term_investments": [ "10-Q:0000731766-23-000029" ], "equity_method_investments": [ "10-Q:0000731766-23-000029" ], "commercial_paper": [ "10-Q:0000731766-23-000029" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 41813000000.0, "short_term_investments": 4466000000.0, "receivables": 17952000000.0, "inventory": null, "current_assets": 89869000000.0, "ppe_net": 10926000000.0, "goodwill": 101669000000.0, "intangibles": 15643000000.0, "total_assets": 280164000000.0, "accounts_payable": 29516000000.0, "short_term_borrowings": 4400000000.0, "debt_current": 1921000000.0, "current_liabilities": 112981000000.0, "long_term_debt": 59268000000.0, "total_liabilities": 188008000000.0, "temporary_equity": 4788000000.0, "equity_parent": null, "nci": 5015000000.0, "equity_total": 87368000000.0, "liabilities_and_equity": 280164000000.0, "shares_outstanding": 927000000.0, "retained_earnings": 89994000000.0, "preferred_stock": 0.0, "long_term_investments": 45988000000.0, "equity_method_investments": 1400000000.0, "accrued_taxes_current": null, "commercial_paper": 4400000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-23-000053" ], "value_sources": { "cash": [ "10-Q:0000731766-23-000053" ], "short_term_investments": [ "10-Q:0000731766-23-000053" ], "receivables": [ "10-Q:0000731766-23-000053" ], "current_assets": [ "10-Q:0000731766-23-000053" ], "ppe_net": [ "10-Q:0000731766-23-000053" ], "goodwill": [ "10-Q:0000731766-23-000053" ], "intangibles": [ "10-Q:0000731766-23-000053" ], "total_assets": [ "10-Q:0000731766-23-000053" ], "accounts_payable": [ "10-Q:0000731766-23-000053" ], "short_term_borrowings": [ "10-Q:0000731766-23-000053" ], "debt_current": [ "10-Q:0000731766-23-000053" ], "current_liabilities": [ "10-Q:0000731766-23-000053" ], "long_term_debt": [ "10-Q:0000731766-23-000053" ], "total_liabilities": [ "10-Q:0000731766-23-000053" ], "temporary_equity": [ "10-Q:0000731766-23-000053" ], "nci": [ "10-Q:0000731766-23-000053" ], "equity_total": [ "10-Q:0000731766-23-000053" ], "liabilities_and_equity": [ "10-Q:0000731766-23-000053" ], "shares_outstanding": [ "10-Q:0000731766-23-000053" ], "retained_earnings": [ "10-Q:0000731766-23-000053" ], "preferred_stock": [ "10-Q:0000731766-23-000053" ], "long_term_investments": [ "10-Q:0000731766-23-000053" ], "equity_method_investments": [ "10-Q:0000731766-23-000053" ], "commercial_paper": [ "10-Q:0000731766-23-000053" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 38915000000.0, "short_term_investments": 5182000000.0, "receivables": 20673000000.0, "inventory": null, "current_assets": 91905000000.0, "ppe_net": 11070000000.0, "goodwill": 101703000000.0, "intangibles": 15200000000.0, "total_assets": 282063000000.0, "accounts_payable": 31164000000.0, "short_term_borrowings": 2600000000.0, "debt_current": 2690000000.0, "current_liabilities": 114179000000.0, "long_term_debt": 58079000000.0, "total_liabilities": 188083000000.0, "temporary_equity": 4416000000.0, "equity_parent": null, "nci": 5070000000.0, "equity_total": 89564000000.0, "liabilities_and_equity": 282063000000.0, "shares_outstanding": 925000000.0, "retained_earnings": 93173000000.0, "preferred_stock": 0.0, "long_term_investments": 45474000000.0, "equity_method_investments": 1400000000.0, "accrued_taxes_current": null, "commercial_paper": 2600000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-23-000064" ], "value_sources": { "cash": [ "10-Q:0000731766-23-000064" ], "short_term_investments": [ "10-Q:0000731766-23-000064" ], "receivables": [ "10-Q:0000731766-23-000064" ], "current_assets": [ "10-Q:0000731766-23-000064" ], "ppe_net": [ "10-Q:0000731766-23-000064" ], "goodwill": [ "10-Q:0000731766-23-000064" ], "intangibles": [ "10-Q:0000731766-23-000064" ], "total_assets": [ "10-Q:0000731766-23-000064" ], "accounts_payable": [ "10-Q:0000731766-23-000064" ], "short_term_borrowings": [ "10-Q:0000731766-23-000064" ], "debt_current": [ "10-Q:0000731766-23-000064" ], "current_liabilities": [ "10-Q:0000731766-23-000064" ], "long_term_debt": [ "10-Q:0000731766-23-000064" ], "total_liabilities": [ "10-Q:0000731766-23-000064" ], "temporary_equity": [ "10-Q:0000731766-23-000064" ], "nci": [ "10-Q:0000731766-23-000064" ], "equity_total": [ "10-Q:0000731766-23-000064" ], "liabilities_and_equity": [ "10-Q:0000731766-23-000064" ], "shares_outstanding": [ "10-Q:0000731766-23-000064" ], "retained_earnings": [ "10-Q:0000731766-23-000064" ], "preferred_stock": [ "10-Q:0000731766-23-000064" ], "long_term_investments": [ "10-Q:0000731766-23-000064" ], "equity_method_investments": [ "10-Q:0000731766-23-000064" ], "commercial_paper": [ "10-Q:0000731766-23-000064" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 25427000000.0, "short_term_investments": 4201000000.0, "receivables": 21276000000.0, "inventory": 2800000000.0, "current_assets": 78437000000.0, "ppe_net": 11450000000.0, "goodwill": 103732000000.0, "intangibles": 15194000000.0, "total_assets": 273720000000.0, "accounts_payable": 31958000000.0, "short_term_borrowings": null, "debt_current": 4274000000.0, "current_liabilities": 99054000000.0, "long_term_debt": 58263000000.0, "total_liabilities": 174801000000.0, "temporary_equity": 4498000000.0, "equity_parent": null, "nci": 5665000000.0, "equity_total": 94421000000.0, "liabilities_and_equity": 273720000000.0, "shares_outstanding": 924000000.0, "retained_earnings": 95774000000.0, "preferred_stock": 0.0, "long_term_investments": 47609000000.0, "equity_method_investments": 1400000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 4898000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 1038000000.0, "operating_lease_payments_total": 5975000000.0, "operating_lease_imputed_interest": 1077000000.0, "debt_maturity_y1": 4276000000.0, "debt_maturity_y2": 3224000000.0, "debt_maturity_y3": 2674000000.0, "debt_maturity_y4": 3099000000.0, "debt_maturity_y5": 3174000000.0, "debt_maturity_after_y5": 47176000000.0 }, "sources": [ "10-K:0000731766-24-000081", "10-K:0000731766-25-000063" ], "value_sources": { "cash": [ "10-K:0000731766-25-000063" ], "short_term_investments": [ "10-K:0000731766-25-000063" ], "receivables": [ "10-K:0000731766-25-000063" ], "inventory": [ "10-K:0000731766-25-000063" ], "current_assets": [ "10-K:0000731766-25-000063" ], "ppe_net": [ "10-K:0000731766-25-000063" ], "goodwill": [ "10-K:0000731766-25-000063" ], "intangibles": [ "10-K:0000731766-25-000063" ], "total_assets": [ "10-K:0000731766-25-000063" ], "accounts_payable": [ "10-K:0000731766-25-000063" ], "debt_current": [ "10-K:0000731766-25-000063" ], "current_liabilities": [ "10-K:0000731766-25-000063" ], "long_term_debt": [ "10-K:0000731766-25-000063" ], "total_liabilities": [ "10-K:0000731766-25-000063" ], "temporary_equity": [ "10-K:0000731766-25-000063" ], "nci": [ "10-K:0000731766-25-000063" ], "equity_total": [ "10-K:0000731766-25-000063" ], "liabilities_and_equity": [ "10-K:0000731766-25-000063" ], "shares_outstanding": [ "10-K:0000731766-25-000063" ], "retained_earnings": [ "10-K:0000731766-25-000063" ], "preferred_stock": [ "10-K:0000731766-25-000063" ], "long_term_investments": [ "10-K:0000731766-25-000063" ], "equity_method_investments": [ "10-K:0000731766-25-000063" ], "operating_lease_liability": [ "10-K:0000731766-24-000081" ], "operating_lease_discount_rate": [ "10-K:0000731766-24-000081" ], "operating_lease_payments_y1": [ "10-K:0000731766-24-000081" ], "operating_lease_payments_total": [ "10-K:0000731766-24-000081" ], "operating_lease_imputed_interest": [ "10-K:0000731766-24-000081" ], "debt_maturity_y1": [ "10-K:0000731766-24-000081" ], "debt_maturity_y2": [ "10-K:0000731766-24-000081" ], "debt_maturity_y3": [ "10-K:0000731766-24-000081" ], "debt_maturity_y4": [ "10-K:0000731766-24-000081" ], "debt_maturity_y5": [ "10-K:0000731766-24-000081" ], "debt_maturity_after_y5": [ "10-K:0000731766-24-000081" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 28414000000.0, "short_term_investments": 4296000000.0, "receivables": 27197000000.0, "inventory": null, "current_assets": 88942000000.0, "ppe_net": 10429000000.0, "goodwill": 105664000000.0, "intangibles": 15543000000.0, "total_assets": 284210000000.0, "accounts_payable": 30738000000.0, "short_term_borrowings": 7300000000.0, "debt_current": 2487000000.0, "current_liabilities": 104431000000.0, "long_term_debt": 63850000000.0, "total_liabilities": 187292000000.0, "temporary_equity": 4548000000.0, "equity_parent": null, "nci": 5682000000.0, "equity_total": 92370000000.0, "liabilities_and_equity": 284210000000.0, "shares_outstanding": 920000000.0, "retained_earnings": 90118000000.0, "preferred_stock": 0.0, "long_term_investments": 45928000000.0, "equity_method_investments": 1400000000.0, "accrued_taxes_current": null, "commercial_paper": 7300000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-24-000155" ], "value_sources": { "cash": [ "10-Q:0000731766-24-000155" ], "short_term_investments": [ "10-Q:0000731766-24-000155" ], "receivables": [ "10-Q:0000731766-24-000155" ], "current_assets": [ "10-Q:0000731766-24-000155" ], "ppe_net": [ "10-Q:0000731766-24-000155" ], "goodwill": [ "10-Q:0000731766-24-000155" ], "intangibles": [ "10-Q:0000731766-24-000155" ], "total_assets": [ "10-Q:0000731766-24-000155" ], "accounts_payable": [ "10-Q:0000731766-24-000155" ], "short_term_borrowings": [ "10-Q:0000731766-24-000155" ], "debt_current": [ "10-Q:0000731766-24-000155" ], "current_liabilities": [ "10-Q:0000731766-24-000155" ], "long_term_debt": [ "10-Q:0000731766-24-000155" ], "total_liabilities": [ "10-Q:0000731766-24-000155" ], "temporary_equity": [ "10-Q:0000731766-24-000155" ], "nci": [ "10-Q:0000731766-24-000155" ], "equity_total": [ "10-Q:0000731766-24-000155" ], "liabilities_and_equity": [ "10-Q:0000731766-24-000155" ], "shares_outstanding": [ "10-Q:0000731766-24-000155" ], "retained_earnings": [ "10-Q:0000731766-24-000155" ], "preferred_stock": [ "10-Q:0000731766-24-000155" ], "long_term_investments": [ "10-Q:0000731766-24-000155" ], "equity_method_investments": [ "10-Q:0000731766-24-000155" ], "commercial_paper": [ "10-Q:0000731766-24-000155" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 26286000000.0, "short_term_investments": 5037000000.0, "receivables": 23115000000.0, "inventory": null, "current_assets": 92038000000.0, "ppe_net": 9801000000.0, "goodwill": 105436000000.0, "intangibles": 14729000000.0, "total_assets": 