{ "schema": "annalist.dataset/0.1", "company": { "id": "visa", "name": "Visa Inc.", "country": "US", "template": "corporate", "cik": "0001403161", "tickers": [ "V" ], "entity_name": "VISA INC.", "fiscal_year_end": "0930", "sic": "7389", "sic_description": "Services-Business Services, NEC", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-06-30", "release_date": "2026-07-29" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 5687000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3844000000.0, "interest_expense": null, "pretax_income": 3748000000.0, "income_tax": 622000000.0, "net_income_incl_nci": 3126000000.0, "net_income": 3126000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-22-000013" ], "value_sources": { "revenue": [ "10-Q:0001403161-22-000013" ], "operating_income": [ "10-Q:0001403161-22-000013" ], "pretax_income": [ "10-Q:0001403161-22-000013" ], "income_tax": [ "10-Q:0001403161-22-000013" ], "net_income_incl_nci": [ "10-Q:0001403161-22-000013" ], "net_income": [ "10-Q:0001403161-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 5729000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3581000000.0, "interest_expense": null, "pretax_income": 3628000000.0, "income_tax": 602000000.0, "net_income_incl_nci": 3026000000.0, "net_income": 3026000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-22-000027" ], "value_sources": { "revenue": [ "10-Q:0001403161-22-000027" ], "operating_income": [ "10-Q:0001403161-22-000027" ], "pretax_income": [ "10-Q:0001403161-22-000027" ], "income_tax": [ "10-Q:0001403161-22-000027" ], "net_income_incl_nci": [ "10-Q:0001403161-22-000027" ], "net_income": [ "10-Q:0001403161-22-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 6130000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4064000000.0, "interest_expense": null, "pretax_income": 4389000000.0, "income_tax": 1814000000.0, "net_income_incl_nci": 2575000000.0, "net_income": 2575000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-22-000058" ], "value_sources": { "revenue": [ "10-Q:0001403161-22-000058" ], "operating_income": [ "10-Q:0001403161-22-000058" ], "pretax_income": [ "10-Q:0001403161-22-000058" ], "income_tax": [ "10-Q:0001403161-22-000058" ], "net_income_incl_nci": [ "10-Q:0001403161-22-000058" ], "net_income": [ "10-Q:0001403161-22-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 6559000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4315000000.0, "interest_expense": null, "pretax_income": 4298000000.0, "income_tax": 714000000.0, "net_income_incl_nci": 3584000000.0, "net_income": 3584000000.0, "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:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "value_sources": { "revenue": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "operating_income": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "pretax_income": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "income_tax": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "net_income_incl_nci": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "net_income": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 7059000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4776000000.0, "interest_expense": null, "pretax_income": 4897000000.0, "income_tax": 938000000.0, "net_income_incl_nci": 3959000000.0, "net_income": 3959000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.375, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-23-000013" ], "value_sources": { "revenue": [ "10-Q:0001403161-23-000013" ], "operating_income": [ "10-Q:0001403161-23-000013" ], "pretax_income": [ "10-Q:0001403161-23-000013" ], "income_tax": [ "10-Q:0001403161-23-000013" ], "net_income_incl_nci": [ "10-Q:0001403161-23-000013" ], "net_income": [ "10-Q:0001403161-23-000013" ], "dps_declared": [ "10-Q:0001403161-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 7189000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4802000000.0, "interest_expense": null, "pretax_income": 4542000000.0, "income_tax": 895000000.0, "net_income_incl_nci": 3647000000.0, "net_income": 3647000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.375, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-23-000031" ], "value_sources": { "revenue": [ "10-Q:0001403161-23-000031" ], "operating_income": [ "10-Q:0001403161-23-000031" ], "pretax_income": [ "10-Q:0001403161-23-000031" ], "income_tax": [ "10-Q:0001403161-23-000031" ], "net_income_incl_nci": [ "10-Q:0001403161-23-000031" ], "net_income": [ "10-Q:0001403161-23-000031" ], "dps_declared": [ "10-Q:0001403161-23-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 7275000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4148000000.0, "interest_expense": null, "pretax_income": 3829000000.0, "income_tax": 418000000.0, "net_income_incl_nci": 3411000000.0, "net_income": 3411000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.375, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-23-000072" ], "value_sources": { "revenue": [ "10-Q:0001403161-23-000072" ], "operating_income": [ "10-Q:0001403161-23-000072" ], "pretax_income": [ "10-Q:0001403161-23-000072" ], "income_tax": [ "10-Q:0001403161-23-000072" ], "net_income_incl_nci": [ "10-Q:0001403161-23-000072" ], "net_income": [ "10-Q:0001403161-23-000072" ], "dps_declared": [ "10-Q:0001403161-23-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 7787000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5087000000.0, "interest_expense": null, "pretax_income": 4868000000.0, "income_tax": 928000000.0, "net_income_incl_nci": 3940000000.0, "net_income": 3940000000.0, "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:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "value_sources": { "revenue": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "operating_income": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "pretax_income": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "income_tax": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "net_income_incl_nci": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "net_income": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 7936000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5090000000.0, "interest_expense": null, "pretax_income": 4977000000.0, "income_tax": 798000000.0, "net_income_incl_nci": 4179000000.0, "net_income": 4179000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-24-000016" ], "value_sources": { "revenue": [ "10-Q:0001403161-24-000016" ], "operating_income": [ "10-Q:0001403161-24-000016" ], "pretax_income": [ "10-Q:0001403161-24-000016" ], "income_tax": [ "10-Q:0001403161-24-000016" ], "net_income_incl_nci": [ "10-Q:0001403161-24-000016" ], "net_income": [ "10-Q:0001403161-24-000016" ], "dps_declared": [ "10-Q:0001403161-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 7985000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5336000000.0, "interest_expense": null, "pretax_income": 5278000000.0, "income_tax": 1021000000.0, "net_income_incl_nci": 4257000000.0, "net_income": 4257000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-24-000030" ], "value_sources": { "revenue": [ "10-Q:0001403161-24-000030" ], "operating_income": [ "10-Q:0001403161-24-000030" ], "pretax_income": [ "10-Q:0001403161-24-000030" ], "income_tax": [ "10-Q:0001403161-24-000030" ], "net_income_incl_nci": [ "10-Q:0001403161-24-000030" ], "net_income": [ "10-Q:0001403161-24-000030" ], "dps_declared": [ "10-Q:0001403161-24-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 8123000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5024000000.0, "interest_expense": 182000000.0, "pretax_income": 5146000000.0, "income_tax": 990000000.0, "net_income_incl_nci": 4156000000.0, "net_income": 4156000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-24-000041" ], "value_sources": { "revenue": [ "10-Q:0001403161-24-000041" ], "operating_income": [ "10-Q:0001403161-24-000041" ], "interest_expense": [ "10-Q:0001403161-24-000041" ], "pretax_income": [ "10-Q:0001403161-24-000041" ], "income_tax": [ "10-Q:0001403161-24-000041" ], "net_income_incl_nci": [ "10-Q:0001403161-24-000041" ], "net_income": [ "10-Q:0001403161-24-000041" ], "dps_declared": [ "10-Q:0001403161-24-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 8609000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5550000000.0, "interest_expense": 183000000.0, "pretax_income": 5636000000.0, "income_tax": 955000000.0, "net_income_incl_nci": 4681000000.0, "net_income": 4681000000.0, "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:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "value_sources": { "revenue": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "operating_income": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "interest_expense": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "pretax_income": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "income_tax": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "net_income_incl_nci": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "net_income": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 8634000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5954000000.0, "interest_expense": 187000000.0, "pretax_income": 6042000000.0, "income_tax": 1152000000.0, "net_income_incl_nci": 4890000000.0, "net_income": 4890000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.52, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-25-000017" ], "value_sources": { "revenue": [ "10-Q:0001403161-25-000017" ], "operating_income": [ "10-Q:0001403161-25-000017" ], "interest_expense": [ "10-Q:0001403161-25-000017" ], "pretax_income": [ "10-Q:0001403161-25-000017" ], "income_tax": [ "10-Q:0001403161-25-000017" ], "net_income_incl_nci": [ "10-Q:0001403161-25-000017" ], "net_income": [ "10-Q:0001403161-25-000017" ], "dps_declared": [ "10-Q:0001403161-25-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 8775000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5354000000.0, "interest_expense": 82000000.0, "pretax_income": 5513000000.0, "income_tax": 850000000.0, "net_income_incl_nci": 4663000000.0, "net_income": 4663000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.52, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-25-000037" ], "value_sources": { "revenue": [ "10-Q:0001403161-25-000037" ], "operating_income": [ "10-Q:0001403161-25-000037" ], "interest_expense": [ "10-Q:0001403161-25-000037" ], "pretax_income": [ "10-Q:0001403161-25-000037" ], "income_tax": [ "10-Q:0001403161-25-000037" ], "net_income_incl_nci": [ "10-Q:0001403161-25-000037" ], "net_income": [ "10-Q:0001403161-25-000037" ], "dps_declared": [ "10-Q:0001403161-25-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 8900000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5938000000.0, "interest_expense": 196000000.0, "pretax_income": 5989000000.0, "income_tax": 1117000000.0, "net_income_incl_nci": 4872000000.0, "net_income": 4872000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.52, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-25-000052" ], "value_sources": { "revenue": [ "10-Q:0001403161-25-000052" ], "operating_income": [ "10-Q:0001403161-25-000052" ], "interest_expense": [ "10-Q:0001403161-25-000052" ], "pretax_income": [ "10-Q:0001403161-25-000052" ], "income_tax": [ "10-Q:0001403161-25-000052" ], "net_income_incl_nci": [ "10-Q:0001403161-25-000052" ], "net_income": [ "10-Q:0001403161-25-000052" ], "dps_declared": [ "10-Q:0001403161-25-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 9617000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 6349000000.0, "interest_expense": 176000000.0, "pretax_income": 6372000000.0, "income_tax": 1054000000.0, "net_income_incl_nci": 5318000000.0, "net_income": 5318000000.0, "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:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "value_sources": { "revenue": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "operating_income": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "interest_expense": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "pretax_income": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "income_tax": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "net_income_incl_nci": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "net_income": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 9510000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 6234000000.0, "interest_expense": 182000000.0, "pretax_income": 6200000000.0, "income_tax": 1081000000.0, "net_income_incl_nci": 5119000000.0, "net_income": 5119000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.59, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-26-000045" ], "value_sources": { "revenue": [ "10-Q:0001403161-26-000045" ], "operating_income": [ "10-Q:0001403161-26-000045" ], "interest_expense": [ "10-Q:0001403161-26-000045" ], "pretax_income": [ "10-Q:0001403161-26-000045" ], "income_tax": [ "10-Q:0001403161-26-000045" ], "net_income_incl_nci": [ "10-Q:0001403161-26-000045" ], "net_income": [ "10-Q:0001403161-26-000045" ], "dps_declared": [ "10-Q:0001403161-26-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 9594000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 5435000000.0, "interest_expense": 158000000.0, "pretax_income": 5438000000.0, "income_tax": 861000000.0, "net_income_incl_nci": 4577000000.0, "net_income": 4577000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.59, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-26-000079" ], "value_sources": { "revenue": [ "10-Q:0001403161-26-000079" ], "operating_income": [ "10-Q:0001403161-26-000079" ], "interest_expense": [ "10-Q:0001403161-26-000079" ], "pretax_income": [ "10-Q:0001403161-26-000079" ], "income_tax": [ "10-Q:0001403161-26-000079" ], "net_income_incl_nci": [ "10-Q:0001403161-25-000037" ], "net_income": [ "10-Q:0001403161-26-000079" ], "dps_declared": [ "10-Q:0001403161-26-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 