{ "schema": "annalist.dataset/0.1", "company": { "id": "bristol-myers-squibb", "name": "Bristol-Myers Squibb Company", "country": "US", "template": "corporate", "cik": "0000014272", "tickers": [ "BMY" ], "entity_name": "BRISTOL-MYERS SQUIBB COMPANY", "fiscal_year_end": "1231", "sic": "2834", "sic_description": "Pharmaceutical Preparations", "exchanges": [ "NYSE", "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-29" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 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": 10781000000.0, "cost_of_revenue": 3662000000.0, "gross_profit": null, "rnd": 2372000000.0, "sga": 1606000000.0, "operating_income": null, "interest_expense": 362000000.0, "pretax_income": -304000000.0, "income_tax": 462000000.0, "net_income_incl_nci": -766000000.0, "nci_profit": 9000000.0, "net_income": -775000000.0, "net_income_common": null, "eps_basic": -0.34, "eps_diluted": -0.34, "shares_basic": 2258000000.0, "shares_diluted": 2258000000.0, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-21-000126" ], "value_sources": { "revenue": [ "10-Q:0000014272-21-000126" ], "cost_of_revenue": [ "10-Q:0000014272-21-000126" ], "rnd": [ "10-Q:0000014272-21-000126" ], "sga": [ "10-Q:0000014272-21-000126" ], "interest_expense": [ "10-Q:0000014272-21-000126" ], "pretax_income": [ "10-Q:0000014272-21-000126" ], "income_tax": [ "10-Q:0000014272-21-000126" ], "net_income_incl_nci": [ "10-Q:0000014272-21-000126" ], "nci_profit": [ "10-Q:0000014272-21-000126" ], "net_income": [ "10-Q:0000014272-21-000126" ], "eps_basic": [ "10-Q:0000014272-21-000126" ], "eps_diluted": [ "10-Q:0000014272-21-000126" ], "shares_basic": [ "10-Q:0000014272-21-000126" ], "shares_diluted": [ "10-Q:0000014272-21-000126" ], "dps_declared": [ "10-Q:0000014272-21-000126" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 10129000000.0, "cost_of_revenue": 2699000000.0, "gross_profit": null, "rnd": 2522000000.0, "sga": 1628000000.0, "operating_income": null, "interest_expense": 357000000.0, "pretax_income": 1627000000.0, "income_tax": 1707000000.0, "net_income_incl_nci": -80000000.0, "nci_profit": 5000000.0, "net_income": -85000000.0, "net_income_common": null, "eps_basic": -0.04, "eps_diluted": -0.04, "shares_basic": 2263000000.0, "shares_diluted": 2263000000.0, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-21-000186" ], "value_sources": { "revenue": [ "10-Q:0000014272-21-000186" ], "cost_of_revenue": [ "10-Q:0000014272-21-000186" ], "rnd": [ "10-Q:0000014272-21-000186" ], "sga": [ "10-Q:0000014272-21-000186" ], "interest_expense": [ "10-Q:0000014272-21-000186" ], "pretax_income": [ "10-Q:0000014272-21-000186" ], "income_tax": [ "10-Q:0000014272-21-000186" ], "net_income_incl_nci": [ "10-Q:0000014272-21-000186" ], "nci_profit": [ "10-Q:0000014272-21-000186" ], "net_income": [ "10-Q:0000014272-21-000186" ], "eps_basic": [ "10-Q:0000014272-21-000186" ], "eps_diluted": [ "10-Q:0000014272-21-000186" ], "shares_basic": [ "10-Q:0000014272-21-000186" ], "shares_diluted": [ "10-Q:0000014272-21-000186" ], "dps_declared": [ "10-Q:0000014272-21-000186" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 10540000000.0, "cost_of_revenue": 2502000000.0, "gross_profit": null, "rnd": 2499000000.0, "sga": 1706000000.0, "operating_income": null, "interest_expense": 346000000.0, "pretax_income": 2257000000.0, "income_tax": 379000000.0, "net_income_incl_nci": 1878000000.0, "nci_profit": 6000000.0, "net_income": 1872000000.0, "net_income_common": null, "eps_basic": 0.83, "eps_diluted": 0.82, "shares_basic": 2257000000.0, "shares_diluted": 2290000000.0, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-21-000224" ], "value_sources": { "revenue": [ "10-Q:0000014272-21-000224" ], "cost_of_revenue": [ "10-Q:0000014272-21-000224" ], "rnd": [ "10-Q:0000014272-21-000224" ], "sga": [ "10-Q:0000014272-21-000224" ], "interest_expense": [ "10-Q:0000014272-21-000224" ], "pretax_income": [ "10-Q:0000014272-21-000224" ], "income_tax": [ "10-Q:0000014272-21-000224" ], "net_income_incl_nci": [ "10-Q:0000014272-21-000224" ], "nci_profit": [ "10-Q:0000014272-21-000224" ], "net_income": [ "10-Q:0000014272-21-000224" ], "eps_basic": [ "10-Q:0000014272-21-000224" ], "eps_diluted": [ "10-Q:0000014272-21-000224" ], "shares_basic": [ "10-Q:0000014272-21-000224" ], "shares_diluted": [ "10-Q:0000014272-21-000224" ], "dps_declared": [ "10-Q:0000014272-21-000224" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 11068000000.0, "cost_of_revenue": 2910000000.0, "gross_profit": 8158000000.0, "rnd": 3750000000.0, "sga": 2721000000.0, "operating_income": null, "interest_expense": 355000000.0, "pretax_income": -10451000000.0, "income_tax": -424000000.0, "net_income_incl_nci": -10027000000.0, "nci_profit": 0.0, "net_income": -10027000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.49, "operating_lease_cost": null }, "sources": [ "10-K:0000014272-21-000066", "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "value_sources": { "revenue": [ "10-K:0000014272-21-000066" ], "cost_of_revenue": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "gross_profit": [ "10-K:0000014272-21-000066" ], "rnd": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "sga": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "interest_expense": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "pretax_income": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "income_tax": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "net_income_incl_nci": [ "10-K:0000014272-21-000066" ], "nci_profit": [ "10-K:0000014272-21-000066" ], "net_income": [ "10-K:0000014272-21-000066" ], "dps_declared": [ "10-K:0000014272-21-000066" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 11073000000.0, "cost_of_revenue": 2841000000.0, "gross_profit": null, "rnd": 2219000000.0, "sga": 1666000000.0, "operating_income": null, "interest_expense": 353000000.0, "pretax_income": 2530000000.0, "income_tax": 501000000.0, "net_income_incl_nci": 2029000000.0, "nci_profit": 8000000.0, "net_income": 2021000000.0, "net_income_common": null, "eps_basic": 0.9, "eps_diluted": 0.89, "shares_basic": 2236000000.0, "shares_diluted": 2265000000.0, "dps_declared": 0.49, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-22-000114" ], "value_sources": { "revenue": [ "10-Q:0000014272-22-000114" ], "cost_of_revenue": [ "10-Q:0000014272-22-000114" ], "rnd": [ "10-Q:0000014272-22-000114" ], "sga": [ "10-Q:0000014272-22-000114" ], "interest_expense": [ "10-Q:0000014272-22-000114" ], "pretax_income": [ "10-Q:0000014272-22-000114" ], "income_tax": [ "10-Q:0000014272-22-000114" ], "net_income_incl_nci": [ "10-Q:0000014272-22-000114" ], "nci_profit": [ "10-Q:0000014272-21-000126" ], "net_income": [ "10-Q:0000014272-22-000114" ], "eps_basic": [ "10-Q:0000014272-22-000114" ], "eps_diluted": [ "10-Q:0000014272-22-000114" ], "shares_basic": [ "10-Q:0000014272-22-000114" ], "shares_diluted": [ "10-Q:0000014272-22-000114" ], "dps_declared": [ "10-Q:0000014272-22-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 11703000000.0, "cost_of_revenue": 2452000000.0, "gross_profit": null, "rnd": 2478000000.0, "sga": 1882000000.0, "operating_income": null, "interest_expense": 330000000.0, "pretax_income": 1553000000.0, "income_tax": 492000000.0, "net_income_incl_nci": 1061000000.0, "nci_profit": 6000000.0, "net_income": 1055000000.0, "net_income_common": null, "eps_basic": 0.47, "eps_diluted": 0.47, "shares_basic": 2227000000.0, "shares_diluted": 2252000000.0, "dps_declared": 0.49, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-22-000166" ], "value_sources": { "revenue": [ "10-Q:0000014272-22-000166" ], "cost_of_revenue": [ "10-Q:0000014272-22-000166" ], "rnd": [ "10-Q:0000014272-22-000166" ], "sga": [ "10-Q:0000014272-22-000166" ], "interest_expense": [ "10-Q:0000014272-22-000166" ], "pretax_income": [ "10-Q:0000014272-22-000166" ], "income_tax": [ "10-Q:0000014272-22-000166" ], "net_income_incl_nci": [ "10-Q:0000014272-22-000166" ], "nci_profit": [ "10-Q:0000014272-21-000186" ], "net_income": [ "10-Q:0000014272-22-000166" ], "eps_basic": [ "10-Q:0000014272-22-000166" ], "eps_diluted": [ "10-Q:0000014272-22-000166" ], "shares_basic": [ "10-Q:0000014272-22-000166" ], "shares_diluted": [ "10-Q:0000014272-22-000166" ], "dps_declared": [ "10-Q:0000014272-22-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 11624000000.0, "cost_of_revenue": 2291000000.0, "gross_profit": null, "rnd": 2980000000.0, "sga": 1788000000.0, "operating_income": null, "interest_expense": 328000000.0, "pretax_income": 2157000000.0, "income_tax": 605000000.0, "net_income_incl_nci": 1552000000.0, "nci_profit": 6000000.0, "net_income": 1546000000.0, "net_income_common": null, "eps_basic": 0.7, "eps_diluted": 0.69, "shares_basic": 2219000000.0, "shares_diluted": 2243000000.0, "dps_declared": 0.49, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-21-000224", "10-Q:0000014272-22-000196" ], "value_sources": { "revenue": [ "10-Q:0000014272-22-000196" ], "cost_of_revenue": [ "10-Q:0000014272-22-000196" ], "rnd": [ "10-Q:0000014272-22-000196" ], "sga": [ "10-Q:0000014272-22-000196" ], "interest_expense": [ "10-Q:0000014272-22-000196" ], "pretax_income": [ "10-Q:0000014272-22-000196" ], "income_tax": [ "10-Q:0000014272-22-000196" ], "net_income_incl_nci": [ "10-Q:0000014272-22-000196" ], "nci_profit": [ "10-Q:0000014272-21-000224" ], "net_income": [ "10-Q:0000014272-22-000196" ], "eps_basic": [ "10-Q:0000014272-22-000196" ], "eps_diluted": [ "10-Q:0000014272-22-000196" ], "shares_basic": [ "10-Q:0000014272-22-000196" ], "shares_diluted": [ "10-Q:0000014272-22-000196" ], "dps_declared": [ "10-Q:0000014272-22-000196" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 11985000000.0, "cost_of_revenue": 2356000000.0, "gross_profit": null, "rnd": 2518000000.0, "sga": 2354000000.0, "operating_income": null, "interest_expense": 323000000.0, "pretax_income": 1858000000.0, "income_tax": -514000000.0, "net_income_incl_nci": 2372000000.0, "nci_profit": 0.0, "net_income": 2372000000.0, "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:0000014272-23-000046", "10-Q:0000014272-21-000224", "10-Q:0000014272-22-000196" ], "value_sources": { "revenue": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "cost_of_revenue": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "rnd": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "sga": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "interest_expense": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "pretax_income": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "income_tax": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "net_income_incl_nci": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "nci_profit": [ "10-K:0000014272-23-000046", "10-Q:0000014272-21-000224" ], "net_income": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "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": 11648000000.0, "cost_of_revenue": 2471000000.0, "gross_profit": null, "rnd": 2260000000.0, "sga": 1831000000.0, "operating_income": null, "interest_expense": 326000000.0, "pretax_income": 1687000000.0, "income_tax": 404000000.0, "net_income_incl_nci": 1283000000.0, "nci_profit": null, "net_income": 1278000000.0, "net_income_common": null, "eps_basic": 0.6, "eps_diluted": 0.59, "shares_basic": 2146000000.0, "shares_diluted": 2164000000.0, "dps_declared": 0.54, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-23-000104" ], "value_sources": { "revenue": [ "10-Q:0000014272-23-000104" ], "cost_of_revenue": [ "10-Q:0000014272-23-000104" ], "rnd": [ "10-Q:0000014272-23-000104" ], "sga": [ "10-Q:0000014272-23-000104" ], "interest_expense": [ "10-Q:0000014272-23-000104" ], "pretax_income": [ "10-Q:0000014272-23-000104" ], "income_tax": [ "10-Q:0000014272-23-000104" ], "net_income_incl_nci": [ "10-Q:0000014272-23-000104" ], "net_income": [ "10-Q:0000014272-23-000104" ], "eps_basic": [ "10-Q:0000014272-23-000104" ], "eps_diluted": [ "10-Q:0000014272-23-000104" ], "shares_basic": [ "10-Q:0000014272-23-000104" ], "shares_diluted": [ "10-Q:0000014272-23-000104" ], "dps_declared": [ "10-Q:0000014272-23-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 11887000000.0, "cost_of_revenue": 2720000000.0, "gross_profit": null, "rnd": 2321000000.0, "sga": 1787000000.0, "operating_income": null, "interest_expense": 313000000.0, "pretax_income": 1958000000.0, "income_tax": 529000000.0, "net_income_incl_nci": 1429000000.0, "nci_profit": null, "net_income": 1421000000.0, "net_income_common": null, "eps_basic": 0.67, "eps_diluted": 0.66, "shares_basic": 2133000000.0, "shares_diluted": 2149000000.0, "dps_declared": 0.54, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-23-000152" ], "value_sources": { "revenue": [ "10-Q:0000014272-23-000152" ], "cost_of_revenue": [ "10-Q:0000014272-23-000152" ], "rnd": [ "10-Q:0000014272-23-000152" ], "sga": [ "10-Q:0000014272-23-000152" ], "interest_expense": [ "10-Q:0000014272-23-000152" ], "pretax_income": [ "10-Q:0000014272-23-000152" ], "income_tax": [ "10-Q:0000014272-23-000152" ], "net_income_incl_nci": [ "10-Q:0000014272-23-000152" ], "net_income": [ "10-Q:0000014272-23-000152" ], "eps_basic": [ "10-Q:0000014272-23-000152" ], "eps_diluted": [ "10-Q:0000014272-23-000152" ], "shares_basic": [ "10-Q:0000014272-23-000152" ], "shares_diluted": [ "10-Q:0000014272-23-000152" ], "dps_declared": [ "10-Q:0000014272-23-000152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 11218000000.0, "cost_of_revenue": 2353000000.0, "gross_profit": null, "rnd": 2418000000.0, "sga": 1930000000.0, "operating_income": null, "interest_expense": 299000000.0, "pretax_income": 2209000000.0, "income_tax": 601000000.0, "net_income_incl_nci": 1608000000.0, "nci_profit": null, "net_income": 1606000000.0, "net_income_common": null, "eps_basic": 0.75, "eps_diluted": 0.75, "shares_basic": 2133000000.0, "shares_diluted": 2148000000.0, "dps_declared": 0.54, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-23-000181" ], "value_sources": { "revenue": [ "10-Q:0000014272-23-000181" ], "cost_of_revenue": [ "10-Q:0000014272-23-000181" ], "rnd": [ "10-Q:0000014272-23-000181" ], "sga": [ "10-Q:0000014272-23-000181" ], "interest_expense": [ "10-Q:0000014272-23-000181" ], "pretax_income": [ "10-Q:0000014272-23-000181" ], "income_tax": [ "10-Q:0000014272-23-000181" ], "net_income_incl_nci": [ "10-Q:0000014272-23-000181" ], "net_income": [ "10-Q:0000014272-23-000181" ], "eps_basic": [ "10-Q:0000014272-23-000181" ], "eps_diluted": [ "10-Q:0000014272-23-000181" ], "shares_basic": [ "10-Q:0000014272-23-000181" ], "shares_diluted": [ "10-Q:0000014272-23-000181" ], "dps_declared": [ "10-Q:0000014272-23-000181" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 11406000000.0, "cost_of_revenue": 2593000000.0, "gross_profit": null, "rnd": 2510000000.0, "sga": 2266000000.0, "operating_income": null, "interest_expense": 294000000.0, "pretax_income": 1859000000.0, "income_tax": -166000000.0, "net_income_incl_nci": 2025000000.0, "nci_profit": null, "net_income": 2022000000.0, "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:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "value_sources": { "revenue": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "cost_of_revenue": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "rnd": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "sga": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "interest_expense": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "pretax_income": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "income_tax": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "net_income_incl_nci": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "net_income": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 11337000000.0, "cost_of_revenue": 2566000000.0, "gross_profit": null, "rnd": 2321000000.0, "sga": 1762000000.0, "operating_income": null, "interest_expense": 288000000.0, "pretax_income": 2770000000.0, "income_tax": 503000000.0, "net_income_incl_nci": 2267000000.0, "nci_profit": null, "net_income": 