{ "schema": "annalist.dataset/0.1", "company": { "id": "archer-daniels-midland", "name": "Archer-Daniels-Midland Company", "country": "US", "template": "corporate", "cik": "0000007084", "tickers": [ "ADM" ], "entity_name": "Archer-Daniels-Midland Co", "fiscal_year_end": "1231", "sic": "2070", "sic_description": "Fats & Oils", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-11-03" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 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" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 14970000000.0, "cost_of_revenue": 14019000000.0, "gross_profit": 951000000.0, "rnd": null, "sga": 664000000.0, "operating_income": null, "interest_expense": 83000000.0, "pretax_income": 375000000.0, "income_tax": -16000000.0, "net_income_incl_nci": 391000000.0, "nci_profit": 0.0, "net_income": 391000000.0, "net_income_common": null, "eps_basic": 0.69, "eps_diluted": 0.69, "shares_basic": 563000000.0, "shares_diluted": 564000000.0, "dps_declared": 0.36, "operating_lease_cost": 72000000.0 }, "sources": [ "10-Q:0000007084-20-000015", "10-Q:0000007084-21-000018" ], "value_sources": { "revenue": [ "10-Q:0000007084-21-000018" ], "cost_of_revenue": [ "10-Q:0000007084-21-000018" ], "gross_profit": [ "10-Q:0000007084-21-000018" ], "sga": [ "10-Q:0000007084-21-000018" ], "interest_expense": [ "10-Q:0000007084-21-000018" ], "pretax_income": [ "10-Q:0000007084-21-000018" ], "income_tax": [ "10-Q:0000007084-21-000018" ], "net_income_incl_nci": [ "10-Q:0000007084-21-000018" ], "nci_profit": [ "10-Q:0000007084-21-000018" ], "net_income": [ "10-Q:0000007084-21-000018" ], "eps_basic": [ "10-Q:0000007084-21-000018" ], "eps_diluted": [ "10-Q:0000007084-21-000018" ], "shares_basic": [ "10-Q:0000007084-21-000018" ], "shares_diluted": [ "10-Q:0000007084-21-000018" ], "dps_declared": [ "10-Q:0000007084-21-000018" ], "operating_lease_cost": [ "10-Q:0000007084-20-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 16281000000.0, "cost_of_revenue": 15173000000.0, "gross_profit": 1108000000.0, "rnd": null, "sga": 638000000.0, "operating_income": null, "interest_expense": 87000000.0, "pretax_income": 552000000.0, "income_tax": 80000000.0, "net_income_incl_nci": 472000000.0, "nci_profit": 3000000.0, "net_income": 469000000.0, "net_income_common": null, "eps_basic": 0.84, "eps_diluted": 0.84, "shares_basic": 561000000.0, "shares_diluted": 562000000.0, "dps_declared": 0.36, "operating_lease_cost": 75000000.0 }, "sources": [ "10-Q:0000007084-20-000025", "10-Q:0000007084-21-000031" ], "value_sources": { "revenue": [ "10-Q:0000007084-21-000031" ], "cost_of_revenue": [ "10-Q:0000007084-21-000031" ], "gross_profit": [ "10-Q:0000007084-21-000031" ], "sga": [ "10-Q:0000007084-21-000031" ], "interest_expense": [ "10-Q:0000007084-21-000031" ], "pretax_income": [ "10-Q:0000007084-21-000031" ], "income_tax": [ "10-Q:0000007084-21-000031" ], "net_income_incl_nci": [ "10-Q:0000007084-21-000031" ], "nci_profit": [ "10-Q:0000007084-21-000031" ], "net_income": [ "10-Q:0000007084-21-000031" ], "eps_basic": [ "10-Q:0000007084-21-000031" ], "eps_diluted": [ "10-Q:0000007084-21-000031" ], "shares_basic": [ "10-Q:0000007084-21-000031" ], "shares_diluted": [ "10-Q:0000007084-21-000031" ], "dps_declared": [ "10-Q:0000007084-21-000031" ], "operating_lease_cost": [ "10-Q:0000007084-20-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 15126000000.0, "cost_of_revenue": 14084000000.0, "gross_profit": 1042000000.0, "rnd": null, "sga": 636000000.0, "operating_income": null, "interest_expense": 100000000.0, "pretax_income": 200000000.0, "income_tax": -26000000.0, "net_income_incl_nci": 226000000.0, "nci_profit": 1000000.0, "net_income": 225000000.0, "net_income_common": null, "eps_basic": 0.4, "eps_diluted": 0.4, "shares_basic": 561000000.0, "shares_diluted": 562000000.0, "dps_declared": 0.36, "operating_lease_cost": 84000000.0 }, "sources": [ "10-Q:0000007084-20-000038", "10-Q:0000007084-21-000039" ], "value_sources": { "revenue": [ "10-Q:0000007084-21-000039" ], "cost_of_revenue": [ "10-Q:0000007084-21-000039" ], "gross_profit": [ "10-Q:0000007084-21-000039" ], "sga": [ "10-Q:0000007084-21-000039" ], "interest_expense": [ "10-Q:0000007084-21-000039" ], "pretax_income": [ "10-Q:0000007084-21-000039" ], "income_tax": [ "10-Q:0000007084-21-000039" ], "net_income_incl_nci": [ "10-Q:0000007084-21-000039" ], "nci_profit": [ "10-Q:0000007084-21-000039" ], "net_income": [ "10-Q:0000007084-21-000039" ], "eps_basic": [ "10-Q:0000007084-21-000039" ], "eps_diluted": [ "10-Q:0000007084-21-000039" ], "shares_basic": [ "10-Q:0000007084-21-000039" ], "shares_diluted": [ "10-Q:0000007084-21-000039" ], "dps_declared": [ "10-Q:0000007084-21-000039" ], "operating_lease_cost": [ "10-Q:0000007084-20-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 17978000000.0, "cost_of_revenue": 16626000000.0, "gross_profit": 1352000000.0, "rnd": null, "sga": 749000000.0, "operating_income": null, "interest_expense": 69000000.0, "pretax_income": 756000000.0, "income_tax": 63000000.0, "net_income_incl_nci": 693000000.0, "nci_profit": 6000000.0, "net_income": 687000000.0, "net_income_common": null, "eps_basic": 1.22, "eps_diluted": 1.22, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 84000000.0 }, "sources": [ "10-K:0000007084-21-000008", "10-K:0000007084-22-000008", "10-Q:0000007084-20-000038", "10-Q:0000007084-21-000039" ], "value_sources": { "revenue": [ "10-K:0000007084-21-000008" ], "cost_of_revenue": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "gross_profit": [ "10-K:0000007084-21-000008" ], "sga": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "interest_expense": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "pretax_income": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "income_tax": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "net_income_incl_nci": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "nci_profit": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "net_income": [ "10-K:0000007084-21-000008" ], "eps_basic": [ "10-K:0000007084-21-000008" ], "eps_diluted": [ "10-K:0000007084-21-000008" ], "operating_lease_cost": [ "10-K:0000007084-22-000008", "10-Q:0000007084-20-000038" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 18893000000.0, "cost_of_revenue": 17345000000.0, "gross_profit": 1548000000.0, "rnd": null, "sga": 749000000.0, "operating_income": null, "interest_expense": 87000000.0, "pretax_income": 824000000.0, "income_tax": 131000000.0, "net_income_incl_nci": 693000000.0, "nci_profit": 4000000.0, "net_income": 689000000.0, "net_income_common": null, "eps_basic": 1.22, "eps_diluted": 1.22, "shares_basic": 563000000.0, "shares_diluted": 564000000.0, "dps_declared": 0.37, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-22-000013" ], "value_sources": { "revenue": [ "10-Q:0000007084-22-000013" ], "cost_of_revenue": [ "10-Q:0000007084-22-000013" ], "gross_profit": [ "10-Q:0000007084-22-000013" ], "sga": [ "10-Q:0000007084-22-000013" ], "interest_expense": [ "10-Q:0000007084-22-000013" ], "pretax_income": [ "10-Q:0000007084-22-000013" ], "income_tax": [ "10-Q:0000007084-22-000013" ], "net_income_incl_nci": [ "10-Q:0000007084-22-000013" ], "nci_profit": [ "10-Q:0000007084-22-000013" ], "net_income": [ "10-Q:0000007084-22-000013" ], "eps_basic": [ "10-Q:0000007084-22-000013" ], "eps_diluted": [ "10-Q:0000007084-22-000013" ], "shares_basic": [ "10-Q:0000007084-22-000013" ], "shares_diluted": [ "10-Q:0000007084-22-000013" ], "dps_declared": [ "10-Q:0000007084-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 22926000000.0, "cost_of_revenue": 21463000000.0, "gross_profit": 1463000000.0, "rnd": null, "sga": 739000000.0, "operating_income": null, "interest_expense": 40000000.0, "pretax_income": 825000000.0, "income_tax": 113000000.0, "net_income_incl_nci": 712000000.0, "nci_profit": 0.0, "net_income": 712000000.0, "net_income_common": null, "eps_basic": 1.26, "eps_diluted": 1.26, "shares_basic": 564000000.0, "shares_diluted": 566000000.0, "dps_declared": 0.37, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-22-000023" ], "value_sources": { "revenue": [ "10-Q:0000007084-22-000023" ], "cost_of_revenue": [ "10-Q:0000007084-22-000023" ], "gross_profit": [ "10-Q:0000007084-22-000023" ], "sga": [ "10-Q:0000007084-22-000023" ], "interest_expense": [ "10-Q:0000007084-22-000023" ], "pretax_income": [ "10-Q:0000007084-22-000023" ], "income_tax": [ "10-Q:0000007084-22-000023" ], "net_income_incl_nci": [ "10-Q:0000007084-22-000023" ], "nci_profit": [ "10-Q:0000007084-22-000023" ], "net_income": [ "10-Q:0000007084-22-000023" ], "eps_basic": [ "10-Q:0000007084-22-000023" ], "eps_diluted": [ "10-Q:0000007084-22-000023" ], "shares_basic": [ "10-Q:0000007084-22-000023" ], "shares_diluted": [ "10-Q:0000007084-22-000023" ], "dps_declared": [ "10-Q:0000007084-22-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 20340000000.0, "cost_of_revenue": 19014000000.0, "gross_profit": 1326000000.0, "rnd": null, "sga": 720000000.0, "operating_income": null, "interest_expense": 61000000.0, "pretax_income": 653000000.0, "income_tax": 120000000.0, "net_income_incl_nci": 533000000.0, "nci_profit": 7000000.0, "net_income": 526000000.0, "net_income_common": null, "eps_basic": 0.93, "eps_diluted": 0.93, "shares_basic": 564000000.0, "shares_diluted": 566000000.0, "dps_declared": 0.37, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-22-000029" ], "value_sources": { "revenue": [ "10-Q:0000007084-22-000029" ], "cost_of_revenue": [ "10-Q:0000007084-22-000029" ], "gross_profit": [ "10-Q:0000007084-22-000029" ], "sga": [ "10-Q:0000007084-22-000029" ], "interest_expense": [ "10-Q:0000007084-22-000029" ], "pretax_income": [ "10-Q:0000007084-22-000029" ], "income_tax": [ "10-Q:0000007084-22-000029" ], "net_income_incl_nci": [ "10-Q:0000007084-22-000029" ], "nci_profit": [ "10-Q:0000007084-22-000029" ], "net_income": [ "10-Q:0000007084-22-000029" ], "eps_basic": [ "10-Q:0000007084-22-000029" ], "eps_diluted": [ "10-Q:0000007084-22-000029" ], "shares_basic": [ "10-Q:0000007084-22-000029" ], "shares_diluted": [ "10-Q:0000007084-22-000029" ], "dps_declared": [ "10-Q:0000007084-22-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 23090000000.0, "cost_of_revenue": 21440000000.0, "gross_profit": 1650000000.0, "rnd": null, "sga": 786000000.0, "operating_income": null, "interest_expense": 77000000.0, "pretax_income": 1011000000.0, "income_tax": 214000000.0, "net_income_incl_nci": 797000000.0, "nci_profit": 15000000.0, "net_income": 782000000.0, "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:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "value_sources": { "revenue": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "cost_of_revenue": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "gross_profit": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "sga": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "interest_expense": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "pretax_income": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "income_tax": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "net_income_incl_nci": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "nci_profit": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "net_income": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 23650000000.0, "cost_of_revenue": 21753000000.0, "gross_profit": 1897000000.0, "rnd": null, "sga": 829000000.0, "operating_income": null, "interest_expense": 92000000.0, "pretax_income": 1271000000.0, "income_tax": 207000000.0, "net_income_incl_nci": 1064000000.0, "nci_profit": 10000000.0, "net_income": 1054000000.0, "net_income_common": null, "eps_basic": 1.86, "eps_diluted": 1.86, "shares_basic": 566000000.0, "shares_diluted": 568000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-23-000017" ], "value_sources": { "revenue": [ "10-Q:0000007084-23-000017" ], "cost_of_revenue": [ "10-Q:0000007084-23-000017" ], "gross_profit": [ "10-Q:0000007084-23-000017" ], "sga": [ "10-Q:0000007084-23-000017" ], "interest_expense": [ "10-Q:0000007084-23-000017" ], "pretax_income": [ "10-Q:0000007084-23-000017" ], "income_tax": [ "10-Q:0000007084-23-000017" ], "net_income_incl_nci": [ "10-Q:0000007084-23-000017" ], "nci_profit": [ "10-Q:0000007084-23-000017" ], "net_income": [ "10-Q:0000007084-23-000017" ], "eps_basic": [ "10-Q:0000007084-23-000017" ], "eps_diluted": [ "10-Q:0000007084-23-000017" ], "shares_basic": [ "10-Q:0000007084-23-000017" ], "shares_diluted": [ "10-Q:0000007084-23-000017" ], "dps_declared": [ "10-Q:0000007084-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 27284000000.0, "cost_of_revenue": 25184000000.0, "gross_profit": 2100000000.0, "rnd": null, "sga": 814000000.0, "operating_income": null, "interest_expense": 73000000.0, "pretax_income": 1519000000.0, "income_tax": 279000000.0, "net_income_incl_nci": 1240000000.0, "nci_profit": 4000000.0, "net_income": 1236000000.0, "net_income_common": null, "eps_basic": 2.18, "eps_diluted": 2.18, "shares_basic": 566000000.0, "shares_diluted": 568000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q/A:0000007084-23-000033" ], "value_sources": { "revenue": [ "10-Q/A:0000007084-23-000033" ], "cost_of_revenue": [ "10-Q/A:0000007084-23-000033" ], "gross_profit": [ "10-Q/A:0000007084-23-000033" ], "sga": [ "10-Q/A:0000007084-23-000033" ], "interest_expense": [ "10-Q/A:0000007084-23-000033" ], "pretax_income": [ "10-Q/A:0000007084-23-000033" ], "income_tax": [ "10-Q/A:0000007084-23-000033" ], "net_income_incl_nci": [ "10-Q/A:0000007084-23-000033" ], "nci_profit": [ "10-Q/A:0000007084-23-000033" ], "net_income": [ "10-Q/A:0000007084-23-000033" ], "eps_basic": [ "10-Q/A:0000007084-23-000033" ], "eps_diluted": [ "10-Q/A:0000007084-23-000033" ], "shares_basic": [ "10-Q/A:0000007084-23-000033" ], "shares_diluted": [ "10-Q/A:0000007084-23-000033" ], "dps_declared": [ "10-Q/A:0000007084-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 24683000000.0, "cost_of_revenue": 22872000000.0, "gross_profit": 1811000000.0, "rnd": null, "sga": 818000000.0, "operating_income": null, "interest_expense": 97000000.0, "pretax_income": 1230000000.0, "income_tax": 193000000.0, "net_income_incl_nci": 1037000000.0, "nci_profit": 6000000.0, "net_income": 1031000000.0, "net_income_common": null, "eps_basic": 1.84, "eps_diluted": 1.83, "shares_basic": 561000000.0, "shares_diluted": 563000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-23-000039" ], "value_sources": { "revenue": [ "10-Q:0000007084-23-000039" ], "cost_of_revenue": [ "10-Q:0000007084-23-000039" ], "gross_profit": [ "10-Q:0000007084-23-000039" ], "sga": [ "10-Q:0000007084-23-000039" ], "interest_expense": [ "10-Q:0000007084-23-000039" ], "pretax_income": [ "10-Q:0000007084-23-000039" ], "income_tax": [ "10-Q:0000007084-23-000039" ], "net_income_incl_nci": [ "10-Q:0000007084-23-000039" ], "nci_profit": [ "10-Q:0000007084-23-000039" ], "net_income": [ "10-Q:0000007084-23-000039" ], "eps_basic": [ "10-Q:0000007084-23-000039" ], "eps_diluted": [ "10-Q:0000007084-23-000039" ], "shares_basic": [ "10-Q:0000007084-23-000039" ], "shares_diluted": [ "10-Q:0000007084-23-000039" ], "dps_declared": [ "10-Q:0000007084-23-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 25939000000.0, "cost_of_revenue": 24177000000.0, "gross_profit": 1762000000.0, "rnd": null, "sga": 897000000.0, "operating_income": null, "interest_expense": 134000000.0, "pretax_income": 1213000000.0, "income_tax": 189000000.0, "net_income_incl_nci": 1024000000.0, "nci_profit": 5000000.0, "net_income": 1019000000.0, "net_income_common": null, "eps_basic": 1.84, "eps_diluted": 1.84, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "value_sources": { "revenue": [ "10-K/A:0000007084-24-000051" ], "cost_of_revenue": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "gross_profit": [ "10-K/A:0000007084-24-000051" ], "sga": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "interest_expense": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "pretax_income": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "income_tax": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "net_income_incl_nci": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "nci_profit": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "net_income": [ "10-K/A:0000007084-24-000051" ], "eps_basic": [ "10-K/A:0000007084-24-000051" ], "eps_diluted": [ "10-K/A:0000007084-24-000051" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 24072000000.0, "cost_of_revenue": 21992000000.0, "gross_profit": 2080000000.0, "rnd": null, "sga": 881000000.0, "operating_income": null, "interest_expense": 147000000.0, "pretax_income": 1397000000.0, "income_tax": 225000000.0, "net_income_incl_nci": 1172000000.0, "nci_profit": 2000000.0, "net_income": 1170000000.0, "net_income_common": null, "eps_basic": 2.13, "eps_diluted": 2.12, "shares_basic": 550000000.0, "shares_diluted": 551000000.0, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q/A:0000007084-24-000052" ], "value_sources": { "revenue": [ "10-Q/A:0000007084-24-000052" ], "cost_of_revenue": [ "10-Q/A:0000007084-24-000052" ], "gross_profit": [ "10-Q/A:0000007084-24-000052" ], "sga": [ "10-Q/A:0000007084-24-000052" ], "interest_expense": [ "10-Q/A:0000007084-24-000052" ], "pretax_income": [ "10-Q/A:0000007084-24-000052" ], "income_tax": [ "10-Q/A:0000007084-24-000052" ], "net_income_incl_nci": [ "10-Q/A:0000007084-24-000052" ], "nci_profit": [ "10-Q/A:0000007084-24-000052" ], "net_income": [ "10-Q/A:0000007084-24-000052" ], "eps_basic": [ "10-Q/A:0000007084-24-000052" ], "eps_diluted": [ "10-Q/A:0000007084-24-000052" ], "shares_basic": [ "10-Q/A:0000007084-24-000052" ], "shares_diluted": [ "10-Q/A:0000007084-24-000052" ], "dps_declared": [ "10-Q/A:0000007084-24-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 25190000000.0, "cost_of_revenue": 23307000000.0, "gross_profit": 1883000000.0, "rnd": null, "sga": 841000000.0, "operating_income": null, "interest_expense": 180000000.0, "pretax_income": 1132000000.0, "income_tax": 204000000.0, "net_income_incl_nci": 928000000.0, "nci_profit": 1000000.0, "net_income": 927000000.0, "net_income_common": null, "eps_basic": 1.7, "eps_diluted": 1.7, "shares_basic": 545000000.0, "shares_diluted": 546000000.0, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q/A:0000007084-24-000053" ], "value_sources": { "revenue": [ "10-Q/A:0000007084-24-000053" ], "cost_of_revenue": [ "10-Q/A:0000007084-24-000053" ], "gross_profit": [ "10-Q/A:0000007084-24-000053" ], "sga": [ "10-Q/A:0000007084-24-000053" ], "interest_expense": [ "10-Q/A:0000007084-24-000053" ], "pretax_income": [ "10-Q/A:0000007084-24-000053" ], "income_tax": [ "10-Q/A:0000007084-24-000053" ], "net_income_incl_nci": [ "10-Q/A:0000007084-24-000053" ], "nci_profit": [ "10-Q/A:0000007084-24-000053" ], "net_income": [ "10-Q/A:0000007084-24-000053" ], "eps_basic": [ "10-Q/A:0000007084-24-000053" ], "eps_diluted": [ "10-Q/A:0000007084-24-000053" ], "shares_basic": [ "10-Q/A:0000007084-24-000053" ], "shares_diluted": [ "10-Q/A:0000007084-24-000053" ], "dps_declared": [ "10-Q/A:0000007084-24-000053" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 21695000000.0, "cost_of_revenue": 19885000000.0, "gross_profit": 1810000000.0, "rnd": null, "sga": 815000000.0, "operating_income": null, "interest_expense": 155000000.0, "pretax_income": 1031000000.0, "income_tax": 207000000.0, "net_income_incl_nci": 824000000.0, "nci_profit": 3000000.0, "net_income": 821000000.0, "net_income_common": null, "eps_basic": 1.52, "eps_diluted": 1.52, "shares_basic": 540000000.0, "shares_diluted": 540000000.0, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-24-000054" ], "value_sources": { "revenue": [ "10-Q:0000007084-24-000054" ], "cost_of_revenue": [ "10-Q:0000007084-24-000054" ], "gross_profit": [ "10-Q:0000007084-24-000054" ], "sga": [ "10-Q:0000007084-24-000054" ], "interest_expense": [ "10-Q:0000007084-24-000054" ], "pretax_income": [ "10-Q:0000007084-24-000054" ], "income_tax": [ "10-Q:0000007084-24-000054" ], "net_income_incl_nci": [ "10-Q:0000007084-24-000054" ], "nci_profit": [ "10-Q:0000007084-24-000054" ], "net_income": [ "10-Q:0000007084-24-000054" ], "eps_basic": [ "10-Q:0000007084-24-000054" ], "eps_diluted": [ "10-Q:0000007084-24-000054" ], "shares_basic": [ "10-Q:0000007084-24-000054" ], "shares_diluted": [ "10-Q:0000007084-24-000054" ], "dps_declared": [ "10-Q:0000007084-24-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 22978000000.0, "cost_of_revenue": 21238000000.0, "gross_profit": 1740000000.0, "rnd": null, "sga": 919000000.0, "operating_income": null, "interest_expense": 165000000.0, "pretax_income": 734000000.0, "income_tax": 192000000.0, "net_income_incl_nci": 542000000.0, "nci_profit": -23000000.0, "net_income": 565000000.0, "net_income_common": null, "eps_basic": 1.07, "eps_diluted": 1.06, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K/A:0000007084-24-000051", "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "value_sources": { "revenue": [ "10-K/A:0000007084-24-000051" ], "cost_of_revenue": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "gross_profit": [ "10-K/A:0000007084-24-000051" ], "sga": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "interest_expense": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "pretax_income": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "income_tax": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "net_income_incl_nci": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "nci_profit": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "net_income": [ "10-K/A:0000007084-24-000051" ], "eps_basic": [ "10-K/A:0000007084-24-000051" ], "eps_diluted": [ "10-K/A:0000007084-24-000051" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 21847000000.0, "cost_of_revenue": 20188000000.0, "gross_profit": 1659000000.0, "rnd": null, "sga": 951000000.0, "operating_income": null, "interest_expense": 166000000.0, "pretax_income": 885000000.0, "income_tax": 166000000.0, "net_income_incl_nci": 719000000.0, "nci_profit": -10000000.0, "net_income": 729000000.0, "net_income_common": null, "eps_basic": 1.42, "eps_diluted": 1.42, "shares_basic": 513000000.0, "shares_diluted": 514000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-25-000022" ], "value_sources": { "revenue": [ "10-Q:0000007084-25-000022" ], "cost_of_revenue": [ "10-Q:0000007084-25-000022" ], "gross_profit": [ "10-Q:0000007084-25-000022" ], "sga": [ "10-Q:0000007084-25-000022" ], "interest_expense": [ "10-Q:0000007084-25-000022" ], "pretax_income": [ "10-Q:0000007084-25-000022" ], "income_tax": [ "10-Q:0000007084-25-000022" ], "net_income_incl_nci": [ "10-Q:0000007084-25-000022" ], "nci_profit": [ "10-Q:0000007084-25-000022" ], "net_income": [ "10-Q:0000007084-25-000022" ], "eps_basic": [ "10-Q:0000007084-25-000022" ], "eps_diluted": [ "10-Q:0000007084-25-000022" ], "shares_basic": [ "10-Q:0000007084-25-000022" ], "shares_diluted": [ "10-Q:0000007084-25-000022" ], "dps_declared": [ "10-Q:0000007084-25-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 22248000000.0, "cost_of_revenue": 20852000000.0, "gross_profit": 1396000000.0, "rnd": null, "sga": 907000000.0, "operating_income": null, "interest_expense": 187000000.0, "pretax_income": 596000000.0, "income_tax": 115000000.0, "net_income_incl_nci": 481000000.0, "nci_profit": -5000000.0, "net_income": 486000000.0, "net_income_common": null, "eps_basic": 0.99, "eps_diluted": 0.98, "shares_basic": 492000000.0, "shares_diluted": 493000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-25-000042" ], "value_sources": { "revenue": [ "10-Q:0000007084-25-000042" ], "cost_of_revenue": [ "10-Q:0000007084-25-000042" ], "gross_profit": [ "10-Q:0000007084-25-000042" ], "sga": [ "10-Q:0000007084-25-000042" ], "interest_expense": [ "10-Q:0000007084-25-000042" ], "pretax_income": [ "10-Q:0000007084-25-000042" ], "income_tax": [ "10-Q:0000007084-25-000042" ], "net_income_incl_nci": [ "10-Q:0000007084-25-000042" ], "nci_profit": [ "10-Q:0000007084-25-000042" ], "net_income": [ "10-Q:0000007084-25-000042" ], "eps_basic": [ "10-Q:0000007084-25-000042" ], "eps_diluted": [ "10-Q:0000007084-25-000042" ], "shares_basic": [ "10-Q:0000007084-25-000042" ], "shares_diluted": [ "10-Q:0000007084-25-000042" ], "dps_declared": [ "10-Q:0000007084-25-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 19937000000.0, "cost_of_revenue": 18572000000.0, "gross_profit": 1365000000.0, "rnd": null, "sga": 905000000.0, "operating_income": null, "interest_expense": 174000000.0, "pretax_income": 108000000.0, "income_tax": 90000000.0, "net_income_incl_nci": 18000000.0, "nci_profit": 0.0, "net_income": 18000000.0, "net_income_common": null, "eps_basic": 0.04, "eps_diluted": 0.04, "shares_basic": 482000000.0, "shares_diluted": 483000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-25-000052" ], "value_sources": { "revenue": [ "10-Q:0000007084-25-000052" ], "cost_of_revenue": [ "10-Q:0000007084-25-000052" ], "gross_profit": [ "10-Q:0000007084-25-000052" ], "sga": [ "10-Q:0000007084-25-000052" ], "interest_expense": [ "10-Q:0000007084-25-000052" ], "pretax_income": [ "10-Q:0000007084-25-000052" ], "income_tax": [ "10-Q:0000007084-25-000052" ], "net_income_incl_nci": [ "10-Q:0000007084-25-000052" ], "nci_profit": [ "10-Q:0000007084-25-000052" ], "net_income": [ "10-Q:0000007084-25-000052" ], "eps_basic": [ "10-Q:0000007084-25-000052" ], "eps_diluted": [ "10-Q:0000007084-25-000052" ], "shares_basic": [ "10-Q:0000007084-25-000052" ], "shares_diluted": [ "10-Q:0000007084-25-000052" ], "dps_declared": [ "10-Q:0000007084-25-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 21498000000.0, "cost_of_revenue": 20140000000.0, "gross_profit": 1358000000.0, "rnd": null, "sga": 943000000.0, "operating_income": null, "interest_expense": 179000000.0, "pretax_income": 667000000.0, "income_tax": 106000000.0, "net_income_incl_nci": 561000000.0, "nci_profit": -6000000.0, "net_income": 567000000.0, "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:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "value_sources": { "revenue": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "cost_of_revenue": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "gross_profit": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "sga": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "interest_expense": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "pretax_income": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "income_tax": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "net_income_incl_nci": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "nci_profit": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "net_income": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 20175000000.0, "cost_of_revenue": 18995000000.0, "gross_profit": 1180000000.0, "rnd": null, "sga": 932000000.0, "operating_income": null, "interest_expense": 158000000.0, "pretax_income": 353000000.0, "income_tax": 61000000.0, "net_income_incl_nci": 292000000.0, "nci_profit": -3000000.0, "net_income": 295000000.0, "net_income_common": null, "eps_basic": 0.61, "eps_diluted": 0.61, "shares_basic": 483000000.0, "shares_diluted": 483000000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-26-000023" ], "value_sources": { "revenue": [ "10-Q:0000007084-26-000023" ], "cost_of_revenue": [ "10-Q:0000007084-26-000023" ], "gross_profit": [ "10-Q:0000007084-26-000023" ], "sga": [ "10-Q:0000007084-26-000023" ], "interest_expense": [ "10-Q:0000007084-26-000023" ], "pretax_income": [ "10-Q:0000007084-26-000023" ], "income_tax": [ "10-Q:0000007084-26-000023" ], "net_income_incl_nci": [ "10-Q:0000007084-26-000023" ], "nci_profit": [ "10-Q:0000007084-26-000023" ], "net_income": [ "10-Q:0000007084-26-000023" ], "eps_basic": [ "10-Q:0000007084-26-000023" ], "eps_diluted": [ "10-Q:0000007084-26-000023" ], "shares_basic": [ "10-Q:0000007084-26-000023" ], "shares_diluted": [ "10-Q:0000007084-26-000023" ], "dps_declared": [ "10-Q:0000007084-26-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 21166000000.0, "cost_of_revenue": 19796000000.0, "gross_profit": 1370000000.0, "rnd": null, "sga": 911000000.0, "operating_income": null, "interest_expense": 159000000.0, "pretax_income": 279000000.0, "income_tax": 62000000.0, "net_income_incl_nci": 217000000.0, "nci_profit": -2000000.0, "net_income": 219000000.0, "net_income_common": null, "eps_basic": 0.45, "eps_diluted": 0.45, "shares_basic": 484000000.0, "shares_diluted": 484000000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-26-000042" ], "value_sources": { "revenue": [ "10-Q:0000007084-26-000042" ], "cost_of_revenue": [ "10-Q:0000007084-26-000042" ], "gross_profit": [ "10-Q:0000007084-26-000042" ], "sga": [ "10-Q:0000007084-26-000042" ], "interest_expense": [ "10-Q:0000007084-26-000042" ], "pretax_income": [ "10-Q:0000007084-26-000042" ], "income_tax": [ "10-Q:0000007084-26-000042" ], "net_income_incl_nci": [ "10-Q:0000007084-26-000042" ], "nci_profit": [ "10-Q:0000007084-26-000042" ], "net_income": [ "10-Q:0000007084-26-000042" ], "eps_basic": [ "10-Q:0000007084-26-000042" ], "eps_diluted": [ "10-Q:0000007084-26-000042" ], "shares_basic": [ "10-Q:0000007084-26-000042" ], "shares_diluted": [ "10-Q:0000007084-26-000042" ], "dps_declared": [ "10-Q:0000007084-26-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 20372000000.0, "cost_of_revenue": 19102000000.0, "gross_profit": 1270000000.0, "rnd": null, "sga": 873000000.0, "operating_income": null, "interest_expense": 153000000.0, "pretax_income": 147000000.0, "income_tax": 37000000.0, "net_income_incl_nci": 110000000.0, "nci_profit": 2000000.0, "net_income": 108000000.0, "net_income_common": null, "eps_basic": 0.22, "eps_diluted": 0.22, "shares_basic": 484000000.0, "shares_diluted": 484000000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-26-000057" ], "value_sources": { "revenue": [ "10-Q:0000007084-26-000057" ], "cost_of_revenue": [ "10-Q:0000007084-26-000057" ], "gross_profit": [ "10-Q:0000007084-26-000057" ], "sga": [ "10-Q:0000007084-26-000057" ], "interest_expense": [ "10-Q:0000007084-26-000057" ], "pretax_income": [ "10-Q:0000007084-26-000057" ], "income_tax": [ "10-Q:0000007084-26-000057" ], "net_income_incl_nci": [ "10-Q:0000007084-26-000057" ], "nci_profit": [ "10-Q:0000007084-26-000057" ], "net_income": [ "10-Q:0000007084-26-000057" ], "eps_basic": [ "10-Q:0000007084-26-000057" ], "eps_diluted": [ "10-Q:0000007084-26-000057" ], "shares_basic": [ "10-Q:0000007084-26-000057" ], "shares_diluted": [ "10-Q:0000007084-26-000057" ], "dps_declared": [ "10-Q:0000007084-26-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 18556000000.0, "cost_of_revenue": 17343000000.0, "gross_profit": 1213000000.0, "rnd": null, "sga": 893000000.0, "operating_income": null, "interest_expense": 142000000.0, "pretax_income": 476000000.0, "income_tax": 22000000.0, "net_income_incl_nci": 454000000.0, "nci_profit": -2000000.0, "net_income": 456000000.0, "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:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "value_sources": { "revenue": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "cost_of_revenue": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "gross_profit": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "sga": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "interest_expense": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "pretax_income": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "income_tax": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "net_income_incl_nci": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "nci_profit": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "net_income": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 20490000000.0, "cost_of_revenue": 19268000000.0, "gross_profit": 1222000000.0, "rnd": null, "sga": 961000000.0, "operating_income": null, "interest_expense": 149000000.0, "pretax_income": 384000000.0, "income_tax": 81000000.0, "net_income_incl_nci": 303000000.0, "nci_profit": 5000000.0, "net_income": 298000000.0, "net_income_common": null, "eps_basic": 0.62, "eps_diluted": 0.62, "shares_basic": 484000000.0, "shares_diluted": 484000000.0, "dps_declared": 0.52, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-26-000023" ], "value_sources": { "revenue": [ "10-Q:0000007084-26-000023" ], "cost_of_revenue": [ "10-Q:0000007084-26-000023" ], "gross_profit": [ "10-Q:0000007084-26-000023" ], "sga": [ "10-Q:0000007084-26-000023" ], "interest_expense": [ "10-Q:0000007084-26-000023" ], "pretax_income": [ "10-Q:0000007084-26-000023" ], "income_tax": [ "10-Q:0000007084-26-000023" ], "net_income_incl_nci": [ "10-Q:0000007084-26-000023" ], "nci_profit": [ "10-Q:0000007084-26-000023" ], "net_income": [ "10-Q:0000007084-26-000023" ], "eps_basic": [ "10-Q:0000007084-26-000023" ], "eps_diluted": [ "10-Q:0000007084-26-000023" ], "shares_basic": [ "10-Q:0000007084-26-000023" ], "shares_diluted": [ "10-Q:0000007084-26-000023" ], "dps_declared": [ "10-Q:0000007084-26-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 22681000000.0, "cost_of_revenue": 20746000000.0, "gross_profit": 1935000000.0, "rnd": null, "sga": 1026000000.0, "operating_income": null, "interest_expense": 148000000.0, "pretax_income": 1088000000.0, "income_tax": 176000000.0, "net_income_incl_nci": 912000000.0, "nci_profit": 4000000.0, "net_income": 908000000.0, "net_income_common": null, "eps_basic": 1.87, "eps_diluted": 1.87, "shares_basic": 485000000.0, "shares_diluted": 485000000.0, "dps_declared": 0.52, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-26-000042" ], "value_sources": { "revenue": [ "10-Q:0000007084-26-000042" ], "cost_of_revenue": [ "10-Q:0000007084-26-000042" ], "gross_profit": [ "10-Q:0000007084-26-000042" ], "sga": [ "10-Q:0000007084-26-000042" ], "interest_expense": [ "10-Q:0000007084-26-000042" ], "pretax_income": [ "10-Q:0000007084-26-000042" ], "income_tax": [ "10-Q:0000007084-26-000042" ], "net_income_incl_nci": [ "10-Q:0000007084-26-000042" ], "nci_profit": [ "10-Q:0000007084-26-000042" ], "net_income": [ "10-Q:0000007084-26-000042" ], "eps_basic": [ "10-Q:0000007084-26-000042" ], "eps_diluted": [ "10-Q:0000007084-26-000042" ], "shares_basic": [ "10-Q:0000007084-26-000042" ], "shares_diluted": [ "10-Q:0000007084-26-000042" ], "dps_declared": [ "10-Q:0000007084-26-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 22335000000.0, "cost_of_revenue": 20449000000.0, "gross_profit": 1886000000.0, "rnd": null, "sga": 946000000.0, "operating_income": null, "interest_expense": 165000000.0, "pretax_income": 997000000.0, "income_tax": 171000000.0, "net_income_incl_nci": 826000000.0, "nci_profit": 5000000.0, "net_income": 821000000.0, "net_income_common": null, "eps_basic": 1.7, "eps_diluted": 1.7, "shares_basic": 484000000.0, "shares_diluted": 484000000.0, "dps_declared": 0.52, "operating_lease_cost": null }, "sources": [ "10-Q:0000007084-26-000057" ], "value_sources": { "revenue": [ "10-Q:0000007084-26-000057" ], "cost_of_revenue": [ "10-Q:0000007084-26-000057" ], "gross_profit": [ "10-Q:0000007084-26-000057" ], "sga": [ "10-Q:0000007084-26-000057" ], "interest_expense": [ "10-Q:0000007084-26-000057" ], "pretax_income": [ "10-Q:0000007084-26-000057" ], "income_tax": [ "10-Q:0000007084-26-000057" ], "net_income_incl_nci": [ "10-Q:0000007084-26-000057" ], "nci_profit": [ "10-Q:0000007084-26-000057" ], "net_income": [ "10-Q:0000007084-26-000057" ], "eps_basic": [ "10-Q:0000007084-26-000057" ], "eps_diluted": [ "10-Q:0000007084-26-000057" ], "shares_basic": [ "10-Q:0000007084-26-000057" ], "shares_diluted": [ "10-Q:0000007084-26-000057" ], "dps_declared": [ "10-Q:0000007084-26-000057" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 64355000000.0, "cost_of_revenue": 59902000000.0, "gross_profit": 4453000000.0, "rnd": 160000000.0, "sga": 2687000000.0, "operating_income": null, "interest_expense": 339000000.0, "pretax_income": 1883000000.0, "income_tax": 101000000.0, "net_income_incl_nci": 1782000000.0, "nci_profit": 10000000.0, "net_income": 1772000000.0, "net_income_common": null, "eps_basic": 3.16, "eps_diluted": 3.15, "shares_basic": 561000000.0, "shares_diluted": 565000000.0, "dps_declared": 1.44, "operating_lease_cost": 315000000.0 }, "sources": [ "10-K:0000007084-23-000010" ], "value_sources": { "revenue": [ "10-K:0000007084-23-000010" ], "cost_of_revenue": [ "10-K:0000007084-23-000010" ], "gross_profit": [ "10-K:0000007084-23-000010" ], "rnd": [ "10-K:0000007084-23-000010" ], "sga": [ "10-K:0000007084-23-000010" ], "interest_expense": [ "10-K:0000007084-23-000010" ], "pretax_income": [ "10-K:0000007084-23-000010" ], "income_tax": [ "10-K:0000007084-23-000010" ], "net_income_incl_nci": [ "10-K:0000007084-23-000010" ], "nci_profit": [ "10-K:0000007084-23-000010" ], "net_income": [ "10-K:0000007084-23-000010" ], "eps_basic": [ "10-K:0000007084-23-000010" ], "eps_diluted": [ "10-K:0000007084-23-000010" ], "shares_basic": [ "10-K:0000007084-23-000010" ], "shares_diluted": [ "10-K:0000007084-23-000010" ], "dps_declared": [ "10-K:0000007084-23-000010" ], "operating_lease_cost": [ "10-K:0000007084-23-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 85249000000.0, "cost_of_revenue": 79262000000.0, "gross_profit": 5987000000.0, "rnd": 171000000.0, "sga": 2994000000.0, "operating_income": null, "interest_expense": 265000000.0, "pretax_income": 3313000000.0, "income_tax": 578000000.0, "net_income_incl_nci": 2735000000.0, "nci_profit": 26000000.0, "net_income": 2709000000.0, "net_income_common": null, "eps_basic": 4.8, "eps_diluted": 4.79, "shares_basic": 564000000.0, "shares_diluted": 566000000.0, "dps_declared": 1.48, "operating_lease_cost": 336000000.0 }, "sources": [ "10-K/A:0000007084-24-000051" ], "value_sources": { "revenue": [ "10-K/A:0000007084-24-000051" ], "cost_of_revenue": [ "10-K/A:0000007084-24-000051" ], "gross_profit": [ "10-K/A:0000007084-24-000051" ], "rnd": [ "10-K/A:0000007084-24-000051" ], "sga": [ "10-K/A:0000007084-24-000051" ], "interest_expense": [ "10-K/A:0000007084-24-000051" ], "pretax_income": [ "10-K/A:0000007084-24-000051" ], "income_tax": [ "10-K/A:0000007084-24-000051" ], "net_income_incl_nci": [ "10-K/A:0000007084-24-000051" ], "nci_profit": [ "10-K/A:0000007084-24-000051" ], "net_income": [ "10-K/A:0000007084-24-000051" ], "eps_basic": [ "10-K/A:0000007084-24-000051" ], "eps_diluted": [ "10-K/A:0000007084-24-000051" ], "shares_basic": [ "10-K/A:0000007084-24-000051" ], "shares_diluted": [ "10-K/A:0000007084-24-000051" ], "dps_declared": [ "10-K/A:0000007084-24-000051" ], "operating_lease_cost": [ "10-K/A:0000007084-24-000051" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 101556000000.0, "cost_of_revenue": 93986000000.0, "gross_profit": 7570000000.0, "rnd": 216000000.0, "sga": 3358000000.0, "operating_income": null, "interest_expense": 396000000.0, "pretax_income": 5233000000.0, "income_tax": 868000000.0, "net_income_incl_nci": 4365000000.0, "nci_profit": 25000000.0, "net_income": 4340000000.0, "net_income_common": null, "eps_basic": 7.72, "eps_diluted": 7.71, "shares_basic": 562000000.0, "shares_diluted": 563000000.0, "dps_declared": 1.6, "operating_lease_cost": 356000000.0 }, "sources": [ "10-K:0000007084-25-000011" ], "value_sources": { "revenue": [ "10-K:0000007084-25-000011" ], "cost_of_revenue": [ "10-K:0000007084-25-000011" ], "gross_profit": [ "10-K:0000007084-25-000011" ], "rnd": [ "10-K:0000007084-25-000011" ], "sga": [ "10-K:0000007084-25-000011" ], "interest_expense": [ "10-K:0000007084-25-000011" ], "pretax_income": [ "10-K:0000007084-25-000011" ], "income_tax": [ "10-K:0000007084-25-000011" ], "net_income_incl_nci": [ "10-K:0000007084-25-000011" ], "nci_profit": [ "10-K:0000007084-25-000011" ], "net_income": [ "10-K:0000007084-25-000011" ], "eps_basic": [ "10-K:0000007084-25-000011" ], "eps_diluted": [ "10-K:0000007084-25-000011" ], "shares_basic": [ "10-K:0000007084-25-000011" ], "shares_diluted": [ "10-K:0000007084-25-000011" ], "dps_declared": [ "10-K:0000007084-25-000011" ], "operating_lease_cost": [ "10-K:0000007084-25-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 93935000000.0, "cost_of_revenue": 86422000000.0, "gross_profit": 