10172000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 6177000000.0, "interest_expense": 39000000.0, "pretax_income": 6333000000.0, "income_tax": 1061000000.0, "net_income_incl_nci": 5272000000.0, "net_income": 5272000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.59, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-25-000052", "10-Q:0001403161-26-000104" ], "value_sources": { "revenue": [ "10-Q:0001403161-26-000104" ], "operating_income": [ "10-Q:0001403161-26-000104" ], "interest_expense": [ "10-Q:0001403161-26-000104" ], "pretax_income": [ "10-Q:0001403161-26-000104" ], "income_tax": [ "10-Q:0001403161-26-000104" ], "net_income_incl_nci": [ "10-Q:0001403161-25-000052" ], "net_income": [ "10-Q:0001403161-26-000104" ], "dps_declared": [ "10-Q:0001403161-26-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 10724000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 6148000000.0, "interest_expense": 210000000.0, "pretax_income": 6223000000.0, "income_tax": 1133000000.0, "net_income_incl_nci": 5090000000.0, "net_income": 5090000000.0, "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:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "value_sources": { "revenue": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "operating_income": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "interest_expense": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "pretax_income": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "income_tax": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "net_income_incl_nci": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "net_income": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 10901000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 6737000000.0, "interest_expense": 194000000.0, "pretax_income": 6726000000.0, "income_tax": 873000000.0, "net_income_incl_nci": 5853000000.0, "net_income": 5853000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.67, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-26-000045" ], "value_sources": { "revenue": [ "10-Q:0001403161-26-000045" ], "operating_income": [ "10-Q:0001403161-26-000045" ], "interest_expense": [ "10-Q:0001403161-26-000045" ], "pretax_income": [ "10-Q:0001403161-26-000045" ], "income_tax": [ "10-Q:0001403161-26-000045" ], "net_income_incl_nci": [ "10-Q:0001403161-26-000045" ], "net_income": [ "10-Q:0001403161-26-000045" ], "dps_declared": [ "10-Q:0001403161-26-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 11230000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7234000000.0, "interest_expense": 178000000.0, "pretax_income": 7174000000.0, "income_tax": 1153000000.0, "net_income_incl_nci": null, "net_income": 6021000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.67, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-26-000079" ], "value_sources": { "revenue": [ "10-Q:0001403161-26-000079" ], "operating_income": [ "10-Q:0001403161-26-000079" ], "interest_expense": [ "10-Q:0001403161-26-000079" ], "pretax_income": [ "10-Q:0001403161-26-000079" ], "income_tax": [ "10-Q:0001403161-26-000079" ], "net_income": [ "10-Q:0001403161-26-000079" ], "dps_declared": [ "10-Q:0001403161-26-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 11633000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 6877000000.0, "interest_expense": 194000000.0, "pretax_income": 6833000000.0, "income_tax": 1205000000.0, "net_income_incl_nci": null, "net_income": 5628000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.67, "operating_lease_cost": null }, "sources": [ "10-Q:0001403161-26-000104" ], "value_sources": { "revenue": [ "10-Q:0001403161-26-000104" ], "operating_income": [ "10-Q:0001403161-26-000104" ], "interest_expense": [ "10-Q:0001403161-26-000104" ], "pretax_income": [ "10-Q:0001403161-26-000104" ], "income_tax": [ "10-Q:0001403161-26-000104" ], "net_income": [ "10-Q:0001403161-26-000104" ], "dps_declared": [ "10-Q:0001403161-26-000104" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-10-01", "end": "2021-09-30", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 24105000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 15804000000.0, "interest_expense": null, "pretax_income": 16063000000.0, "income_tax": 3752000000.0, "net_income_incl_nci": 12311000000.0, "net_income": 12311000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 111000000.0 }, "sources": [ "10-K:0001403161-23-000099" ], "value_sources": { "revenue": [ "10-K:0001403161-23-000099" ], "operating_income": [ "10-K:0001403161-23-000099" ], "pretax_income": [ "10-K:0001403161-23-000099" ], "income_tax": [ "10-K:0001403161-23-000099" ], "net_income_incl_nci": [ "10-K:0001403161-23-000099" ], "net_income": [ "10-K:0001403161-23-000099" ], "operating_lease_cost": [ "10-K:0001403161-23-000099" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-10-01", "end": "2022-09-30", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 29310000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 18813000000.0, "interest_expense": 538000000.0, "pretax_income": 18136000000.0, "income_tax": 3179000000.0, "net_income_incl_nci": 14957000000.0, "net_income": 14957000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 117000000.0 }, "sources": [ "10-K:0001403161-24-000058" ], "value_sources": { "revenue": [ "10-K:0001403161-24-000058" ], "operating_income": [ "10-K:0001403161-24-000058" ], "interest_expense": [ "10-K:0001403161-24-000058" ], "pretax_income": [ "10-K:0001403161-24-000058" ], "income_tax": [ "10-K:0001403161-24-000058" ], "net_income_incl_nci": [ "10-K:0001403161-24-000058" ], "net_income": [ "10-K:0001403161-24-000058" ], "operating_lease_cost": [ "10-K:0001403161-24-000058" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-10-01", "end": "2023-09-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 32653000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 21000000000.0, "interest_expense": 644000000.0, "pretax_income": 21037000000.0, "income_tax": 3764000000.0, "net_income_incl_nci": 17273000000.0, "net_income": 17273000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 129000000.0 }, "sources": [ "10-K:0001403161-25-000089" ], "value_sources": { "revenue": [ "10-K:0001403161-25-000089" ], "operating_income": [ "10-K:0001403161-25-000089" ], "interest_expense": [ "10-K:0001403161-25-000089" ], "pretax_income": [ "10-K:0001403161-25-000089" ], "income_tax": [ "10-K:0001403161-25-000089" ], "net_income_incl_nci": [ "10-K:0001403161-25-000089" ], "net_income": [ "10-K:0001403161-25-000089" ], "operating_lease_cost": [ "10-K:0001403161-25-000089" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-10-01", "end": "2024-09-30", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 35926000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 23595000000.0, "interest_expense": 641000000.0, "pretax_income": 23916000000.0, "income_tax": 4173000000.0, "net_income_incl_nci": 19743000000.0, "net_income": 19743000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 179000000.0 }, "sources": [ "10-K:0001403161-25-000089" ], "value_sources": { "revenue": [ "10-K:0001403161-25-000089" ], "operating_income": [ "10-K:0001403161-25-000089" ], "interest_expense": [ "10-K:0001403161-25-000089" ], "pretax_income": [ "10-K:0001403161-25-000089" ], "income_tax": [ "10-K:0001403161-25-000089" ], "net_income_incl_nci": [ "10-K:0001403161-25-000089" ], "net_income": [ "10-K:0001403161-25-000089" ], "operating_lease_cost": [ "10-K:0001403161-25-000089" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-10-01", "end": "2025-09-30", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 40000000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 23994000000.0, "interest_expense": 589000000.0, "pretax_income": 24194000000.0, "income_tax": 4136000000.0, "net_income_incl_nci": 20058000000.0, "net_income": 20058000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 195000000.0 }, "sources": [ "10-K:0001403161-25-000089" ], "value_sources": { "revenue": [ "10-K:0001403161-25-000089" ], "operating_income": [ "10-K:0001403161-25-000089" ], "interest_expense": [ "10-K:0001403161-25-000089" ], "pretax_income": [ "10-K:0001403161-25-000089" ], "income_tax": [ "10-K:0001403161-25-000089" ], "net_income_incl_nci": [ "10-K:0001403161-25-000089" ], "net_income": [ "10-K:0001403161-25-000089" ], "operating_lease_cost": [ "10-K:0001403161-25-000089" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-12-31", "values": { "cash": 15032000000.0, "short_term_investments": null, "receivables": 1746000000.0, "inventory": null, "current_assets": 26280000000.0, "ppe_net": 2713000000.0, "goodwill": 16121000000.0, "intangibles": 28593000000.0, "total_assets": 80426000000.0, "accounts_payable": 131000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 12390000000.0, "long_term_debt": 21055000000.0, "total_liabilities": 42747000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 37679000000.0, "liabilities_and_equity": 80426000000.0, "shares_outstanding": null, "retained_earnings": 14813000000.0, "preferred_stock": null, "long_term_investments": 161000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-21-000012" ], "value_sources": { "cash": [ "10-Q:0001403161-21-000012" ], "receivables": [ "10-Q:0001403161-21-000012" ], "current_assets": [ "10-Q:0001403161-21-000012" ], "ppe_net": [ "10-Q:0001403161-21-000012" ], "goodwill": [ "10-Q:0001403161-21-000012" ], "intangibles": [ "10-Q:0001403161-21-000012" ], "total_assets": [ "10-Q:0001403161-21-000012" ], "accounts_payable": [ "10-Q:0001403161-21-000012" ], "debt_current": [ "10-Q:0001403161-21-000012" ], "current_liabilities": [ "10-Q:0001403161-21-000012" ], "long_term_debt": [ "10-Q:0001403161-21-000012" ], "total_liabilities": [ "10-Q:0001403161-21-000012" ], "equity_total": [ "10-Q:0001403161-21-000012" ], "liabilities_and_equity": [ "10-Q:0001403161-21-000012" ], "retained_earnings": [ "10-Q:0001403161-21-000012" ], "long_term_investments": [ "10-Q:0001403161-21-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-03-31", "values": { "cash": 16494000000.0, "short_term_investments": null, "receivables": 1791000000.0, "inventory": null, "current_assets": 26901000000.0, "ppe_net": 2684000000.0, "goodwill": 15980000000.0, "intangibles": 27823000000.0, "total_assets": 80195000000.0, "accounts_payable": 126000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 12711000000.0, "long_term_debt": 20974000000.0, "total_liabilities": 42499000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 37696000000.0, "liabilities_and_equity": 80195000000.0, "shares_outstanding": null, "retained_earnings": 15513000000.0, "preferred_stock": null, "long_term_investments": 110000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-21-000029" ], "value_sources": { "cash": [ "10-Q:0001403161-21-000029" ], "receivables": [ "10-Q:0001403161-21-000029" ], "current_assets": [ "10-Q:0001403161-21-000029" ], "ppe_net": [ "10-Q:0001403161-21-000029" ], "goodwill": [ "10-Q:0001403161-21-000029" ], "intangibles": [ "10-Q:0001403161-21-000029" ], "total_assets": [ "10-Q:0001403161-21-000029" ], "accounts_payable": [ "10-Q:0001403161-21-000029" ], "debt_current": [ "10-Q:0001403161-21-000029" ], "current_liabilities": [ "10-Q:0001403161-21-000029" ], "long_term_debt": [ "10-Q:0001403161-21-000029" ], "total_liabilities": [ "10-Q:0001403161-21-000029" ], "equity_total": [ "10-Q:0001403161-21-000029" ], "liabilities_and_equity": [ "10-Q:0001403161-21-000029" ], "retained_earnings": [ "10-Q:0001403161-21-000029" ], "long_term_investments": [ "10-Q:0001403161-21-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-06-30", "values": { "cash": 18034000000.0, "short_term_investments": null, "receivables": 1852000000.0, "inventory": null, "current_assets": 28042000000.0, "ppe_net": 2707000000.0, "goodwill": 16021000000.0, "intangibles": 28023000000.0, "total_assets": 82671000000.0, "accounts_payable": 172000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 14023000000.0, "long_term_debt": 20996000000.0, "total_liabilities": 44881000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 37790000000.0, "liabilities_and_equity": 82671000000.0, "shares_outstanding": null, "retained_earnings": 15294000000.0, "preferred_stock": null, "long_term_investments": 1111000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-21-000042" ], "value_sources": { "cash": [ "10-Q:0001403161-21-000042" ], "receivables": [ "10-Q:0001403161-21-000042" ], "current_assets": [ "10-Q:0001403161-21-000042" ], "ppe_net": [ "10-Q:0001403161-21-000042" ], "goodwill": [ "10-Q:0001403161-21-000042" ], "intangibles": [ "10-Q:0001403161-21-000042" ], "total_assets": [ "10-Q:0001403161-21-000042" ], "accounts_payable": [ "10-Q:0001403161-21-000042" ], "debt_current": [ "10-Q:0001403161-21-000042" ], "current_liabilities": [ "10-Q:0001403161-21-000042" ], "long_term_debt": [ "10-Q:0001403161-21-000042" ], "total_liabilities": [ "10-Q:0001403161-21-000042" ], "equity_total": [ "10-Q:0001403161-21-000042" ], "liabilities_and_equity": [ "10-Q:0001403161-21-000042" ], "retained_earnings": [ "10-Q:0001403161-21-000042" ], "long_term_investments": [ "10-Q:0001403161-21-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-09-30", "values": { "cash": 16487000000.0, "short_term_investments": null, "receivables": 1968000000.0, "inventory": null, "current_assets": 27607000000.0, "ppe_net": 2715000000.0, "goodwill": 15958000000.0, "intangibles": 27664000000.0, "total_assets": 82896000000.0, "accounts_payable": 266000000.0, "short_term_borrowings": null, "debt_current": 999000000.0, "current_liabilities": 15739000000.0, "long_term_debt": 19978000000.0, "total_liabilities": 45307000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 37589000000.0, "liabilities_and_equity": 82896000000.0, "shares_outstanding": null, "retained_earnings": 15351000000.0, "preferred_stock": null, "long_term_investments": 1705000000.0, "equity_method_investments": null, "accrued_taxes_current": 