2262000000.0, "net_income_common": null, "eps_basic": 1.08, "eps_diluted": 1.07, "shares_basic": 2099000000.0, "shares_diluted": 2113000000.0, "dps_declared": 0.57, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-24-000096" ], "value_sources": { "revenue": [ "10-Q:0000014272-24-000096" ], "cost_of_revenue": [ "10-Q:0000014272-24-000096" ], "rnd": [ "10-Q:0000014272-24-000096" ], "sga": [ "10-Q:0000014272-24-000096" ], "interest_expense": [ "10-Q:0000014272-24-000096" ], "pretax_income": [ "10-Q:0000014272-24-000096" ], "income_tax": [ "10-Q:0000014272-24-000096" ], "net_income_incl_nci": [ "10-Q:0000014272-24-000096" ], "net_income": [ "10-Q:0000014272-24-000096" ], "eps_basic": [ "10-Q:0000014272-24-000096" ], "eps_diluted": [ "10-Q:0000014272-24-000096" ], "shares_basic": [ "10-Q:0000014272-24-000096" ], "shares_diluted": [ "10-Q:0000014272-24-000096" ], "dps_declared": [ "10-Q:0000014272-24-000096" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 11226000000.0, "cost_of_revenue": 2876000000.0, "gross_profit": null, "rnd": 2258000000.0, "sga": 1934000000.0, "operating_income": null, "interest_expense": 282000000.0, "pretax_income": 1859000000.0, "income_tax": -218000000.0, "net_income_incl_nci": 2077000000.0, "nci_profit": null, "net_income": 2073000000.0, "net_income_common": null, "eps_basic": 0.99, "eps_diluted": 0.99, "shares_basic": 2093000000.0, "shares_diluted": 2102000000.0, "dps_declared": 0.57, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-24-000123" ], "value_sources": { "revenue": [ "10-Q:0000014272-24-000123" ], "cost_of_revenue": [ "10-Q:0000014272-24-000123" ], "rnd": [ "10-Q:0000014272-24-000123" ], "sga": [ "10-Q:0000014272-24-000123" ], "interest_expense": [ "10-Q:0000014272-24-000123" ], "pretax_income": [ "10-Q:0000014272-24-000123" ], "income_tax": [ "10-Q:0000014272-24-000123" ], "net_income_incl_nci": [ "10-Q:0000014272-24-000123" ], "net_income": [ "10-Q:0000014272-24-000123" ], "eps_basic": [ "10-Q:0000014272-24-000123" ], "eps_diluted": [ "10-Q:0000014272-24-000123" ], "shares_basic": [ "10-Q:0000014272-24-000123" ], "shares_diluted": [ "10-Q:0000014272-24-000123" ], "dps_declared": [ "10-Q:0000014272-24-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 10966000000.0, "cost_of_revenue": 2506000000.0, "gross_profit": null, "rnd": 2242000000.0, "sga": 2003000000.0, "operating_income": null, "interest_expense": 280000000.0, "pretax_income": 2137000000.0, "income_tax": 203000000.0, "net_income_incl_nci": 1934000000.0, "nci_profit": null, "net_income": 1928000000.0, "net_income_common": null, "eps_basic": 0.94, "eps_diluted": 0.93, "shares_basic": 2057000000.0, "shares_diluted": 2064000000.0, "dps_declared": 0.57, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-24-000147" ], "value_sources": { "revenue": [ "10-Q:0000014272-24-000147" ], "cost_of_revenue": [ "10-Q:0000014272-24-000147" ], "rnd": [ "10-Q:0000014272-24-000147" ], "sga": [ "10-Q:0000014272-24-000147" ], "interest_expense": [ "10-Q:0000014272-24-000147" ], "pretax_income": [ "10-Q:0000014272-24-000147" ], "income_tax": [ "10-Q:0000014272-24-000147" ], "net_income_incl_nci": [ "10-Q:0000014272-24-000147" ], "net_income": [ "10-Q:0000014272-24-000147" ], "eps_basic": [ "10-Q:0000014272-24-000147" ], "eps_diluted": [ "10-Q:0000014272-24-000147" ], "shares_basic": [ "10-Q:0000014272-24-000147" ], "shares_diluted": [ "10-Q:0000014272-24-000147" ], "dps_declared": [ "10-Q:0000014272-24-000147" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 11477000000.0, "cost_of_revenue": 2745000000.0, "gross_profit": null, "rnd": 2478000000.0, "sga": 2073000000.0, "operating_income": null, "interest_expense": 316000000.0, "pretax_income": 1674000000.0, "income_tax": -88000000.0, "net_income_incl_nci": 1762000000.0, "nci_profit": null, "net_income": 