7513000000.0, "rnd": 256000000.0, "sga": 3456000000.0, "operating_income": null, "interest_expense": 647000000.0, "pretax_income": 4294000000.0, "income_tax": 828000000.0, "net_income_incl_nci": 3466000000.0, "nci_profit": -17000000.0, "net_income": 3483000000.0, "net_income_common": null, "eps_basic": 6.44, "eps_diluted": 6.43, "shares_basic": 541000000.0, "shares_diluted": 542000000.0, "dps_declared": 1.8, "operating_lease_cost": 390000000.0 }, "sources": [ "10-K:0000007084-26-000011" ], "value_sources": { "revenue": [ "10-K:0000007084-26-000011" ], "cost_of_revenue": [ "10-K:0000007084-26-000011" ], "gross_profit": [ "10-K:0000007084-26-000011" ], "rnd": [ "10-K:0000007084-26-000011" ], "sga": [ "10-K:0000007084-26-000011" ], "interest_expense": [ "10-K:0000007084-26-000011" ], "pretax_income": [ "10-K:0000007084-26-000011" ], "income_tax": [ "10-K:0000007084-26-000011" ], "net_income_incl_nci": [ "10-K:0000007084-26-000011" ], "nci_profit": [ "10-K:0000007084-26-000011" ], "net_income": [ "10-K:0000007084-26-000011" ], "eps_basic": [ "10-K:0000007084-26-000011" ], "eps_diluted": [ "10-K:0000007084-26-000011" ], "shares_basic": [ "10-K:0000007084-26-000011" ], "shares_diluted": [ "10-K:0000007084-26-000011" ], "dps_declared": [ "10-K:0000007084-26-000011" ], "operating_lease_cost": [ "10-K:0000007084-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 85530000000.0, "cost_of_revenue": 79752000000.0, "gross_profit": 5778000000.0, "rnd": 269000000.0, "sga": 3706000000.0, "operating_income": null, "interest_expense": 706000000.0, "pretax_income": 2255000000.0, "income_tax": 476000000.0, "net_income_incl_nci": 1779000000.0, "nci_profit": -21000000.0, "net_income": 1800000000.0, "net_income_common": null, "eps_basic": 3.66, "eps_diluted": 3.65, "shares_basic": 492000000.0, "shares_diluted": 493000000.0, "dps_declared": 2.0, "operating_lease_cost": 410000000.0 }, "sources": [ "10-K:0000007084-26-000011" ], "value_sources": { "revenue": [ "10-K:0000007084-26-000011" ], "cost_of_revenue": [ "10-K:0000007084-26-000011" ], "gross_profit": [ "10-K:0000007084-26-000011" ], "rnd": [ "10-K:0000007084-26-000011" ], "sga": [ "10-K:0000007084-26-000011" ], "interest_expense": [ "10-K:0000007084-26-000011" ], "pretax_income": [ "10-K:0000007084-26-000011" ], "income_tax": [ "10-K:0000007084-26-000011" ], "net_income_incl_nci": [ "10-K:0000007084-26-000011" ], "nci_profit": [ "10-K:0000007084-26-000011" ], "net_income": [ "10-K:0000007084-26-000011" ], "eps_basic": [ "10-K:0000007084-26-000011" ], "eps_diluted": [ "10-K:0000007084-26-000011" ], "shares_basic": [ "10-K:0000007084-26-000011" ], "shares_diluted": [ "10-K:0000007084-26-000011" ], "dps_declared": [ "10-K:0000007084-26-000011" ], "operating_lease_cost": [ "10-K:0000007084-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 80269000000.0, "cost_of_revenue": 75236000000.0, "gross_profit": 5033000000.0, "rnd": 246000000.0, "sga": 3609000000.0, "operating_income": null, "interest_expense": 612000000.0, "pretax_income": 1255000000.0, "income_tax": 182000000.0, "net_income_incl_nci": 1073000000.0, "nci_profit": -5000000.0, "net_income": 1078000000.0, "net_income_common": null, "eps_basic": 2.23, "eps_diluted": 2.23, "shares_basic": 484000000.0, "shares_diluted": 484000000.0, "dps_declared": 2.04, "operating_lease_cost": 430000000.0 }, "sources": [ "10-K:0000007084-26-000011" ], "value_sources": { "revenue": [ "10-K:0000007084-26-000011" ], "cost_of_revenue": [ "10-K:0000007084-26-000011" ], "gross_profit": [ "10-K:0000007084-26-000011" ], "rnd": [ "10-K:0000007084-26-000011" ], "sga": [ "10-K:0000007084-26-000011" ], "interest_expense": [ "10-K:0000007084-26-000011" ], "pretax_income": [ "10-K:0000007084-26-000011" ], "income_tax": [ "10-K:0000007084-26-000011" ], "net_income_incl_nci": [ "10-K:0000007084-26-000011" ], "nci_profit": [ "10-K:0000007084-26-000011" ], "net_income": [ "10-K:0000007084-26-000011" ], "eps_basic": [ "10-K:0000007084-26-000011" ], "eps_diluted": [ "10-K:0000007084-26-000011" ], "shares_basic": [ "10-K:0000007084-26-000011" ], "shares_diluted": [ "10-K:0000007084-26-000011" ], "dps_declared": [ "10-K:0000007084-26-000011" ], "operating_lease_cost": [ "10-K:0000007084-26-000011" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 4734000000.0, "short_term_investments": null, "receivables": 2437000000.0, "inventory": 8830000000.0, "current_assets": 26146000000.0, "ppe_net": 9883000000.0, "goodwill": null, "intangibles": null, "total_assets": 48395000000.0, "accounts_payable": 3440000000.0, "short_term_borrowings": 3382000000.0, "debt_current": 508000000.0, "current_liabilities": 17317000000.0, "long_term_debt": 8613000000.0, "total_liabilities": null, "temporary_equity": 71000000.0, "equity_parent": 18952000000.0, "nci": 24000000.0, "equity_total": 18976000000.0, "liabilities_and_equity": 48395000000.0, "shares_outstanding": null, "retained_earnings": 19026000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 122000000.0, "commercial_paper": null, "operating_lease_liability": 987000000.0, "operating_lease_liability_current": 218000000.0, "operating_lease_liability_noncurrent": 769000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 230000000.0, "operating_lease_payments_total": 1162000000.0, "operating_lease_imputed_interest": 175000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-20-000015" ], "value_sources": { "cash": [ "10-Q:0000007084-20-000015" ], "receivables": [ "10-Q:0000007084-20-000015" ], "inventory": [ "10-Q:0000007084-20-000015" ], "current_assets": [ "10-Q:0000007084-20-000015" ], "ppe_net": [ "10-Q:0000007084-20-000015" ], "total_assets": [ "10-Q:0000007084-20-000015" ], "accounts_payable": [ "10-Q:0000007084-20-000015" ], "short_term_borrowings": [ "10-Q:0000007084-20-000015" ], "debt_current": [ "10-Q:0000007084-20-000015" ], "current_liabilities": [ "10-Q:0000007084-20-000015" ], "long_term_debt": [ "10-Q:0000007084-20-000015" ], "temporary_equity": [ "10-Q:0000007084-20-000015" ], "nci": [ "10-Q:0000007084-20-000015" ], "equity_total": [ "10-Q:0000007084-20-000015" ], "liabilities_and_equity": [ "10-Q:0000007084-20-000015" ], "retained_earnings": [ "10-Q:0000007084-20-000015" ], "accrued_taxes_current": [ "10-Q:0000007084-20-000015" ], "operating_lease_liability": [ "10-Q:0000007084-20-000015" ], "operating_lease_liability_current": [ "10-Q:0000007084-20-000015" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-20-000015" ], "operating_lease_discount_rate": [ "10-Q:0000007084-20-000015" ], "operating_lease_payments_y1": [ "10-Q:0000007084-20-000015" ], "operating_lease_payments_total": [ "10-Q:0000007084-20-000015" ], "operating_lease_imputed_interest": [ "10-Q:0000007084-20-000015" ], "equity_parent": [ "10-Q:0000007084-20-000015" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1203000000.0, "short_term_investments": null, "receivables": 2583000000.0, "inventory": 7626000000.0, "current_assets": 22011000000.0, "ppe_net": 9833000000.0, "goodwill": null, "intangibles": null, "total_assets": 44341000000.0, "accounts_payable": 2897000000.0, "short_term_borrowings": 531000000.0, "debt_current": 10000000.0, "current_liabilities": 12809000000.0, "long_term_debt": 8632000000.0, "total_liabilities": null, "temporary_equity": 85000000.0, "equity_parent": 19293000000.0, "nci": 18000000.0, "equity_total": 19311000000.0, "liabilities_and_equity": 44341000000.0, "shares_outstanding": null, "retained_earnings": 19293000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 106000000.0, "commercial_paper": null, "operating_lease_liability": 1084000000.0, "operating_lease_liability_current": 239000000.0, "operating_lease_liability_noncurrent": 846000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 264000000.0, "operating_lease_payments_total": 1265000000.0, "operating_lease_imputed_interest": 181000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-20-000025" ], "value_sources": { "cash": [ "10-Q:0000007084-20-000025" ], "receivables": [ "10-Q:0000007084-20-000025" ], "inventory": [ "10-Q:0000007084-20-000025" ], "current_assets": [ "10-Q:0000007084-20-000025" ], "ppe_net": [ "10-Q:0000007084-20-000025" ], "total_assets": [ "10-Q:0000007084-20-000025" ], "accounts_payable": [ "10-Q:0000007084-20-000025" ], "short_term_borrowings": [ "10-Q:0000007084-20-000025" ], "debt_current": [ "10-Q:0000007084-20-000025" ], "current_liabilities": [ "10-Q:0000007084-20-000025" ], "long_term_debt": [ "10-Q:0000007084-20-000025" ], "temporary_equity": [ "10-Q:0000007084-20-000025" ], "nci": [ "10-Q:0000007084-20-000025" ], "equity_total": [ "10-Q:0000007084-20-000025" ], "liabilities_and_equity": [ "10-Q:0000007084-20-000025" ], "retained_earnings": [ "10-Q:0000007084-20-000025" ], "accrued_taxes_current": [ "10-Q:0000007084-20-000025" ], "operating_lease_liability": [ "10-Q:0000007084-20-000025" ], "operating_lease_liability_current": [ "10-Q:0000007084-20-000025" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-20-000025" ], "operating_lease_discount_rate": [ "10-Q:0000007084-20-000025" ], "operating_lease_payments_y1": [ "10-Q:0000007084-20-000025" ], "operating_lease_payments_total": [ "10-Q:0000007084-20-000025" ], "operating_lease_imputed_interest": [ "10-Q:0000007084-20-000025" ], "equity_parent": [ "10-Q:0000007084-20-000025" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 948000000.0, "short_term_investments": null, "receivables": 2616000000.0, "inventory": 8762000000.0, "current_assets": 22766000000.0, "ppe_net": 9816000000.0, "goodwill": null, "intangibles": null, "total_assets": 44795000000.0, "accounts_payable": 3347000000.0, "short_term_borrowings": 209000000.0, "debt_current": 2000000.0, "current_liabilities": 13907000000.0, "long_term_debt": 7922000000.0, "total_liabilities": null, "temporary_equity": 85000000.0, "equity_parent": 19322000000.0, "nci": 19000000.0, "equity_total": 19341000000.0, "liabilities_and_equity": 44795000000.0, "shares_outstanding": null, "retained_earnings": 19311000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 61000000.0, "commercial_paper": null, "operating_lease_liability": 1113000000.0, "operating_lease_liability_current": 251000000.0, "operating_lease_liability_noncurrent": 862000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 284000000.0, "operating_lease_payments_total": 1293000000.0, "operating_lease_imputed_interest": 180000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-20-000038" ], "value_sources": { "cash": [ "10-Q:0000007084-20-000038" ], "receivables": [ "10-Q:0000007084-20-000038" ], "inventory": [ "10-Q:0000007084-20-000038" ], "current_assets": [ "10-Q:0000007084-20-000038" ], "ppe_net": [ "10-Q:0000007084-20-000038" ], "total_assets": [ "10-Q:0000007084-20-000038" ], "accounts_payable": [ "10-Q:0000007084-20-000038" ], "short_term_borrowings": [ "10-Q:0000007084-20-000038" ], "debt_current": [ "10-Q:0000007084-20-000038" ], "current_liabilities": [ "10-Q:0000007084-20-000038" ], "long_term_debt": [ "10-Q:0000007084-20-000038" ], "temporary_equity": [ "10-Q:0000007084-20-000038" ], "nci": [ "10-Q:0000007084-20-000038" ], "equity_total": [ "10-Q:0000007084-20-000038" ], "liabilities_and_equity": [ "10-Q:0000007084-20-000038" ], "retained_earnings": [ "10-Q:0000007084-20-000038" ], "accrued_taxes_current": [ "10-Q:0000007084-20-000038" ], "operating_lease_liability": [ "10-Q:0000007084-20-000038" ], "operating_lease_liability_current": [ "10-Q:0000007084-20-000038" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-20-000038" ], "operating_lease_discount_rate": [ "10-Q:0000007084-20-000038" ], "operating_lease_payments_y1": [ "10-Q:0000007084-20-000038" ], "operating_lease_payments_total": [ "10-Q:0000007084-20-000038" ], "operating_lease_imputed_interest": [ "10-Q:0000007084-20-000038" ], "equity_parent": [ "10-Q:0000007084-20-000038" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 666000000.0, "short_term_investments": null, "receivables": 2793000000.0, "inventory": 11713000000.0, "current_assets": 27286000000.0, "ppe_net": 9779000000.0, "goodwill": 3451000000.0, "intangibles": 2134000000.0, "total_assets": 49719000000.0, "accounts_payable": 4474000000.0, "short_term_borrowings": 2042000000.0, "debt_current": 2000000.0, "current_liabilities": 18182000000.0, "long_term_debt": 7885000000.0, "total_liabilities": null, "temporary_equity": 74000000.0, "equity_parent": 20000000000.0, "nci": 22000000.0, "equity_total": 20022000000.0, "liabilities_and_equity": 49719000000.0, "shares_outstanding": null, "retained_earnings": 19780000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 41000000.0, "commercial_paper": null, "operating_lease_liability": 1124000000.0, "operating_lease_liability_current": 261000000.0, "operating_lease_liability_noncurrent": 863000000.0, "operating_lease_discount_rate": 0.042, "operating_lease_payments_y1": 302000000.0, "operating_lease_payments_total": 1299000000.0, "operating_lease_imputed_interest": 175000000.0, "debt_maturity_y1": 2000000.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 1100000000.0, "debt_maturity_y4": 1000000.0, "debt_maturity_y5": 1300000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000007084-21-000008", "10-K:0000007084-22-000008" ], "value_sources": { "cash": [ "10-K:0000007084-22-000008" ], "receivables": [ "10-K:0000007084-22-000008" ], "inventory": [ "10-K:0000007084-22-000008" ], "current_assets": [ "10-K:0000007084-22-000008" ], "ppe_net": [ "10-K:0000007084-22-000008" ], "goodwill": [ "10-K:0000007084-22-000008" ], "intangibles": [ "10-K:0000007084-22-000008" ], "total_assets": [ "10-K:0000007084-22-000008" ], "accounts_payable": [ "10-K:0000007084-22-000008" ], "short_term_borrowings": [ "10-K:0000007084-22-000008" ], "debt_current": [ "10-K:0000007084-22-000008" ], "current_liabilities": [ "10-K:0000007084-22-000008" ], "long_term_debt": [ "10-K:0000007084-22-000008" ], "temporary_equity": [ "10-K:0000007084-22-000008" ], "nci": [ "10-K:0000007084-22-000008" ], "equity_total": [ "10-K:0000007084-22-000008" ], "liabilities_and_equity": [ "10-K:0000007084-22-000008" ], "retained_earnings": [ "10-K:0000007084-22-000008" ], "accrued_taxes_current": [ "10-K:0000007084-22-000008" ], "operating_lease_liability": [ "10-K:0000007084-21-000008" ], "operating_lease_liability_current": [ "10-K:0000007084-22-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000007084-22-000008" ], "operating_lease_discount_rate": [ "10-K:0000007084-22-000008" ], "operating_lease_payments_y1": [ "10-K:0000007084-21-000008" ], "operating_lease_payments_total": [ "10-K:0000007084-21-000008" ], "operating_lease_imputed_interest": [ "10-K:0000007084-21-000008" ], "debt_maturity_y1": [ "10-K:0000007084-21-000008" ], "debt_maturity_y2": [ "10-K:0000007084-21-000008" ], "debt_maturity_y3": [ "10-K:0000007084-21-000008" ], "debt_maturity_y4": [ "10-K:0000007084-21-000008" ], "debt_maturity_y5": [ "10-K:0000007084-21-000008" ], "equity_parent": [ "10-K:0000007084-22-000008" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 694000000.0, "short_term_investments": null, "receivables": 3269000000.0, "inventory": 12764000000.0, "current_assets": 29284000000.0, "ppe_net": 9799000000.0, "goodwill": null, "intangibles": null, "total_assets": 51478000000.0, "accounts_payable": 4011000000.0, "short_term_borrowings": 2763000000.0, "debt_current": 0.0, "current_liabilities": 18512000000.0, "long_term_debt": 8437000000.0, "total_liabilities": null, "temporary_equity": 82000000.0, "equity_parent": 20841000000.0, "nci": 20000000.0, "equity_total": 20861000000.0, "liabilities_and_equity": 51478000000.0, "shares_outstanding": null, "retained_earnings": 20261000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 137000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 262000000.0, "operating_lease_liability_noncurrent": 830000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-21-000018" ], "value_sources": { "cash": [ "10-Q:0000007084-21-000018" ], "receivables": [ "10-Q:0000007084-21-000018" ], "inventory": [ "10-Q:0000007084-21-000018" ], "current_assets": [ "10-Q:0000007084-21-000018" ], "ppe_net": [ "10-Q:0000007084-21-000018" ], "total_assets": [ "10-Q:0000007084-21-000018" ], "accounts_payable": [ "10-Q:0000007084-21-000018" ], "short_term_borrowings": [ "10-Q:0000007084-21-000018" ], "debt_current": [ "10-Q:0000007084-21-000018" ], "current_liabilities": [ "10-Q:0000007084-21-000018" ], "long_term_debt": [ "10-Q:0000007084-21-000018" ], "temporary_equity": [ "10-Q:0000007084-21-000018" ], "nci": [ "10-Q:0000007084-21-000018" ], "equity_total": [ "10-Q:0000007084-21-000018" ], "liabilities_and_equity": [ "10-Q:0000007084-21-000018" ], "retained_earnings": [ "10-Q:0000007084-21-000018" ], "accrued_taxes_current": [ "10-Q:0000007084-21-000018" ], "operating_lease_liability_current": [ "10-Q:0000007084-21-000018" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-21-000018" ], "equity_parent": [ "10-Q:0000007084-21-000018" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 869000000.0, "short_term_investments": null, "receivables": 3478000000.0, "inventory": 11446000000.0, "current_assets": 28504000000.0, "ppe_net": 9873000000.0, "goodwill": null, "intangibles": null, "total_assets": 50958000000.0, "accounts_payable": 3441000000.0, "short_term_borrowings": 1289000000.0, "debt_current": 0.0, "current_liabilities": 17296000000.0, "long_term_debt": 8432000000.0, "total_liabilities": null, "temporary_equity": 71000000.0, "equity_parent": 21582000000.0, "nci": 21000000.0, "equity_total": 21603000000.0, "liabilities_and_equity": 50958000000.0, "shares_outstanding": null, "retained_earnings": 20762000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 109000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 268000000.0, "operating_lease_liability_noncurrent": 800000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-21-000031" ], "value_sources": { "cash": [ "10-Q:0000007084-21-000031" ], "receivables": [ "10-Q:0000007084-21-000031" ], "inventory": [ "10-Q:0000007084-21-000031" ], "current_assets": [ "10-Q:0000007084-21-000031" ], "ppe_net": [ "10-Q:0000007084-21-000031" ], "total_assets": [ "10-Q:0000007084-21-000031" ], "accounts_payable": [ "10-Q:0000007084-21-000031" ], "short_term_borrowings": [ "10-Q:0000007084-21-000031" ], "debt_current": [ "10-Q:0000007084-21-000031" ], "current_liabilities": [ "10-Q:0000007084-21-000031" ], "long_term_debt": [ "10-Q:0000007084-21-000031" ], "temporary_equity": [ "10-Q:0000007084-21-000031" ], "nci": [ "10-Q:0000007084-21-000031" ], "equity_total": [ "10-Q:0000007084-21-000031" ], "liabilities_and_equity": [ "10-Q:0000007084-21-000031" ], "retained_earnings": [ "10-Q:0000007084-21-000031" ], "accrued_taxes_current": [ "10-Q:0000007084-21-000031" ], "operating_lease_liability_current": [ "10-Q:0000007084-21-000031" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-21-000031" ], "equity_parent": [ "10-Q:0000007084-21-000031" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 1083000000.0, "short_term_investments": null, "receivables": 3797000000.0, "inventory": 11169000000.0, "current_assets": 29290000000.0, "ppe_net": 9848000000.0, "goodwill": null, "intangibles": null, "total_assets": 52298000000.0, "accounts_payable": 4617000000.0, "short_term_borrowings": 314000000.0, "debt_current": 581000000.0, "current_liabilities": 18576000000.0, "long_term_debt": 8039000000.0, "total_liabilities": null, "temporary_equity": 225000000.0, "equity_parent": 21969000000.0, "nci": 21000000.0, "equity_total": 21990000000.0, "liabilities_and_equity": 52298000000.0, "shares_outstanding": null, "retained_earnings": 21081000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 132000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 268000000.0, "operating_lease_liability_noncurrent": 759000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-21-000039" ], "value_sources": { "cash": [ "10-Q:0000007084-21-000039" ], "receivables": [ "10-Q:0000007084-21-000039" ], "inventory": [ "10-Q:0000007084-21-000039" ], "current_assets": [ "10-Q:0000007084-21-000039" ], "ppe_net": [ "10-Q:0000007084-21-000039" ], "total_assets": [ "10-Q:0000007084-21-000039" ], "accounts_payable": [ "10-Q:0000007084-21-000039" ], "short_term_borrowings": [ "10-Q:0000007084-21-000039" ], "debt_current": [ "10-Q:0000007084-21-000039" ], "current_liabilities": [ "10-Q:0000007084-21-000039" ], "long_term_debt": [ "10-Q:0000007084-21-000039" ], "temporary_equity": [ "10-Q:0000007084-21-000039" ], "nci": [ "10-Q:0000007084-21-000039" ], "equity_total": [ "10-Q:0000007084-21-000039" ], "liabilities_and_equity": [ "10-Q:0000007084-21-000039" ], "retained_earnings": [ "10-Q:0000007084-21-000039" ], "accrued_taxes_current": [ "10-Q:0000007084-21-000039" ], "operating_lease_liability_current": [ "10-Q:0000007084-21-000039" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-21-000039" ], "equity_parent": [ "10-Q:0000007084-21-000039" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 943000000.0, "short_term_investments": null, "receivables": 3311000000.0, "inventory": 14481000000.0, "current_assets": 31909000000.0, "ppe_net": 9803000000.0, "goodwill": 4182000000.0, "intangibles": 2565000000.0, "total_assets": 56136000000.0, "accounts_payable": 6388000000.0, "short_term_borrowings": 958000000.0, "debt_current": 570000000.0, "current_liabilities": 21948000000.0, "long_term_debt": 8011000000.0, "total_liabilities": null, "temporary_equity": 259000000.0, "equity_parent": 22477000000.0, "nci": 31000000.0, "equity_total": 22508000000.0, "liabilities_and_equity": 56136000000.0, "shares_outstanding": null, "retained_earnings": 21655000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 132000000.0, "commercial_paper": null, "operating_lease_liability": 1042000000.0, "operating_lease_liability_current": 277000000.0, "operating_lease_liability_noncurrent": 765000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 310000000.0, "operating_lease_payments_total": 1182000000.0, "operating_lease_imputed_interest": 140000000.0, "debt_maturity_y1": 570000000.0, "debt_maturity_y2": 992000000.0, "debt_maturity_y3": 1000000.0, "debt_maturity_y4": 736000000.0, "debt_maturity_y5": 997000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000007084-22-000008", "10-K:0000007084-23-000010", "10-K:0000007084-25-000011" ], "value_sources": { "cash": [ "10-K:0000007084-23-000010" ], "receivables": [ "10-K:0000007084-23-000010" ], "inventory": [ "10-K:0000007084-23-000010" ], "current_assets": [ "10-K:0000007084-23-000010" ], "ppe_net": [ "10-K:0000007084-23-000010" ], "goodwill": [ "10-K:0000007084-23-000010" ], "intangibles": [ "10-K:0000007084-23-000010" ], "total_assets": [ "10-K:0000007084-23-000010" ], "accounts_payable": [ "10-K:0000007084-23-000010" ], "short_term_borrowings": [ "10-K:0000007084-23-000010" ], "debt_current": [ "10-K:0000007084-23-000010" ], "current_liabilities": [ "10-K:0000007084-23-000010" ], "long_term_debt": [ "10-K:0000007084-23-000010" ], "temporary_equity": [ "10-K:0000007084-25-000011" ], "nci": [ "10-K:0000007084-23-000010" ], "equity_total": [ "10-K:0000007084-23-000010" ], "liabilities_and_equity": [ "10-K:0000007084-23-000010" ], "retained_earnings": [ "10-K:0000007084-23-000010" ], "accrued_taxes_current": [ "10-K:0000007084-23-000010" ], "operating_lease_liability": [ "10-K:0000007084-22-000008" ], "operating_lease_liability_current": [ "10-K:0000007084-23-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000007084-23-000010" ], "operating_lease_discount_rate": [ "10-K:0000007084-23-000010" ], "operating_lease_payments_y1": [ "10-K:0000007084-22-000008" ], "operating_lease_payments_total": [ "10-K:0000007084-22-000008" ], "operating_lease_imputed_interest": [ "10-K:0000007084-22-000008" ], "debt_maturity_y1": [ "10-K:0000007084-22-000008" ], "debt_maturity_y2": [ "10-K:0000007084-22-000008" ], "debt_maturity_y3": [ "10-K:0000007084-22-000008" ], "debt_maturity_y4": [ "10-K:0000007084-22-000008" ], "debt_maturity_y5": [ "10-K:0000007084-22-000008" ], "equity_parent": [ "10-K:0000007084-23-000010" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1079000000.0, "short_term_investments": null, "receivables": 4235000000.0, "inventory": 17290000000.0, "current_assets": 40453000000.0, "ppe_net": 9794000000.0, "goodwill": null, "intangibles": null, "total_assets": 64866000000.0, "accounts_payable": 6135000000.0, "short_term_borrowings": 3777000000.0, "debt_current": 543000000.0, "current_liabilities": 28523000000.0, "long_term_debt": 8752000000.0, "total_liabilities": null, "temporary_equity": 262000000.0, "equity_parent": 23722000000.0, "nci": 33000000.0, "equity_total": 23755000000.0, "liabilities_and_equity": 64866000000.0, "shares_outstanding": null, "retained_earnings": 22483000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 211000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 280000000.0, "operating_lease_liability_noncurrent": 739000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-22-000013" ], "value_sources": { "cash": [ "10-Q:0000007084-22-000013" ], "receivables": [ "10-Q:0000007084-22-000013" ], "inventory": [ "10-Q:0000007084-22-000013" ], "current_assets": [ "10-Q:0000007084-22-000013" ], "ppe_net": [ "10-Q:0000007084-22-000013" ], "total_assets": [ "10-Q:0000007084-22-000013" ], "accounts_payable": [ "10-Q:0000007084-22-000013" ], "short_term_borrowings": [ "10-Q:0000007084-22-000013" ], "debt_current": [ "10-Q:0000007084-22-000013" ], "current_liabilities": [ "10-Q:0000007084-22-000013" ], "long_term_debt": [ "10-Q:0000007084-22-000013" ], "temporary_equity": [ "10-Q:0000007084-22-000013" ], "nci": [ "10-Q:0000007084-22-000013" ], "equity_total": [ "10-Q:0000007084-22-000013" ], "liabilities_and_equity": [ "10-Q:0000007084-22-000013" ], "retained_earnings": [ "10-Q:0000007084-22-000013" ], "accrued_taxes_current": [ "10-Q:0000007084-22-000013" ], "operating_lease_liability_current": [ "10-Q:0000007084-22-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-22-000013" ], "equity_parent": [ "10-Q:0000007084-22-000013" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 906000000.0, "short_term_investments": null, "receivables": 5336000000.0, "inventory": 14485000000.0, "current_assets": 37647000000.0, "ppe_net": 9680000000.0, "goodwill": null, "intangibles": null, "total_assets": 61828000000.0, "accounts_payable": 5601000000.0, "short_term_borrowings": 2352000000.0, "debt_current": 1104000000.0, "current_liabilities": 25660000000.0, "long_term_debt": 8062000000.0, "total_liabilities": null, "temporary_equity": 261000000.0, "equity_parent": 24393000000.0, "nci": 33000000.0, "equity_total": 24426000000.0, "liabilities_and_equity": 61828000000.0, "shares_outstanding": null, "retained_earnings": 23292000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 346000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 282000000.0, "operating_lease_liability_noncurrent": 738000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-22-000023" ], "value_sources": { "cash": [ "10-Q:0000007084-22-000023" ], "receivables": [ "10-Q:0000007084-22-000023" ], "inventory": [ "10-Q:0000007084-22-000023" ], "current_assets": [ "10-Q:0000007084-22-000023" ], "ppe_net": [ "10-Q:0000007084-22-000023" ], "total_assets": [ "10-Q:0000007084-22-000023" ], "accounts_payable": [ "10-Q:0000007084-22-000023" ], "short_term_borrowings": [ "10-Q:0000007084-22-000023" ], "debt_current": [ "10-Q:0000007084-22-000023" ], "current_liabilities": [ "10-Q:0000007084-22-000023" ], "long_term_debt": [ "10-Q:0000007084-22-000023" ], "temporary_equity": [ "10-Q:0000007084-22-000023" ], "nci": [ "10-Q:0000007084-22-000023" ], "equity_total": [ "10-Q:0000007084-22-000023" ], "liabilities_and_equity": [ "10-Q:0000007084-22-000023" ], "retained_earnings": [ "10-Q:0000007084-22-000023" ], "accrued_taxes_current": [ "10-Q:0000007084-22-000023" ], "operating_lease_liability_current": [ "10-Q:0000007084-22-000023" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-22-000023" ], "equity_parent": [ "10-Q:0000007084-22-000023" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1099000000.0, "short_term_investments": null, "receivables": 4679000000.0, "inventory": 13282000000.0, "current_assets": 34569000000.0, "ppe_net": 9605000000.0, "goodwill": null, "intangibles": null, "total_assets": 58304000000.0, "accounts_payable": 6543000000.0, "short_term_borrowings": 181000000.0, "debt_current": 888000000.0, "current_liabilities": 22936000000.0, "long_term_debt": 7671000000.0, "total_liabilities": null, "temporary_equity": 290000000.0, "equity_parent": 23997000000.0, "nci": 32000000.0, "equity_total": 24029000000.0, "liabilities_and_equity": 58304000000.0, "shares_outstanding": null, "retained_earnings": 23099000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 211000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 279000000.0, "operating_lease_liability_noncurrent": 723000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-22-000029" ], "value_sources": { "cash": [ "10-Q:0000007084-22-000029" ], "receivables": [ "10-Q:0000007084-22-000029" ], "inventory": [ "10-Q:0000007084-22-000029" ], "current_assets": [ "10-Q:0000007084-22-000029" ], "ppe_net": [ "10-Q:0000007084-22-000029" ], "total_assets": [ "10-Q:0000007084-22-000029" ], "accounts_payable": [ "10-Q:0000007084-22-000029" ], "short_term_borrowings": [ "10-Q:0000007084-22-000029" ], "debt_current": [ "10-Q:0000007084-22-000029" ], "current_liabilities": [ "10-Q:0000007084-22-000029" ], "long_term_debt": [ "10-Q:0000007084-22-000029" ], "temporary_equity": [ "10-Q:0000007084-22-000029" ], "nci": [ "10-Q:0000007084-22-000029" ], "equity_total": [ "10-Q:0000007084-22-000029" ], "liabilities_and_equity": [ "10-Q:0000007084-22-000029" ], "retained_earnings": [ "10-Q:0000007084-22-000029" ], "accrued_taxes_current": [ "10-Q:0000007084-22-000029" ], "operating_lease_liability_current": [ "10-Q:0000007084-22-000029" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-22-000029" ], "equity_parent": [ "10-Q:0000007084-22-000029" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1037000000.0, "short_term_investments": null, "receivables": 4926000000.0, "inventory": 14771000000.0, "current_assets": 35410000000.0, "ppe_net": 9933000000.0, "goodwill": 4162000000.0, "intangibles": 2382000000.0, "total_assets": 59774000000.0, "accounts_payable": 7803000000.0, "short_term_borrowings": 503000000.0, "debt_current": 942000000.0, "current_liabilities": 24191000000.0, "long_term_debt": 7735000000.0, "total_liabilities": null, "temporary_equity": 299000000.0, "equity_parent": 24284000000.0, "nci": 33000000.0, "equity_total": 24317000000.0, "liabilities_and_equity": 59774000000.0, "shares_outstanding": null, "retained_earnings": 23646000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 248000000.0, "commercial_paper": null, "operating_lease_liability": 1108000000.0, "operating_lease_liability_current": 292000000.0, "operating_lease_liability_noncurrent": 816000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 325000000.0, "operating_lease_payments_total": 1256000000.0, "operating_lease_imputed_interest": 148000000.0, "debt_maturity_y1": 942000000.0, "debt_maturity_y2": 6000000.0, "debt_maturity_y3": 693000000.0, "debt_maturity_y4": 998000000.0, "debt_maturity_y5": 250000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K/A:0000007084-24-000051", "10-K:0000007084-23-000010", "10-K:0000007084-26-000011" ], "value_sources": { "cash": [ "10-K/A:0000007084-24-000051" ], "receivables": [ "10-K/A:0000007084-24-000051" ], "inventory": [ "10-K/A:0000007084-24-000051" ], "current_assets": [ "10-K/A:0000007084-24-000051" ], "ppe_net": [ "10-K/A:0000007084-24-000051" ], "goodwill": [ "10-K/A:0000007084-24-000051" ], "intangibles": [ "10-K/A:0000007084-24-000051" ], "total_assets": [ "10-K/A:0000007084-24-000051" ], "accounts_payable": [ "10-K/A:0000007084-24-000051" ], "short_term_borrowings": [ "10-K/A:0000007084-24-000051" ], "debt_current": [ "10-K/A:0000007084-24-000051" ], "current_liabilities": [ "10-K/A:0000007084-24-000051" ], "long_term_debt": [ "10-K/A:0000007084-24-000051" ], "temporary_equity": [ "10-K:0000007084-26-000011" ], "nci": [ "10-K/A:0000007084-24-000051" ], "equity_total": [ "10-K/A:0000007084-24-000051" ], "liabilities_and_equity": [ "10-K/A:0000007084-24-000051" ], "retained_earnings": [ "10-K/A:0000007084-24-000051" ], "accrued_taxes_current": [ "10-K/A:0000007084-24-000051" ], "operating_lease_liability": [ "10-K:0000007084-23-000010" ], "operating_lease_liability_current": [ "10-K/A:0000007084-24-000051" ], "operating_lease_liability_noncurrent": [ "10-K/A:0000007084-24-000051" ], "operating_lease_discount_rate": [ "10-K/A:0000007084-24-000051" ], "operating_lease_payments_y1": [ "10-K:0000007084-23-000010" ], "operating_lease_payments_total": [ "10-K:0000007084-23-000010" ], "operating_lease_imputed_interest": [ "10-K:0000007084-23-000010" ], "debt_maturity_y1": [ "10-K:0000007084-23-000010" ], "debt_maturity_y2": [ "10-K:0000007084-23-000010" ], "debt_maturity_y3": [ "10-K:0000007084-23-000010" ], "debt_maturity_y4": [ "10-K:0000007084-23-000010" ], "debt_maturity_y5": [ "10-K:0000007084-23-000010" ], "equity_parent": [ "10-K/A:0000007084-24-000051" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 899000000.0, "short_term_investments": null, "receivables": 4471000000.0, "inventory": 14771000000.0, "current_assets": 34325000000.0, "ppe_net": 10071000000.0, "goodwill": null, "intangibles": null, "total_assets": 58802000000.0, "accounts_payable": 6271000000.0, "short_term_borrowings": 1809000000.0, "debt_current": 952000000.0, "current_liabilities": 22730000000.0, "long_term_debt": 7745000000.0, "total_liabilities": null, "temporary_equity": 301000000.0, "equity_parent": 24860000000.0, "nci": 36000000.0, "equity_total": 24896000000.0, "liabilities_and_equity": 58802000000.0, "shares_outstanding": null, "retained_earnings": 24217000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 144000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 287000000.0, "operating_lease_liability_noncurrent": 757000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-23-000017" ], "value_sources": { "cash": [ "10-Q:0000007084-23-000017" ], "receivables": [ "10-Q:0000007084-23-000017" ], "inventory": [ "10-Q:0000007084-23-000017" ], "current_assets": [ "10-Q:0000007084-23-000017" ], "ppe_net": [ "10-Q:0000007084-23-000017" ], "total_assets": [ "10-Q:0000007084-23-000017" ], "accounts_payable": [ "10-Q:0000007084-23-000017" ], "short_term_borrowings": [ "10-Q:0000007084-23-000017" ], "debt_current": [ "10-Q:0000007084-23-000017" ], "current_liabilities": [ "10-Q:0000007084-23-000017" ], "long_term_debt": [ "10-Q:0000007084-23-000017" ], "temporary_equity": [ "10-Q:0000007084-23-000017" ], "nci": [ "10-Q:0000007084-23-000017" ], "equity_total": [ "10-Q:0000007084-23-000017" ], "liabilities_and_equity": [ "10-Q:0000007084-23-000017" ], "retained_earnings": [ "10-Q:0000007084-23-000017" ], "accrued_taxes_current": [ "10-Q:0000007084-23-000017" ], "operating_lease_liability_current": [ "10-Q:0000007084-23-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-23-000017" ], "equity_parent": [ "10-Q:0000007084-23-000017" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 1426000000.0, "short_term_investments": null, "receivables": 4110000000.0, "inventory": 11902000000.0, "current_assets": 30686000000.0, "ppe_net": 10127000000.0, "goodwill": null, "intangibles": null, "total_assets": 55499000000.0, "accounts_payable": 5079000000.0, "short_term_borrowings": 125000000.0, "debt_current": 301000000.0, "current_liabilities": 18788000000.0, "long_term_debt": 8244000000.0, "total_liabilities": null, "temporary_equity": 304000000.0, "equity_parent": 24939000000.0, "nci": 36000000.0, "equity_total": 24975000000.0, "liabilities_and_equity": 55499000000.0, "shares_outstanding": null, "retained_earnings": 24244000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 268000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 302000000.0, "operating_lease_liability_noncurrent": 853000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q/A:0000007084-23-000033" ], "value_sources": { "cash": [ "10-Q/A:0000007084-23-000033" ], "receivables": [ "10-Q/A:0000007084-23-000033" ], "inventory": [ "10-Q/A:0000007084-23-000033" ], "current_assets": [ "10-Q/A:0000007084-23-000033" ], "ppe_net": [ "10-Q/A:0000007084-23-000033" ], "total_assets": [ "10-Q/A:0000007084-23-000033" ], "accounts_payable": [ "10-Q/A:0000007084-23-000033" ], "short_term_borrowings": [ "10-Q/A:0000007084-23-000033" ], "debt_current": [ "10-Q/A:0000007084-23-000033" ], "current_liabilities": [ "10-Q/A:0000007084-23-000033" ], "long_term_debt": [ "10-Q/A:0000007084-23-000033" ], "temporary_equity": [ "10-Q/A:0000007084-23-000033" ], "nci": [ "10-Q/A:0000007084-23-000033" ], "equity_total": [ "10-Q/A:0000007084-23-000033" ], "liabilities_and_equity": [ "10-Q/A:0000007084-23-000033" ], "retained_earnings": [ "10-Q/A:0000007084-23-000033" ], "accrued_taxes_current": [ "10-Q/A:0000007084-23-000033" ], "operating_lease_liability_current": [ "10-Q/A:0000007084-23-000033" ], "operating_lease_liability_noncurrent": [ "10-Q/A:0000007084-23-000033" ], "equity_parent": [ "10-Q/A:0000007084-23-000033" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1498000000.0, "short_term_investments": null, "receivables": 4443000000.0, "inventory": 11224000000.0, "current_assets": 30522000000.0, "ppe_net": 10218000000.0, "goodwill": null, "intangibles": null, "total_assets": 55093000000.0, "accounts_payable": 5252000000.0, "short_term_borrowings": 116000000.0, "debt_current": 1000000.0, "current_liabilities": 18105000000.0, "long_term_debt": 8224000000.0, "total_liabilities": null, "temporary_equity": 316000000.0, "equity_parent": 25228000000.0, "nci": 37000000.0, "equity_total": 25265000000.0, "liabilities_and_equity": 55093000000.0, "shares_outstanding": null, "retained_earnings": 24699000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 234000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 295000000.0, "operating_lease_liability_noncurrent": 864000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-23-000039" ], "value_sources": { "cash": [ "10-Q:0000007084-23-000039" ], "receivables": [ "10-Q:0000007084-23-000039" ], "inventory": [ "10-Q:0000007084-23-000039" ], "current_assets": [ "10-Q:0000007084-23-000039" ], "ppe_net": [ "10-Q:0000007084-23-000039" ], "total_assets": [ "10-Q:0000007084-23-000039" ], "accounts_payable": [ "10-Q:0000007084-23-000039" ], "short_term_borrowings": [ "10-Q:0000007084-23-000039" ], "debt_current": [ "10-Q:0000007084-23-000039" ], "current_liabilities": [ "10-Q:0000007084-23-000039" ], "long_term_debt": [ "10-Q:0000007084-23-000039" ], "temporary_equity": [ "10-Q:0000007084-23-000039" ], "nci": [ "10-Q:0000007084-23-000039" ], "equity_total": [ "10-Q:0000007084-23-000039" ], "liabilities_and_equity": [ "10-Q:0000007084-23-000039" ], "retained_earnings": [ "10-Q:0000007084-23-000039" ], "accrued_taxes_current": [ "10-Q:0000007084-23-000039" ], "operating_lease_liability_current": [ "10-Q:0000007084-23-000039" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-23-000039" ], "equity_parent": [ "10-Q:0000007084-23-000039" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1368000000.0, "short_term_investments": null, "receivables": 4232000000.0, "inventory": 11957000000.0, "current_assets": 29767000000.0, "ppe_net": 10508000000.0, "goodwill": 4103000000.0, "intangibles": 2238000000.0, "total_assets": 54631000000.0, "accounts_payable": 6313000000.0, "short_term_borrowings": 105000000.0, "debt_current": 1000000.0, "current_liabilities": 18662000000.0, "long_term_debt": 8259000000.0, "total_liabilities": null, "temporary_equity": 320000000.0, "equity_parent": 24132000000.0, "nci": 13000000.0, "equity_total": 24145000000.0, "liabilities_and_equity": 54631000000.0, "shares_outstanding": null, "retained_earnings": 23465000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 284000000.0, "commercial_paper": null, "operating_lease_liability": 1231000000.0, "operating_lease_liability_current": 300000000.0, "operating_lease_liability_noncurrent": 