325000000.0, "commercial_paper": null, "operating_lease_liability": 574000000.0, "operating_lease_liability_current": 103000000.0, "operating_lease_liability_noncurrent": 471000000.0, "operating_lease_discount_rate": 0.0223, "operating_lease_payments_y1": 120000000.0, "operating_lease_payments_total": 620000000.0, "operating_lease_imputed_interest": 46000000.0, "debt_maturity_y1": 1000000000.0, "debt_maturity_y2": 2250000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 4000000000.0, "debt_maturity_after_y5": 13750000000.0 }, "sources": [ "10-K:0001403161-21-000060", "10-K:0001403161-22-000081" ], "value_sources": { "cash": [ "10-K:0001403161-22-000081" ], "receivables": [ "10-K:0001403161-22-000081" ], "current_assets": [ "10-K:0001403161-22-000081" ], "ppe_net": [ "10-K:0001403161-22-000081" ], "goodwill": [ "10-K:0001403161-22-000081" ], "intangibles": [ "10-K:0001403161-22-000081" ], "total_assets": [ "10-K:0001403161-22-000081" ], "accounts_payable": [ "10-K:0001403161-22-000081" ], "debt_current": [ "10-K:0001403161-22-000081" ], "current_liabilities": [ "10-K:0001403161-22-000081" ], "long_term_debt": [ "10-K:0001403161-22-000081" ], "total_liabilities": [ "10-K:0001403161-22-000081" ], "equity_total": [ "10-K:0001403161-22-000081" ], "liabilities_and_equity": [ "10-K:0001403161-22-000081" ], "retained_earnings": [ "10-K:0001403161-22-000081" ], "long_term_investments": [ "10-K:0001403161-22-000081" ], "accrued_taxes_current": [ "10-K:0001403161-22-000081" ], "operating_lease_liability": [ "10-K:0001403161-21-000060" ], "operating_lease_liability_current": [ "10-K:0001403161-22-000081" ], "operating_lease_liability_noncurrent": [ "10-K:0001403161-22-000081" ], "operating_lease_discount_rate": [ "10-K:0001403161-22-000081" ], "operating_lease_payments_y1": [ "10-K:0001403161-21-000060" ], "operating_lease_payments_total": [ "10-K:0001403161-21-000060" ], "operating_lease_imputed_interest": [ "10-K:0001403161-21-000060" ], "debt_maturity_y1": [ "10-K:0001403161-21-000060" ], "debt_maturity_y2": [ "10-K:0001403161-21-000060" ], "debt_maturity_y3": [ "10-K:0001403161-21-000060" ], "debt_maturity_y4": [ "10-K:0001403161-21-000060" ], "debt_maturity_y5": [ "10-K:0001403161-21-000060" ], "debt_maturity_after_y5": [ "10-K:0001403161-21-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-12-31", "values": { "cash": 14720000000.0, "short_term_investments": null, "receivables": 2168000000.0, "inventory": null, "current_assets": 25906000000.0, "ppe_net": 2908000000.0, "goodwill": 16555000000.0, "intangibles": 27272000000.0, "total_assets": 81929000000.0, "accounts_payable": 252000000.0, "short_term_borrowings": null, "debt_current": 3247000000.0, "current_liabilities": 18568000000.0, "long_term_debt": 17673000000.0, "total_liabilities": 45735000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 36194000000.0, "liabilities_and_equity": 81929000000.0, "shares_outstanding": null, "retained_earnings": 14606000000.0, "preferred_stock": null, "long_term_investments": 2087000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-22-000013" ], "value_sources": { "cash": [ "10-Q:0001403161-22-000013" ], "receivables": [ "10-Q:0001403161-22-000013" ], "current_assets": [ "10-Q:0001403161-22-000013" ], "ppe_net": [ "10-Q:0001403161-22-000013" ], "goodwill": [ "10-Q:0001403161-22-000013" ], "intangibles": [ "10-Q:0001403161-22-000013" ], "total_assets": [ "10-Q:0001403161-22-000013" ], "accounts_payable": [ "10-Q:0001403161-22-000013" ], "debt_current": [ "10-Q:0001403161-22-000013" ], "current_liabilities": [ "10-Q:0001403161-22-000013" ], "long_term_debt": [ "10-Q:0001403161-22-000013" ], "total_liabilities": [ "10-Q:0001403161-22-000013" ], "equity_total": [ "10-Q:0001403161-22-000013" ], "liabilities_and_equity": [ "10-Q:0001403161-22-000013" ], "retained_earnings": [ "10-Q:0001403161-22-000013" ], "long_term_investments": [ "10-Q:0001403161-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-03-31", "values": { "cash": 12299000000.0, "short_term_investments": null, "receivables": 2135000000.0, "inventory": null, "current_assets": 24091000000.0, "ppe_net": 3120000000.0, "goodwill": 18143000000.0, "intangibles": 27006000000.0, "total_assets": 81808000000.0, "accounts_payable": 182000000.0, "short_term_borrowings": null, "debt_current": 3548000000.0, "current_liabilities": 18702000000.0, "long_term_debt": 17479000000.0, "total_liabilities": 45819000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 35989000000.0, "liabilities_and_equity": 81808000000.0, "shares_outstanding": null, "retained_earnings": 14651000000.0, "preferred_stock": null, "long_term_investments": 2296000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-22-000027" ], "value_sources": { "cash": [ "10-Q:0001403161-22-000027" ], "receivables": [ "10-Q:0001403161-22-000027" ], "current_assets": [ "10-Q:0001403161-22-000027" ], "ppe_net": [ "10-Q:0001403161-22-000027" ], "goodwill": [ "10-Q:0001403161-22-000027" ], "intangibles": [ "10-Q:0001403161-22-000027" ], "total_assets": [ "10-Q:0001403161-22-000027" ], "accounts_payable": [ "10-Q:0001403161-22-000027" ], "debt_current": [ "10-Q:0001403161-22-000027" ], "current_liabilities": [ "10-Q:0001403161-22-000027" ], "long_term_debt": [ "10-Q:0001403161-22-000027" ], "total_liabilities": [ "10-Q:0001403161-22-000027" ], "equity_total": [ "10-Q:0001403161-22-000027" ], "liabilities_and_equity": [ "10-Q:0001403161-22-000027" ], "retained_earnings": [ "10-Q:0001403161-22-000027" ], "long_term_investments": [ "10-Q:0001403161-22-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-06-30", "values": { "cash": 14047000000.0, "short_term_investments": null, "receivables": 2021000000.0, "inventory": null, "current_assets": 28971000000.0, "ppe_net": 3146000000.0, "goodwill": 17977000000.0, "intangibles": 26093000000.0, "total_assets": 85410000000.0, "accounts_payable": 228000000.0, "short_term_borrowings": null, "debt_current": 3249000000.0, "current_liabilities": 20309000000.0, "long_term_debt": 20546000000.0, "total_liabilities": 49927000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 35483000000.0, "liabilities_and_equity": 85410000000.0, "shares_outstanding": null, "retained_earnings": 14960000000.0, "preferred_stock": null, "long_term_investments": 2240000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-22-000058" ], "value_sources": { "cash": [ "10-Q:0001403161-22-000058" ], "receivables": [ "10-Q:0001403161-22-000058" ], "current_assets": [ "10-Q:0001403161-22-000058" ], "ppe_net": [ "10-Q:0001403161-22-000058" ], "goodwill": [ "10-Q:0001403161-22-000058" ], "intangibles": [ "10-Q:0001403161-22-000058" ], "total_assets": [ "10-Q:0001403161-22-000058" ], "accounts_payable": [ "10-Q:0001403161-22-000058" ], "debt_current": [ "10-Q:0001403161-22-000058" ], "current_liabilities": [ "10-Q:0001403161-22-000058" ], "long_term_debt": [ "10-Q:0001403161-22-000058" ], "total_liabilities": [ "10-Q:0001403161-22-000058" ], "equity_total": [ "10-Q:0001403161-22-000058" ], "liabilities_and_equity": [ "10-Q:0001403161-22-000058" ], "retained_earnings": [ "10-Q:0001403161-22-000058" ], "long_term_investments": [ "10-Q:0001403161-22-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-09-30", "values": { "cash": 15689000000.0, "short_term_investments": null, "receivables": 2020000000.0, "inventory": null, "current_assets": 30205000000.0, "ppe_net": 3223000000.0, "goodwill": 17787000000.0, "intangibles": 25065000000.0, "total_assets": 85501000000.0, "accounts_payable": 340000000.0, "short_term_borrowings": null, "debt_current": 2250000000.0, "current_liabilities": 20853000000.0, "long_term_debt": 20200000000.0, "total_liabilities": 49920000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 35581000000.0, "liabilities_and_equity": 85501000000.0, "shares_outstanding": null, "retained_earnings": 16116000000.0, "preferred_stock": null, "long_term_investments": 2136000000.0, "equity_method_investments": null, "accrued_taxes_current": 365000000.0, "commercial_paper": null, "operating_lease_liability": 520000000.0, "operating_lease_liability_current": 98000000.0, "operating_lease_liability_noncurrent": 422000000.0, "operating_lease_discount_rate": 0.0215, "operating_lease_payments_y1": 102000000.0, "operating_lease_payments_total": 557000000.0, "operating_lease_imputed_interest": 37000000.0, "debt_maturity_y1": 2250000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 5325000000.0, "debt_maturity_y5": 2750000000.0, "debt_maturity_after_y5": 12620000000.0 }, "sources": [ "10-K:0001403161-22-000081", "10-K:0001403161-23-000099" ], "value_sources": { "cash": [ "10-K:0001403161-23-000099" ], "receivables": [ "10-K:0001403161-23-000099" ], "current_assets": [ "10-K:0001403161-23-000099" ], "ppe_net": [ "10-K:0001403161-23-000099" ], "goodwill": [ "10-K:0001403161-23-000099" ], "intangibles": [ "10-K:0001403161-23-000099" ], "total_assets": [ "10-K:0001403161-23-000099" ], "accounts_payable": [ "10-K:0001403161-23-000099" ], "debt_current": [ "10-K:0001403161-23-000099" ], "current_liabilities": [ "10-K:0001403161-23-000099" ], "long_term_debt": [ "10-K:0001403161-23-000099" ], "total_liabilities": [ "10-K:0001403161-23-000099" ], "equity_total": [ "10-K:0001403161-23-000099" ], "liabilities_and_equity": [ "10-K:0001403161-23-000099" ], "retained_earnings": [ "10-K:0001403161-23-000099" ], "long_term_investments": [ "10-K:0001403161-23-000099" ], "accrued_taxes_current": [ "10-K:0001403161-23-000099" ], "operating_lease_liability": [ "10-K:0001403161-22-000081" ], "operating_lease_liability_current": [ "10-K:0001403161-23-000099" ], "operating_lease_liability_noncurrent": [ "10-K:0001403161-23-000099" ], "operating_lease_discount_rate": [ "10-K:0001403161-23-000099" ], "operating_lease_payments_y1": [ "10-K:0001403161-22-000081" ], "operating_lease_payments_total": [ "10-K:0001403161-22-000081" ], "operating_lease_imputed_interest": [ "10-K:0001403161-22-000081" ], "debt_maturity_y1": [ "10-K:0001403161-22-000081" ], "debt_maturity_y2": [ "10-K:0001403161-22-000081" ], "debt_maturity_y3": [ "10-K:0001403161-22-000081" ], "debt_maturity_y4": [ "10-K:0001403161-22-000081" ], "debt_maturity_y5": [ "10-K:0001403161-22-000081" ], "debt_maturity_after_y5": [ "10-K:0001403161-22-000081" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-12-31", "values": { "cash": 13334000000.0, "short_term_investments": null, "receivables": 2113000000.0, "inventory": null, "current_assets": 27859000000.0, "ppe_net": 3236000000.0, "goodwill": 18024000000.0, "intangibles": 26307000000.0, "total_assets": 85387000000.0, "accounts_payable": 258000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 19353000000.0, "long_term_debt": 20487000000.0, "total_liabilities": 48463000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 36924000000.0, "liabilities_and_equity": 85387000000.0, "shares_outstanding": null, "retained_earnings": 16403000000.0, "preferred_stock": null, "long_term_investments": 2735000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-23-000013" ], "value_sources": { "cash": [ "10-Q:0001403161-23-000013" ], "receivables": [ "10-Q:0001403161-23-000013" ], "current_assets": [ "10-Q:0001403161-23-000013" ], "ppe_net": [ "10-Q:0001403161-23-000013" ], "goodwill": [ "10-Q:0001403161-23-000013" ], "intangibles": [ "10-Q:0001403161-23-000013" ], "total_assets": [ "10-Q:0001403161-23-000013" ], "accounts_payable": [ "10-Q:0001403161-23-000013" ], "debt_current": [ "10-Q:0001403161-23-000013" ], "current_liabilities": [ "10-Q:0001403161-23-000013" ], "long_term_debt": [ "10-Q:0001403161-23-000013" ], "total_liabilities": [ "10-Q:0001403161-23-000013" ], "equity_total": [ "10-Q:0001403161-23-000013" ], "liabilities_and_equity": [ "10-Q:0001403161-23-000013" ], "retained_earnings": [ "10-Q:0001403161-23-000013" ], "long_term_investments": [ "10-Q:0001403161-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-03-31", "values": { "cash": 13842000000.0, "short_term_investments": null, "receivables": 2122000000.0, "inventory": null, "current_assets": 28657000000.0, "ppe_net": 3359000000.0, "goodwill": 18078000000.0, "intangibles": 26574000000.0, "total_assets": 86755000000.0, "accounts_payable": 280000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 19097000000.0, "long_term_debt": 20606000000.0, "total_liabilities": 48190000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 38565000000.0, "liabilities_and_equity": 86755000000.0, "shares_outstanding": null, "retained_earnings": 17610000000.0, "preferred_stock": null, "long_term_investments": 2840000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-23-000031" ], "value_sources": { "cash": [ "10-Q:0001403161-23-000031" ], "receivables": [ "10-Q:0001403161-23-000031" ], "current_assets": [ "10-Q:0001403161-23-000031" ], "ppe_net": [ "10-Q:0001403161-23-000031" ], "goodwill": [ "10-Q:0001403161-23-000031" ], "intangibles": [ "10-Q:0001403161-23-000031" ], "total_assets": [ "10-Q:0001403161-23-000031" ], "accounts_payable": [ "10-Q:0001403161-23-000031" ], "debt_current": [ "10-Q:0001403161-23-000031" ], "current_liabilities": [ "10-Q:0001403161-23-000031" ], "long_term_debt": [ "10-Q:0001403161-23-000031" ], "total_liabilities": [ "10-Q:0001403161-23-000031" ], "equity_total": [ "10-Q:0001403161-23-000031" ], "liabilities_and_equity": [ "10-Q:0001403161-23-000031" ], "retained_earnings": [ "10-Q:0001403161-23-000031" ], "long_term_investments": [ "10-Q:0001403161-23-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-06-30", "values": { "cash": 15590000000.0, "short_term_investments": null, "receivables": 2282000000.0, "inventory": null, "current_assets": 31670000000.0, "ppe_net": 3370000000.0, "goodwill": 18082000000.0, "intangibles": 26576000000.0, "total_assets": 89234000000.0, "accounts_payable": 281000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 21230000000.0, "long_term_debt": 20560000000.0, "total_liabilities": 50253000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 