1762000000.0, "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:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "value_sources": { "revenue": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "cost_of_revenue": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "rnd": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "sga": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "interest_expense": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "pretax_income": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "income_tax": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "net_income_incl_nci": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "net_income": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 11865000000.0, "cost_of_revenue": 2932000000.0, "gross_profit": null, "rnd": 2695000000.0, "sga": 2367000000.0, "operating_income": null, "interest_expense": 425000000.0, "pretax_income": -11516000000.0, "income_tax": 392000000.0, "net_income_incl_nci": -11908000000.0, "nci_profit": null, "net_income": -11911000000.0, "net_income_common": null, "eps_basic": -5.89, "eps_diluted": -5.89, "shares_basic": 2023000000.0, "shares_diluted": 2023000000.0, "dps_declared": 0.6, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-25-000091" ], "value_sources": { "revenue": [ "10-Q:0000014272-25-000091" ], "cost_of_revenue": [ "10-Q:0000014272-25-000091" ], "rnd": [ "10-Q:0000014272-25-000091" ], "sga": [ "10-Q:0000014272-25-000091" ], "interest_expense": [ "10-Q:0000014272-25-000091" ], "pretax_income": [ "10-Q:0000014272-25-000091" ], "income_tax": [ "10-Q:0000014272-25-000091" ], "net_income_incl_nci": [ "10-Q:0000014272-25-000091" ], "net_income": [ "10-Q:0000014272-25-000091" ], "eps_basic": [ "10-Q:0000014272-25-000091" ], "eps_diluted": [ "10-Q:0000014272-25-000091" ], "shares_basic": [ "10-Q:0000014272-25-000091" ], "shares_diluted": [ "10-Q:0000014272-25-000091" ], "dps_declared": [ "10-Q:0000014272-25-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 12201000000.0, "cost_of_revenue": 3267000000.0, "gross_profit": null, "rnd": 2899000000.0, "sga": 1928000000.0, "operating_income": null, "interest_expense": 521000000.0, "pretax_income": 1286000000.0, "income_tax": -398000000.0, "net_income_incl_nci": 1684000000.0, "nci_profit": null, "net_income": 1680000000.0, "net_income_common": null, "eps_basic": 0.83, "eps_diluted": 0.83, "shares_basic": 2027000000.0, "shares_diluted": 2029000000.0, "dps_declared": 0.6, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-25-000131" ], "value_sources": { "revenue": [ "10-Q:0000014272-25-000131" ], "cost_of_revenue": [ "10-Q:0000014272-25-000131" ], "rnd": [ "10-Q:0000014272-25-000131" ], "sga": [ "10-Q:0000014272-25-000131" ], "interest_expense": [ "10-Q:0000014272-25-000131" ], "pretax_income": [ "10-Q:0000014272-25-000131" ], "income_tax": [ "10-Q:0000014272-25-000131" ], "net_income_incl_nci": [ "10-Q:0000014272-25-000131" ], "net_income": [ "10-Q:0000014272-25-000131" ], "eps_basic": [ "10-Q:0000014272-25-000131" ], "eps_diluted": [ "10-Q:0000014272-25-000131" ], "shares_basic": [ "10-Q:0000014272-25-000131" ], "shares_diluted": [ "10-Q:0000014272-25-000131" ], "dps_declared": [ "10-Q:0000014272-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 11892000000.0, "cost_of_revenue": 2957000000.0, "gross_profit": null, "rnd": 2374000000.0, "sga": 1983000000.0, "operating_income": null, "interest_expense": 505000000.0, "pretax_income": 1676000000.0, "income_tax": 461000000.0, "net_income_incl_nci": 1215000000.0, "nci_profit": null, "net_income": 1211000000.0, "net_income_common": null, "eps_basic": 0.6, "eps_diluted": 0.6, "shares_basic": 2028000000.0, "shares_diluted": 2031000000.0, "dps_declared": 0.6, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-25-000149" ], "value_sources": { "revenue": [ "10-Q:0000014272-25-000149" ], "cost_of_revenue": [ "10-Q:0000014272-25-000149" ], "rnd": [ "10-Q:0000014272-25-000149" ], "sga": [ "10-Q:0000014272-25-000149" ], "interest_expense": [ "10-Q:0000014272-25-000149" ], "pretax_income": [ "10-Q:0000014272-25-000149" ], "income_tax": [ "10-Q:0000014272-25-000149" ], "net_income_incl_nci": [ "10-Q:0000014272-25-000149" ], "net_income": [ "10-Q:0000014272-25-000149" ], "eps_basic": [ "10-Q:0000014272-25-000149" ], "eps_diluted": [ "10-Q:0000014272-25-000149" ], "shares_basic": [ "10-Q:0000014272-25-000149" ], "shares_diluted": [ "10-Q:0000014272-25-000149" ], "dps_declared": [ "10-Q:0000014272-25-000149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 12342000000.0, "cost_of_revenue": 4812000000.0, "gross_profit": null, "rnd": 3191000000.0, "sga": 2136000000.0, "operating_income": null, "interest_expense": 496000000.0, "pretax_income": 175000000.0, "income_tax": 99000000.0, "net_income_incl_nci": 76000000.0, "nci_profit": null, "net_income": 72000000.0, "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:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "value_sources": { "revenue": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "cost_of_revenue": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "rnd": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "sga": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "interest_expense": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "pretax_income": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "income_tax": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "net_income_incl_nci": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "net_income": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 11201000000.0, "cost_of_revenue": 3033000000.0, "gross_profit": null, "rnd": 2257000000.0, "sga": 1584000000.0, "operating_income": null, "interest_expense": 494000000.0, "pretax_income": 2971000000.0, "income_tax": 509000000.0, "net_income_incl_nci": 2462000000.0, "nci_profit": null, "net_income": 2456000000.0, "net_income_common": null, "eps_basic": 1.21, "eps_diluted": 1.2, "shares_basic": 2031000000.0, "shares_diluted": 2040000000.0, "dps_declared": 0.62, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-26-000010" ], "value_sources": { "revenue": [ "10-Q:0000014272-26-000010" ], "cost_of_revenue": [ "10-Q:0000014272-26-000010" ], "rnd": [ "10-Q:0000014272-26-000010" ], "sga": [ "10-Q:0000014272-26-000010" ], "interest_expense": [ "10-Q:0000014272-26-000010" ], "pretax_income": [ "10-Q:0000014272-26-000010" ], "income_tax": [ "10-Q:0000014272-26-000010" ], "net_income_incl_nci": [ "10-Q:0000014272-26-000010" ], "net_income": [ "10-Q:0000014272-26-000010" ], "eps_basic": [ "10-Q:0000014272-26-000010" ], "eps_diluted": [ "10-Q:0000014272-26-000010" ], "shares_basic": [ "10-Q:0000014272-26-000010" ], "shares_diluted": [ "10-Q:0000014272-26-000010" ], "dps_declared": [ "10-Q:0000014272-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 12269000000.0, "cost_of_revenue": 3372000000.0, "gross_profit": null, "rnd": 2580000000.0, "sga": 1713000000.0, "operating_income": null, "interest_expense": 485000000.0, "pretax_income": 1773000000.0, "income_tax": 460000000.0, "net_income_incl_nci": 1313000000.0, "nci_profit": null, "net_income": 1310000000.0, "net_income_common": null, "eps_basic": 0.64, "eps_diluted": 0.64, "shares_basic": 2035000000.0, "shares_diluted": 2038000000.0, "dps_declared": 0.62, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-26-000020" ], "value_sources": { "revenue": [ "10-Q:0000014272-26-000020" ], "cost_of_revenue": [ "10-Q:0000014272-26-000020" ], "rnd": [ "10-Q:0000014272-26-000020" ], "sga": [ "10-Q:0000014272-26-000020" ], "interest_expense": [ "10-Q:0000014272-26-000020" ], "pretax_income": [ "10-Q:0000014272-26-000020" ], "income_tax": [ "10-Q:0000014272-26-000020" ], "net_income_incl_nci": [ "10-Q:0000014272-26-000020" ], "net_income": [ "10-Q:0000014272-26-000020" ], "eps_basic": [ "10-Q:0000014272-26-000020" ], "eps_diluted": [ "10-Q:0000014272-26-000020" ], "shares_basic": [ "10-Q:0000014272-26-000020" ], "shares_diluted": [ "10-Q:0000014272-26-000020" ], "dps_declared": [ "10-Q:0000014272-26-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 12222000000.0, "cost_of_revenue": 3435000000.0, "gross_profit": null, "rnd": 2528000000.0, "sga": 1789000000.0, "operating_income": null, "interest_expense": 