286056000000.0, "accounts_payable": 30886000000.0, "short_term_borrowings": null, "debt_current": 11371000000.0, "current_liabilities": 104670000000.0, "long_term_debt": 63727000000.0, "total_liabilities": 186822000000.0, "temporary_equity": 4558000000.0, "equity_parent": null, "nci": 5317000000.0, "equity_total": 94676000000.0, "liabilities_and_equity": 286056000000.0, "shares_outstanding": 921000000.0, "retained_earnings": 92400000000.0, "preferred_stock": 0.0, "long_term_investments": 46113000000.0, "equity_method_investments": 1700000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-24-000262" ], "value_sources": { "cash": [ "10-Q:0000731766-24-000262" ], "short_term_investments": [ "10-Q:0000731766-24-000262" ], "receivables": [ "10-Q:0000731766-24-000262" ], "current_assets": [ "10-Q:0000731766-24-000262" ], "ppe_net": [ "10-Q:0000731766-24-000262" ], "goodwill": [ "10-Q:0000731766-24-000262" ], "intangibles": [ "10-Q:0000731766-24-000262" ], "total_assets": [ "10-Q:0000731766-24-000262" ], "accounts_payable": [ "10-Q:0000731766-24-000262" ], "debt_current": [ "10-Q:0000731766-24-000262" ], "current_liabilities": [ "10-Q:0000731766-24-000262" ], "long_term_debt": [ "10-Q:0000731766-24-000262" ], "total_liabilities": [ "10-Q:0000731766-24-000262" ], "temporary_equity": [ "10-Q:0000731766-24-000262" ], "nci": [ "10-Q:0000731766-24-000262" ], "equity_total": [ "10-Q:0000731766-24-000262" ], "liabilities_and_equity": [ "10-Q:0000731766-24-000262" ], "shares_outstanding": [ "10-Q:0000731766-24-000262" ], "retained_earnings": [ "10-Q:0000731766-24-000262" ], "preferred_stock": [ "10-Q:0000731766-24-000262" ], "long_term_investments": [ "10-Q:0000731766-24-000262" ], "equity_method_investments": [ "10-Q:0000731766-24-000262" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 32400000000.0, "short_term_investments": 4734000000.0, "receivables": 20024000000.0, "inventory": null, "current_assets": 92258000000.0, "ppe_net": 10139000000.0, "goodwill": 105978000000.0, "intangibles": 23594000000.0, "total_assets": 299309000000.0, "accounts_payable": 33080000000.0, "short_term_borrowings": null, "debt_current": 3909000000.0, "current_liabilities": 101565000000.0, "long_term_debt": 74101000000.0, "total_liabilities": 194854000000.0, "temporary_equity": 4574000000.0, "equity_parent": null, "nci": 5346000000.0, "equity_total": 99881000000.0, "liabilities_and_equity": 299309000000.0, "shares_outstanding": 923000000.0, "retained_earnings": 96518000000.0, "preferred_stock": 0.0, "long_term_investments": 48689000000.0, "equity_method_investments": 1800000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-24-000323" ], "value_sources": { "cash": [ "10-Q:0000731766-24-000323" ], "short_term_investments": [ "10-Q:0000731766-24-000323" ], "receivables": [ "10-Q:0000731766-24-000323" ], "current_assets": [ "10-Q:0000731766-24-000323" ], "ppe_net": [ "10-Q:0000731766-24-000323" ], "goodwill": [ "10-Q:0000731766-24-000323" ], "intangibles": [ "10-Q:0000731766-24-000323" ], "total_assets": [ "10-Q:0000731766-24-000323" ], "accounts_payable": [ "10-Q:0000731766-24-000323" ], "debt_current": [ "10-Q:0000731766-24-000323" ], "current_liabilities": [ "10-Q:0000731766-24-000323" ], "long_term_debt": [ "10-Q:0000731766-24-000323" ], "total_liabilities": [ "10-Q:0000731766-24-000323" ], "temporary_equity": [ "10-Q:0000731766-24-000323" ], "nci": [ "10-Q:0000731766-24-000323" ], "equity_total": [ "10-Q:0000731766-24-000323" ], "liabilities_and_equity": [ "10-Q:0000731766-24-000323" ], "shares_outstanding": [ "10-Q:0000731766-24-000323" ], "retained_earnings": [ "10-Q:0000731766-24-000323" ], "preferred_stock": [ "10-Q:0000731766-24-000323" ], "long_term_investments": [ "10-Q:0000731766-24-000323" ], "equity_method_investments": [ "10-Q:0000731766-24-000323" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 25312000000.0, "short_term_investments": 3801000000.0, "receivables": 22365000000.0, "inventory": 3800000000.0, "current_assets": 85779000000.0, "ppe_net": 10553000000.0, "goodwill": 106734000000.0, "intangibles": 23268000000.0, "total_assets": 298278000000.0, "accounts_payable": 34337000000.0, "short_term_borrowings": null, "debt_current": 4545000000.0, "current_liabilities": 103769000000.0, "long_term_debt": 72359000000.0, "total_liabilities": 195687000000.0, "temporary_equity": 4323000000.0, "equity_parent": null, "nci": 5610000000.0, "equity_total": 98268000000.0, "liabilities_and_equity": 298278000000.0, "shares_outstanding": 915000000.0, "retained_earnings": 96036000000.0, "preferred_stock": 0.0, "long_term_investments": 52354000000.0, "equity_method_investments": 3800000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 4889000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 1014000000.0, "operating_lease_payments_total": 6194000000.0, "operating_lease_imputed_interest": 1305000000.0, "debt_maturity_y1": 4548000000.0, "debt_maturity_y2": 3756000000.0, "debt_maturity_y3": 3531000000.0, "debt_maturity_y4": 3106000000.0, "debt_maturity_y5": 3656000000.0, "debt_maturity_after_y5": 59908000000.0 }, "sources": [ "10-K:0000731766-25-000063", "10-K:0000731766-26-000062" ], "value_sources": { "cash": [ "10-K:0000731766-26-000062" ], "short_term_investments": [ "10-K:0000731766-26-000062" ], "receivables": [ "10-K:0000731766-26-000062" ], "inventory": [ "10-K:0000731766-26-000062" ], "current_assets": [ "10-K:0000731766-26-000062" ], "ppe_net": [ "10-K:0000731766-26-000062" ], "goodwill": [ "10-K:0000731766-26-000062" ], "intangibles": [ "10-K:0000731766-26-000062" ], "total_assets": [ "10-K:0000731766-26-000062" ], "accounts_payable": [ "10-K:0000731766-26-000062" ], "debt_current": [ "10-K:0000731766-26-000062" ], "current_liabilities": [ "10-K:0000731766-26-000062" ], "long_term_debt": [ "10-K:0000731766-26-000062" ], "total_liabilities": [ "10-K:0000731766-26-000062" ], "temporary_equity": [ "10-K:0000731766-26-000062" ], "nci": [ "10-K:0000731766-26-000062" ], "equity_total": [ "10-K:0000731766-26-000062" ], "liabilities_and_equity": [ "10-K:0000731766-26-000062" ], "shares_outstanding": [ "10-K:0000731766-26-000062" ], "retained_earnings": [ "10-K:0000731766-26-000062" ], "preferred_stock": [ "10-K:0000731766-26-000062" ], "long_term_investments": [ "10-K:0000731766-26-000062" ], "equity_method_investments": [ "10-K:0000731766-26-000062" ], "operating_lease_liability": [ "10-K:0000731766-25-000063" ], "operating_lease_discount_rate": [ "10-K:0000731766-25-000063" ], "operating_lease_payments_y1": [ "10-K:0000731766-25-000063" ], "operating_lease_payments_total": [ "10-K:0000731766-25-000063" ], "operating_lease_imputed_interest": [ "10-K:0000731766-25-000063" ], "debt_maturity_y1": [ "10-K:0000731766-25-000063" ], "debt_maturity_y2": [ "10-K:0000731766-25-000063" ], "debt_maturity_y3": [ "10-K:0000731766-25-000063" ], "debt_maturity_y4": [ "10-K:0000731766-25-000063" ], "debt_maturity_y5": [ "10-K:0000731766-25-000063" ], "debt_maturity_after_y5": [ "10-K:0000731766-25-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 30717000000.0, "short_term_investments": 3574000000.0, "receivables": 26936000000.0, "inventory": null, "current_assets": 96285000000.0, "ppe_net": 10734000000.0, "goodwill": 107566000000.0, "intangibles": 22947000000.0, "total_assets": 309790000000.0, "accounts_payable": 33566000000.0, "short_term_borrowings": null, "debt_current": 9986000000.0, "current_liabilities": 113471000000.0, "long_term_debt": 71285000000.0, "total_liabilities": 204621000000.0, "temporary_equity": 4358000000.0, "equity_parent": null, "nci": 5773000000.0, "equity_total": 100811000000.0, "liabilities_and_equity": 309790000000.0, "shares_outstanding": 910000000.0, "retained_earnings": 97934000000.0, "preferred_stock": 0.0, "long_term_investments": 51863000000.0, "equity_method_investments": 3400000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-25-000131" ], "value_sources": { "cash": [ "10-Q:0000731766-25-000131" ], "short_term_investments": [ "10-Q:0000731766-25-000131" ], "receivables": [ "10-Q:0000731766-25-000131" ], "current_assets": [ "10-Q:0000731766-25-000131" ], "ppe_net": [ "10-Q:0000731766-25-000131" ], "goodwill": [ "10-Q:0000731766-25-000131" ], "intangibles": [ "10-Q:0000731766-25-000131" ], "total_assets": [ "10-Q:0000731766-25-000131" ], "accounts_payable": [ "10-Q:0000731766-25-000131" ], "debt_current": [ "10-Q:0000731766-25-000131" ], "current_liabilities": [ "10-Q:0000731766-25-000131" ], "long_term_debt": [ "10-Q:0000731766-25-000131" ], "total_liabilities": [ "10-Q:0000731766-25-000131" ], "temporary_equity": [ "10-Q:0000731766-25-000131" ], "nci": [ "10-Q:0000731766-25-000131" ], "equity_total": [ "10-Q:0000731766-25-000131" ], "liabilities_and_equity": [ "10-Q:0000731766-25-000131" ], "shares_outstanding": [ "10-Q:0000731766-25-000131" ], "retained_earnings": [ "10-Q:0000731766-25-000131" ], "preferred_stock": [ "10-Q:0000731766-25-000131" ], "long_term_investments": [ "10-Q:0000731766-25-000131" ], "equity_method_investments": [ "10-Q:0000731766-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 28596000000.0, "short_term_investments": 3424000000.0, "receivables": 24142000000.0, "inventory": null, "current_assets": 93699000000.0, "ppe_net": 10923000000.0, "goodwill": 107677000000.0, "intangibles": 22510000000.0, "total_assets": 308573000000.0, "accounts_payable": 34330000000.0, "short_term_borrowings": null, "debt_current": 5698000000.0, "current_liabilities": 110781000000.0, "long_term_debt": 73495000000.0, "total_liabilities": 203789000000.0, "temporary_equity": 4315000000.0, "equity_parent": null, "nci": 5745000000.0, "equity_total": 100469000000.0, "liabilities_and_equity": 308573000000.0, "shares_outstanding": 905000000.0, "retained_earnings": 97250000000.0, "preferred_stock": 0.0, "long_term_investments": 52466000000.0, "equity_method_investments": 3400000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-25-000236" ], "value_sources": { "cash": [ "10-Q:0000731766-25-000236" ], "short_term_investments": [ "10-Q:0000731766-25-000236" ], "receivables": [ "10-Q:0000731766-25-000236" ], "current_assets": [ "10-Q:0000731766-25-000236" ], "ppe_net": [ "10-Q:0000731766-25-000236" ], "goodwill": [ "10-Q:0000731766-25-000236" ], "intangibles": [ "10-Q:0000731766-25-000236" ], "total_assets": [ "10-Q:0000731766-25-000236" ], "accounts_payable": [ "10-Q:0000731766-25-000236" ], "debt_current": [ "10-Q:0000731766-25-000236" ], "current_liabilities": [ "10-Q:0000731766-25-000236" ], "long_term_debt": [ "10-Q:0000731766-25-000236" ], "total_liabilities": [ "10-Q:0000731766-25-000236" ], "temporary_equity": [ "10-Q:0000731766-25-000236" ], "nci": [ "10-Q:0000731766-25-000236" ], "equity_total": [ "10-Q:0000731766-25-000236" ], "liabilities_and_equity": [ "10-Q:0000731766-25-000236" ], "shares_outstanding": [ "10-Q:0000731766-25-000236" ], "retained_earnings": [ "10-Q:0000731766-25-000236" ], "preferred_stock": [ "10-Q:0000731766-25-000236" ], "long_term_investments": [ "10-Q:0000731766-25-000236" ], "equity_method_investments": [ "10-Q:0000731766-25-000236" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 27210000000.0, "short_term_investments": 3404000000.0, "receivables": 22672000000.0, "inventory": null, "current_assets": 95067000000.0, "ppe_net": 11104000000.0, "goodwill": 110340000000.0, "intangibles": 22785000000.0, "total_assets": 315269000000.0, "accounts_payable": 36033000000.0, "short_term_borrowings": null, "debt_current": 7737000000.0, "current_liabilities": 115526000000.0, "long_term_debt": 72399000000.0, "total_liabilities": 209456000000.0, "temporary_equity": 4244000000.0, "equity_parent": null, "nci": 5782000000.0, "equity_total": 101569000000.0, "liabilities_and_equity": 315269000000.0, "shares_outstanding": 906000000.0, "retained_earnings": 97595000000.0, "preferred_stock": 0.0, "long_term_investments": 52996000000.0, "equity_method_investments": 3500000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-25-000305" ], "value_sources": { "cash": [ "10-Q:0000731766-25-000305" ], "short_term_investments": [ "10-Q:0000731766-25-000305" ], "receivables": [ "10-Q:0000731766-25-000305" ], "current_assets": [ "10-Q:0000731766-25-000305" ], "ppe_net": [ "10-Q:0000731766-25-000305" ], "goodwill": [ "10-Q:0000731766-25-000305" ], "intangibles": [ "10-Q:0000731766-25-000305" ], "total_assets": [ "10-Q:0000731766-25-000305" ], "accounts_payable": [ "10-Q:0000731766-25-000305" ], "debt_current": [ "10-Q:0000731766-25-000305" ], "current_liabilities": [ "10-Q:0000731766-25-000305" ], "long_term_debt": [ "10-Q:0000731766-25-000305" ], "total_liabilities": [ "10-Q:0000731766-25-000305" ], "temporary_equity": [ "10-Q:0000731766-25-000305" ], "nci": [ "10-Q:0000731766-25-000305" ], "equity_total": [ "10-Q:0000731766-25-000305" ], "liabilities_and_equity": [ "10-Q:0000731766-25-000305" ], "shares_outstanding": [ "10-Q:0000731766-25-000305" ], "retained_earnings": [ "10-Q:0000731766-25-000305" ], "preferred_stock": [ "10-Q:0000731766-25-000305" ], "long_term_investments": [ "10-Q:0000731766-25-000305" ], "equity_method_investments": [ "10-Q:0000731766-25-000305" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 24365000000.0, "short_term_investments": 3756000000.0, "receivables": 23018000000.0, "inventory": 3300000000.0, "current_assets": 90582000000.0, "ppe_net": 10762000000.0, "goodwill": 110499000000.0, "intangibles": 20474000000.0, "total_assets": 309581000000.0, "accounts_payable": 38032000000.0, "short_term_borrowings": null, "debt_current": 6069000000.0, "current_liabilities": 114897000000.0, "long_term_debt": 72320000000.0, "total_liabilities": 207883000000.0, "temporary_equity": 1608000000.0, "equity_parent": null, "nci": 5980000000.0, "equity_total": 100090000000.0, "liabilities_and_equity": 309581000000.0, "shares_outstanding": 906000000.0, "retained_earnings": 95603000000.0, "preferred_stock": 0.0, "long_term_investments": 54251000000.0, "equity_method_investments": 3800000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 4615000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 1052000000.0, "operating_lease_payments_total": 6562000000.0, "operating_lease_imputed_interest": 1391000000.0, "debt_maturity_y1": 6082000000.0, "debt_maturity_y2": 3530000000.0, "debt_maturity_y3": 3605000000.0, "debt_maturity_y4": 3655000000.0, "debt_maturity_y5": 3855000000.0, "debt_maturity_after_y5": 58657000000.0 }, "sources": [ "10-K:0000731766-26-000062", "10-Q:0000731766-26-000197" ], "value_sources": { "cash": [ "10-Q:0000731766-26-000197" ], "short_term_investments": [ "10-Q:0000731766-26-000197" ], "receivables": [ "10-Q:0000731766-26-000197" ], "inventory": [ "10-K:0000731766-26-000062" ], "current_assets": [ "10-Q:0000731766-26-000197" ], "ppe_net": [ "10-Q:0000731766-26-000197" ], "goodwill": [ "10-Q:0000731766-26-000197" ], "intangibles": [ "10-Q:0000731766-26-000197" ], "total_assets": [ "10-Q:0000731766-26-000197" ], "accounts_payable": [ "10-Q:0000731766-26-000197" ], "debt_current": [ "10-Q:0000731766-26-000197" ], "current_liabilities": [ "10-Q:0000731766-26-000197" ], "long_term_debt": [ "10-Q:0000731766-26-000197" ], "total_liabilities": [ "10-Q:0000731766-26-000197" ], "temporary_equity": [ "10-Q:0000731766-26-000197" ], "nci": [ "10-Q:0000731766-26-000197" ], "equity_total": [ "10-Q:0000731766-26-000197" ], "liabilities_and_equity": [ "10-Q:0000731766-26-000197" ], "shares_outstanding": [ "10-Q:0000731766-26-000197" ], "retained_earnings": [ "10-Q:0000731766-26-000197" ], "preferred_stock": [ "10-Q:0000731766-26-000197" ], "long_term_investments": [ "10-Q:0000731766-26-000197" ], "equity_method_investments": [ "10-Q:0000731766-26-000197" ], "operating_lease_liability": [ "10-K:0000731766-26-000062" ], "operating_lease_discount_rate": [ "10-K:0000731766-26-000062" ], "operating_lease_payments_y1": [ "10-K:0000731766-26-000062" ], "operating_lease_payments_total": [ "10-K:0000731766-26-000062" ], "operating_lease_imputed_interest": [ "10-K:0000731766-26-000062" ], "debt_maturity_y1": [ "10-K:0000731766-26-000062" ], "debt_maturity_y2": [ "10-K:0000731766-26-000062" ], "debt_maturity_y3": [ "10-K:0000731766-26-000062" ], "debt_maturity_y4": [ "10-K:0000731766-26-000062" ], "debt_maturity_y5": [ "10-K:0000731766-26-000062" ], "debt_maturity_after_y5": [ "10-K:0000731766-26-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 28001000000.0, "short_term_investments": 3228000000.0, "receivables": 26587000000.0, "inventory": null, "current_assets": 91127000000.0, "ppe_net": 10667000000.0, "goodwill": 110512000000.0, "intangibles": 20093000000.0, "total_assets": 312644000000.0, "accounts_payable": 38631000000.0, "short_term_borrowings": null, "debt_current": 6477000000.0, "current_liabilities": 114124000000.0, "long_term_debt": 71440000000.0, "total_liabilities": 207325000000.0, "temporary_equity": 1424000000.0, "equity_parent": null, "nci": 6014000000.0, "equity_total": 103895000000.0, "liabilities_and_equity": 312644000000.0, "shares_outstanding": 908000000.0, "retained_earnings": 99878000000.0, "preferred_stock": 0.0, "long_term_investments": 56788000000.0, "equity_method_investments": 3900000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-26-000127" ], "value_sources": { "cash": [ "10-Q:0000731766-26-000127" ], "short_term_investments": [ "10-Q:0000731766-26-000127" ], "receivables": [ "10-Q:0000731766-26-000127" ], "current_assets": [ "10-Q:0000731766-26-000127" ], "ppe_net": [ "10-Q:0000731766-26-000127" ], "goodwill": [ "10-Q:0000731766-26-000127" ], "intangibles": [ "10-Q:0000731766-26-000127" ], "total_assets": [ "10-Q:0000731766-26-000127" ], "accounts_payable": [ "10-Q:0000731766-26-000127" ], "debt_current": [ "10-Q:0000731766-26-000127" ], "current_liabilities": [ "10-Q:0000731766-26-000127" ], "long_term_debt": [ "10-Q:0000731766-26-000127" ], "total_liabilities": [ "10-Q:0000731766-26-000127" ], "temporary_equity": [ "10-Q:0000731766-26-000127" ], "nci": [ "10-Q:0000731766-26-000127" ], "equity_total": [ "10-Q:0000731766-26-000127" ], "liabilities_and_equity": [ "10-Q:0000731766-26-000127" ], "shares_outstanding": [ "10-Q:0000731766-26-000127" ], "retained_earnings": [ "10-Q:0000731766-26-000127" ], "preferred_stock": [ "10-Q:0000731766-26-000127" ], "long_term_investments": [ "10-Q:0000731766-26-000127" ], "equity_method_investments": [ "10-Q:0000731766-26-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 28585000000.0, "short_term_investments": 2883000000.0, "receivables": 21573000000.0, "inventory": null, "current_assets": 86860000000.0, "ppe_net": 10762000000.0, "goodwill": 110645000000.0, "intangibles": 19749000000.0, "total_assets": 309727000000.0, "accounts_payable": 39741000000.0, "short_term_borrowings": null, "debt_current": 3827000000.0, "current_liabilities": 111820000000.0, "long_term_debt": 69501000000.0, "total_liabilities": 203778000000.0, "temporary_equity": 1436000000.0, "equity_parent": null, "nci": 6066000000.0, "equity_total": 104513000000.0, "liabilities_and_equity": 309727000000.0, "shares_outstanding": 905000000.0, "retained_earnings": 100957000000.0, "preferred_stock": 0.0, "long_term_investments": 57716000000.0, "equity_method_investments": 4000000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000731766-26-000197" ], "value_sources": { "cash": [ "10-Q:0000731766-26-000197" ], "short_term_investments": [ "10-Q:0000731766-26-000197" ], "receivables": [ "10-Q:0000731766-26-000197" ], "current_assets": [ "10-Q:0000731766-26-000197" ], "ppe_net": [ "10-Q:0000731766-26-000197" ], "goodwill": [ "10-Q:0000731766-26-000197" ], "intangibles": [ "10-Q:0000731766-26-000197" ], "total_assets": [ "10-Q:0000731766-26-000197" ], "accounts_payable": [ "10-Q:0000731766-26-000197" ], "debt_current": [ "10-Q:0000731766-26-000197" ], "current_liabilities": [ "10-Q:0000731766-26-000197" ], "long_term_debt": [ "10-Q:0000731766-26-000197" ], "total_liabilities": [ "10-Q:0000731766-26-000197" ], "temporary_equity": [ "10-Q:0000731766-26-000197" ], "nci": [ "10-Q:0000731766-26-000197" ], "equity_total": [ "10-Q:0000731766-26-000197" ], "liabilities_and_equity": [ "10-Q:0000731766-26-000197" ], "shares_outstanding": [ "10-Q:0000731766-26-000197" ], "retained_earnings": [ "10-Q:0000731766-26-000197" ], "preferred_stock": [ "10-Q:0000731766-26-000197" ], "long_term_investments": [ "10-Q:0000731766-26-000197" ], "equity_method_investments": [ "10-Q:0000731766-26-000197" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 2943000000.0, "cfi": -1533000000.0, "cff": 9303000000.0, "capex": 469000000.0, "d_and_a": 723000000.0, "sbc": 231000000.0, "dividends_paid": 1024000000.0, "buybacks": 1691000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 