38981000000.0, "liabilities_and_equity": 89234000000.0, "shares_outstanding": null, "retained_earnings": 17908000000.0, "preferred_stock": null, "long_term_investments": 2122000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-23-000072" ], "value_sources": { "cash": [ "10-Q:0001403161-23-000072" ], "receivables": [ "10-Q:0001403161-23-000072" ], "current_assets": [ "10-Q:0001403161-23-000072" ], "ppe_net": [ "10-Q:0001403161-23-000072" ], "goodwill": [ "10-Q:0001403161-23-000072" ], "intangibles": [ "10-Q:0001403161-23-000072" ], "total_assets": [ "10-Q:0001403161-23-000072" ], "accounts_payable": [ "10-Q:0001403161-23-000072" ], "debt_current": [ "10-Q:0001403161-23-000072" ], "current_liabilities": [ "10-Q:0001403161-23-000072" ], "long_term_debt": [ "10-Q:0001403161-23-000072" ], "total_liabilities": [ "10-Q:0001403161-23-000072" ], "equity_total": [ "10-Q:0001403161-23-000072" ], "liabilities_and_equity": [ "10-Q:0001403161-23-000072" ], "retained_earnings": [ "10-Q:0001403161-23-000072" ], "long_term_investments": [ "10-Q:0001403161-23-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-09-30", "values": { "cash": 16286000000.0, "short_term_investments": null, "receivables": 2291000000.0, "inventory": null, "current_assets": 33532000000.0, "ppe_net": 3425000000.0, "goodwill": 17997000000.0, "intangibles": 26104000000.0, "total_assets": 90499000000.0, "accounts_payable": 375000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 23098000000.0, "long_term_debt": 20463000000.0, "total_liabilities": 51766000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 38733000000.0, "liabilities_and_equity": 90499000000.0, "shares_outstanding": null, "retained_earnings": 18040000000.0, "preferred_stock": null, "long_term_investments": 1921000000.0, "equity_method_investments": null, "accrued_taxes_current": 1500000000.0, "commercial_paper": null, "operating_lease_liability": 518000000.0, "operating_lease_liability_current": 106000000.0, "operating_lease_liability_noncurrent": 412000000.0, "operating_lease_discount_rate": 0.0243, "operating_lease_payments_y1": 123000000.0, "operating_lease_payments_total": 568000000.0, "operating_lease_imputed_interest": 50000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 5434000000.0, "debt_maturity_y4": 2750000000.0, "debt_maturity_y5": 0.0, "debt_maturity_after_y5": 12752000000.0 }, "sources": [ "10-K:0001403161-23-000099", "10-K:0001403161-24-000058" ], "value_sources": { "cash": [ "10-K:0001403161-24-000058" ], "receivables": [ "10-K:0001403161-24-000058" ], "current_assets": [ "10-K:0001403161-24-000058" ], "ppe_net": [ "10-K:0001403161-24-000058" ], "goodwill": [ "10-K:0001403161-24-000058" ], "intangibles": [ "10-K:0001403161-24-000058" ], "total_assets": [ "10-K:0001403161-24-000058" ], "accounts_payable": [ "10-K:0001403161-24-000058" ], "debt_current": [ "10-K:0001403161-24-000058" ], "current_liabilities": [ "10-K:0001403161-24-000058" ], "long_term_debt": [ "10-K:0001403161-24-000058" ], "total_liabilities": [ "10-K:0001403161-24-000058" ], "equity_total": [ "10-K:0001403161-24-000058" ], "liabilities_and_equity": [ "10-K:0001403161-24-000058" ], "retained_earnings": [ "10-K:0001403161-24-000058" ], "long_term_investments": [ "10-K:0001403161-24-000058" ], "accrued_taxes_current": [ "10-K:0001403161-24-000058" ], "operating_lease_liability": [ "10-K:0001403161-23-000099" ], "operating_lease_liability_current": [ "10-K:0001403161-24-000058" ], "operating_lease_liability_noncurrent": [ "10-K:0001403161-24-000058" ], "operating_lease_discount_rate": [ "10-K:0001403161-24-000058" ], "operating_lease_payments_y1": [ "10-K:0001403161-23-000099" ], "operating_lease_payments_total": [ "10-K:0001403161-23-000099" ], "operating_lease_imputed_interest": [ "10-K:0001403161-23-000099" ], "debt_maturity_y1": [ "10-K:0001403161-23-000099" ], "debt_maturity_y2": [ "10-K:0001403161-23-000099" ], "debt_maturity_y3": [ "10-K:0001403161-23-000099" ], "debt_maturity_y4": [ "10-K:0001403161-23-000099" ], "debt_maturity_y5": [ "10-K:0001403161-23-000099" ], "debt_maturity_after_y5": [ "10-K:0001403161-23-000099" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-12-31", "values": { "cash": 13591000000.0, "short_term_investments": null, "receivables": 2506000000.0, "inventory": null, "current_assets": 32732000000.0, "ppe_net": 3472000000.0, "goodwill": 18120000000.0, "intangibles": 26739000000.0, "total_assets": 91409000000.0, "accounts_payable": 348000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 22634000000.0, "long_term_debt": 20703000000.0, "total_liabilities": 51676000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 39733000000.0, "liabilities_and_equity": 91409000000.0, "shares_outstanding": null, "retained_earnings": 18422000000.0, "preferred_stock": null, "long_term_investments": 2809000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-24-000016" ], "value_sources": { "cash": [ "10-Q:0001403161-24-000016" ], "receivables": [ "10-Q:0001403161-24-000016" ], "current_assets": [ "10-Q:0001403161-24-000016" ], "ppe_net": [ "10-Q:0001403161-24-000016" ], "goodwill": [ "10-Q:0001403161-24-000016" ], "intangibles": [ "10-Q:0001403161-24-000016" ], "total_assets": [ "10-Q:0001403161-24-000016" ], "accounts_payable": [ "10-Q:0001403161-24-000016" ], "debt_current": [ "10-Q:0001403161-24-000016" ], "current_liabilities": [ "10-Q:0001403161-24-000016" ], "long_term_debt": [ "10-Q:0001403161-24-000016" ], "total_liabilities": [ "10-Q:0001403161-24-000016" ], "equity_total": [ "10-Q:0001403161-24-000016" ], "liabilities_and_equity": [ "10-Q:0001403161-24-000016" ], "retained_earnings": [ "10-Q:0001403161-24-000016" ], "long_term_investments": [ "10-Q:0001403161-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-03-31", "values": { "cash": 12993000000.0, "short_term_investments": null, "receivables": 2272000000.0, "inventory": null, "current_assets": 32775000000.0, "ppe_net": 3630000000.0, "goodwill": 18837000000.0, "intangibles": 26375000000.0, "total_assets": 92399000000.0, "accounts_payable": 338000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 23443000000.0, "long_term_debt": 20603000000.0, "total_liabilities": 51914000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 40485000000.0, "liabilities_and_equity": 92399000000.0, "shares_outstanding": null, "retained_earnings": 19347000000.0, "preferred_stock": null, "long_term_investments": 3092000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-24-000030" ], "value_sources": { "cash": [ "10-Q:0001403161-24-000030" ], "receivables": [ "10-Q:0001403161-24-000030" ], "current_assets": [ "10-Q:0001403161-24-000030" ], "ppe_net": [ "10-Q:0001403161-24-000030" ], "goodwill": [ "10-Q:0001403161-24-000030" ], "intangibles": [ "10-Q:0001403161-24-000030" ], "total_assets": [ "10-Q:0001403161-24-000030" ], "accounts_payable": [ "10-Q:0001403161-24-000030" ], "debt_current": [ "10-Q:0001403161-24-000030" ], "current_liabilities": [ "10-Q:0001403161-24-000030" ], "long_term_debt": [ "10-Q:0001403161-24-000030" ], "total_liabilities": [ "10-Q:0001403161-24-000030" ], "equity_total": [ "10-Q:0001403161-24-000030" ], "liabilities_and_equity": [ "10-Q:0001403161-24-000030" ], "retained_earnings": [ "10-Q:0001403161-24-000030" ], "long_term_investments": [ "10-Q:0001403161-24-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-06-30", "values": { "cash": 12947000000.0, "short_term_investments": null, "receivables": 2521000000.0, "inventory": null, "current_assets": 31039000000.0, "ppe_net": 3766000000.0, "goodwill": 18816000000.0, "intangibles": 26243000000.0, "total_assets": 91040000000.0, "accounts_payable": 331000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 22612000000.0, "long_term_debt": 20602000000.0, "total_liabilities": 51311000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 39729000000.0, "liabilities_and_equity": 91040000000.0, "shares_outstanding": null, "retained_earnings": 18578000000.0, "preferred_stock": null, "long_term_investments": 3037000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-24-000041" ], "value_sources": { "cash": [ "10-Q:0001403161-24-000041" ], "receivables": [ "10-Q:0001403161-24-000041" ], "current_assets": [ "10-Q:0001403161-24-000041" ], "ppe_net": [ "10-Q:0001403161-24-000041" ], "goodwill": [ "10-Q:0001403161-24-000041" ], "intangibles": [ "10-Q:0001403161-24-000041" ], "total_assets": [ "10-Q:0001403161-24-000041" ], "accounts_payable": [ "10-Q:0001403161-24-000041" ], "debt_current": [ "10-Q:0001403161-24-000041" ], "current_liabilities": [ "10-Q:0001403161-24-000041" ], "long_term_debt": [ "10-Q:0001403161-24-000041" ], "total_liabilities": [ "10-Q:0001403161-24-000041" ], "equity_total": [ "10-Q:0001403161-24-000041" ], "liabilities_and_equity": [ "10-Q:0001403161-24-000041" ], "retained_earnings": [ "10-Q:0001403161-24-000041" ], "long_term_investments": [ "10-Q:0001403161-24-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-09-30", "values": { "cash": 11975000000.0, "short_term_investments": null, "receivables": 2561000000.0, "inventory": null, "current_assets": 34033000000.0, "ppe_net": 3824000000.0, "goodwill": 18941000000.0, "intangibles": 26889000000.0, "total_assets": 94511000000.0, "accounts_payable": 479000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 26517000000.0, "long_term_debt": 20836000000.0, "total_liabilities": 55374000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 39137000000.0, "liabilities_and_equity": 94511000000.0, "shares_outstanding": null, "retained_earnings": 17289000000.0, "preferred_stock": null, "long_term_investments": 2545000000.0, "equity_method_investments": null, "accrued_taxes_current": 577000000.0, "commercial_paper": null, "operating_lease_liability": 835000000.0, "operating_lease_liability_current": 150000000.0, "operating_lease_liability_noncurrent": 685000000.0, "operating_lease_discount_rate": 0.0351, "operating_lease_payments_y1": 179000000.0, "operating_lease_payments_total": 996000000.0, "operating_lease_imputed_interest": 161000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 5513000000.0, "debt_maturity_y3": 2750000000.0, "debt_maturity_y4": 0.0, "debt_maturity_y5": 1120000000.0, "debt_maturity_after_y5": 11728000000.0 }, "sources": [ "10-K:0001403161-24-000058", "10-K:0001403161-25-000089" ], "value_sources": { "cash": [ "10-K:0001403161-25-000089" ], "receivables": [ "10-K:0001403161-25-000089" ], "current_assets": [ "10-K:0001403161-25-000089" ], "ppe_net": [ "10-K:0001403161-25-000089" ], "goodwill": [ "10-K:0001403161-25-000089" ], "intangibles": [ "10-K:0001403161-25-000089" ], "total_assets": [ "10-K:0001403161-25-000089" ], "accounts_payable": [ "10-K:0001403161-25-000089" ], "debt_current": [ "10-K:0001403161-25-000089" ], "current_liabilities": [ "10-K:0001403161-25-000089" ], "long_term_debt": [ "10-K:0001403161-25-000089" ], "total_liabilities": [ "10-K:0001403161-25-000089" ], "equity_total": [ "10-K:0001403161-25-000089" ], "liabilities_and_equity": [ "10-K:0001403161-25-000089" ], "retained_earnings": [ "10-K:0001403161-25-000089" ], "long_term_investments": [ "10-K:0001403161-25-000089" ], "accrued_taxes_current": [ "10-K:0001403161-25-000089" ], "operating_lease_liability": [ "10-K:0001403161-24-000058" ], "operating_lease_liability_current": [ "10-K:0001403161-25-000089" ], "operating_lease_liability_noncurrent": [ "10-K:0001403161-25-000089" ], "operating_lease_discount_rate": [ "10-K:0001403161-25-000089" ], "operating_lease_payments_y1": [ "10-K:0001403161-24-000058" ], "operating_lease_payments_total": [ "10-K:0001403161-24-000058" ], "operating_lease_imputed_interest": [ "10-K:0001403161-24-000058" ], "debt_maturity_y1": [ "10-K:0001403161-24-000058" ], "debt_maturity_y2": [ "10-K:0001403161-24-000058" ], "debt_maturity_y3": [ "10-K:0001403161-24-000058" ], "debt_maturity_y4": [ "10-K:0001403161-24-000058" ], "debt_maturity_y5": [ "10-K:0001403161-24-000058" ], "debt_maturity_after_y5": [ "10-K:0001403161-24-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-12-31", "values": { "cash": 12367000000.0, "short_term_investments": null, "receivables": 2590000000.0, "inventory": null, "current_assets": 32622000000.0, "ppe_net": 3974000000.0, "goodwill": 19548000000.0, "intangibles": 25889000000.0, "total_assets": 91888000000.0, "accounts_payable": 405000000.0, "short_term_borrowings": null, "debt_current": 3929000000.0, "current_liabilities": 29091000000.0, "long_term_debt": 16680000000.0, "total_liabilities": 53592000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 38296000000.0, "liabilities_and_equity": 91888000000.0, "shares_outstanding": null, "retained_earnings": 17438000000.0, "preferred_stock": null, "long_term_investments": 1757000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-25-000017" ], "value_sources": { "cash": [ "10-Q:0001403161-25-000017" ], "receivables": [ "10-Q:0001403161-25-000017" ], "current_assets": [ "10-Q:0001403161-25-000017" ], "ppe_net": [ "10-Q:0001403161-25-000017" ], "goodwill": [ "10-Q:0001403161-25-000017" ], "intangibles": [ "10-Q:0001403161-25-000017" ], "total_assets": [ "10-Q:0001403161-25-000017" ], "accounts_payable": [ "10-Q:0001403161-25-000017" ], "debt_current": [ "10-Q:0001403161-25-000017" ], "current_liabilities": [ "10-Q:0001403161-25-000017" ], "long_term_debt": [ "10-Q:0001403161-25-000017" ], "total_liabilities": [ "10-Q:0001403161-25-000017" ], "equity_total": [ "10-Q:0001403161-25-000017" ], "liabilities_and_equity": [ "10-Q:0001403161-25-000017" ], "retained_earnings": [ "10-Q:0001403161-25-000017" ], "long_term_investments": [ "10-Q:0001403161-25-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-03-31", "values": { "cash": 11734000000.0, "short_term_investments": null, "receivables": 2719000000.0, "inventory": null, "current_assets": 32934000000.0, "ppe_net": 4023000000.0, "goodwill": 19641000000.0, "intangibles": 26408000000.0, "total_assets": 92853000000.0, "accounts_payable": 