05-Terminal Value

Block Pivots (one per detected block)
Network	05-Terminal Value (http://luca.auditchain.finance/report/role/TerminalValue)
Table	Terminal Value [Hypercube]

Block Pivots (one per detected block)

Network

05-Terminal Value

(http://luca.auditchain.finance/report/role/TerminalValue)

Table

Terminal Value [Hypercube]

Concept arrangement pattern: Terminal Value [Set] [Set]
Entity: 0000789019 (http://www.sec.gov/CIK)

Component as one Pivot (ALL facts, but ignoring presentation hints)
Network	05-Terminal Value (http://luca.auditchain.finance/report/role/TerminalValue)
Table	Terminal Value [Hypercube]

Component as one Pivot (ALL facts, but ignoring presentation hints)

Network

05-Terminal Value

(http://luca.auditchain.finance/report/role/TerminalValue)

Table

Terminal Value [Hypercube]

Entity: 0000789019 (http://www.sec.gov/CIK)

The colours used for the fact values are significant, and have the following meanings:

Facts that have been checked by consistency rules are in green
Derived (imputed) facts that have not been checked are in blue
Inconsistent facts in red
...and the rest (reported or mapped or assumed but unckecked) are either in gray (if some rule failed to execute) or black (if no rules exist for the fact's concept)

Fact Table
Network	05-Terminal Value (http://luca.auditchain.finance/report/role/TerminalValue)
Table	Terminal Value [Hypercube]

Fact Table

Network

05-Terminal Value

(http://luca.auditchain.finance/report/role/TerminalValue)

Table

Terminal Value [Hypercube]

#	Block	Reporting Entity [Aspect]	Period [Aspect]	Concept [Aspect]	Noncore Dimensions	Fact Value	Unit	Rounding	Origin
1	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2018-01-01 to 2018-12-31	Long Term Growth Rate	null	0.01	pure	INF	Reported
2	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2019-01-01 to 2019-12-31	WACC	null	0.123	pure	INF	Reported
3	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2020-01-01 to 2020-12-31	WACC	null	0.123	pure	INF	Reported
4	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2023-01-01 to 2023-12-31	WACC	null	0.123	pure	INF	Reported
5	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2021-01-01 to 2021-12-31	WACC	null	0.123	pure	INF	Reported
6	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2018-01-01 to 2018-12-31	WACC	null	0.123	pure	INF	Reported
7	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2022-01-01 to 2022-12-31	WACC	null	0.123	pure	INF	Reported
8	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2018-01-01 to 2018-12-31	Free Cash Flow	null	46337707909	iso4217:USD	INF	Reported
9	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2018-01-01 to 2018-12-31	Terminal Value	null	2034275284202	iso4217:USD	INF	Reported
10	Terminal Value [Set] [Set]	0000789019 (http://www.sec.gov/CIK)	2018-12-31	Present Value of Terminal Value	null	1140090465809	iso4217:USD	INF	Reported

Block

Reporting Entity [Aspect]

Period [Aspect]

Concept [Aspect]

Fact Value

Unit

Rounding

Parenthetical Explanations

Origin

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2018-01-01 to 2018-12-31

Long Term Growth Rate

0.01

pure

INF

Reported

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2019-01-01 to 2019-12-31

WACC

0.123

pure

INF

Reported

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2020-01-01 to 2020-12-31

WACC

0.123

pure

INF

Reported

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2023-01-01 to 2023-12-31

WACC

0.123

pure

INF

Reported

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2021-01-01 to 2021-12-31

WACC

0.123

pure

INF

Reported

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2018-01-01 to 2018-12-31

WACC

0.123

pure

INF

Reported

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2022-01-01 to 2022-12-31

WACC

0.123

pure

INF

Reported

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2018-01-01 to 2018-12-31

Free Cash Flow

46337707909

iso4217:USD

INF

Reported

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2018-01-01 to 2018-12-31

Terminal Value

2034275284202

iso4217:USD

INF

Reported

Terminal Value [Set] [Set]

0000789019 (http://www.sec.gov/CIK)

2018-12-31

Present Value of Terminal Value

1140090465809

iso4217:USD

INF

Reported

Model Structure
Network	05-Terminal Value (http://luca.auditchain.finance/report/role/TerminalValue)
Table	Terminal Value [Hypercube]

Model Structure

Network

05-Terminal Value

(http://luca.auditchain.finance/report/role/TerminalValue)

Table

Terminal Value [Hypercube]

#	Label	Report Element Class	Period Type	Name
1	Terminal Value [Hypercube]	Hypercube		dcfm:TerminalValueHypercube
2	Hypercube [Line Items]	LineItems		dcfm:HypercubeLineItems
3	Terminal Value [Set]	Abstract		dcfm:TerminalValueSet
4	Long Term Growth Rate	Concept (Percent)	duration	dcfm:LongTermGrowthRate
5	WACC	Concept (Percent)	duration	dcfm:WACC
6	Free Cash Flow	Concept (Monetary)	duration	dcfm:FreeCashFlow
7	Terminal Value	Concept (Monetary)	duration	dcfm:TerminalValue
8	Present Value of Terminal Value	Concept (Monetary)	instant	dcfm:PresentValueOfTerminalValue

Label

Report Element Class

Period Type

Balance

Name

Terminal Value [Hypercube]

Hypercube

dcfm:TerminalValueHypercube

Hypercube [Line Items]

LineItems

dcfm:HypercubeLineItems

Terminal Value [Set]

Abstract

dcfm:TerminalValueSet

Long Term Growth Rate

Concept (Percent)

duration

dcfm:LongTermGrowthRate

WACC

Concept (Percent)

duration

dcfm:WACC

Free Cash Flow

Concept (Monetary)

duration

dcfm:FreeCashFlow

Terminal Value

Concept (Monetary)

duration

dcfm:TerminalValue

Present Value of Terminal Value

Concept (Monetary)

instant

dcfm:PresentValueOfTerminalValue

For more information: http://accounting.auditchain.finance/index.html
DISCLAIMER: this analysis is provided by software still under development, and likely incomplete or even erroneous; do NOT use it other than for experimental, inconsequential purposes