202000000.0, "change_receivables": 2652000000.0, "change_inventories": null, "change_payables": 4137000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 557000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000731766-21-000021" ], "value_sources": { "cfo": [ "10-Q:0000731766-21-000021" ], "cfi": [ "10-Q:0000731766-21-000021" ], "cff": [ "10-Q:0000731766-21-000021" ], "capex": [ "10-Q:0000731766-21-000021" ], "d_and_a": [ "10-Q:0000731766-21-000021" ], "sbc": [ "10-Q:0000731766-21-000021" ], "dividends_paid": [ "10-Q:0000731766-21-000021" ], "buybacks": [ "10-Q:0000731766-21-000021" ], "deferred_tax": [ "10-Q:0000731766-21-000021" ], "change_receivables": [ "10-Q:0000731766-21-000021" ], "change_payables": [ "10-Q:0000731766-21-000021" ], "proceeds_equity_issuance": [ "10-Q:0000731766-21-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 10003000000.0, "cfi": -2952000000.0, "cff": -6279000000.0, "capex": 451000000.0, "d_and_a": 717000000.0, "sbc": 157000000.0, "dividends_paid": 1188000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -88000000.0, "change_receivables": -2213000000.0, "change_inventories": null, "change_payables": 3454000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 313000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "value_sources": { "cfo": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "cfi": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "cff": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "capex": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "d_and_a": [ "10-Q:0000731766-21-000037" ], "sbc": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "dividends_paid": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "buybacks": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "deferred_tax": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "change_receivables": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "change_payables": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ], "proceeds_equity_issuance": [ "10-Q:0000731766-21-000021", "10-Q:0000731766-21-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 3127000000.0, "cfi": -2869000000.0, "cff": -5018000000.0, "capex": 557000000.0, "d_and_a": 719000000.0, "sbc": 139000000.0, "dividends_paid": 1188000000.0, "buybacks": 850000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 5000000.0, "change_receivables": -245000000.0, "change_inventories": null, "change_payables": -4150000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 336000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "value_sources": { "cfo": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "cfi": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "cff": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "capex": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "d_and_a": [ "10-Q:0000731766-21-000051" ], "sbc": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "dividends_paid": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "buybacks": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "deferred_tax": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "change_receivables": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "change_payables": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "proceeds_equity_issuance": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ], "proceeds_debt_issuance": [ "10-Q:0000731766-21-000037", "10-Q:0000731766-21-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 6101000000.0, "cfi": -5178000000.0, "cff": -1596000000.0, "capex": 574000000.0, "d_and_a": 732000000.0, "sbc": 152000000.0, "dividends_paid": 1184000000.0, "buybacks": 1709000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -127000000.0, "change_receivables": 494000000.0, "change_inventories": null, "change_payables": 1907000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 234000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "value_sources": { "cfo": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "cfi": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "cff": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "capex": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "d_and_a": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "sbc": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "dividends_paid": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "buybacks": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "deferred_tax": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "change_receivables": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "change_payables": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "proceeds_equity_issuance": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ], "proceeds_debt_issuance": [ "10-K:0000731766-22-000008", "10-Q:0000731766-21-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 6005000000.0, "cfi": -3707000000.0, "cff": 787000000.0, "capex": 568000000.0, "d_and_a": 758000000.0, "sbc": 256000000.0, "dividends_paid": 1181000000.0, "buybacks": 1650000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 341000000.0, "change_receivables": 2895000000.0, "change_inventories": null, "change_payables": 870000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 436000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000731766-22-000019" ], "value_sources": { "cfo": [ "10-Q:0000731766-22-000019" ], "cfi": [ "10-Q:0000731766-22-000019" ], "cff": [ "10-Q:0000731766-22-000019" ], "capex": [ "10-Q:0000731766-22-000019" ], "d_and_a": [ "10-Q:0000731766-22-000019" ], "sbc": [ "10-Q:0000731766-22-000019" ], "dividends_paid": [ "10-Q:0000731766-22-000019" ], "buybacks": [ "10-Q:0000731766-22-000019" ], "deferred_tax": [ "10-Q:0000731766-22-000019" ], "change_receivables": [ "10-Q:0000731766-22-000019" ], "change_payables": [ "10-Q:0000731766-22-000019" ], "proceeds_equity_issuance": [ "10-Q:0000731766-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 5540000000.0, "cfi": -5502000000.0, "cff": -218000000.0, "capex": 562000000.0, "d_and_a": 778000000.0, "sbc": 170000000.0, "dividends_paid": 1367000000.0, "buybacks": 1250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -14000000.0, "change_receivables": -1677000000.0, "change_inventories": null, "change_payables": -572000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 328000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "value_sources": { "cfo": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "cfi": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "cff": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "capex": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "d_and_a": [ "10-Q:0000731766-22-000036" ], "sbc": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "dividends_paid": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "buybacks": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "deferred_tax": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "change_receivables": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "change_payables": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ], "proceeds_equity_issuance": [ "10-Q:0000731766-22-000019", "10-Q:0000731766-22-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 7580000000.0, "cfi": -1879000000.0, "cff": -4397000000.0, "capex": 629000000.0, "d_and_a": 796000000.0, "sbc": 165000000.0, "dividends_paid": 1367000000.0, "buybacks": 1050000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 46000000.0, "change_receivables": -371000000.0, "change_inventories": null, "change_payables": 873000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 313000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "value_sources": { "cfo": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "cfi": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "cff": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "capex": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "d_and_a": [ "10-Q:0000731766-22-000044" ], "sbc": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "dividends_paid": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "buybacks": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "deferred_tax": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "change_receivables": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "change_payables": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "proceeds_equity_issuance": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ], "proceeds_debt_issuance": [ "10-Q:0000731766-22-000036", "10-Q:0000731766-22-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 3218000000.0, "cfi": 716000000.0, "cff": -3627000000.0, "capex": 695000000.0, "d_and_a": 771000000.0, "sbc": 209000000.0, "dividends_paid": 1365000000.0, "buybacks": 1050000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -243000000.0, "change_receivables": 153000000.0, "change_inventories": null, "change_payables": -9000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 278000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "value_sources": { "cfo": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "cfi": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "cff": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "capex": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "d_and_a": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "sbc": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "dividends_paid": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "buybacks": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "deferred_tax": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "change_receivables": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "change_payables": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "proceeds_equity_issuance": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 5319000000.0, "cfi": -3673000000.0, "cff": 2304000000.0, "capex": 555000000.0, "d_and_a": 788000000.0, "sbc": 299000000.0, "dividends_paid": 1363000000.0, "buybacks": 2500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 161000000.0, "change_receivables": 4521000000.0, "change_inventories": null, "change_payables": 589000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 551000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000731766-23-000029" ], "value_sources": { "cfo": [ "10-Q:0000731766-23-000029" ], "cfi": [ "10-Q:0000731766-23-000029" ], "cff": [ "10-Q:0000731766-23-000029" ], "capex": [ "10-Q:0000731766-23-000029" ], "d_and_a": [ "10-Q:0000731766-23-000029" ], "sbc": [ "10-Q:0000731766-23-000029" ], "dividends_paid": [ "10-Q:0000731766-23-000029" ], "buybacks": [ "10-Q:0000731766-23-000029" ], "deferred_tax": [ "10-Q:0000731766-23-000029" ], "change_receivables": [ "10-Q:0000731766-23-000029" ], "change_payables": [ "10-Q:0000731766-23-000029" ], "proceeds_equity_issuance": [ "10-Q:0000731766-23-000029" ], "proceeds_debt_issuance": [ "10-Q:0000731766-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 6871000000.0, "cfi": -8587000000.0, "cff": 946000000.0, "capex": 657000000.0, "d_and_a": 802000000.0, "sbc": 205000000.0, "dividends_paid": 1545000000.0, "buybacks": 2500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -176000000.0, "change_receivables": -317000000.0, "change_inventories": null, "change_payables": 218000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 205000000.0, "proceeds_debt_issuance": 5922000000.0 }, "sources": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "value_sources": { "cfo": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "cfi": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "cff": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "capex": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "d_and_a": [ "10-Q:0000731766-23-000053" ], "sbc": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "dividends_paid": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "buybacks": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "deferred_tax": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "change_receivables": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "change_payables": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "proceeds_equity_issuance": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ], "proceeds_debt_issuance": [ "10-Q:0000731766-23-000029", "10-Q:0000731766-23-000053" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 18549000000.0, "cfi": -847000000.0, "cff": -3416000000.0, "capex": 724000000.0, "d_and_a": 828000000.0, "sbc": 171000000.0, "dividends_paid": 1542000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -575000000.0, "change_receivables": -1641000000.0, "change_inventories": null, "change_payables": 609000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 328000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "value_sources": { "cfo": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "cfi": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "cff": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "capex": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "d_and_a": [ "10-Q:0000731766-23-000064" ], "sbc": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "dividends_paid": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "buybacks": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "deferred_tax": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "change_receivables": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "change_payables": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "proceeds_equity_issuance": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ], "proceeds_debt_issuance": [ "10-Q:0000731766-23-000053", "10-Q:0000731766-23-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": -4533000000.0, "cfi": -15369000000.0, "cff": 4392000000.0, "capex": 866000000.0, "d_and_a": 982000000.0, "sbc": 250000000.0, "dividends_paid": 1541000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -83000000.0, "change_receivables": -40000000.0, "change_inventories": null, "change_payables": 548000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 169000000.0, "proceeds_debt_issuance": 8897000000.0 }, "sources": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "value_sources": { "cfo": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "cfi": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "cff": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "capex": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "d_and_a": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "sbc": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "dividends_paid": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "buybacks": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "deferred_tax": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "change_receivables": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "change_payables": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "proceeds_equity_issuance": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ], "proceeds_debt_issuance": [ "10-K:0000731766-24-000081", "10-Q:0000731766-23-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 16327000000.0, "cfi": -11020000000.0, "cff": 13190000000.0, "capex": 760000000.0, "d_and_a": 970000000.0, "sbc": 362000000.0, "dividends_paid": 1537000000.0, "buybacks": 2000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -332000000.0, "change_receivables": 4306000000.0, "change_inventories": null, "change_payables": 1796000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 344000000.0, "proceeds_debt_issuance": 6401000000.0 }, "sources": [ "10-Q:0000731766-24-000155" ], "value_sources": { "cfo": [ "10-Q:0000731766-24-000155" ], "cfi": [ "10-Q:0000731766-24-000155" ], "cff": [ "10-Q:0000731766-24-000155" ], "capex": [ "10-Q:0000731766-24-000155" ], "d_and_a": [ "10-Q:0000731766-24-000155" ], "sbc": [ "10-Q:0000731766-24-000155" ], "dividends_paid": [ "10-Q:0000731766-24-000155" ], "buybacks": [ "10-Q:0000731766-24-000155" ], "deferred_tax": [ "10-Q:0000731766-24-000155" ], "change_receivables": [ "10-Q:0000731766-24-000155" ], "change_payables": [ "10-Q:0000731766-24-000155" ], "proceeds_equity_issuance": [ "10-Q:0000731766-24-000155" ], "proceeds_debt_issuance": [ "10-Q:0000731766-24-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 11032000000.0, "cfi": -728000000.0, "cff": -10459000000.0, "capex": 829000000.0, "d_and_a": 1021000000.0, "sbc": 242000000.0, "dividends_paid": 1747000000.0, "buybacks": 3000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -150000000.0, "change_receivables": -4503000000.0, "change_inventories": null, "change_payables": -249000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 284000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "value_sources": { "cfo": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "cfi": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "cff": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "capex": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "d_and_a": [ "10-Q:0000731766-24-000262" ], "sbc": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "dividends_paid": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "buybacks": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "deferred_tax": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "change_receivables": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "change_payables": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "proceeds_equity_issuance": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 6902000000.0, "cfi": -2639000000.0, "cff": -7104000000.0, "capex": 838000000.0, "d_and_a": 1007000000.0, "sbc": 247000000.0, "dividends_paid": 1739000000.0, "buybacks": 1500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -12000000.0, "change_receivables": 2771000000.0, "change_inventories": null, "change_payables": 823000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 411000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "value_sources": { "cfo": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "cfi": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "cff": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "capex": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "d_and_a": [ "10-Q:0000731766-24-000323" ], "sbc": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "dividends_paid": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "buybacks": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "deferred_tax": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "change_receivables": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "change_payables": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "proceeds_equity_issuance": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ], "proceeds_debt_issuance": [ "10-Q:0000731766-24-000262", "10-Q:0000731766-24-000323" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": -5193000000.0, "cfi": -1187000000.0, "cff": -7156000000.0, "capex": 959000000.0, "d_and_a": 974000000.0, "sbc": 208000000.0, "dividends_paid": 1738000000.0, "buybacks": 1500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 249000000.0, "change_receivables": 540000000.0, "change_inventories": null, "change_payables": 1146000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 314000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "value_sources": { "cfo": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "cfi": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "cff": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "capex": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "d_and_a": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "sbc": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "dividends_paid": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "buybacks": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "deferred_tax": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "change_receivables": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "change_payables": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "proceeds_equity_issuance": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ], "proceeds_debt_issuance": [ "10-K:0000731766-25-000063", "10-Q:0000731766-24-000323" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1144000000.0, "cfi": -6340000000.0, "cff": 8231000000.0, "capex": 743000000.0, "d_and_a": 997000000.0, "sbc": 372000000.0, "dividends_paid": 1729000000.0, "buybacks": 3072000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -27000000.0, "change_receivables": 6162000000.0, "change_inventories": null, "change_payables": -231000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 