421000000.0, "short_term_borrowings": null, "debt_current": 3948000000.0, "current_liabilities": 30381000000.0, "long_term_debt": 16814000000.0, "total_liabilities": 54823000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 38030000000.0, "liabilities_and_equity": 92853000000.0, "shares_outstanding": null, "retained_earnings": 16518000000.0, "preferred_stock": null, "long_term_investments": 1470000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-25-000037" ], "value_sources": { "cash": [ "10-Q:0001403161-25-000037" ], "receivables": [ "10-Q:0001403161-25-000037" ], "current_assets": [ "10-Q:0001403161-25-000037" ], "ppe_net": [ "10-Q:0001403161-25-000037" ], "goodwill": [ "10-Q:0001403161-25-000037" ], "intangibles": [ "10-Q:0001403161-25-000037" ], "total_assets": [ "10-Q:0001403161-25-000037" ], "accounts_payable": [ "10-Q:0001403161-25-000037" ], "debt_current": [ "10-Q:0001403161-25-000037" ], "current_liabilities": [ "10-Q:0001403161-25-000037" ], "long_term_debt": [ "10-Q:0001403161-25-000037" ], "total_liabilities": [ "10-Q:0001403161-25-000037" ], "equity_total": [ "10-Q:0001403161-25-000037" ], "liabilities_and_equity": [ "10-Q:0001403161-25-000037" ], "retained_earnings": [ "10-Q:0001403161-25-000037" ], "long_term_investments": [ "10-Q:0001403161-25-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-06-30", "values": { "cash": 17092000000.0, "short_term_investments": null, "receivables": 2920000000.0, "inventory": null, "current_assets": 38398000000.0, "ppe_net": 4143000000.0, "goodwill": 19880000000.0, "intangibles": 27660000000.0, "total_assets": 100024000000.0, "accounts_payable": 462000000.0, "short_term_borrowings": null, "debt_current": 5548000000.0, "current_liabilities": 34427000000.0, "long_term_debt": 19590000000.0, "total_liabilities": 61360000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 38664000000.0, "liabilities_and_equity": 100024000000.0, "shares_outstanding": null, "retained_earnings": 15956000000.0, "preferred_stock": null, "long_term_investments": 1203000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-25-000052" ], "value_sources": { "cash": [ "10-Q:0001403161-25-000052" ], "receivables": [ "10-Q:0001403161-25-000052" ], "current_assets": [ "10-Q:0001403161-25-000052" ], "ppe_net": [ "10-Q:0001403161-25-000052" ], "goodwill": [ "10-Q:0001403161-25-000052" ], "intangibles": [ "10-Q:0001403161-25-000052" ], "total_assets": [ "10-Q:0001403161-25-000052" ], "accounts_payable": [ "10-Q:0001403161-25-000052" ], "debt_current": [ "10-Q:0001403161-25-000052" ], "current_liabilities": [ "10-Q:0001403161-25-000052" ], "long_term_debt": [ "10-Q:0001403161-25-000052" ], "total_liabilities": [ "10-Q:0001403161-25-000052" ], "equity_total": [ "10-Q:0001403161-25-000052" ], "liabilities_and_equity": [ "10-Q:0001403161-25-000052" ], "retained_earnings": [ "10-Q:0001403161-25-000052" ], "long_term_investments": [ "10-Q:0001403161-25-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-09-30", "values": { "cash": 17164000000.0, "short_term_investments": null, "receivables": 3126000000.0, "inventory": null, "current_assets": 37766000000.0, "ppe_net": 4236000000.0, "goodwill": 19879000000.0, "intangibles": 27646000000.0, "total_assets": 99627000000.0, "accounts_payable": 555000000.0, "short_term_borrowings": null, "debt_current": 5569000000.0, "current_liabilities": 35048000000.0, "long_term_debt": 19602000000.0, "total_liabilities": 61718000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 37909000000.0, "liabilities_and_equity": 99627000000.0, "shares_outstanding": null, "retained_earnings": 15106000000.0, "preferred_stock": null, "long_term_investments": 999000000.0, "equity_method_investments": null, "accrued_taxes_current": 512000000.0, "commercial_paper": null, "operating_lease_liability": 913000000.0, "operating_lease_liability_current": 150000000.0, "operating_lease_liability_noncurrent": 763000000.0, "operating_lease_discount_rate": 0.0411, "operating_lease_payments_y1": 163000000.0, "operating_lease_payments_total": 1136000000.0, "operating_lease_imputed_interest": 223000000.0, "debt_maturity_y1": 5587000000.0, "debt_maturity_y2": 2750000000.0, "debt_maturity_y3": 1470000000.0, "debt_maturity_y4": 1176000000.0, "debt_maturity_y5": 1500000000.0, "debt_maturity_after_y5": 12909000000.0 }, "sources": [ "10-K:0001403161-25-000089", "10-Q:0001403161-26-000104" ], "value_sources": { "cash": [ "10-Q:0001403161-26-000104" ], "receivables": [ "10-Q:0001403161-26-000104" ], "current_assets": [ "10-Q:0001403161-26-000104" ], "ppe_net": [ "10-Q:0001403161-26-000104" ], "goodwill": [ "10-Q:0001403161-26-000104" ], "intangibles": [ "10-Q:0001403161-26-000104" ], "total_assets": [ "10-Q:0001403161-26-000104" ], "accounts_payable": [ "10-Q:0001403161-26-000104" ], "debt_current": [ "10-Q:0001403161-26-000104" ], "current_liabilities": [ "10-Q:0001403161-26-000104" ], "long_term_debt": [ "10-Q:0001403161-26-000104" ], "total_liabilities": [ "10-Q:0001403161-26-000104" ], "equity_total": [ "10-Q:0001403161-26-000104" ], "liabilities_and_equity": [ "10-Q:0001403161-26-000104" ], "retained_earnings": [ "10-Q:0001403161-26-000104" ], "long_term_investments": [ "10-Q:0001403161-26-000104" ], "accrued_taxes_current": [ "10-K:0001403161-25-000089" ], "operating_lease_liability": [ "10-K:0001403161-25-000089" ], "operating_lease_liability_current": [ "10-K:0001403161-25-000089" ], "operating_lease_liability_noncurrent": [ "10-K:0001403161-25-000089" ], "operating_lease_discount_rate": [ "10-K:0001403161-25-000089" ], "operating_lease_payments_y1": [ "10-K:0001403161-25-000089" ], "operating_lease_payments_total": [ "10-K:0001403161-25-000089" ], "operating_lease_imputed_interest": [ "10-K:0001403161-25-000089" ], "debt_maturity_y1": [ "10-K:0001403161-25-000089" ], "debt_maturity_y2": [ "10-K:0001403161-25-000089" ], "debt_maturity_y3": [ "10-K:0001403161-25-000089" ], "debt_maturity_y4": [ "10-K:0001403161-25-000089" ], "debt_maturity_y5": [ "10-K:0001403161-25-000089" ], "debt_maturity_after_y5": [ "10-K:0001403161-25-000089" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-12-31", "values": { "cash": 14756000000.0, "short_term_investments": null, "receivables": 3231000000.0, "inventory": null, "current_assets": 34997000000.0, "ppe_net": 4276000000.0, "goodwill": 19885000000.0, "intangibles": 27664000000.0, "total_assets": 96814000000.0, "accounts_payable": 433000000.0, "short_term_borrowings": null, "debt_current": 1589000000.0, "current_liabilities": 31491000000.0, "long_term_debt": 19588000000.0, "total_liabilities": 58037000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 38777000000.0, "liabilities_and_equity": 96814000000.0, "shares_outstanding": null, "retained_earnings": 16018000000.0, "preferred_stock": null, "long_term_investments": 484000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-26-000045" ], "value_sources": { "cash": [ "10-Q:0001403161-26-000045" ], "receivables": [ "10-Q:0001403161-26-000045" ], "current_assets": [ "10-Q:0001403161-26-000045" ], "ppe_net": [ "10-Q:0001403161-26-000045" ], "goodwill": [ "10-Q:0001403161-26-000045" ], "intangibles": [ "10-Q:0001403161-26-000045" ], "total_assets": [ "10-Q:0001403161-26-000045" ], "accounts_payable": [ "10-Q:0001403161-26-000045" ], "debt_current": [ "10-Q:0001403161-26-000045" ], "current_liabilities": [ "10-Q:0001403161-26-000045" ], "long_term_debt": [ "10-Q:0001403161-26-000045" ], "total_liabilities": [ "10-Q:0001403161-26-000045" ], "equity_total": [ "10-Q:0001403161-26-000045" ], "liabilities_and_equity": [ "10-Q:0001403161-26-000045" ], "retained_earnings": [ "10-Q:0001403161-26-000045" ], "long_term_investments": [ "10-Q:0001403161-26-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-03-31", "values": { "cash": 12404000000.0, "short_term_investments": null, "receivables": 3405000000.0, "inventory": null, "current_assets": 31625000000.0, "ppe_net": 4778000000.0, "goodwill": 20891000000.0, "intangibles": 27750000000.0, "total_assets": 95049000000.0, "accounts_payable": 557000000.0, "short_term_borrowings": null, "debt_current": 1559000000.0, "current_liabilities": 29076000000.0, "long_term_debt": 22417000000.0, "total_liabilities": 59388000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 35661000000.0, "liabilities_and_equity": 95049000000.0, "shares_outstanding": null, "retained_earnings": 13122000000.0, "preferred_stock": null, "long_term_investments": 308000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-26-000079" ], "value_sources": { "cash": [ "10-Q:0001403161-26-000079" ], "receivables": [ "10-Q:0001403161-26-000079" ], "current_assets": [ "10-Q:0001403161-26-000079" ], "ppe_net": [ "10-Q:0001403161-26-000079" ], "goodwill": [ "10-Q:0001403161-26-000079" ], "intangibles": [ "10-Q:0001403161-26-000079" ], "total_assets": [ "10-Q:0001403161-26-000079" ], "accounts_payable": [ "10-Q:0001403161-26-000079" ], "debt_current": [ "10-Q:0001403161-26-000079" ], "current_liabilities": [ "10-Q:0001403161-26-000079" ], "long_term_debt": [ "10-Q:0001403161-26-000079" ], "total_liabilities": [ "10-Q:0001403161-26-000079" ], "equity_total": [ "10-Q:0001403161-26-000079" ], "liabilities_and_equity": [ "10-Q:0001403161-26-000079" ], "retained_earnings": [ "10-Q:0001403161-26-000079" ], "long_term_investments": [ "10-Q:0001403161-26-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-06-30", "values": { "cash": 12359000000.0, "short_term_investments": null, "receivables": 3527000000.0, "inventory": null, "current_assets": 31002000000.0, "ppe_net": 4858000000.0, "goodwill": 20825000000.0, "intangibles": 27532000000.0, "total_assets": 94590000000.0, "accounts_payable": 553000000.0, "short_term_borrowings": null, "debt_current": 2996000000.0, "current_liabilities": 31467000000.0, "long_term_debt": 20862000000.0, "total_liabilities": 59412000000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 35178000000.0, "liabilities_and_equity": 94590000000.0, "shares_outstanding": null, "retained_earnings": 12753000000.0, "preferred_stock": null, "long_term_investments": 150000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001403161-26-000104" ], "value_sources": { "cash": [ "10-Q:0001403161-26-000104" ], "receivables": [ "10-Q:0001403161-26-000104" ], "current_assets": [ "10-Q:0001403161-26-000104" ], "ppe_net": [ "10-Q:0001403161-26-000104" ], "goodwill": [ "10-Q:0001403161-26-000104" ], "intangibles": [ "10-Q:0001403161-26-000104" ], "total_assets": [ "10-Q:0001403161-26-000104" ], "accounts_payable": [ "10-Q:0001403161-26-000104" ], "debt_current": [ "10-Q:0001403161-26-000104" ], "current_liabilities": [ "10-Q:0001403161-26-000104" ], "long_term_debt": [ "10-Q:0001403161-26-000104" ], "total_liabilities": [ "10-Q:0001403161-26-000104" ], "equity_total": [ "10-Q:0001403161-26-000104" ], "liabilities_and_equity": [ "10-Q:0001403161-26-000104" ], "retained_earnings": [ "10-Q:0001403161-26-000104" ], "long_term_investments": [ "10-Q:0001403161-26-000104" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 3513000000.0, "cfi": 639000000.0, "cff": -5572000000.0, "capex": 160000000.0, "d_and_a": 197000000.0, "sbc": 122000000.0, "dividends_paid": 703000000.0, "buybacks": 1796000000.0, "interest_paid": 281000000.0, "taxes_paid": 252000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 5000000.0, "change_receivables": 108000000.0, "change_inventories": null, "change_payables": -39000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-22-000013" ], "value_sources": { "cfo": [ "10-Q:0001403161-22-000013" ], "cfi": [ "10-Q:0001403161-22-000013" ], "cff": [ "10-Q:0001403161-22-000013" ], "capex": [ "10-Q:0001403161-22-000013" ], "d_and_a": [ "10-Q:0001403161-22-000013" ], "sbc": [ "10-Q:0001403161-22-000013" ], "dividends_paid": [ "10-Q:0001403161-22-000013" ], "buybacks": [ "10-Q:0001403161-22-000013" ], "interest_paid": [ "10-Q:0001403161-22-000013" ], "taxes_paid": [ "10-Q:0001403161-22-000013" ], "deferred_tax": [ "10-Q:0001403161-22-000013" ], "change_receivables": [ "10-Q:0001403161-22-000013" ], "change_payables": [ "10-Q:0001403161-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 3329000000.0, "cfi": 835000000.0, "cff": -2373000000.0, "capex": 158000000.0, "d_and_a": 201000000.0, "sbc": 153000000.0, "dividends_paid": 701000000.0, "buybacks": 1713000000.0, "interest_paid": 59000000.0, "taxes_paid": 1253000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -32000000.0, "change_receivables": 57000000.0, "change_inventories": null, "change_payables": -2000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "value_sources": { "cfo": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "cfi": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "cff": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "capex": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "d_and_a": [ "10-Q:0001403161-22-000027" ], "sbc": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "dividends_paid": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "buybacks": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "interest_paid": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "taxes_paid": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "deferred_tax": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "change_receivables": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ], "change_payables": [ "10-Q:0001403161-22-000013", "10-Q:0001403161-22-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 4414000000.0, "cfi": 72000000.0, "cff": -2846000000.0, "capex": 179000000.0, "d_and_a": 204000000.0, "sbc": 159000000.0, "dividends_paid": 698000000.0, "buybacks": 2200000000.0, "interest_paid": 243000000.0, "taxes_paid": 629000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1008000000.0, "change_receivables": 55000000.0, "change_inventories": null, "change_payables": 42000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "value_sources": { "cfo": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "cfi": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "cff": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "capex": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "d_and_a": [ "10-Q:0001403161-22-000058" ], "sbc": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "dividends_paid": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "buybacks": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "interest_paid": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "taxes_paid": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "deferred_tax": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "change_receivables": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ], "change_payables": [ "10-Q:0001403161-22-000027", "10-Q:0001403161-22-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 3971000000.0, "cfi": -1698000000.0, "cff": -3619000000.0, "capex": 208000000.0, "d_and_a": 202000000.0, "sbc": 108000000.0, "dividends_paid": 696000000.0, "buybacks": 2967000000.0, "interest_paid": 60000000.0, "taxes_paid": 878000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -110000000.0, "change_receivables": 123000000.0, "change_inventories": null, "change_payables": 87000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "value_sources": { "cfo": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "cfi": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "cff": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "capex": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "d_and_a": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "sbc": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "dividends_paid": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "buybacks": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "interest_paid": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "taxes_paid": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "deferred_tax": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "change_receivables": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "change_payables": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ], "proceeds_debt_issuance": [ "10-K:0001403161-22-000081", "10-Q:0001403161-22-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 4232000000.0, "cfi": -547000000.0, "cff": -4967000000.0, "capex": 173000000.0, "d_and_a": 198000000.0, "sbc": 128000000.0, "dividends_paid": 809000000.0, "buybacks": 4104000000.0, "interest_paid": 244000000.0, "taxes_paid": 268000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -15000000.0, "change_receivables": 213000000.0, "change_inventories": null, "change_payables": -9000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-23-000013" ], "value_sources": { "cfo": [ "10-Q:0001403161-23-000013" ], "cfi": [ "10-Q:0001403161-23-000013" ], "cff": [ "10-Q:0001403161-23-000013" ], "capex": [ "10-Q:0001403161-23-000013" ], "d_and_a": [ "10-Q:0001403161-23-000013" ], "sbc": [ "10-Q:0001403161-23-000013" ], "dividends_paid": [ "10-Q:0001403161-23-000013" ], "buybacks": [ "10-Q:0001403161-23-000013" ], "interest_paid": [ "10-Q:0001403161-23-000013" ], "taxes_paid": [ "10-Q:0001403161-23-000013" ], "deferred_tax": [ "10-Q:0001403161-23-000013" ], "change_receivables": [ "10-Q:0001403161-23-000013" ], "change_payables": [ "10-Q:0001403161-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 3489000000.0, "cfi": -1785000000.0, "cff": -3400000000.0, "capex": 267000000.0, "d_and_a": 207000000.0, "sbc": 190000000.0, "dividends_paid": 802000000.0, "buybacks": 2949000000.0, "interest_paid": 60000000.0, "taxes_paid": 1839000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 36000000.0, "change_receivables": -40000000.0, "change_inventories": null, "change_payables": -66000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "value_sources": { "cfo": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "cfi": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "cff": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "capex": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "d_and_a": [ "10-Q:0001403161-23-000031" ], "sbc": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "dividends_paid": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "buybacks": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "interest_paid": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "taxes_paid": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "deferred_tax": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "change_receivables": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ], "change_payables": [ "10-Q:0001403161-23-000013", "10-Q:0001403161-23-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 5252000000.0, "cfi": -2063000000.0, "cff": -289000000.0, "capex": 235000000.0, "d_and_a": 230000000.0, "sbc": 152000000.0, "dividends_paid": 798000000.0, "buybacks": 2433000000.0, "interest_paid": 244000000.0, "taxes_paid": 784000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -224000000.0, "change_receivables": -93000000.0, "change_inventories": null, "change_payables": 46000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "value_sources": { "cfo": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "cfi": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "cff": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "capex": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "d_and_a": [ "10-Q:0001403161-23-000072" ], "sbc": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "dividends_paid": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "buybacks": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "interest_paid": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "taxes_paid": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "deferred_tax": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "change_receivables": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ], "change_payables": [ "10-Q:0001403161-23-000031", "10-Q:0001403161-23-000072" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 5876000000.0, "cfi": 107000000.0, "cff": -4040000000.0, "capex": 295000000.0, "d_and_a": 226000000.0, "sbc": 132000000.0, "dividends_paid": 794000000.0, "buybacks": 2103000000.0, "interest_paid": 59000000.0, "taxes_paid": 850000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -133000000.0, "change_receivables": 17000000.0, "change_inventories": null, "change_payables": 96000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "value_sources": { "cfo": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "cfi": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "cff": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "capex": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "d_and_a": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "sbc": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "dividends_paid": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "buybacks": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "interest_paid": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "taxes_paid": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "deferred_tax": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "change_receivables": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "change_payables": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ], "proceeds_debt_issuance": [ "10-K:0001403161-23-000099", "10-Q:0001403161-23-000072" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 4171000000.0, "cfi": -510000000.0, "cff": -6347000000.0, "capex": 249000000.0, "d_and_a": 227000000.0, "sbc": 177000000.0, "dividends_paid": 945000000.0, "buybacks": 3115000000.0, "interest_paid": 244000000.0, "taxes_paid": 721000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -132000000.0, "change_receivables": 60000000.0, "change_inventories": null, "change_payables": -64000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-24-000016" ], "value_sources": { "cfo": [ "10-Q:0001403161-24-000016" ], "cfi": [ "10-Q:0001403161-24-000016" ], "cff": [ "10-Q:0001403161-24-000016" ], "capex": [ "10-Q:0001403161-24-000016" ], "d_and_a": [ "10-Q:0001403161-24-000016" ], "sbc": [ "10-Q:0001403161-24-000016" ], "dividends_paid": [ "10-Q:0001403161-24-000016" ], "buybacks": [ "10-Q:0001403161-24-000016" ], "interest_paid": [ "10-Q:0001403161-24-000016" ], "taxes_paid": [ "10-Q:0001403161-24-000016" ], "deferred_tax": [ "10-Q:0001403161-24-000016" ], "change_receivables": [ "10-Q:0001403161-24-000016" ], "change_payables": [ "10-Q:0001403161-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 3860000000.0, "cfi": -325000000.0, "cff": -2926000000.0, "capex": 210000000.0, "d_and_a": 234000000.0, "sbc": 223000000.0, "dividends_paid": 941000000.0, "buybacks": 2194000000.0, "interest_paid": 49000000.0, "taxes_paid": 1914000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -22000000.0, "change_receivables": 7000000.0, "change_inventories": null, "change_payables": 16000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "value_sources": { "cfo": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "cfi": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "cff": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "capex": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "d_and_a": [ "10-Q:0001403161-24-000030" ], "sbc": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "dividends_paid": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "buybacks": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "interest_paid": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "taxes_paid": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "deferred_tax": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "change_receivables": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ], "change_payables": [ "10-Q:0001403161-24-000016", "10-Q:0001403161-24-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 5797000000.0, "cfi": 17000000.0, "cff": -3919000000.0, "capex": 295000000.0, "d_and_a": 235000000.0, "sbc": 191000000.0, "dividends_paid": 937000000.0, "buybacks": 3041000000.0, "interest_paid": 275000000.0, "taxes_paid": 378000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -99000000.0, "change_receivables": 161000000.0, "change_inventories": null, "change_payables": -3000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "value_sources": { "cfo": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "cfi": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "cff": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "capex": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "d_and_a": [ "10-Q:0001403161-24-000041" ], "sbc": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "dividends_paid": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "buybacks": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "interest_paid": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "taxes_paid": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "deferred_tax": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "change_receivables": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ], "change_payables": [ "10-Q:0001403161-24-000030", "10-Q:0001403161-24-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 6927000000.0, "cfi": -1188000000.0, "cff": -4580000000.0, "capex": 305000000.0, "d_and_a": 247000000.0, "sbc": 174000000.0, "dividends_paid": 928000000.0, "buybacks": 3751000000.0, "interest_paid": 49000000.0, "taxes_paid": 420000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -230000000.0, "change_receivables": 22000000.0, "change_inventories": null, "change_payables": 85000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001403161-24-000058", "10-Q:0001403161-23-000072", "10-Q:0001403161-24-000041" ], "value_sources": { "cfo": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "cfi": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "cff": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "capex": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "d_and_a": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "sbc": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "dividends_paid": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "buybacks": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "interest_paid": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "taxes_paid": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "deferred_tax": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "change_receivables": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "change_payables": [ "10-K:0001403161-24-000058", "10-Q:0001403161-24-000041" ], "proceeds_debt_issuance": [ "10-K:0001403161-24-000058", "10-Q:0001403161-23-000072" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 3614000000.0, "cfi": -1889000000.0, "cff": -4379000000.0, "capex": 267000000.0, "d_and_a": 247000000.0, "sbc": 209000000.0, "dividends_paid": 1060000000.0, "buybacks": 3580000000.0, "interest_paid": 213000000.0, "taxes_paid": 1503000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 59000000.0, "change_receivables": 195000000.0, "change_inventories": null, "change_payables": -18000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-25-000017" ], "value_sources": { "cfo": [ "10-Q:0001403161-25-000017" ], "cfi": [ "10-Q:0001403161-25-000017" ], "cff": [ "10-Q:0001403161-25-000017" ], "capex": [ "10-Q:0001403161-25-000017" ], "d_and_a": [ "10-Q:0001403161-25-000017" ], "sbc": [ "10-Q:0001403161-25-000017" ], "dividends_paid": [ "10-Q:0001403161-25-000017" ], "buybacks": [ "10-Q:0001403161-25-000017" ], "interest_paid": [ "10-Q:0001403161-25-000017" ], "taxes_paid": [ "10-Q:0001403161-25-000017" ], "deferred_tax": [ "10-Q:0001403161-25-000017" ], "change_receivables": [ "10-Q:0001403161-25-000017" ], "change_payables": [ "10-Q:0001403161-25-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 4538000000.0, "cfi": -1176000000.0, "cff": -3874000000.0, "capex": 281000000.0, "d_and_a": 249000000.0, "sbc": 242000000.0, "dividends_paid": 