931000000.0, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": 334000000.0, "operating_lease_payments_total": 1366000000.0, "operating_lease_imputed_interest": 135000000.0, "debt_maturity_y1": 1000000.0, "debt_maturity_y2": 718000000.0, "debt_maturity_y3": 999000000.0, "debt_maturity_y4": 251000000.0, "debt_maturity_y5": 1000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K/A:0000007084-24-000051", "10-K:0000007084-25-000011" ], "value_sources": { "cash": [ "10-K:0000007084-25-000011" ], "receivables": [ "10-K:0000007084-25-000011" ], "inventory": [ "10-K:0000007084-25-000011" ], "current_assets": [ "10-K:0000007084-25-000011" ], "ppe_net": [ "10-K:0000007084-25-000011" ], "goodwill": [ "10-K:0000007084-25-000011" ], "intangibles": [ "10-K:0000007084-25-000011" ], "total_assets": [ "10-K:0000007084-25-000011" ], "accounts_payable": [ "10-K:0000007084-25-000011" ], "short_term_borrowings": [ "10-K:0000007084-25-000011" ], "debt_current": [ "10-K:0000007084-25-000011" ], "current_liabilities": [ "10-K:0000007084-25-000011" ], "long_term_debt": [ "10-K:0000007084-25-000011" ], "temporary_equity": [ "10-K:0000007084-25-000011" ], "nci": [ "10-K:0000007084-25-000011" ], "equity_total": [ "10-K:0000007084-25-000011" ], "liabilities_and_equity": [ "10-K:0000007084-25-000011" ], "retained_earnings": [ "10-K:0000007084-25-000011" ], "accrued_taxes_current": [ "10-K:0000007084-25-000011" ], "operating_lease_liability": [ "10-K/A:0000007084-24-000051" ], "operating_lease_liability_current": [ "10-K:0000007084-25-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0000007084-25-000011" ], "operating_lease_discount_rate": [ "10-K:0000007084-25-000011" ], "operating_lease_payments_y1": [ "10-K/A:0000007084-24-000051" ], "operating_lease_payments_total": [ "10-K/A:0000007084-24-000051" ], "operating_lease_imputed_interest": [ "10-K/A:0000007084-24-000051" ], "debt_maturity_y1": [ "10-K/A:0000007084-24-000051" ], "debt_maturity_y2": [ "10-K/A:0000007084-24-000051" ], "debt_maturity_y3": [ "10-K/A:0000007084-24-000051" ], "debt_maturity_y4": [ "10-K/A:0000007084-24-000051" ], "debt_maturity_y5": [ "10-K/A:0000007084-24-000051" ], "equity_parent": [ "10-K:0000007084-25-000011" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 830000000.0, "short_term_investments": null, "receivables": 4178000000.0, "inventory": 11634000000.0, "current_assets": 29006000000.0, "ppe_net": 10596000000.0, "goodwill": null, "intangibles": null, "total_assets": 54831000000.0, "accounts_payable": 5599000000.0, "short_term_borrowings": 1734000000.0, "debt_current": 1000000.0, "current_liabilities": 19730000000.0, "long_term_debt": 8245000000.0, "total_liabilities": null, "temporary_equity": 307000000.0, "equity_parent": 23219000000.0, "nci": 13000000.0, "equity_total": 23232000000.0, "liabilities_and_equity": 54831000000.0, "shares_outstanding": null, "retained_earnings": 23069000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 312000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 298000000.0, "operating_lease_liability_noncurrent": 1010000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q/A:0000007084-24-000052", "10-Q:0000007084-25-000042" ], "value_sources": { "cash": [ "10-Q/A:0000007084-24-000052" ], "receivables": [ "10-Q/A:0000007084-24-000052" ], "inventory": [ "10-Q/A:0000007084-24-000052" ], "current_assets": [ "10-Q/A:0000007084-24-000052" ], "ppe_net": [ "10-Q/A:0000007084-24-000052" ], "total_assets": [ "10-Q/A:0000007084-24-000052" ], "accounts_payable": [ "10-Q/A:0000007084-24-000052" ], "short_term_borrowings": [ "10-Q/A:0000007084-24-000052" ], "debt_current": [ "10-Q/A:0000007084-24-000052" ], "current_liabilities": [ "10-Q/A:0000007084-24-000052" ], "long_term_debt": [ "10-Q/A:0000007084-24-000052" ], "temporary_equity": [ "10-Q:0000007084-25-000042" ], "nci": [ "10-Q/A:0000007084-24-000052" ], "equity_total": [ "10-Q/A:0000007084-24-000052" ], "liabilities_and_equity": [ "10-Q/A:0000007084-24-000052" ], "retained_earnings": [ "10-Q/A:0000007084-24-000052" ], "accrued_taxes_current": [ "10-Q/A:0000007084-24-000052" ], "operating_lease_liability_current": [ "10-Q/A:0000007084-24-000052" ], "operating_lease_liability_noncurrent": [ "10-Q/A:0000007084-24-000052" ], "equity_parent": [ "10-Q/A:0000007084-24-000052" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 764000000.0, "short_term_investments": null, "receivables": 4382000000.0, "inventory": 10443000000.0, "current_assets": 26962000000.0, "ppe_net": 10628000000.0, "goodwill": null, "intangibles": null, "total_assets": 52698000000.0, "accounts_payable": 5035000000.0, "short_term_borrowings": 2312000000.0, "debt_current": 1000000.0, "current_liabilities": 18684000000.0, "long_term_debt": 8247000000.0, "total_liabilities": null, "temporary_equity": 302000000.0, "equity_parent": 22148000000.0, "nci": 11000000.0, "equity_total": 22159000000.0, "liabilities_and_equity": 52698000000.0, "shares_outstanding": null, "retained_earnings": 21828000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 202000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 299000000.0, "operating_lease_liability_noncurrent": 1017000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-25-000052" ], "value_sources": { "cash": [ "10-Q/A:0000007084-24-000053" ], "receivables": [ "10-Q/A:0000007084-24-000053" ], "inventory": [ "10-Q/A:0000007084-24-000053" ], "current_assets": [ "10-Q/A:0000007084-24-000053" ], "ppe_net": [ "10-Q/A:0000007084-24-000053" ], "total_assets": [ "10-Q/A:0000007084-24-000053" ], "accounts_payable": [ "10-Q/A:0000007084-24-000053" ], "short_term_borrowings": [ "10-Q/A:0000007084-24-000053" ], "debt_current": [ "10-Q/A:0000007084-24-000053" ], "current_liabilities": [ "10-Q/A:0000007084-24-000053" ], "long_term_debt": [ "10-Q/A:0000007084-24-000053" ], "temporary_equity": [ "10-Q:0000007084-25-000052" ], "nci": [ "10-Q/A:0000007084-24-000053" ], "equity_total": [ "10-Q/A:0000007084-24-000053" ], "liabilities_and_equity": [ "10-Q/A:0000007084-24-000053" ], "retained_earnings": [ "10-Q/A:0000007084-24-000053" ], "accrued_taxes_current": [ "10-Q/A:0000007084-24-000053" ], "operating_lease_liability_current": [ "10-Q/A:0000007084-24-000053" ], "operating_lease_liability_noncurrent": [ "10-Q/A:0000007084-24-000053" ], "equity_parent": [ "10-Q/A:0000007084-24-000053" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 784000000.0, "short_term_investments": null, "receivables": 3770000000.0, "inventory": 10746000000.0, "current_assets": 26626000000.0, "ppe_net": 10828000000.0, "goodwill": null, "intangibles": null, "total_assets": 52199000000.0, "accounts_payable": 4911000000.0, "short_term_borrowings": 1733000000.0, "debt_current": 725000000.0, "current_liabilities": 19003000000.0, "long_term_debt": 7578000000.0, "total_liabilities": null, "temporary_equity": 284000000.0, "equity_parent": 21974000000.0, "nci": 10000000.0, "equity_total": 21984000000.0, "liabilities_and_equity": 52199000000.0, "shares_outstanding": null, "retained_earnings": 21606000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 161000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 294000000.0, "operating_lease_liability_noncurrent": 1019000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-24-000054", "10-Q:0000007084-25-000052" ], "value_sources": { "cash": [ "10-Q:0000007084-24-000054" ], "receivables": [ "10-Q:0000007084-24-000054" ], "inventory": [ "10-Q:0000007084-24-000054" ], "current_assets": [ "10-Q:0000007084-24-000054" ], "ppe_net": [ "10-Q:0000007084-24-000054" ], "total_assets": [ "10-Q:0000007084-24-000054" ], "accounts_payable": [ "10-Q:0000007084-24-000054" ], "short_term_borrowings": [ "10-Q:0000007084-24-000054" ], "debt_current": [ "10-Q:0000007084-24-000054" ], "current_liabilities": [ "10-Q:0000007084-24-000054" ], "long_term_debt": [ "10-Q:0000007084-24-000054" ], "temporary_equity": [ "10-Q:0000007084-25-000052" ], "nci": [ "10-Q:0000007084-24-000054" ], "equity_total": [ "10-Q:0000007084-24-000054" ], "liabilities_and_equity": [ "10-Q:0000007084-24-000054" ], "retained_earnings": [ "10-Q:0000007084-24-000054" ], "accrued_taxes_current": [ "10-Q:0000007084-24-000054" ], "operating_lease_liability_current": [ "10-Q:0000007084-24-000054" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-24-000054" ], "equity_parent": [ "10-Q:0000007084-24-000054" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 611000000.0, "short_term_investments": null, "receivables": 3708000000.0, "inventory": 11572000000.0, "current_assets": 27718000000.0, "ppe_net": 10837000000.0, "goodwill": 4509000000.0, "intangibles": 2260000000.0, "total_assets": 53271000000.0, "accounts_payable": 5535000000.0, "short_term_borrowings": 1903000000.0, "debt_current": 674000000.0, "current_liabilities": 19938000000.0, "long_term_debt": 7580000000.0, "total_liabilities": null, "temporary_equity": 253000000.0, "equity_parent": 22168000000.0, "nci": 10000000.0, "equity_total": 22178000000.0, "liabilities_and_equity": 53271000000.0, "shares_outstanding": null, "retained_earnings": 21933000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 167000000.0, "commercial_paper": null, "operating_lease_liability": 1381000000.0, "operating_lease_liability_current": 324000000.0, "operating_lease_liability_noncurrent": 1057000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 377000000.0, "operating_lease_payments_total": 1636000000.0, "operating_lease_imputed_interest": 255000000.0, "debt_maturity_y1": 675000000.0, "debt_maturity_y2": 1007000000.0, "debt_maturity_y3": 265000000.0, "debt_maturity_y4": 1000000.0, "debt_maturity_y5": 145000000.0, "debt_maturity_after_y5": 6428000000.0 }, "sources": [ "10-K:0000007084-25-000011", "10-K:0000007084-26-000011" ], "value_sources": { "cash": [ "10-K:0000007084-26-000011" ], "receivables": [ "10-K:0000007084-26-000011" ], "inventory": [ "10-K:0000007084-26-000011" ], "current_assets": [ "10-K:0000007084-26-000011" ], "ppe_net": [ "10-K:0000007084-26-000011" ], "goodwill": [ "10-K:0000007084-26-000011" ], "intangibles": [ "10-K:0000007084-26-000011" ], "total_assets": [ "10-K:0000007084-26-000011" ], "accounts_payable": [ "10-K:0000007084-26-000011" ], "short_term_borrowings": [ "10-K:0000007084-26-000011" ], "debt_current": [ "10-K:0000007084-26-000011" ], "current_liabilities": [ "10-K:0000007084-26-000011" ], "long_term_debt": [ "10-K:0000007084-26-000011" ], "temporary_equity": [ "10-K:0000007084-26-000011" ], "nci": [ "10-K:0000007084-26-000011" ], "equity_total": [ "10-K:0000007084-26-000011" ], "liabilities_and_equity": [ "10-K:0000007084-26-000011" ], "retained_earnings": [ "10-K:0000007084-26-000011" ], "accrued_taxes_current": [ "10-K:0000007084-26-000011" ], "operating_lease_liability": [ "10-K:0000007084-25-000011" ], "operating_lease_liability_current": [ "10-K:0000007084-26-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0000007084-26-000011" ], "operating_lease_discount_rate": [ "10-K:0000007084-26-000011" ], "operating_lease_payments_y1": [ "10-K:0000007084-25-000011" ], "operating_lease_payments_total": [ "10-K:0000007084-25-000011" ], "operating_lease_imputed_interest": [ "10-K:0000007084-25-000011" ], "debt_maturity_y1": [ "10-K:0000007084-25-000011" ], "debt_maturity_y2": [ "10-K:0000007084-25-000011" ], "debt_maturity_y3": [ "10-K:0000007084-25-000011" ], "debt_maturity_y4": [ "10-K:0000007084-25-000011" ], "debt_maturity_y5": [ "10-K:0000007084-25-000011" ], "debt_maturity_after_y5": [ "10-K:0000007084-25-000011" ], "equity_parent": [ "10-K:0000007084-26-000011" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 864000000.0, "short_term_investments": null, "receivables": 4419000000.0, "inventory": 11550000000.0, "current_assets": 27882000000.0, "ppe_net": 11000000000.0, "goodwill": 4623000000.0, "intangibles": 2252000000.0, "total_assets": 53402000000.0, "accounts_payable": 5151000000.0, "short_term_borrowings": 2765000000.0, "debt_current": 704000000.0, "current_liabilities": 20171000000.0, "long_term_debt": 7596000000.0, "total_liabilities": null, "temporary_equity": 255000000.0, "equity_parent": 22119000000.0, "nci": 8000000.0, "equity_total": 22127000000.0, "liabilities_and_equity": 53402000000.0, "shares_outstanding": null, "retained_earnings": 21981000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 248000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 314000000.0, "operating_lease_liability_noncurrent": 1044000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-25-000022" ], "value_sources": { "cash": [ "10-Q:0000007084-25-000022" ], "receivables": [ "10-Q:0000007084-25-000022" ], "inventory": [ "10-Q:0000007084-25-000022" ], "current_assets": [ "10-Q:0000007084-25-000022" ], "ppe_net": [ "10-Q:0000007084-25-000022" ], "goodwill": [ "10-Q:0000007084-25-000022" ], "intangibles": [ "10-Q:0000007084-25-000022" ], "total_assets": [ "10-Q:0000007084-25-000022" ], "accounts_payable": [ "10-Q:0000007084-25-000022" ], "short_term_borrowings": [ "10-Q:0000007084-25-000022" ], "debt_current": [ "10-Q:0000007084-25-000022" ], "current_liabilities": [ "10-Q:0000007084-25-000022" ], "long_term_debt": [ "10-Q:0000007084-25-000022" ], "temporary_equity": [ "10-Q:0000007084-25-000022" ], "nci": [ "10-Q:0000007084-25-000022" ], "equity_total": [ "10-Q:0000007084-25-000022" ], "liabilities_and_equity": [ "10-Q:0000007084-25-000022" ], "retained_earnings": [ "10-Q:0000007084-25-000022" ], "accrued_taxes_current": [ "10-Q:0000007084-25-000022" ], "operating_lease_liability_current": [ "10-Q:0000007084-25-000022" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-25-000022" ], "equity_parent": [ "10-Q:0000007084-25-000022" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 1057000000.0, "short_term_investments": null, "receivables": 3668000000.0, "inventory": 9723000000.0, "current_assets": 26292000000.0, "ppe_net": 11142000000.0, "goodwill": 4769000000.0, "intangibles": 2267000000.0, "total_assets": 51996000000.0, "accounts_payable": 4475000000.0, "short_term_borrowings": 856000000.0, "debt_current": 766000000.0, "current_liabilities": 18471000000.0, "long_term_debt": 7606000000.0, "total_liabilities": null, "temporary_equity": 249000000.0, "equity_parent": 22430000000.0, "nci": 8000000.0, "equity_total": 22438000000.0, "liabilities_and_equity": 51996000000.0, "shares_outstanding": null, "retained_earnings": 21952000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 108000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 323000000.0, "operating_lease_liability_noncurrent": 1066000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-25-000042" ], "value_sources": { "cash": [ "10-Q:0000007084-25-000042" ], "receivables": [ "10-Q:0000007084-25-000042" ], "inventory": [ "10-Q:0000007084-25-000042" ], "current_assets": [ "10-Q:0000007084-25-000042" ], "ppe_net": [ "10-Q:0000007084-25-000042" ], "goodwill": [ "10-Q:0000007084-25-000042" ], "intangibles": [ "10-Q:0000007084-25-000042" ], "total_assets": [ "10-Q:0000007084-25-000042" ], "accounts_payable": [ "10-Q:0000007084-25-000042" ], "short_term_borrowings": [ "10-Q:0000007084-25-000042" ], "debt_current": [ "10-Q:0000007084-25-000042" ], "current_liabilities": [ "10-Q:0000007084-25-000042" ], "long_term_debt": [ "10-Q:0000007084-25-000042" ], "temporary_equity": [ "10-Q:0000007084-25-000042" ], "nci": [ "10-Q:0000007084-25-000042" ], "equity_total": [ "10-Q:0000007084-25-000042" ], "liabilities_and_equity": [ "10-Q:0000007084-25-000042" ], "retained_earnings": [ "10-Q:0000007084-25-000042" ], "accrued_taxes_current": [ "10-Q:0000007084-25-000042" ], "operating_lease_liability_current": [ "10-Q:0000007084-25-000042" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-25-000042" ], "equity_parent": [ "10-Q:0000007084-25-000042" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 1235000000.0, "short_term_investments": null, "receivables": 3634000000.0, "inventory": 8700000000.0, "current_assets": 26432000000.0, "ppe_net": 11092000000.0, "goodwill": 4764000000.0, "intangibles": 2043000000.0, "total_assets": 51918000000.0, "accounts_payable": 4988000000.0, "short_term_borrowings": 246000000.0, "debt_current": 1001000000.0, "current_liabilities": 19268000000.0, "long_term_debt": 6609000000.0, "total_liabilities": null, "temporary_equity": 250000000.0, "equity_parent": 22494000000.0, "nci": 8000000.0, "equity_total": 22502000000.0, "liabilities_and_equity": 51918000000.0, "shares_outstanding": null, "retained_earnings": 21813000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 84000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 312000000.0, "operating_lease_liability_noncurrent": 1039000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-25-000052" ], "value_sources": { "cash": [ "10-Q:0000007084-25-000052" ], "receivables": [ "10-Q:0000007084-25-000052" ], "inventory": [ "10-Q:0000007084-25-000052" ], "current_assets": [ "10-Q:0000007084-25-000052" ], "ppe_net": [ "10-Q:0000007084-25-000052" ], "goodwill": [ "10-Q:0000007084-25-000052" ], "intangibles": [ "10-Q:0000007084-25-000052" ], "total_assets": [ "10-Q:0000007084-25-000052" ], "accounts_payable": [ "10-Q:0000007084-25-000052" ], "short_term_borrowings": [ "10-Q:0000007084-25-000052" ], "debt_current": [ "10-Q:0000007084-25-000052" ], "current_liabilities": [ "10-Q:0000007084-25-000052" ], "long_term_debt": [ "10-Q:0000007084-25-000052" ], "temporary_equity": [ "10-Q:0000007084-25-000052" ], "nci": [ "10-Q:0000007084-25-000052" ], "equity_total": [ "10-Q:0000007084-25-000052" ], "liabilities_and_equity": [ "10-Q:0000007084-25-000052" ], "retained_earnings": [ "10-Q:0000007084-25-000052" ], "accrued_taxes_current": [ "10-Q:0000007084-25-000052" ], "operating_lease_liability_current": [ "10-Q:0000007084-25-000052" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-25-000052" ], "equity_parent": [ "10-Q:0000007084-25-000052" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1015000000.0, "short_term_investments": null, "receivables": 3021000000.0, "inventory": 10369000000.0, "current_assets": 26665000000.0, "ppe_net": 11179000000.0, "goodwill": 4769000000.0, "intangibles": 1976000000.0, "total_assets": 52389000000.0, "accounts_payable": 5195000000.0, "short_term_borrowings": 798000000.0, "debt_current": 1006000000.0, "current_liabilities": 19534000000.0, "long_term_debt": 6606000000.0, "total_liabilities": null, "temporary_equity": 287000000.0, "equity_parent": 22733000000.0, "nci": 7000000.0, "equity_total": 22740000000.0, "liabilities_and_equity": 52389000000.0, "shares_outstanding": null, "retained_earnings": 21983000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 83000000.0, "commercial_paper": null, "operating_lease_liability": 1348000000.0, "operating_lease_liability_current": 303000000.0, "operating_lease_liability_noncurrent": 1045000000.0, "operating_lease_discount_rate": 0.048, "operating_lease_payments_y1": 357000000.0, "operating_lease_payments_total": 1596000000.0, "operating_lease_imputed_interest": 248000000.0, "debt_maturity_y1": 1006000000.0, "debt_maturity_y2": 266000000.0, "debt_maturity_y3": 0.0, "debt_maturity_y4": 145000000.0, "debt_maturity_y5": 1006000000.0, "debt_maturity_after_y5": 5442000000.0 }, "sources": [ "10-K:0000007084-26-000011", "10-Q:0000007084-26-000057" ], "value_sources": { "cash": [ "10-Q:0000007084-26-000057" ], "receivables": [ "10-Q:0000007084-26-000057" ], "inventory": [ "10-Q:0000007084-26-000057" ], "current_assets": [ "10-Q:0000007084-26-000057" ], "ppe_net": [ "10-Q:0000007084-26-000057" ], "goodwill": [ "10-Q:0000007084-26-000057" ], "intangibles": [ "10-Q:0000007084-26-000057" ], "total_assets": [ "10-Q:0000007084-26-000057" ], "accounts_payable": [ "10-Q:0000007084-26-000057" ], "short_term_borrowings": [ "10-Q:0000007084-26-000057" ], "debt_current": [ "10-Q:0000007084-26-000057" ], "current_liabilities": [ "10-Q:0000007084-26-000057" ], "long_term_debt": [ "10-Q:0000007084-26-000057" ], "temporary_equity": [ "10-Q:0000007084-26-000057" ], "nci": [ "10-Q:0000007084-26-000057" ], "equity_total": [ "10-Q:0000007084-26-000057" ], "liabilities_and_equity": [ "10-Q:0000007084-26-000057" ], "retained_earnings": [ "10-Q:0000007084-26-000057" ], "accrued_taxes_current": [ "10-Q:0000007084-26-000057" ], "operating_lease_liability": [ "10-K:0000007084-26-000011" ], "operating_lease_liability_current": [ "10-Q:0000007084-26-000057" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-26-000057" ], "operating_lease_discount_rate": [ "10-K:0000007084-26-000011" ], "operating_lease_payments_y1": [ "10-K:0000007084-26-000011" ], "operating_lease_payments_total": [ "10-K:0000007084-26-000011" ], "operating_lease_imputed_interest": [ "10-K:0000007084-26-000011" ], "debt_maturity_y1": [ "10-K:0000007084-26-000011" ], "debt_maturity_y2": [ "10-K:0000007084-26-000011" ], "debt_maturity_y3": [ "10-K:0000007084-26-000011" ], "debt_maturity_y4": [ "10-K:0000007084-26-000011" ], "debt_maturity_y5": [ "10-K:0000007084-26-000011" ], "debt_maturity_after_y5": [ "10-K:0000007084-26-000011" ], "equity_parent": [ "10-Q:0000007084-26-000057" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 591000000.0, "short_term_investments": null, "receivables": 3705000000.0, "inventory": 11741000000.0, "current_assets": 29994000000.0, "ppe_net": 10972000000.0, "goodwill": 4654000000.0, "intangibles": 1906000000.0, "total_assets": 55598000000.0, "accounts_payable": 5457000000.0, "short_term_borrowings": 1719000000.0, "debt_current": 1153000000.0, "current_liabilities": 22879000000.0, "long_term_debt": 6457000000.0, "total_liabilities": null, "temporary_equity": 292000000.0, "equity_parent": 22804000000.0, "nci": 7000000.0, "equity_total": 22811000000.0, "liabilities_and_equity": 55598000000.0, "shares_outstanding": null, "retained_earnings": 22019000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 143000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 300000000.0, "operating_lease_liability_noncurrent": 1028000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-26-000023" ], "value_sources": { "cash": [ "10-Q:0000007084-26-000023" ], "receivables": [ "10-Q:0000007084-26-000023" ], "inventory": [ "10-Q:0000007084-26-000023" ], "current_assets": [ "10-Q:0000007084-26-000023" ], "ppe_net": [ "10-Q:0000007084-26-000023" ], "goodwill": [ "10-Q:0000007084-26-000023" ], "intangibles": [ "10-Q:0000007084-26-000023" ], "total_assets": [ "10-Q:0000007084-26-000023" ], "accounts_payable": [ "10-Q:0000007084-26-000023" ], "short_term_borrowings": [ "10-Q:0000007084-26-000023" ], "debt_current": [ "10-Q:0000007084-26-000023" ], "current_liabilities": [ "10-Q:0000007084-26-000023" ], "long_term_debt": [ "10-Q:0000007084-26-000023" ], "temporary_equity": [ "10-Q:0000007084-26-000023" ], "nci": [ "10-Q:0000007084-26-000023" ], "equity_total": [ "10-Q:0000007084-26-000023" ], "liabilities_and_equity": [ "10-Q:0000007084-26-000023" ], "retained_earnings": [ "10-Q:0000007084-26-000023" ], "accrued_taxes_current": [ "10-Q:0000007084-26-000023" ], "operating_lease_liability_current": [ "10-Q:0000007084-26-000023" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-26-000023" ], "equity_parent": [ "10-Q:0000007084-26-000023" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 1060000000.0, "short_term_investments": null, "receivables": 3348000000.0, "inventory": 10586000000.0, "current_assets": 27799000000.0, "ppe_net": 10979000000.0, "goodwill": 4653000000.0, "intangibles": 1845000000.0, "total_assets": 53527000000.0, "accounts_payable": 4990000000.0, "short_term_borrowings": 407000000.0, "debt_current": 1153000000.0, "current_liabilities": 20012000000.0, "long_term_debt": 6451000000.0, "total_liabilities": null, "temporary_equity": 292000000.0, "equity_parent": 23573000000.0, "nci": 7000000.0, "equity_total": 23580000000.0, "liabilities_and_equity": 53527000000.0, "shares_outstanding": null, "retained_earnings": 22671000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 224000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 305000000.0, "operating_lease_liability_noncurrent": 1026000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-26-000042" ], "value_sources": { "cash": [ "10-Q:0000007084-26-000042" ], "receivables": [ "10-Q:0000007084-26-000042" ], "inventory": [ "10-Q:0000007084-26-000042" ], "current_assets": [ "10-Q:0000007084-26-000042" ], "ppe_net": [ "10-Q:0000007084-26-000042" ], "goodwill": [ "10-Q:0000007084-26-000042" ], "intangibles": [ "10-Q:0000007084-26-000042" ], "total_assets": [ "10-Q:0000007084-26-000042" ], "accounts_payable": [ "10-Q:0000007084-26-000042" ], "short_term_borrowings": [ "10-Q:0000007084-26-000042" ], "debt_current": [ "10-Q:0000007084-26-000042" ], "current_liabilities": [ "10-Q:0000007084-26-000042" ], "long_term_debt": [ "10-Q:0000007084-26-000042" ], "temporary_equity": [ "10-Q:0000007084-26-000042" ], "nci": [ "10-Q:0000007084-26-000042" ], "equity_total": [ "10-Q:0000007084-26-000042" ], "liabilities_and_equity": [ "10-Q:0000007084-26-000042" ], "retained_earnings": [ "10-Q:0000007084-26-000042" ], "accrued_taxes_current": [ "10-Q:0000007084-26-000042" ], "operating_lease_liability_current": [ "10-Q:0000007084-26-000042" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-26-000042" ], "equity_parent": [ "10-Q:0000007084-26-000042" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 711000000.0, "short_term_investments": null, "receivables": 3585000000.0, "inventory": 11675000000.0, "current_assets": 29621000000.0, "ppe_net": 11025000000.0, "goodwill": 4641000000.0, "intangibles": 1782000000.0, "total_assets": 55400000000.0, "accounts_payable": 5660000000.0, "short_term_borrowings": 1156000000.0, "debt_current": 153000000.0, "current_liabilities": 20496000000.0, "long_term_debt": 7429000000.0, "total_liabilities": null, "temporary_equity": 293000000.0, "equity_parent": 23851000000.0, "nci": 7000000.0, "equity_total": 23858000000.0, "liabilities_and_equity": 55400000000.0, "shares_outstanding": null, "retained_earnings": 22877000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 136000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 303000000.0, "operating_lease_liability_noncurrent": 1021000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000007084-26-000057" ], "value_sources": { "cash": [ "10-Q:0000007084-26-000057" ], "receivables": [ "10-Q:0000007084-26-000057" ], "inventory": [ "10-Q:0000007084-26-000057" ], "current_assets": [ "10-Q:0000007084-26-000057" ], "ppe_net": [ "10-Q:0000007084-26-000057" ], "goodwill": [ "10-Q:0000007084-26-000057" ], "intangibles": [ "10-Q:0000007084-26-000057" ], "total_assets": [ "10-Q:0000007084-26-000057" ], "accounts_payable": [ "10-Q:0000007084-26-000057" ], "short_term_borrowings": [ "10-Q:0000007084-26-000057" ], "debt_current": [ "10-Q:0000007084-26-000057" ], "current_liabilities": [ "10-Q:0000007084-26-000057" ], "long_term_debt": [ "10-Q:0000007084-26-000057" ], "temporary_equity": [ "10-Q:0000007084-26-000057" ], "nci": [ "10-Q:0000007084-26-000057" ], "equity_total": [ "10-Q:0000007084-26-000057" ], "liabilities_and_equity": [ "10-Q:0000007084-26-000057" ], "retained_earnings": [ "10-Q:0000007084-26-000057" ], "accrued_taxes_current": [ "10-Q:0000007084-26-000057" ], "operating_lease_liability_current": [ "10-Q:0000007084-26-000057" ], "operating_lease_liability_noncurrent": [ "10-Q:0000007084-26-000057" ], "equity_parent": [ "10-Q:0000007084-26-000057" ] }, "method": "derived", "value_methods": { "equity_parent": "derived" } } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": -655000000.0, "cfi": 1853000000.0, "cff": 3342000000.0, "capex": 194000000.0, "d_and_a": 245000000.0, "sbc": 51000000.0, "dividends_paid": 203000000.0, "buybacks": 112000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 64000000.0, "change_receivables": 251000000.0, "change_inventories": -182000000.0, "change_payables": -260000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-21-000018" ], "value_sources": { "cfo": [ "10-Q:0000007084-21-000018" ], "cfi": [ "10-Q:0000007084-21-000018" ], "cff": [ "10-Q:0000007084-21-000018" ], "capex": [ "10-Q:0000007084-21-000018" ], "d_and_a": [ "10-Q:0000007084-21-000018" ], "sbc": [ "10-Q:0000007084-21-000018" ], "dividends_paid": [ "10-Q:0000007084-21-000018" ], "buybacks": [ "10-Q:0000007084-21-000018" ], "deferred_tax": [ "10-Q:0000007084-21-000018" ], "change_receivables": [ "10-Q:0000007084-21-000018" ], "change_inventories": [ "10-Q:0000007084-21-000018" ], "change_payables": [ "10-Q:0000007084-21-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 219000000.0, "cfi": 320000000.0, "cff": -3570000000.0, "capex": 166000000.0, "d_and_a": 244000000.0, "sbc": 24000000.0, "dividends_paid": 202000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -15000000.0, "change_receivables": 113000000.0, "change_inventories": -1257000000.0, "change_payables": -559000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "value_sources": { "cfo": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "cfi": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "cff": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "capex": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "d_and_a": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "sbc": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "dividends_paid": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "buybacks": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "deferred_tax": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "change_receivables": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "change_inventories": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ], "change_payables": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-21-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": -1080000000.0, "cfi": 2555000000.0, "cff": -1715000000.0, "capex": 198000000.0, "d_and_a": 238000000.0, "sbc": 39000000.0, "dividends_paid": 202000000.0, "buybacks": 5000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 8000000.0, "change_receivables": -21000000.0, "change_inventories": 1069000000.0, "change_payables": 430000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "value_sources": { "cfo": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "cfi": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "cff": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "capex": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "d_and_a": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "sbc": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "dividends_paid": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "buybacks": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "deferred_tax": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "change_receivables": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "change_inventories": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ], "change_payables": [ "10-Q:0000007084-21-000031", "10-Q:0000007084-21-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": -870000000.0, "cfi": -263000000.0, "cff": 1520000000.0, "capex": 265000000.0, "d_and_a": 249000000.0, "sbc": 37000000.0, "dividends_paid": 202000000.0, "buybacks": 16000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 18000000.0, "change_receivables": -194000000.0, "change_inventories": 2796000000.0, "change_payables": 1083000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "value_sources": { "cfo": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "cfi": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "cff": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "capex": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "d_and_a": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "sbc": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "dividends_paid": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "buybacks": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "deferred_tax": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "change_receivables": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "change_inventories": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ], "change_payables": [ "10-K:0000007084-22-000008", "10-Q:0000007084-21-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 298000000.0, "cfi": -169000000.0, "cff": 1077000000.0, "capex": 174000000.0, "d_and_a": 249000000.0, "sbc": 76000000.0, "dividends_paid": 208000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -7000000.0, "change_receivables": 515000000.0, "change_inventories": 1138000000.0, "change_payables": -441000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-22-000013" ], "value_sources": { "cfo": [ "10-Q:0000007084-22-000013" ], "cfi": [ "10-Q:0000007084-22-000013" ], "cff": [ "10-Q:0000007084-22-000013" ], "capex": [ "10-Q:0000007084-22-000013" ], "d_and_a": [ "10-Q:0000007084-22-000013" ], "sbc": [ "10-Q:0000007084-22-000013" ], "dividends_paid": [ "10-Q:0000007084-22-000013" ], "buybacks": [ "10-Q:0000007084-21-000018" ], "deferred_tax": [ "10-Q:0000007084-22-000013" ], "change_receivables": [ "10-Q:0000007084-22-000013" ], "change_inventories": [ "10-Q:0000007084-22-000013" ], "change_payables": [ "10-Q:0000007084-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 2709000000.0, "cfi": -225000000.0, "cff": -1653000000.0, "capex": 253000000.0, "d_and_a": 243000000.0, "sbc": 38000000.0, "dividends_paid": 209000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -30000000.0, "change_receivables": 195000000.0, "change_inventories": -1361000000.0, "change_payables": -582000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "value_sources": { "cfo": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "cfi": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "cff": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "capex": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "d_and_a": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "sbc": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "dividends_paid": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "buybacks": [ "10-Q:0000007084-21-000018", "10-Q:0000007084-22-000023" ], "deferred_tax": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "change_receivables": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "change_inventories": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ], "change_payables": [ "10-Q:0000007084-22-000013", "10-Q:0000007084-22-000023" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2846000000.0, "cfi": -893000000.0, "cff": -978000000.0, "capex": 287000000.0, "d_and_a": 247000000.0, "sbc": 21000000.0, "dividends_paid": 209000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -58000000.0, "change_receivables": 350000000.0, "change_inventories": -182000000.0, "change_payables": 1193000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "value_sources": { "cfo": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "cfi": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "cff": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "capex": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "d_and_a": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "sbc": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "dividends_paid": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "buybacks": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "deferred_tax": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "change_receivables": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "change_inventories": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ], "change_payables": [ "10-Q:0000007084-22-000023", "10-Q:0000007084-22-000029" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 742000000.0, "cfi": -1382000000.0, "cff": 436000000.0, "capex": 455000000.0, "d_and_a": 257000000.0, "sbc": 26000000.0, "dividends_paid": 208000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -34000000.0, "change_receivables": -482000000.0, "change_inventories": 3244000000.0, "change_payables": 1749000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "value_sources": { "cfo": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "cfi": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "cff": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "capex": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "d_and_a": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "sbc": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "dividends_paid": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "buybacks": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "deferred_tax": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "change_receivables": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "change_inventories": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ], "change_payables": [ "10-K:0000007084-23-000010", "10-Q:0000007084-22-000029" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": -1206000000.0, "cfi": -342000000.0, "cff": 3318000000.0, "capex": 217000000.0, "d_and_a": 257000000.0, "sbc": 69000000.0, "dividends_paid": 226000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 144000000.0, "change_receivables": 937000000.0, "change_inventories": 2881000000.0, "change_payables": -245000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-23-000017" ], "value_sources": { "cfo": [ "10-Q:0000007084-23-000017" ], "cfi": [ "10-Q:0000007084-23-000017" ], "cff": [ "10-Q:0000007084-23-000017" ], "capex": [ "10-Q:0000007084-23-000017" ], "d_and_a": [ "10-Q:0000007084-23-000017" ], "sbc": [ "10-Q:0000007084-23-000017" ], "dividends_paid": [ "10-Q:0000007084-23-000017" ], "buybacks": [ "10-Q:0000007084-23-000017" ], "deferred_tax": [ "10-Q:0000007084-23-000017" ], "change_receivables": [ "10-Q:0000007084-23-000017" ], "change_inventories": [ "10-Q:0000007084-23-000017" ], "change_payables": [ "10-Q:0000007084-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 531000000.0, "cfi": -305000000.0, "cff": -1827000000.0, "capex": 283000000.0, "d_and_a": 257000000.0, "sbc": 28000000.0, "dividends_paid": 227000000.0, "buybacks": 200000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -159000000.0, "change_receivables": 1218000000.0, "change_inventories": -2532000000.0, "change_payables": -465000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "value_sources": { "cfo": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "cfi": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "cff": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "capex": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "d_and_a": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "sbc": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "dividends_paid": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "buybacks": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "deferred_tax": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "change_receivables": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "change_inventories": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ], "change_payables": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 4023000000.0, "cfi": -301000000.0, "cff": -3855000000.0, "capex": 341000000.0, "d_and_a": 260000000.0, "sbc": 26000000.0, "dividends_paid": 224000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -24000000.0, "change_receivables": -542000000.0, "change_inventories": -939000000.0, "change_payables": 1015000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "value_sources": { "cfo": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "cfi": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "cff": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "capex": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "d_and_a": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "sbc": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "dividends_paid": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "buybacks": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "deferred_tax": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "change_receivables": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "change_inventories": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ], "change_payables": [ "10-Q/A:0000007084-23-000033", "10-Q:0000007084-23-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 130000000.0, "cfi": -452000000.0, "cff": -135000000.0, "capex": 478000000.0, "d_and_a": 254000000.0, "sbc": 24000000.0, "dividends_paid": 222000000.0, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -50000000.0, "change_receivables": 69000000.0, "change_inventories": 885000000.0, "change_payables": 1084000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "value_sources": { "cfo": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "cfi": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "cff": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "capex": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "d_and_a": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "sbc": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "dividends_paid": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "buybacks": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "deferred_tax": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "change_receivables": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "change_inventories": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ], "change_payables": [ "10-K/A:0000007084-24-000051", "10-Q:0000007084-23-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": -1610000000.0, "cfi": -328000000.0, "cff": 598000000.0, "capex": 327000000.0, "d_and_a": 259000000.0, "sbc": 65000000.0, "dividends_paid": 248000000.0, "buybacks": 351000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 47000000.0, "change_receivables": -488000000.0, "change_inventories": -52000000.0, "change_payables": -1556000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q/A:0000007084-24-000052" ], "value_sources": { "cfo": [ "10-Q/A:0000007084-24-000052" ], "cfi": [ "10-Q/A:0000007084-24-000052" ], "cff": [ "10-Q/A:0000007084-24-000052" ], "capex": [ "10-Q/A:0000007084-24-000052" ], "d_and_a": [ "10-Q/A:0000007084-24-000052" ], "sbc": [ "10-Q/A:0000007084-24-000052" ], "dividends_paid": [ "10-Q/A:0000007084-24-000052" ], "buybacks": [ "10-Q/A:0000007084-24-000052" ], "deferred_tax": [ "10-Q/A:0000007084-24-000052" ], "change_receivables": [ "10-Q/A:0000007084-24-000052" ], "change_inventories": [ "10-Q/A:0000007084-24-000052" ], "change_payables": [ "10-Q/A:0000007084-24-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 2509000000.0, "cfi": -283000000.0, "cff": -2729000000.0, "capex": 287000000.0, "d_and_a": 262000000.0, "sbc": 21000000.0, "dividends_paid": 246000000.0, "buybacks": 650000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -39000000.0, "change_receivables": -358000000.0, "change_inventories": -2865000000.0, "change_payables": -1206000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "value_sources": { "cfo": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "cfi": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "cff": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "capex": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "d_and_a": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "sbc": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "dividends_paid": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "buybacks": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "deferred_tax": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "change_receivables": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "change_inventories": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ], "change_payables": [ "10-Q/A:0000007084-24-000052", "10-Q/A:0000007084-24-000053" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 992000000.0, "cfi": -450000000.0, "cff": -669000000.0, "capex": 441000000.0, "d_and_a": 261000000.0, "sbc": 12000000.0, "dividends_paid": 244000000.0, "buybacks": 117000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 9000000.0, "change_receivables": 403000000.0, "change_inventories": -584000000.0, "change_payables": 201000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "value_sources": { "cfo": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "cfi": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "cff": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "capex": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "d_and_a": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "sbc": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "dividends_paid": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "buybacks": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "deferred_tax": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "change_receivables": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "change_inventories": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ], "change_payables": [ "10-Q/A:0000007084-24-000053", "10-Q:0000007084-24-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 2569000000.0, "cfi": -435000000.0, "cff": -1804000000.0, "capex": 439000000.0, "d_and_a": 277000000.0, "sbc": 14000000.0, "dividends_paid": 239000000.0, "buybacks": 1555000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -40000000.0, "change_receivables": -294000000.0, "change_inventories": 612000000.0, "change_payables": 1017000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "value_sources": { "cfo": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "cfi": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "cff": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "capex": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "d_and_a": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "sbc": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "dividends_paid": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "buybacks": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "deferred_tax": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "change_receivables": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "change_inventories": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ], "change_payables": [ "10-K:0000007084-25-000011", "10-Q:0000007084-24-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 700000000.0, "cfi": -1230000000.0, "cff": -2000000.0, "capex": 328000000.0, "d_and_a": 280000000.0, "sbc": 66000000.0, "dividends_paid": 257000000.0, "buybacks": 1327000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 214000000.0, "amortisation_intangibles": 66000000.0, "goodwill_impairment": null, "deferred_tax": -64000000.0, "change_receivables": -61000000.0, "change_inventories": -295000000.0, "change_payables": -713000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-25-000022" ], "value_sources": { "cfo": [ "10-Q:0000007084-25-000022" ], "cfi": [ "10-Q:0000007084-25-000022" ], "cff": [ "10-Q:0000007084-25-000022" ], "capex": [ "10-Q:0000007084-25-000022" ], "d_and_a": [ "10-Q:0000007084-25-000022" ], "sbc": [ "10-Q:0000007084-25-000022" ], "dividends_paid": [ "10-Q:0000007084-25-000022" ], "buybacks": [ "10-Q:0000007084-25-000022" ], "depreciation": [ "10-Q:0000007084-25-000022" ], "amortisation_intangibles": [ "10-Q:0000007084-25-000022" ], "deferred_tax": [ "10-Q:0000007084-25-000022" ], "change_receivables": [ "10-Q:0000007084-25-000022" ], "change_inventories": [ "10-Q:0000007084-25-000022" ], "change_payables": [ "10-Q:0000007084-25-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 468000000.0, "cfi": -382000000.0, "cff": -659000000.0, "capex": 362000000.0, "d_and_a": 286000000.0, "sbc": 18000000.0, "dividends_paid": 246000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 218000000.0, "amortisation_intangibles": 68000000.0, "goodwill_impairment": null, "deferred_tax": -28000000.0, "change_receivables": 241000000.0, "change_inventories": -1148000000.0, "change_payables": -544000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "value_sources": { "cfo": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "cfi": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "cff": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "capex": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "d_and_a": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "sbc": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "dividends_paid": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "buybacks": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "depreciation": [ "10-Q:0000007084-25-000042" ], "amortisation_intangibles": [ "10-Q:0000007084-25-000042" ], "deferred_tax": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "change_receivables": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "change_inventories": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "change_payables": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1300000000.0, "cfi": -390000000.0, "cff": -804000000.0, "capex": 381000000.0, "d_and_a": 288000000.0, "sbc": -10000000.0, "dividends_paid": 241000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 221000000.0, "amortisation_intangibles": 66000000.0, "goodwill_impairment": 43000000.0, "deferred_tax": -15000000.0, "change_receivables": -656000000.0, "change_inventories": 210000000.0, "change_payables": -161000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "value_sources": { "cfo": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "cfi": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "cff": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "capex": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "d_and_a": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "sbc": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "dividends_paid": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "buybacks": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "depreciation": [ "10-Q:0000007084-25-000052" ], "amortisation_intangibles": [ "10-Q:0000007084-25-000052" ], "goodwill_impairment": [ "10-Q:0000007084-25-000052" ], "deferred_tax": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "change_receivables": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "change_inventories": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ], "change_payables": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-25-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 322000000.0, "cfi": -700000000.0, "cff": -65000000.0, "capex": 492000000.0, "d_and_a": 287000000.0, "sbc": 0.0, "dividends_paid": 241000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 221000000.0, "amortisation_intangibles": 66000000.0, "goodwill_impairment": 0.0, "deferred_tax": -23000000.0, "change_receivables": 29000000.0, "change_inventories": 1071000000.0, "change_payables": 699000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "value_sources": { "cfo": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "cfi": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "cff": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "capex": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "d_and_a": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "sbc": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "dividends_paid": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "buybacks": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "depreciation": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "amortisation_intangibles": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "goodwill_impairment": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "deferred_tax": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "change_receivables": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "change_inventories": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "change_payables": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": -342000000.0, "cfi": -129000000.0, "cff": 587000000.0, "capex": 291000000.0, "d_and_a": 287000000.0, "sbc": 50000000.0, "dividends_paid": 247000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 224000000.0, "amortisation_intangibles": 63000000.0, "goodwill_impairment": null, "deferred_tax": -42000000.0, "change_receivables": 655000000.0, "change_inventories": -137000000.0, "change_payables": -423000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-26-000023" ], "value_sources": { "cfo": [ "10-Q:0000007084-26-000023" ], "cfi": [ "10-Q:0000007084-26-000023" ], "cff": [ "10-Q:0000007084-26-000023" ], "capex": [ "10-Q:0000007084-26-000023" ], "d_and_a": [ "10-Q:0000007084-26-000023" ], "sbc": [ "10-Q:0000007084-26-000023" ], "dividends_paid": [ "10-Q:0000007084-26-000023" ], "buybacks": [ "10-Q:0000007084-25-000022" ], "depreciation": [ "10-Q:0000007084-26-000023" ], "amortisation_intangibles": [ "10-Q:0000007084-26-000023" ], "deferred_tax": [ "10-Q:0000007084-26-000023" ], "change_receivables": [ "10-Q:0000007084-26-000023" ], "change_inventories": [ "10-Q:0000007084-26-000023" ], "change_payables": [ "10-Q:0000007084-26-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 4298000000.0, "cfi": -262000000.0, "cff": -2166000000.0, "capex": 305000000.0, "d_and_a": 291000000.0, "sbc": 22000000.0, "dividends_paid": 248000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 228000000.0, "amortisation_intangibles": 63000000.0, "goodwill_impairment": null, "deferred_tax": -17000000.0, "change_receivables": -852000000.0, "change_inventories": -2015000000.0, "change_payables": -734000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042", "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "value_sources": { "cfo": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "cfi": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "cff": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "capex": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "d_and_a": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "sbc": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "dividends_paid": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "buybacks": [ "10-Q:0000007084-25-000022", "10-Q:0000007084-25-000042" ], "depreciation": [ "10-Q:0000007084-26-000042" ], "amortisation_intangibles": [ "10-Q:0000007084-26-000042" ], "deferred_tax": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "change_receivables": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "change_inventories": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "change_payables": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1809000000.0, "cfi": -253000000.0, "cff": -1618000000.0, "capex": 296000000.0, "d_and_a": 296000000.0, "sbc": 21000000.0, "dividends_paid": 248000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 234000000.0, "amortisation_intangibles": 61000000.0, "goodwill_impairment": 173000000.0, "deferred_tax": 5000000.0, "change_receivables": -34000000.0, "change_inventories": -1013000000.0, "change_payables": 520000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "value_sources": { "cfo": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "cfi": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "cff": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "capex": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "d_and_a": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "sbc": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "dividends_paid": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "buybacks": [ "10-Q:0000007084-25-000042", "10-Q:0000007084-26-000057" ], "depreciation": [ "10-Q:0000007084-26-000057" ], "amortisation_intangibles": [ "10-Q:0000007084-26-000057" ], "goodwill_impairment": [ "10-Q:0000007084-26-000057" ], "deferred_tax": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "change_receivables": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "change_inventories": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "change_payables": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": -313000000.0, "cfi": -373000000.0, "cff": 310000000.0, "capex": 356000000.0, "d_and_a": 307000000.0, "sbc": -10000000.0, "dividends_paid": 244000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 246000000.0, "amortisation_intangibles": 61000000.0, "goodwill_impairment": 6000000.0, "deferred_tax": 9000000.0, "change_receivables": -624000000.0, "change_inventories": 1654000000.0, "change_payables": 164000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "value_sources": { "cfo": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "cfi": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "cff": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "capex": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "d_and_a": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "sbc": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "dividends_paid": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "buybacks": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "depreciation": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "amortisation_intangibles": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "goodwill_impairment": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "deferred_tax": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "change_receivables": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "change_inventories": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ], "change_payables": [ "10-K:0000007084-26-000011", "10-Q:0000007084-25-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 150000000.0, "cfi": -128000000.0, "cff": 612000000.0, "capex": 194000000.0, "d_and_a": 293000000.0, "sbc": 64000000.0, "dividends_paid": 254000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 234000000.0, "amortisation_intangibles": 59000000.0, "goodwill_impairment": null, "deferred_tax": -112000000.0, "change_receivables": 726000000.0, "change_inventories": 1447000000.0, "change_payables": 245000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-26-000023" ], "value_sources": { "cfo": [ "10-Q:0000007084-26-000023" ], "cfi": [ "10-Q:0000007084-26-000023" ], "cff": [ "10-Q:0000007084-26-000023" ], "capex": [ "10-Q:0000007084-26-000023" ], "d_and_a": [ "10-Q:0000007084-26-000023" ], "sbc": [ "10-Q:0000007084-26-000023" ], "dividends_paid": [ "10-Q:0000007084-26-000023" ], "depreciation": [ "10-Q:0000007084-26-000023" ], "amortisation_intangibles": [ "10-Q:0000007084-26-000023" ], "deferred_tax": [ "10-Q:0000007084-26-000023" ], "change_receivables": [ "10-Q:0000007084-26-000023" ], "change_inventories": [ "10-Q:0000007084-26-000023" ], "change_payables": [ "10-Q:0000007084-26-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1149000000.0, "cfi": -245000000.0, "cff": -1567000000.0, "capex": 272000000.0, "d_and_a": 293000000.0, "sbc": 74000000.0, "dividends_paid": 256000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 233000000.0, "amortisation_intangibles": 60000000.0, "goodwill_impairment": null, "deferred_tax": 0.0, "change_receivables": -347000000.0, "change_inventories": -1149000000.0, "change_payables": -430000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "value_sources": { "cfo": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "cfi": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "cff": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "capex": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "d_and_a": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "sbc": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "dividends_paid": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "depreciation": [ "10-Q:0000007084-26-000042" ], "amortisation_intangibles": [ "10-Q:0000007084-26-000042" ], "deferred_tax": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "change_receivables": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "change_inventories": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ], "change_payables": [ "10-Q:0000007084-26-000023", "10-Q:0000007084-26-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 489000000.0, "cfi": -326000000.0, "cff": 123000000.0, "capex": 307000000.0, "d_and_a": 295000000.0, "sbc": 38000000.0, "dividends_paid": 254000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 238000000.0, "amortisation_intangibles": 