486000000.0, "proceeds_debt_issuance": 5925000000.0 }, "sources": [ "10-Q:0000731766-25-000131" ], "value_sources": { "cfo": [ "10-Q:0000731766-25-000131" ], "cfi": [ "10-Q:0000731766-25-000131" ], "cff": [ "10-Q:0000731766-25-000131" ], "capex": [ "10-Q:0000731766-25-000131" ], "d_and_a": [ "10-Q:0000731766-25-000131" ], "sbc": [ "10-Q:0000731766-25-000131" ], "dividends_paid": [ "10-Q:0000731766-25-000131" ], "buybacks": [ "10-Q:0000731766-25-000131" ], "deferred_tax": [ "10-Q:0000731766-25-000131" ], "change_receivables": [ "10-Q:0000731766-25-000131" ], "change_payables": [ "10-Q:0000731766-25-000131" ], "proceeds_equity_issuance": [ "10-Q:0000731766-25-000131" ], "proceeds_debt_issuance": [ "10-Q:0000731766-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 6746000000.0, "cfi": -7417000000.0, "cff": -1196000000.0, "capex": 853000000.0, "d_and_a": 1020000000.0, "sbc": 222000000.0, "dividends_paid": 1935000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -331000000.0, "change_receivables": -3691000000.0, "change_inventories": null, "change_payables": 267000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 258000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "value_sources": { "cfo": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "cfi": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "cff": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "capex": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "d_and_a": [ "10-Q:0000731766-25-000236" ], "sbc": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "dividends_paid": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "buybacks": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "deferred_tax": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "change_receivables": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "change_payables": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "proceeds_equity_issuance": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ], "proceeds_debt_issuance": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-25-000236" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 13945000000.0, "cfi": -5651000000.0, "cff": -2205000000.0, "capex": 991000000.0, "d_and_a": 1041000000.0, "sbc": 237000000.0, "dividends_paid": 1937000000.0, "buybacks": 956000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 124000000.0, "change_receivables": -3156000000.0, "change_inventories": null, "change_payables": 1214000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 867000000.0, "proceeds_debt_issuance": 11886000000.0 }, "sources": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "value_sources": { "cfo": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "cfi": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "cff": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "capex": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "d_and_a": [ "10-Q:0000731766-25-000305" ], "sbc": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "dividends_paid": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "buybacks": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "deferred_tax": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "change_receivables": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "change_payables": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "proceeds_equity_issuance": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "proceeds_debt_issuance": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 2369000000.0, "cfi": -1119000000.0, "cff": -8342000000.0, "capex": 912000000.0, "d_and_a": 1041000000.0, "sbc": 187000000.0, "dividends_paid": 1932000000.0, "buybacks": 4972000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -62000000.0, "change_receivables": 2122000000.0, "change_inventories": null, "change_payables": 1213000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 235000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "value_sources": { "cfo": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "cfi": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "cff": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "capex": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "d_and_a": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "sbc": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "dividends_paid": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "buybacks": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "deferred_tax": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "change_receivables": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "change_payables": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "proceeds_equity_issuance": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "proceeds_debt_issuance": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 5456000000.0, "cfi": -74000000.0, "cff": 99000000.0, "capex": 898000000.0, "d_and_a": 1061000000.0, "sbc": 375000000.0, "dividends_paid": 1912000000.0, "buybacks": 3000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 64000000.0, "change_receivables": 4462000000.0, "change_inventories": null, "change_payables": -607000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 360000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-26-000127" ], "value_sources": { "cfo": [ "10-Q:0000731766-26-000127" ], "cfi": [ "10-Q:0000731766-26-000127" ], "cff": [ "10-Q:0000731766-26-000127" ], "capex": [ "10-Q:0000731766-26-000127" ], "d_and_a": [ "10-Q:0000731766-26-000127" ], "sbc": [ "10-Q:0000731766-26-000127" ], "dividends_paid": [ "10-Q:0000731766-26-000127" ], "buybacks": [ "10-Q:0000731766-26-000127" ], "deferred_tax": [ "10-Q:0000731766-26-000127" ], "change_receivables": [ "10-Q:0000731766-26-000127" ], "change_payables": [ "10-Q:0000731766-26-000127" ], "proceeds_equity_issuance": [ "10-Q:0000731766-26-000127" ], "proceeds_debt_issuance": [ "10-Q:0000731766-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 7188000000.0, "cfi": -1442000000.0, "cff": -7947000000.0, "capex": 886000000.0, "d_and_a": 1084000000.0, "sbc": 197000000.0, "dividends_paid": 2000000000.0, "buybacks": 2545000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -151000000.0, "change_receivables": -2781000000.0, "change_inventories": null, "change_payables": 127000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 221000000.0, "proceeds_debt_issuance": 2969000000.0 }, "sources": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "value_sources": { "cfo": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "cfi": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "cff": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "capex": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "d_and_a": [ "10-Q:0000731766-26-000197" ], "sbc": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "dividends_paid": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "buybacks": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "deferred_tax": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "change_receivables": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "change_payables": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "proceeds_equity_issuance": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "proceeds_debt_issuance": [ "10-Q:0000731766-25-000131", "10-Q:0000731766-26-000197" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 5945000000.0, "cfi": -4558000000.0, "cff": -2765000000.0, "capex": 890000000.0, "d_and_a": 1099000000.0, "sbc": 223000000.0, "dividends_paid": 2002000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -932000000.0, "change_receivables": -1746000000.0, "change_inventories": null, "change_payables": 63000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 222000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "value_sources": { "cfo": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "cfi": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "cff": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "capex": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "d_and_a": [ "10-Q:0000731766-25-000305" ], "sbc": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "dividends_paid": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "buybacks": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "deferred_tax": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "change_receivables": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "change_payables": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "proceeds_equity_issuance": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ], "proceeds_debt_issuance": [ "10-Q:0000731766-25-000236", "10-Q:0000731766-25-000305" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1108000000.0, "cfi": -2611000000.0, "cff": -1031000000.0, "capex": 948000000.0, "d_and_a": 1117000000.0, "sbc": 176000000.0, "dividends_paid": 2002000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -733000000.0, "change_receivables": 829000000.0, "change_inventories": null, "change_payables": 2082000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 24000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "value_sources": { "cfo": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "cfi": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "cff": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "capex": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "d_and_a": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "sbc": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "dividends_paid": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "buybacks": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "deferred_tax": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "change_receivables": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "change_payables": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "proceeds_equity_issuance": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ], "proceeds_debt_issuance": [ "10-K:0000731766-26-000062", "10-Q:0000731766-25-000305" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 8912000000.0, "cfi": -2447000000.0, "cff": -2992000000.0, "capex": 763000000.0, "d_and_a": 1029000000.0, "sbc": 348000000.0, "dividends_paid": 2005000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 