1060000000.0, "buybacks": 2758000000.0, "interest_paid": 48000000.0, "taxes_paid": 2155000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -127000000.0, "change_receivables": -229000000.0, "change_inventories": null, "change_payables": -7000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "value_sources": { "cfo": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "cfi": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "cff": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "capex": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "d_and_a": [ "10-Q:0001403161-25-000037" ], "sbc": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "dividends_paid": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "buybacks": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "interest_paid": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "taxes_paid": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "deferred_tax": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "change_receivables": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ], "change_payables": [ "10-Q:0001403161-25-000017", "10-Q:0001403161-25-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 5134000000.0, "cfi": 555000000.0, "cff": -5311000000.0, "capex": 400000000.0, "d_and_a": 264000000.0, "sbc": 211000000.0, "dividends_paid": 1056000000.0, "buybacks": 4527000000.0, "interest_paid": 273000000.0, "taxes_paid": 1041000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -31000000.0, "change_receivables": 248000000.0, "change_inventories": null, "change_payables": -2000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "value_sources": { "cfo": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "cfi": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "cff": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "capex": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "d_and_a": [ "10-Q:0001403161-25-000052" ], "sbc": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "dividends_paid": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "buybacks": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "interest_paid": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "taxes_paid": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "deferred_tax": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "change_receivables": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ], "change_payables": [ "10-Q:0001403161-25-000037", "10-Q:0001403161-25-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 6664000000.0, "cfi": 584000000.0, "cff": -7069000000.0, "capex": 309000000.0, "d_and_a": 274000000.0, "sbc": 188000000.0, "dividends_paid": 1041000000.0, "buybacks": 5848000000.0, "interest_paid": 49000000.0, "taxes_paid": 1076000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1000000.0, "change_receivables": 23000000.0, "change_inventories": null, "change_payables": 136000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "value_sources": { "cfo": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "cfi": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "cff": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "capex": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "d_and_a": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "sbc": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "dividends_paid": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "buybacks": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "interest_paid": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "taxes_paid": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "deferred_tax": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "change_receivables": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "change_payables": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "proceeds_debt_issuance": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 5396000000.0, "cfi": 790000000.0, "cff": -5475000000.0, "capex": 345000000.0, "d_and_a": 282000000.0, "sbc": 224000000.0, "dividends_paid": 1170000000.0, "buybacks": 4011000000.0, "interest_paid": 213000000.0, "taxes_paid": 1194000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 38000000.0, "change_receivables": 64000000.0, "change_inventories": null, "change_payables": -54000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-26-000045" ], "value_sources": { "cfo": [ "10-Q:0001403161-26-000045" ], "cfi": [ "10-Q:0001403161-26-000045" ], "cff": [ "10-Q:0001403161-26-000045" ], "capex": [ "10-Q:0001403161-26-000045" ], "d_and_a": [ "10-Q:0001403161-26-000045" ], "sbc": [ "10-Q:0001403161-26-000045" ], "dividends_paid": [ "10-Q:0001403161-26-000045" ], "buybacks": [ "10-Q:0001403161-26-000045" ], "interest_paid": [ "10-Q:0001403161-26-000045" ], "taxes_paid": [ "10-Q:0001403161-26-000045" ], "deferred_tax": [ "10-Q:0001403161-26-000045" ], "change_receivables": [ "10-Q:0001403161-26-000045" ], "change_payables": [ "10-Q:0001403161-26-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 4695000000.0, "cfi": -130000000.0, "cff": -5660000000.0, "capex": 327000000.0, "d_and_a": 305000000.0, "sbc": 259000000.0, "dividends_paid": 1164000000.0, "buybacks": 4596000000.0, "interest_paid": 48000000.0, "taxes_paid": 1861000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -124000000.0, "change_receivables": 92000000.0, "change_inventories": null, "change_payables": 9000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "value_sources": { "cfo": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "cfi": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "cff": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "capex": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "d_and_a": [ "10-Q:0001403161-26-000079" ], "sbc": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "dividends_paid": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "buybacks": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "interest_paid": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "taxes_paid": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "deferred_tax": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "change_receivables": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "change_payables": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 6730000000.0, "cfi": -256000000.0, "cff": -1828000000.0, "capex": 421000000.0, "d_and_a": 317000000.0, "sbc": 223000000.0, "dividends_paid": 1154000000.0, "buybacks": 4782000000.0, "interest_paid": 278000000.0, "taxes_paid": 532000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 433000000.0, "change_receivables": 178000000.0, "change_inventories": null, "change_payables": 31000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3924000000.0 }, "sources": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "value_sources": { "cfo": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "cfi": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "cff": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "capex": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "d_and_a": [ "10-Q:0001403161-26-000104" ], "sbc": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "dividends_paid": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "buybacks": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "interest_paid": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "taxes_paid": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "deferred_tax": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "change_receivables": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "change_payables": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "proceeds_debt_issuance": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 6238000000.0, "cfi": 304000000.0, "cff": -6000000000.0, "capex": 389000000.0, "d_and_a": 316000000.0, "sbc": 191000000.0, "dividends_paid": 1146000000.0, "buybacks": 4927000000.0, "interest_paid": 48000000.0, "taxes_paid": 954000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -195000000.0, "change_receivables": 208000000.0, "change_inventories": null, "change_payables": 81000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "value_sources": { "cfo": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "cfi": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "cff": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "capex": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "d_and_a": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "sbc": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "dividends_paid": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "buybacks": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "interest_paid": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "taxes_paid": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "deferred_tax": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "change_receivables": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "change_payables": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ], "proceeds_debt_issuance": [ "10-K:0001403161-25-000089", "10-Q:0001403161-25-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 6780000000.0, "cfi": 361000000.0, "cff": -8986000000.0, "capex": 378000000.0, "d_and_a": 326000000.0, "sbc": 231000000.0, "dividends_paid": 1293000000.0, "buybacks": 3725000000.0, "interest_paid": 213000000.0, "taxes_paid": 1290000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -435000000.0, "change_receivables": 109000000.0, "change_inventories": null, "change_payables": -114000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-26-000045" ], "value_sources": { "cfo": [ "10-Q:0001403161-26-000045" ], "cfi": [ "10-Q:0001403161-26-000045" ], "cff": [ "10-Q:0001403161-26-000045" ], "capex": [ "10-Q:0001403161-26-000045" ], "d_and_a": [ "10-Q:0001403161-26-000045" ], "sbc": [ "10-Q:0001403161-26-000045" ], "dividends_paid": [ "10-Q:0001403161-26-000045" ], "buybacks": [ "10-Q:0001403161-26-000045" ], "interest_paid": [ "10-Q:0001403161-26-000045" ], "taxes_paid": [ "10-Q:0001403161-26-000045" ], "deferred_tax": [ "10-Q:0001403161-26-000045" ], "change_receivables": [ "10-Q:0001403161-26-000045" ], "change_payables": [ "10-Q:0001403161-26-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 3008000000.0, "cfi": -878000000.0, "cff": -6410000000.0, "capex": 383000000.0, "d_and_a": 333000000.0, "sbc": 275000000.0, "dividends_paid": 1286000000.0, "buybacks": 7900000000.0, "interest_paid": 48000000.0, "taxes_paid": 2694000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 453000000.0, "change_receivables": 128000000.0, "change_inventories": null, "change_payables": 89000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "value_sources": { "cfo": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "cfi": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "cff": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "capex": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "d_and_a": [ "10-Q:0001403161-26-000079" ], "sbc": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "dividends_paid": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "buybacks": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "interest_paid": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "taxes_paid": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "deferred_tax": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "change_receivables": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ], "change_payables": [ "10-Q:0001403161-26-000045", "10-Q:0001403161-26-000079" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 6554000000.0, "cfi": -238000000.0, "cff": -6144000000.0, "capex": 417000000.0, "d_and_a": 367000000.0, "sbc": 222000000.0, "dividends_paid": 1273000000.0, "buybacks": 4805000000.0, "interest_paid": 339000000.0, "taxes_paid": 903000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -656000000.0, "change_receivables": 131000000.0, "change_inventories": null, "change_payables": -3000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "value_sources": { "cfo": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "cfi": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "cff": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "capex": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "d_and_a": [ "10-Q:0001403161-26-000104" ], "sbc": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "dividends_paid": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "buybacks": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "interest_paid": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "taxes_paid": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "deferred_tax": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "change_receivables": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "change_payables": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ], "proceeds_debt_issuance": [ "10-Q:0001403161-26-000079", "10-Q:0001403161-26-000104" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-10-01", "end": "2021-09-30", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 15227000000.0, "cfi": -152000000.0, "cff": -14410000000.0, "capex": 705000000.0, "d_and_a": 804000000.0, "sbc": 542000000.0, "dividends_paid": 2798000000.0, "buybacks": 8676000000.0, "interest_paid": 643000000.0, "taxes_paid": 3012000000.0, "depreciation": null, "amortisation_intangibles": 83000000.0, "goodwill_impairment": 0.0, "deferred_tax": 871000000.0, "change_receivables": 343000000.0, "change_inventories": null, "change_payables": 88000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001403161-22-000081", "10-K:0001403161-23-000099" ], "value_sources": { "cfo": [ "10-K:0001403161-23-000099" ], "cfi": [ "10-K:0001403161-23-000099" ], "cff": [ "10-K:0001403161-23-000099" ], "capex": [ "10-K:0001403161-23-000099" ], "d_and_a": [ "10-K:0001403161-23-000099" ], "sbc": [ "10-K:0001403161-23-000099" ], "dividends_paid": [ "10-K:0001403161-23-000099" ], "buybacks": [ "10-K:0001403161-23-000099" ], "interest_paid": [ "10-K:0001403161-23-000099" ], "taxes_paid": [ "10-K:0001403161-23-000099" ], "amortisation_intangibles": [ "10-K:0001403161-23-000099" ], "goodwill_impairment": [ "10-K:0001403161-22-000081" ], "deferred_tax": [ "10-K:0001403161-23-000099" ], "change_receivables": [ "10-K:0001403161-23-000099" ], "change_payables": [ "10-K:0001403161-23-000099" ], "proceeds_debt_issuance": [ "10-K:0001403161-23-000099" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-10-01", "end": "2022-09-30", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 18849000000.0, "cfi": -4288000000.0, "cff": -12696000000.0, "capex": 970000000.0, "d_and_a": 861000000.0, "sbc": 602000000.0, "dividends_paid": 3203000000.0, "buybacks": 11589000000.0, "interest_paid": 607000000.0, "taxes_paid": 3741000000.0, "depreciation": null, "amortisation_intangibles": 90000000.0, "goodwill_impairment": 0.0, "deferred_tax": -336000000.0, "change_receivables": 97000000.0, "change_inventories": null, "change_payables": 67000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3218000000.0 }, "sources": [ "10-K:0001403161-22-000081", "10-K:0001403161-24-000058" ], "value_sources": { "cfo": [ "10-K:0001403161-24-000058" ], "cfi": [ "10-K:0001403161-24-000058" ], "cff": [ "10-K:0001403161-24-000058" ], "capex": [ "10-K:0001403161-24-000058" ], "d_and_a": [ "10-K:0001403161-24-000058" ], "sbc": [ "10-K:0001403161-24-000058" ], "dividends_paid": [ "10-K:0001403161-24-000058" ], "buybacks": [ "10-K:0001403161-24-000058" ], "interest_paid": [ "10-K:0001403161-24-000058" ], "taxes_paid": [ "10-K:0001403161-24-000058" ], "amortisation_intangibles": [ "10-K:0001403161-24-000058" ], "goodwill_impairment": [ "10-K:0001403161-22-000081" ], "deferred_tax": [ "10-K:0001403161-24-000058" ], "change_receivables": [ "10-K:0001403161-24-000058" ], "change_payables": [ "10-K:0001403161-24-000058" ], "proceeds_debt_issuance": [ "10-K:0001403161-24-000058" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-10-01", "end": "2023-09-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 20755000000.0, "cfi": -2006000000.0, "cff": -17772000000.0, "capex": 1059000000.0, "d_and_a": 943000000.0, "sbc": 765000000.0, "dividends_paid": 3751000000.0, "buybacks": 12101000000.0, "interest_paid": 617000000.0, "taxes_paid": 3433000000.0, "depreciation": null, "amortisation_intangibles": 76000000.0, "goodwill_impairment": null, "deferred_tax": -483000000.0, "change_receivables": 250000000.0, "change_inventories": null, "change_payables": 34000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001403161-25-000089" ], "value_sources": { "cfo": [ "10-K:0001403161-25-000089" ], "cfi": [ "10-K:0001403161-25-000089" ], "cff": [ "10-K:0001403161-25-000089" ], "capex": [ "10-K:0001403161-25-000089" ], "d_and_a": [ "10-K:0001403161-25-000089" ], "sbc": [ "10-K:0001403161-25-000089" ], "dividends_paid": [ "10-K:0001403161-25-000089" ], "buybacks": [ "10-K:0001403161-25-000089" ], "interest_paid": [ "10-K:0001403161-25-000089" ], "taxes_paid": [ "10-K:0001403161-25-000089" ], "amortisation_intangibles": [ "10-K:0001403161-25-000089" ], "deferred_tax": [ "10-K:0001403161-25-000089" ], "change_receivables": [ "10-K:0001403161-25-000089" ], "change_payables": [ "10-K:0001403161-25-000089" ], "proceeds_debt_issuance": [ "10-K:0001403161-25-000089" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-10-01", "end": "2024-09-30", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 19950000000.0, "cfi": -1926000000.0, "cff": -20633000000.0, "capex": 1257000000.0, "d_and_a": 1034000000.0, "sbc": 850000000.0, "dividends_paid": 4217000000.0, "buybacks": 16713000000.0, "interest_paid": 583000000.0, "taxes_paid": 5775000000.0, "depreciation": null, "amortisation_intangibles": 79000000.0, "goodwill_impairment": null, "deferred_tax": -100000000.0, "change_receivables": 237000000.0, "change_inventories": null, "change_payables": 109000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001403161-25-000089" ], "value_sources": { "cfo": [ "10-K:0001403161-25-000089" ], "cfi": [ "10-K:0001403161-25-000089" ], "cff": [ "10-K:0001403161-25-000089" ], "capex": [ "10-K:0001403161-25-000089" ], "d_and_a": [ "10-K:0001403161-25-000089" ], "sbc": [ "10-K:0001403161-25-000089" ], "dividends_paid": [ "10-K:0001403161-25-000089" ], "buybacks": [ "10-K:0001403161-25-000089" ], "interest_paid": [ "10-K:0001403161-25-000089" ], "taxes_paid": [ "10-K:0001403161-25-000089" ], "amortisation_intangibles": [ "10-K:0001403161-25-000089" ], "deferred_tax": [ "10-K:0001403161-25-000089" ], "change_receivables": [ "10-K:0001403161-25-000089" ], "change_payables": [ "10-K:0001403161-25-000089" ], "proceeds_debt_issuance": [ "10-K:0001403161-25-000089" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-10-01", "end": "2025-09-30", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 23059000000.0, "cfi": 708000000.0, "cff": -18963000000.0, "capex": 1482000000.0, "d_and_a": 1220000000.0, "sbc": 897000000.0, "dividends_paid": 4634000000.0, "buybacks": 18316000000.0, "interest_paid": 587000000.0, "taxes_paid": 4541000000.0, "depreciation": null, "amortisation_intangibles": 78000000.0, "goodwill_impairment": null, "deferred_tax": 152000000.0, "change_receivables": 542000000.0, "change_inventories": null, "change_payables": 67000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3924000000.0 }, "sources": [ "10-K:0001403161-25-000089" ], "value_sources": { "cfo": [ "10-K:0001403161-25-000089" ], "cfi": [ "10-K:0001403161-25-000089" ], "cff": [ "10-K:0001403161-25-000089" ], "capex": [ "10-K:0001403161-25-000089" ], "d_and_a": [ "10-K:0001403161-25-000089" ], "sbc": [ "10-K:0001403161-25-000089" ], "dividends_paid": [ "10-K:0001403161-25-000089" ], "buybacks": [ "10-K:0001403161-25-000089" ], "interest_paid": [ "10-K:0001403161-25-000089" ], "taxes_paid": [ "10-K:0001403161-25-000089" ], "amortisation_intangibles": [ "10-K:0001403161-25-000089" ], "deferred_tax": [ "10-K:0001403161-25-000089" ], "change_receivables": [ "10-K:0001403161-25-000089" ], "change_payables": [ "10-K:0001403161-25-000089" ], "proceeds_debt_issuance": [ "10-K:0001403161-25-000089" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001403161-21-000060": { "kind": "filing", "form": "10-K", "accession": "0001403161-21-000060", "report_date": "2021-09-30", "filed": "2021-11-18", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316121000060/v-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316121000060/" }, "10-K:0001403161-22-000081": { "kind": "filing", "form": "10-K", "accession": "0001403161-22-000081", "report_date": "2022-09-30", "filed": "2022-11-16", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316122000081/v-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316122000081/" }, "10-K:0001403161-23-000099": { "kind": "filing", "form": "10-K", "accession": "0001403161-23-000099", "report_date": "2023-09-30", "filed": "2023-11-15", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316123000099/v-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316123000099/" }, "10-K:0001403161-24-000058": { "kind": "filing", "form": "10-K", "accession": "0001403161-24-000058", "report_date": "2024-09-30", "filed": "2024-11-13", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316124000058/v-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316124000058/" }, "10-K:0001403161-25-000089": { "kind": "filing", "form": "10-K", "accession": "0001403161-25-000089", "report_date": "2025-09-30", "filed": "2025-11-06", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316125000089/v-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316125000089/" }, "10-Q:0001403161-21-000012": { "kind": "filing", "form": "10-Q", "accession": "0001403161-21-000012", "report_date": "2020-12-31", "filed": "2021-01-29", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316121000012/v-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316121000012/" }, "10-Q:0001403161-21-000029": { "kind": "filing", "form": "10-Q", "accession": "0001403161-21-000029", "report_date": "2021-03-31", "filed": "2021-04-29", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316121000029/v-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316121000029/" }, "10-Q:0001403161-21-000042": { "kind": "filing", "form": "10-Q", "accession": "0001403161-21-000042", "report_date": "2021-06-30", "filed": "2021-07-29", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316121000042/v-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316121000042/" }, "10-Q:0001403161-22-000013": { "kind": "filing", "form": "10-Q", "accession": "0001403161-22-000013", "report_date": "2021-12-31", "filed": "2022-01-28", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316122000013/v-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316122000013/" }, "10-Q:0001403161-22-000027": { "kind": "filing", "form": "10-Q", "accession": "0001403161-22-000027", "report_date": "2022-03-31", "filed": "2022-04-28", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316122000027/v-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316122000027/" }, "10-Q:0001403161-22-000058": { "kind": "filing", "form": "10-Q", "accession": "0001403161-22-000058", "report_date": "2022-06-30", "filed": "2022-07-28", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316122000058/v-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316122000058/" }, "10-Q:0001403161-23-000013": { "kind": "filing", "form": "10-Q", "accession": "0001403161-23-000013", "report_date": "2022-12-31", "filed": "2023-01-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316123000013/v-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316123000013/" }, "10-Q:0001403161-23-000031": { "kind": "filing", "form": "10-Q", "accession": "0001403161-23-000031", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316123000031/v-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316123000031/" }, "10-Q:0001403161-23-000072": { "kind": "filing", "form": "10-Q", "accession": "0001403161-23-000072", "report_date": "2023-06-30", "filed": "2023-07-26", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316123000072/v-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316123000072/" }, "10-Q:0001403161-24-000016": { "kind": "filing", "form": "10-Q", "accession": "0001403161-24-000016", "report_date": "2023-12-31", "filed": "2024-01-26", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316124000016/v-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316124000016/" }, "10-Q:0001403161-24-000030": { "kind": "filing", "form": "10-Q", "accession": "0001403161-24-000030", "report_date": "2024-03-31", "filed": "2024-04-24", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316124000030/v-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316124000030/" }, "10-Q:0001403161-24-000041": { "kind": "filing", "form": "10-Q", "accession": "0001403161-24-000041", "report_date": "2024-06-30", "filed": "2024-07-24", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316124000041/v-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316124000041/" }, "10-Q:0001403161-25-000017": { "kind": "filing", "form": "10-Q", "accession": "0001403161-25-000017", "report_date": "2024-12-31", "filed": "2025-01-31", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316125000017/v-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316125000017/" }, "10-Q:0001403161-25-000037": { "kind": "filing", "form": "10-Q", "accession": "0001403161-25-000037", "report_date": "2025-03-31", "filed": "2025-04-30", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316125000037/v-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316125000037/" }, "10-Q:0001403161-25-000052": { "kind": "filing", "form": "10-Q", "accession": "0001403161-25-000052", "report_date": "2025-06-30", "filed": "2025-07-30", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316125000052/v-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316125000052/" }, "10-Q:0001403161-26-000045": { "kind": "filing", "form": "10-Q", "accession": "0001403161-26-000045", "report_date": "2025-12-31", "filed": "2026-01-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316126000045/v-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316126000045/" }, "10-Q:0001403161-26-000079": { "kind": "filing", "form": "10-Q", "accession": "0001403161-26-000079", "report_date": "2026-03-31", "filed": "2026-04-29", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316126000079/v-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316126000079/" }, "10-Q:0001403161-26-000104": { "kind": "filing", "form": "10-Q", "accession": "0001403161-26-000104", "report_date": "2026-06-30", "filed": "2026-07-29", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316126000104/v-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1403161/000140316126000104/" } }, "restatements": [], "withheld": [ { "table": "pl_annual", "period": "FY2022", "item": "dps_declared", "value": 0.375, "sources": [ "10-K:0001403161-24-000058" ], "reason": "the figure of the period cannot be confirmed from the documents" }, { "table": "pl_annual", "period": "FY2023", "item": "dps_declared", "value": 0.45, "sources": [ "10-K:0001403161-25-000089" ], "reason": "the figure of the period cannot be confirmed from the documents" }, { "table": "pl_annual", "period": "FY2024", "item": "dps_declared", "value": 0.52, "sources": [ "10-K:0001403161-25-000089" ], "reason": "the figure of the period cannot be confirmed from the documents" }, { "table": "pl_annual", "period": "FY2025", "item": "dps_declared", "value": 0.59, "sources": [ "10-K:0001403161-25-000089" ], "reason": "the figure of the period cannot be confirmed from the documents" }, { "table": "pl_annual", "period": "FY2021", "item": "dps_declared", "value": 0.32, "sources": [ "10-K:0001403161-23-000099" ], "reason": "the figure of the period cannot be confirmed from the documents" } ], "events": [] }