58000000.0, "goodwill_impairment": 0.0, "deferred_tax": 61000000.0, "change_receivables": 253000000.0, "change_inventories": 1112000000.0, "change_payables": 681000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "value_sources": { "cfo": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "cfi": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "cff": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "capex": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "d_and_a": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "sbc": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "dividends_paid": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "depreciation": [ "10-Q:0000007084-26-000057" ], "amortisation_intangibles": [ "10-Q:0000007084-26-000057" ], "goodwill_impairment": [ "10-Q:0000007084-26-000057" ], "deferred_tax": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "change_receivables": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "change_inventories": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ], "change_payables": [ "10-Q:0000007084-26-000042", "10-Q:0000007084-26-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": -2386000000.0, "cfi": 4465000000.0, "cff": -423000000.0, "capex": 823000000.0, "d_and_a": 976000000.0, "sbc": 151000000.0, "dividends_paid": 809000000.0, "buybacks": 133000000.0, "interest_paid": 345000000.0, "taxes_paid": 195000000.0, "depreciation": 800000000.0, "amortisation_intangibles": null, "goodwill_impairment": 26000000.0, "deferred_tax": 75000000.0, "change_receivables": 149000000.0, "change_inventories": 2426000000.0, "change_payables": 694000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1791000000.0 }, "sources": [ "10-K:0000007084-23-000010" ], "value_sources": { "cfo": [ "10-K:0000007084-23-000010" ], "cfi": [ "10-K:0000007084-23-000010" ], "cff": [ "10-K:0000007084-23-000010" ], "capex": [ "10-K:0000007084-23-000010" ], "d_and_a": [ "10-K:0000007084-23-000010" ], "sbc": [ "10-K:0000007084-23-000010" ], "dividends_paid": [ "10-K:0000007084-23-000010" ], "buybacks": [ "10-K:0000007084-23-000010" ], "interest_paid": [ "10-K:0000007084-23-000010" ], "taxes_paid": [ "10-K:0000007084-23-000010" ], "depreciation": [ "10-K:0000007084-23-000010" ], "goodwill_impairment": [ "10-K:0000007084-23-000010" ], "deferred_tax": [ "10-K:0000007084-23-000010" ], "change_receivables": [ "10-K:0000007084-23-000010" ], "change_inventories": [ "10-K:0000007084-23-000010" ], "change_payables": [ "10-K:0000007084-23-000010" ], "proceeds_debt_issuance": [ "10-K:0000007084-23-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 6595000000.0, "cfi": -2669000000.0, "cff": -1118000000.0, "capex": 1169000000.0, "d_and_a": 996000000.0, "sbc": 161000000.0, "dividends_paid": 834000000.0, "buybacks": 0.0, "interest_paid": 276000000.0, "taxes_paid": 553000000.0, "depreciation": 807000000.0, "amortisation_intangibles": null, "goodwill_impairment": 52000000.0, "deferred_tax": -129000000.0, "change_receivables": 578000000.0, "change_inventories": 2839000000.0, "change_payables": 1919000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1329000000.0 }, "sources": [ "10-K/A:0000007084-24-000051" ], "value_sources": { "cfo": [ "10-K/A:0000007084-24-000051" ], "cfi": [ "10-K/A:0000007084-24-000051" ], "cff": [ "10-K/A:0000007084-24-000051" ], "capex": [ "10-K/A:0000007084-24-000051" ], "d_and_a": [ "10-K/A:0000007084-24-000051" ], "sbc": [ "10-K/A:0000007084-24-000051" ], "dividends_paid": [ "10-K/A:0000007084-24-000051" ], "buybacks": [ "10-K/A:0000007084-24-000051" ], "interest_paid": [ "10-K/A:0000007084-24-000051" ], "taxes_paid": [ "10-K/A:0000007084-24-000051" ], "depreciation": [ "10-K/A:0000007084-24-000051" ], "goodwill_impairment": [ "10-K/A:0000007084-24-000051" ], "deferred_tax": [ "10-K/A:0000007084-24-000051" ], "change_receivables": [ "10-K/A:0000007084-24-000051" ], "change_inventories": [ "10-K/A:0000007084-24-000051" ], "change_payables": [ "10-K/A:0000007084-24-000051" ], "proceeds_debt_issuance": [ "10-K/A:0000007084-24-000051" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 3478000000.0, "cfi": -1400000000.0, "cff": -2499000000.0, "capex": 1319000000.0, "d_and_a": 1028000000.0, "sbc": 147000000.0, "dividends_paid": 899000000.0, "buybacks": 1450000000.0, "interest_paid": 409000000.0, "taxes_paid": 708000000.0, "depreciation": 794000000.0, "amortisation_intangibles": 234000000.0, "goodwill_impairment": 2000000.0, "deferred_tax": -89000000.0, "change_receivables": 1682000000.0, "change_inventories": 295000000.0, "change_payables": 1389000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 752000000.0 }, "sources": [ "10-K/A:0000007084-24-000051", "10-K:0000007084-25-000011" ], "value_sources": { "cfo": [ "10-K:0000007084-25-000011" ], "cfi": [ "10-K:0000007084-25-000011" ], "cff": [ "10-K:0000007084-25-000011" ], "capex": [ "10-K:0000007084-25-000011" ], "d_and_a": [ "10-K:0000007084-25-000011" ], "sbc": [ "10-K:0000007084-25-000011" ], "dividends_paid": [ "10-K:0000007084-25-000011" ], "buybacks": [ "10-K:0000007084-25-000011" ], "interest_paid": [ "10-K:0000007084-25-000011" ], "taxes_paid": [ "10-K:0000007084-25-000011" ], "depreciation": [ "10-K:0000007084-25-000011" ], "amortisation_intangibles": [ "10-K:0000007084-25-000011" ], "goodwill_impairment": [ "10-K:0000007084-25-000011" ], "deferred_tax": [ "10-K:0000007084-25-000011" ], "change_receivables": [ "10-K:0000007084-25-000011" ], "change_inventories": [ "10-K:0000007084-25-000011" ], "change_payables": [ "10-K:0000007084-25-000011" ], "proceeds_debt_issuance": [ "10-K/A:0000007084-24-000051" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 4460000000.0, "cfi": -1496000000.0, "cff": -4604000000.0, "capex": 1494000000.0, "d_and_a": 1059000000.0, "sbc": 112000000.0, "dividends_paid": 977000000.0, "buybacks": 2673000000.0, "interest_paid": 711000000.0, "taxes_paid": 742000000.0, "depreciation": 825000000.0, "amortisation_intangibles": 234000000.0, "goodwill_impairment": 201000000.0, "deferred_tax": -23000000.0, "change_receivables": -737000000.0, "change_inventories": -2889000000.0, "change_payables": -1544000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 501000000.0 }, "sources": [ "10-K/A:0000007084-24-000051", "10-K:0000007084-26-000011" ], "value_sources": { "cfo": [ "10-K:0000007084-26-000011" ], "cfi": [ "10-K:0000007084-26-000011" ], "cff": [ "10-K:0000007084-26-000011" ], "capex": [ "10-K:0000007084-26-000011" ], "d_and_a": [ "10-K:0000007084-26-000011" ], "sbc": [ "10-K:0000007084-26-000011" ], "dividends_paid": [ "10-K:0000007084-26-000011" ], "buybacks": [ "10-K:0000007084-26-000011" ], "interest_paid": [ "10-K:0000007084-26-000011" ], "taxes_paid": [ "10-K:0000007084-26-000011" ], "depreciation": [ "10-K:0000007084-26-000011" ], "amortisation_intangibles": [ "10-K:0000007084-26-000011" ], "goodwill_impairment": [ "10-K:0000007084-26-000011" ], "deferred_tax": [ "10-K:0000007084-26-000011" ], "change_receivables": [ "10-K:0000007084-26-000011" ], "change_inventories": [ "10-K:0000007084-26-000011" ], "change_payables": [ "10-K:0000007084-26-000011" ], "proceeds_debt_issuance": [ "10-K/A:0000007084-24-000051" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 2790000000.0, "cfi": -2702000000.0, "cff": -1530000000.0, "capex": 1563000000.0, "d_and_a": 1141000000.0, "sbc": 74000000.0, "dividends_paid": 985000000.0, "buybacks": 2327000000.0, "interest_paid": 710000000.0, "taxes_paid": 658000000.0, "depreciation": 875000000.0, "amortisation_intangibles": 266000000.0, "goodwill_impairment": 43000000.0, "deferred_tax": -130000000.0, "change_receivables": -447000000.0, "change_inventories": -162000000.0, "change_payables": -719000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000007084-26-000011" ], "value_sources": { "cfo": [ "10-K:0000007084-26-000011" ], "cfi": [ "10-K:0000007084-26-000011" ], "cff": [ "10-K:0000007084-26-000011" ], "capex": [ "10-K:0000007084-26-000011" ], "d_and_a": [ "10-K:0000007084-26-000011" ], "sbc": [ "10-K:0000007084-26-000011" ], "dividends_paid": [ "10-K:0000007084-26-000011" ], "buybacks": [ "10-K:0000007084-26-000011" ], "interest_paid": [ "10-K:0000007084-26-000011" ], "taxes_paid": [ "10-K:0000007084-26-000011" ], "depreciation": [ "10-K:0000007084-26-000011" ], "amortisation_intangibles": [ "10-K:0000007084-26-000011" ], "goodwill_impairment": [ "10-K:0000007084-26-000011" ], "deferred_tax": [ "10-K:0000007084-26-000011" ], "change_receivables": [ "10-K:0000007084-26-000011" ], "change_inventories": [ "10-K:0000007084-26-000011" ], "change_payables": [ "10-K:0000007084-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 5452000000.0, "cfi": -1017000000.0, "cff": -2887000000.0, "capex": 1248000000.0, "d_and_a": 1181000000.0, "sbc": 83000000.0, "dividends_paid": 987000000.0, "buybacks": 0.0, "interest_paid": 629000000.0, "taxes_paid": 389000000.0, "depreciation": 932000000.0, "amortisation_intangibles": 249000000.0, "goodwill_impairment": 179000000.0, "deferred_tax": -45000000.0, "change_receivables": -855000000.0, "change_inventories": -1511000000.0, "change_payables": -473000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000007084-26-000011" ], "value_sources": { "cfo": [ "10-K:0000007084-26-000011" ], "cfi": [ "10-K:0000007084-26-000011" ], "cff": [ "10-K:0000007084-26-000011" ], "capex": [ "10-K:0000007084-26-000011" ], "d_and_a": [ "10-K:0000007084-26-000011" ], "sbc": [ "10-K:0000007084-26-000011" ], "dividends_paid": [ "10-K:0000007084-26-000011" ], "buybacks": [ "10-K:0000007084-26-000011" ], "interest_paid": [ "10-K:0000007084-26-000011" ], "taxes_paid": [ "10-K:0000007084-26-000011" ], "depreciation": [ "10-K:0000007084-26-000011" ], "amortisation_intangibles": [ "10-K:0000007084-26-000011" ], "goodwill_impairment": [ "10-K:0000007084-26-000011" ], "deferred_tax": [ "10-K:0000007084-26-000011" ], "change_receivables": [ "10-K:0000007084-26-000011" ], "change_inventories": [ "10-K:0000007084-26-000011" ], "change_payables": [ "10-K:0000007084-26-000011" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K/A:0000007084-24-000051": { "kind": "filing", "form": "10-K/A", "accession": "0000007084-24-000051", "report_date": "2023-12-31", "filed": "2024-11-18", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000051/adm-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000051/" }, "10-K:0000007084-21-000008": { "kind": "filing", "form": "10-K", "accession": "0000007084-21-000008", "report_date": "2020-12-31", "filed": "2021-02-18", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708421000008/adm-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708421000008/" }, "10-K:0000007084-22-000008": { "kind": "filing", "form": "10-K", "accession": "0000007084-22-000008", "report_date": "2021-12-31", "filed": "2022-02-17", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708422000008/adm-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708422000008/" }, "10-K:0000007084-23-000010": { "kind": "filing", "form": "10-K", "accession": "0000007084-23-000010", "report_date": "2022-12-31", "filed": "2023-02-14", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708423000010/adm-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708423000010/" }, "10-K:0000007084-25-000011": { "kind": "filing", "form": "10-K", "accession": "0000007084-25-000011", "report_date": "2024-12-31", "filed": "2025-02-20", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708425000011/adm-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708425000011/" }, "10-K:0000007084-26-000011": { "kind": "filing", "form": "10-K", "accession": "0000007084-26-000011", "report_date": "2025-12-31", "filed": "2026-02-17", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708426000011/adm-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708426000011/" }, "10-Q/A:0000007084-23-000033": { "kind": "filing", "form": "10-Q/A", "accession": "0000007084-23-000033", "report_date": "2023-06-30", "filed": "2023-09-11", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708423000033/adm-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708423000033/" }, "10-Q/A:0000007084-24-000052": { "kind": "filing", "form": "10-Q/A", "accession": "0000007084-24-000052", "report_date": "2024-03-31", "filed": "2024-11-18", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000052/adm-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000052/" }, "10-Q/A:0000007084-24-000053": { "kind": "filing", "form": "10-Q/A", "accession": "0000007084-24-000053", "report_date": "2024-06-30", "filed": "2024-11-18", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000053/adm-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000053/" }, "10-Q:0000007084-20-000015": { "kind": "filing", "form": "10-Q", "accession": "0000007084-20-000015", "report_date": "2020-03-31", "filed": "2020-05-01", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708420000015/adm-2020331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708420000015/" }, "10-Q:0000007084-20-000025": { "kind": "filing", "form": "10-Q", "accession": "0000007084-20-000025", "report_date": "2020-06-30", "filed": "2020-07-30", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708420000025/adm-2020630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708420000025/" }, "10-Q:0000007084-20-000038": { "kind": "filing", "form": "10-Q", "accession": "0000007084-20-000038", "report_date": "2020-09-30", "filed": "2020-10-30", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708420000038/adm-2020930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708420000038/" }, "10-Q:0000007084-21-000018": { "kind": "filing", "form": "10-Q", "accession": "0000007084-21-000018", "report_date": "2021-03-31", "filed": "2021-04-28", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708421000018/adm-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708421000018/" }, "10-Q:0000007084-21-000031": { "kind": "filing", "form": "10-Q", "accession": "0000007084-21-000031", "report_date": "2021-06-30", "filed": "2021-07-27", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708421000031/adm-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708421000031/" }, "10-Q:0000007084-21-000039": { "kind": "filing", "form": "10-Q", "accession": "0000007084-21-000039", "report_date": "2021-09-30", "filed": "2021-10-26", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708421000039/adm-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708421000039/" }, "10-Q:0000007084-22-000013": { "kind": "filing", "form": "10-Q", "accession": "0000007084-22-000013", "report_date": "2022-03-31", "filed": "2022-04-26", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708422000013/adm-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708422000013/" }, "10-Q:0000007084-22-000023": { "kind": "filing", "form": "10-Q", "accession": "0000007084-22-000023", "report_date": "2022-06-30", "filed": "2022-07-26", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708422000023/adm-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708422000023/" }, "10-Q:0000007084-22-000029": { "kind": "filing", "form": "10-Q", "accession": "0000007084-22-000029", "report_date": "2022-09-30", "filed": "2022-10-25", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708422000029/adm-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708422000029/" }, "10-Q:0000007084-23-000017": { "kind": "filing", "form": "10-Q", "accession": "0000007084-23-000017", "report_date": "2023-03-31", "filed": "2023-04-25", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708423000017/adm-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708423000017/" }, "10-Q:0000007084-23-000039": { "kind": "filing", "form": "10-Q", "accession": "0000007084-23-000039", "report_date": "2023-09-30", "filed": "2023-10-24", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708423000039/adm-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708423000039/" }, "10-Q:0000007084-24-000054": { "kind": "filing", "form": "10-Q", "accession": "0000007084-24-000054", "report_date": "2024-09-30", "filed": "2024-11-18", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000054/adm-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000054/" }, "10-Q:0000007084-25-000022": { "kind": "filing", "form": "10-Q", "accession": "0000007084-25-000022", "report_date": "2025-03-31", "filed": "2025-05-06", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708425000022/adm-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708425000022/" }, "10-Q:0000007084-25-000042": { "kind": "filing", "form": "10-Q", "accession": "0000007084-25-000042", "report_date": "2025-06-30", "filed": "2025-08-05", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708425000042/adm-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708425000042/" }, "10-Q:0000007084-25-000052": { "kind": "filing", "form": "10-Q", "accession": "0000007084-25-000052", "report_date": "2025-09-30", "filed": "2025-11-04", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708425000052/adm-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708425000052/" }, "10-Q:0000007084-26-000023": { "kind": "filing", "form": "10-Q", "accession": "0000007084-26-000023", "report_date": "2026-03-31", "filed": "2026-05-05", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708426000023/adm-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708426000023/" }, "10-Q:0000007084-26-000042": { "kind": "filing", "form": "10-Q", "accession": "0000007084-26-000042", "report_date": "2026-06-30", "filed": "2026-08-04", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708426000042/adm-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708426000042/" }, "10-Q:0000007084-26-000057": { "kind": "filing", "form": "10-Q", "accession": "0000007084-26-000057", "report_date": "2026-09-30", "filed": "2026-11-03", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708426000057/adm-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708426000057/" }, "8-K:0000007084-24-000034": { "kind": "filing", "form": "8-K", "accession": "0000007084-24-000034", "report_date": "2024-11-04", "filed": "2024-11-05", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000034/adm-20241104.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/7084/000000708424000034/" } }, "restatements": [ { "period": "FY2020", "item": "depreciation", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 803000000.0, "source": "10-K:0000007084-21-000008", "filed": "2021-02-18" }, "latest": { "value": 800000000.0, "source": "10-K:0000007084-23-000010", "filed": "2023-02-14" }, "used": { "value": 800000000.0, "source": "10-K:0000007084-23-000010", "filed": "2023-02-14" } }, { "period": "FY2020 Q4", "item": "intangibles", "start": null, "end": "2020-12-31", "first": { "value": 1962000000.0, "source": "10-K:0000007084-21-000008", "filed": "2021-02-18" }, "latest": { "value": 2134000000.0, "source": "10-K:0000007084-22-000008", "filed": "2022-02-17" }, "used": { "value": 2134000000.0, "source": "10-K:0000007084-22-000008", "filed": "2022-02-17" } }, { "period": "FY2020 Q4", "item": "ppe_net", "start": null, "end": "2020-12-31", "first": { "value": 9951000000.0, "source": "10-K:0000007084-21-000008", "filed": "2021-02-18" }, "latest": { "value": 9779000000.0, "source": "10-K:0000007084-22-000008", "filed": "2022-02-17" }, "used": { "value": 9779000000.0, "source": "10-K:0000007084-22-000008", "filed": "2022-02-17" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 563000000.0, "source": "10-K:0000007084-21-000008", "filed": "2021-02-18" }, "latest": { "value": 565000000.0, "source": "10-K:0000007084-23-000010", "filed": "2023-02-14" }, "used": { "value": 565000000.0, "source": "10-K:0000007084-23-000010", "filed": "2023-02-14" } } ], "withheld": [], "events": [ { "id": "non_reliance:2024-11-05:8-K:0000007084-24-000034", "type": "non_reliance", "date": "2024-11-05", "fiscal_period": "FY2024 Q4", "text": "Stated that earlier financial statements are no longer to be relied on.", "counterparty": null, "amount": null, "sources": [ "8-K:0000007084-24-000034" ] } ] }