540000000.0, "change_receivables": 3544000000.0, "change_inventories": null, "change_payables": 1055000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 231000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000731766-26-000127" ], "value_sources": { "cfo": [ "10-Q:0000731766-26-000127" ], "cfi": [ "10-Q:0000731766-26-000127" ], "cff": [ "10-Q:0000731766-26-000127" ], "capex": [ "10-Q:0000731766-26-000127" ], "d_and_a": [ "10-Q:0000731766-26-000127" ], "sbc": [ "10-Q:0000731766-26-000127" ], "dividends_paid": [ "10-Q:0000731766-26-000127" ], "buybacks": [ "10-Q:0000731766-26-000127" ], "deferred_tax": [ "10-Q:0000731766-26-000127" ], "change_receivables": [ "10-Q:0000731766-26-000127" ], "change_payables": [ "10-Q:0000731766-26-000127" ], "proceeds_equity_issuance": [ "10-Q:0000731766-26-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 11052000000.0, "cfi": -1798000000.0, "cff": -8623000000.0, "capex": 799000000.0, "d_and_a": 1040000000.0, "sbc": 276000000.0, "dividends_paid": 2087000000.0, "buybacks": 1646000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -129000000.0, "change_receivables": -5025000000.0, "change_inventories": null, "change_payables": 97000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 128000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "value_sources": { "cfo": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "cfi": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "cff": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "capex": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "d_and_a": [ "10-Q:0000731766-26-000197" ], "sbc": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "dividends_paid": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "buybacks": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "deferred_tax": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "change_receivables": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "change_payables": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ], "proceeds_equity_issuance": [ "10-Q:0000731766-26-000127", "10-Q:0000731766-26-000197" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 22174000000.0, "cfi": -12532000000.0, "cff": -3590000000.0, "capex": 2051000000.0, "d_and_a": 2891000000.0, "sbc": 679000000.0, "dividends_paid": 4584000000.0, "buybacks": 4250000000.0, "interest_paid": 1704000000.0, "taxes_paid": 4935000000.0, "depreciation": 1000000000.0, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": 0.0, "deferred_tax": -8000000.0, "change_receivables": 688000000.0, "change_inventories": null, "change_payables": 5348000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1440000000.0, "proceeds_debt_issuance": 4864000000.0 }, "sources": [ "10-K:0000731766-23-000008" ], "value_sources": { "cfo": [ "10-K:0000731766-23-000008" ], "cfi": [ "10-K:0000731766-23-000008" ], "cff": [ "10-K:0000731766-23-000008" ], "capex": [ "10-K:0000731766-23-000008" ], "d_and_a": [ "10-K:0000731766-23-000008" ], "sbc": [ "10-K:0000731766-23-000008" ], "dividends_paid": [ "10-K:0000731766-23-000008" ], "buybacks": [ "10-K:0000731766-23-000008" ], "interest_paid": [ "10-K:0000731766-23-000008" ], "taxes_paid": [ "10-K:0000731766-23-000008" ], "depreciation": [ "10-K:0000731766-23-000008" ], "amortisation_intangibles": [ "10-K:0000731766-23-000008" ], "goodwill_impairment": [ "10-K:0000731766-23-000008" ], "deferred_tax": [ "10-K:0000731766-23-000008" ], "change_receivables": [ "10-K:0000731766-23-000008" ], "change_payables": [ "10-K:0000731766-23-000008" ], "proceeds_equity_issuance": [ "10-K:0000731766-23-000008" ], "proceeds_debt_issuance": [ "10-K:0000731766-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 22343000000.0, "cfi": -10372000000.0, "cff": -7455000000.0, "capex": 2454000000.0, "d_and_a": 3103000000.0, "sbc": 800000000.0, "dividends_paid": 5280000000.0, "buybacks": 5000000000.0, "interest_paid": 1653000000.0, "taxes_paid": 3966000000.0, "depreciation": 1000000000.0, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": 0.0, "deferred_tax": 130000000.0, "change_receivables": 1000000000.0, "change_inventories": null, "change_payables": 1162000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1355000000.0, "proceeds_debt_issuance": 6933000000.0 }, "sources": [ "10-K:0000731766-24-000081" ], "value_sources": { "cfo": [ "10-K:0000731766-24-000081" ], "cfi": [ "10-K:0000731766-24-000081" ], "cff": [ "10-K:0000731766-24-000081" ], "capex": [ "10-K:0000731766-24-000081" ], "d_and_a": [ "10-K:0000731766-24-000081" ], "sbc": [ "10-K:0000731766-24-000081" ], "dividends_paid": [ "10-K:0000731766-24-000081" ], "buybacks": [ "10-K:0000731766-24-000081" ], "interest_paid": [ "10-K:0000731766-24-000081" ], "taxes_paid": [ "10-K:0000731766-24-000081" ], "depreciation": [ "10-K:0000731766-24-000081" ], "amortisation_intangibles": [ "10-K:0000731766-24-000081" ], "goodwill_impairment": [ "10-K:0000731766-24-000081" ], "deferred_tax": [ "10-K:0000731766-24-000081" ], "change_receivables": [ "10-K:0000731766-24-000081" ], "change_payables": [ "10-K:0000731766-24-000081" ], "proceeds_equity_issuance": [ "10-K:0000731766-24-000081" ], "proceeds_debt_issuance": [ "10-K:0000731766-24-000081" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 26206000000.0, "cfi": -28476000000.0, "cff": 4226000000.0, "capex": 2802000000.0, "d_and_a": 3400000000.0, "sbc": 925000000.0, "dividends_paid": 5991000000.0, "buybacks": 7000000000.0, "interest_paid": 1945000000.0, "taxes_paid": 5222000000.0, "depreciation": 1100000000.0, "amortisation_intangibles": 1300000000.0, "goodwill_impairment": 0.0, "deferred_tax": -673000000.0, "change_receivables": 2523000000.0, "change_inventories": null, "change_payables": 1964000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1253000000.0, "proceeds_debt_issuance": 14819000000.0 }, "sources": [ "10-K:0000731766-25-000063" ], "value_sources": { "cfo": [ "10-K:0000731766-25-000063" ], "cfi": [ "10-K:0000731766-25-000063" ], "cff": [ "10-K:0000731766-25-000063" ], "capex": [ "10-K:0000731766-25-000063" ], "d_and_a": [ "10-K:0000731766-25-000063" ], "sbc": [ "10-K:0000731766-25-000063" ], "dividends_paid": [ "10-K:0000731766-25-000063" ], "buybacks": [ "10-K:0000731766-25-000063" ], "interest_paid": [ "10-K:0000731766-25-000063" ], "taxes_paid": [ "10-K:0000731766-25-000063" ], "depreciation": [ "10-K:0000731766-25-000063" ], "amortisation_intangibles": [ "10-K:0000731766-25-000063" ], "goodwill_impairment": [ "10-K:0000731766-25-000063" ], "deferred_tax": [ "10-K:0000731766-25-000063" ], "change_receivables": [ "10-K:0000731766-25-000063" ], "change_payables": [ "10-K:0000731766-25-000063" ], "proceeds_equity_issuance": [ "10-K:0000731766-25-000063" ], "proceeds_debt_issuance": [ "10-K:0000731766-25-000063" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 29068000000.0, "cfi": -15574000000.0, "cff": -11529000000.0, "capex": 3386000000.0, "d_and_a": 3972000000.0, "sbc": 1059000000.0, "dividends_paid": 6761000000.0, "buybacks": 8000000000.0, "interest_paid": 3035000000.0, "taxes_paid": 6078000000.0, "depreciation": 1100000000.0, "amortisation_intangibles": 1600000000.0, "goodwill_impairment": 0.0, "deferred_tax": -245000000.0, "change_receivables": 3114000000.0, "change_inventories": null, "change_payables": 3516000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1353000000.0, "proceeds_debt_issuance": 6394000000.0 }, "sources": [ "10-K:0000731766-26-000062" ], "value_sources": { "cfo": [ "10-K:0000731766-26-000062" ], "cfi": [ "10-K:0000731766-26-000062" ], "cff": [ "10-K:0000731766-26-000062" ], "capex": [ "10-K:0000731766-26-000062" ], "d_and_a": [ "10-K:0000731766-26-000062" ], "sbc": [ "10-K:0000731766-26-000062" ], "dividends_paid": [ "10-K:0000731766-26-000062" ], "buybacks": [ "10-K:0000731766-26-000062" ], "interest_paid": [ "10-K:0000731766-26-000062" ], "taxes_paid": [ "10-K:0000731766-26-000062" ], "depreciation": [ "10-K:0000731766-26-000062" ], "amortisation_intangibles": [ "10-K:0000731766-26-000062" ], "goodwill_impairment": [ "10-K:0000731766-26-000062" ], "deferred_tax": [ "10-K:0000731766-26-000062" ], "change_receivables": [ "10-K:0000731766-26-000062" ], "change_payables": [ "10-K:0000731766-26-000062" ], "proceeds_equity_issuance": [ "10-K:0000731766-26-000062" ], "proceeds_debt_issuance": [ "10-K:0000731766-26-000062" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 24204000000.0, "cfi": -20527000000.0, "cff": -3512000000.0, "capex": 3499000000.0, "d_and_a": 4099000000.0, "sbc": 1018000000.0, "dividends_paid": 7533000000.0, "buybacks": 9000000000.0, "interest_paid": 3594000000.0, "taxes_paid": 4620000000.0, "depreciation": 1000000000.0, "amortisation_intangibles": 1700000000.0, "goodwill_impairment": 0.0, "deferred_tax": -296000000.0, "change_receivables": 1437000000.0, "change_inventories": null, "change_payables": 2463000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1846000000.0, "proceeds_debt_issuance": 17811000000.0 }, "sources": [ "10-K:0000731766-26-000062" ], "value_sources": { "cfo": [ "10-K:0000731766-26-000062" ], "cfi": [ "10-K:0000731766-26-000062" ], "cff": [ "10-K:0000731766-26-000062" ], "capex": [ "10-K:0000731766-26-000062" ], "d_and_a": [ "10-K:0000731766-26-000062" ], "sbc": [ "10-K:0000731766-26-000062" ], "dividends_paid": [ "10-K:0000731766-26-000062" ], "buybacks": [ "10-K:0000731766-26-000062" ], "interest_paid": [ "10-K:0000731766-26-000062" ], "taxes_paid": [ "10-K:0000731766-26-000062" ], "depreciation": [ "10-K:0000731766-26-000062" ], "amortisation_intangibles": [ "10-K:0000731766-26-000062" ], "goodwill_impairment": [ "10-K:0000731766-26-000062" ], "deferred_tax": [ "10-K:0000731766-26-000062" ], "change_receivables": [ "10-K:0000731766-26-000062" ], "change_payables": [ "10-K:0000731766-26-000062" ], "proceeds_equity_issuance": [ "10-K:0000731766-26-000062" ], "proceeds_debt_issuance": [ "10-K:0000731766-26-000062" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 19697000000.0, "cfi": -8685000000.0, "cff": -11644000000.0, "capex": 3622000000.0, "d_and_a": 4361000000.0, "sbc": 971000000.0, "dividends_paid": 7916000000.0, "buybacks": 5545000000.0, "interest_paid": 4030000000.0, "taxes_paid": 3714000000.0, "depreciation": 1000000000.0, "amortisation_intangibles": 1700000000.0, "goodwill_impairment": 0.0, "deferred_tax": -1752000000.0, "change_receivables": 764000000.0, "change_inventories": null, "change_payables": 1665000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 827000000.0, "proceeds_debt_issuance": 2969000000.0 }, "sources": [ "10-K:0000731766-26-000062" ], "value_sources": { "cfo": [ "10-K:0000731766-26-000062" ], "cfi": [ "10-K:0000731766-26-000062" ], "cff": [ "10-K:0000731766-26-000062" ], "capex": [ "10-K:0000731766-26-000062" ], "d_and_a": [ "10-K:0000731766-26-000062" ], "sbc": [ "10-K:0000731766-26-000062" ], "dividends_paid": [ "10-K:0000731766-26-000062" ], "buybacks": [ "10-K:0000731766-26-000062" ], "interest_paid": [ "10-K:0000731766-26-000062" ], "taxes_paid": [ "10-K:0000731766-26-000062" ], "depreciation": [ "10-K:0000731766-26-000062" ], "amortisation_intangibles": [ "10-K:0000731766-26-000062" ], "goodwill_impairment": [ "10-K:0000731766-26-000062" ], "deferred_tax": [ "10-K:0000731766-26-000062" ], "change_receivables": [ "10-K:0000731766-26-000062" ], "change_payables": [ "10-K:0000731766-26-000062" ], "proceeds_equity_issuance": [ "10-K:0000731766-26-000062" ], "proceeds_debt_issuance": [ "10-K:0000731766-26-000062" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000731766-21-000013": { "kind": "filing", "form": "10-K", "accession": "0000731766-21-000013", "report_date": "2020-12-31", "filed": "2021-03-01", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176621000013/unh-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176621000013/" }, "10-K:0000731766-22-000008": { "kind": "filing", "form": "10-K", "accession": "0000731766-22-000008", "report_date": "2021-12-31", "filed": "2022-02-15", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176622000008/unh-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176622000008/" }, "10-K:0000731766-23-000008": { "kind": "filing", "form": "10-K", "accession": "0000731766-23-000008", "report_date": "2022-12-31", "filed": "2023-02-24", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176623000008/unh-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176623000008/" }, "10-K:0000731766-24-000081": { "kind": "filing", "form": "10-K", "accession": "0000731766-24-000081", "report_date": "2023-12-31", "filed": "2024-02-28", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176624000081/unh-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176624000081/" }, "10-K:0000731766-25-000063": { "kind": "filing", "form": "10-K", "accession": "0000731766-25-000063", "report_date": "2024-12-31", "filed": "2025-02-27", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176625000063/unh-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176625000063/" }, "10-K:0000731766-26-000062": { "kind": "filing", "form": "10-K", "accession": "0000731766-26-000062", "report_date": "2025-12-31", "filed": "2026-03-02", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176626000062/unh-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176626000062/" }, "10-Q:0000731766-20-000026": { "kind": "filing", "form": "10-Q", "accession": "0000731766-20-000026", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176620000026/unh202033110-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176620000026/" }, "10-Q:0000731766-20-000042": { "kind": "filing", "form": "10-Q", "accession": "0000731766-20-000042", "report_date": "2020-06-30", "filed": "2020-08-03", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176620000042/unh-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176620000042/" }, "10-Q:0000731766-20-000049": { "kind": "filing", "form": "10-Q", "accession": "0000731766-20-000049", "report_date": "2020-09-30", "filed": "2020-11-02", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176620000049/unh-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176620000049/" }, "10-Q:0000731766-21-000021": { "kind": "filing", "form": "10-Q", "accession": "0000731766-21-000021", "report_date": "2021-03-31", "filed": "2021-05-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176621000021/unh-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176621000021/" }, "10-Q:0000731766-21-000037": { "kind": "filing", "form": "10-Q", "accession": "0000731766-21-000037", "report_date": "2021-06-30", "filed": "2021-08-03", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176621000037/unh-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176621000037/" }, "10-Q:0000731766-21-000051": { "kind": "filing", "form": "10-Q", "accession": "0000731766-21-000051", "report_date": "2021-09-30", "filed": "2021-11-03", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176621000051/unh-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176621000051/" }, "10-Q:0000731766-22-000019": { "kind": "filing", "form": "10-Q", "accession": "0000731766-22-000019", "report_date": "2022-03-31", "filed": "2022-05-04", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176622000019/unh-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176622000019/" }, "10-Q:0000731766-22-000036": { "kind": "filing", "form": "10-Q", "accession": "0000731766-22-000036", "report_date": "2022-06-30", "filed": "2022-08-03", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176622000036/unh-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176622000036/" }, "10-Q:0000731766-22-000044": { "kind": "filing", "form": "10-Q", "accession": "0000731766-22-000044", "report_date": "2022-09-30", "filed": "2022-11-02", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176622000044/unh-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176622000044/" }, "10-Q:0000731766-23-000029": { "kind": "filing", "form": "10-Q", "accession": "0000731766-23-000029", "report_date": "2023-03-31", "filed": "2023-05-03", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176623000029/unh-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176623000029/" }, "10-Q:0000731766-23-000053": { "kind": "filing", "form": "10-Q", "accession": "0000731766-23-000053", "report_date": "2023-06-30", "filed": "2023-08-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176623000053/unh-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176623000053/" }, "10-Q:0000731766-23-000064": { "kind": "filing", "form": "10-Q", "accession": "0000731766-23-000064", "report_date": "2023-09-30", "filed": "2023-11-06", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176623000064/unh-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176623000064/" }, "10-Q:0000731766-24-000155": { "kind": "filing", "form": "10-Q", "accession": "0000731766-24-000155", "report_date": "2024-03-31", "filed": "2024-05-09", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176624000155/unh-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176624000155/" }, "10-Q:0000731766-24-000262": { "kind": "filing", "form": "10-Q", "accession": "0000731766-24-000262", "report_date": "2024-06-30", "filed": "2024-08-09", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176624000262/unh-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176624000262/" }, "10-Q:0000731766-24-000323": { "kind": "filing", "form": "10-Q", "accession": "0000731766-24-000323", "report_date": "2024-09-30", "filed": "2024-11-04", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176624000323/unh-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176624000323/" }, "10-Q:0000731766-25-000131": { "kind": "filing", "form": "10-Q", "accession": "0000731766-25-000131", "report_date": "2025-03-31", "filed": "2025-05-07", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176625000131/unh-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176625000131/" }, "10-Q:0000731766-25-000236": { "kind": "filing", "form": "10-Q", "accession": "0000731766-25-000236", "report_date": "2025-06-30", "filed": "2025-08-11", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176625000236/unh-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176625000236/" }, "10-Q:0000731766-25-000305": { "kind": "filing", "form": "10-Q", "accession": "0000731766-25-000305", "report_date": "2025-09-30", "filed": "2025-10-28", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176625000305/unh-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176625000305/" }, "10-Q:0000731766-26-000127": { "kind": "filing", "form": "10-Q", "accession": "0000731766-26-000127", "report_date": "2026-03-31", "filed": "2026-05-05", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176626000127/unh-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176626000127/" }, "10-Q:0000731766-26-000197": { "kind": "filing", "form": "10-Q", "accession": "0000731766-26-000197", "report_date": "2026-06-30", "filed": "2026-08-10", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/731766/000073176626000197/unh-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/731766/000073176626000197/" } }, "restatements": [ { "period": "FY2020", "item": "depreciation", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 997000000.0, "source": "10-K:0000731766-21-000013", "filed": "2021-03-01" }, "latest": { "value": 1000000000.0, "source": "10-K:0000731766-23-000008", "filed": "2023-02-24" }, "used": { "value": 1000000000.0, "source": "10-K:0000731766-23-000008", "filed": "2023-02-24" } }, { "period": "FY2021", "item": "depreciation", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 996000000.0, "source": "10-K:0000731766-22-000008", "filed": "2022-02-15" }, "latest": { "value": 1000000000.0, "source": "10-K:0000731766-24-000081", "filed": "2024-02-28" }, "used": { "value": 1000000000.0, "source": "10-K:0000731766-24-000081", "filed": "2024-02-28" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2021 Q4", "item": "proceeds_debt_issuance", "value": -1000000.0, "sources": [ "10-K:0000731766-23-000008", "10-Q:0000731766-22-000044" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2023 Q2", "item": "proceeds_debt_issuance", "value": -7000000.0, "sources": [ "10-Q:0000731766-24-000155", "10-Q:0000731766-24-000262" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_acquisitions:2022-12-31:10-K:0000731766-25-000063", "type": "cash_acquisitions", "date": "2022-12-31", "fiscal_period": "FY2022", "text": "Paid US$21.5 billion in cash for business acquisitions in fiscal 2022, 10.1% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 21458000000.0, "unit": "USD" }, "sources": [ "10-K:0000731766-25-000063" ] } ] }