480000000.0, "pretax_income": 3114000000.0, "income_tax": 919000000.0, "net_income_incl_nci": 2195000000.0, "nci_profit": null, "net_income": 2201000000.0, "net_income_common": null, "eps_basic": 1.08, "eps_diluted": 1.08, "shares_basic": 2036000000.0, "shares_diluted": 2039000000.0, "dps_declared": 0.62, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-26-000024" ], "value_sources": { "revenue": [ "10-Q:0000014272-26-000024" ], "cost_of_revenue": [ "10-Q:0000014272-26-000024" ], "rnd": [ "10-Q:0000014272-26-000024" ], "sga": [ "10-Q:0000014272-26-000024" ], "interest_expense": [ "10-Q:0000014272-26-000024" ], "pretax_income": [ "10-Q:0000014272-26-000024" ], "income_tax": [ "10-Q:0000014272-26-000024" ], "net_income_incl_nci": [ "10-Q:0000014272-26-000024" ], "net_income": [ "10-Q:0000014272-26-000024" ], "eps_basic": [ "10-Q:0000014272-26-000024" ], "eps_diluted": [ "10-Q:0000014272-26-000024" ], "shares_basic": [ "10-Q:0000014272-26-000024" ], "shares_diluted": [ "10-Q:0000014272-26-000024" ], "dps_declared": [ "10-Q:0000014272-26-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 12502000000.0, "cost_of_revenue": 4097000000.0, "gross_profit": null, "rnd": 2586000000.0, "sga": 2181000000.0, "operating_income": null, "interest_expense": 432000000.0, "pretax_income": 1470000000.0, "income_tax": 384000000.0, "net_income_incl_nci": 1085000000.0, "nci_profit": null, "net_income": 1087000000.0, "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:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "value_sources": { "revenue": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "cost_of_revenue": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "rnd": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "sga": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "interest_expense": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "pretax_income": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "income_tax": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "net_income_incl_nci": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "net_income": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 11489000000.0, "cost_of_revenue": 3421000000.0, "gross_profit": null, "rnd": 2649000000.0, "sga": 1617000000.0, "operating_income": null, "interest_expense": 411000000.0, "pretax_income": 3240000000.0, "income_tax": 561000000.0, "net_income_incl_nci": 2678000000.0, "nci_profit": null, "net_income": 2677000000.0, "net_income_common": null, "eps_basic": 1.31, "eps_diluted": 1.31, "shares_basic": 2038000000.0, "shares_diluted": 2047000000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-26-000010" ], "value_sources": { "revenue": [ "10-Q:0000014272-26-000010" ], "cost_of_revenue": [ "10-Q:0000014272-26-000010" ], "rnd": [ "10-Q:0000014272-26-000010" ], "sga": [ "10-Q:0000014272-26-000010" ], "interest_expense": [ "10-Q:0000014272-26-000010" ], "pretax_income": [ "10-Q:0000014272-26-000010" ], "income_tax": [ "10-Q:0000014272-26-000010" ], "net_income_incl_nci": [ "10-Q:0000014272-26-000010" ], "net_income": [ "10-Q:0000014272-26-000010" ], "eps_basic": [ "10-Q:0000014272-26-000010" ], "eps_diluted": [ "10-Q:0000014272-26-000010" ], "shares_basic": [ "10-Q:0000014272-26-000010" ], "shares_diluted": [ "10-Q:0000014272-26-000010" ], "dps_declared": [ "10-Q:0000014272-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 12973000000.0, "cost_of_revenue": 3726000000.0, "gross_profit": null, "rnd": 2959000000.0, "sga": 1826000000.0, "operating_income": null, "interest_expense": 407000000.0, "pretax_income": 4086000000.0, "income_tax": 770000000.0, "net_income_incl_nci": 3316000000.0, "nci_profit": null, "net_income": 3317000000.0, "net_income_common": null, "eps_basic": 1.62, "eps_diluted": 1.62, "shares_basic": 2042000000.0, "shares_diluted": 2048000000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-26-000020" ], "value_sources": { "revenue": [ "10-Q:0000014272-26-000020" ], "cost_of_revenue": [ "10-Q:0000014272-26-000020" ], "rnd": [ "10-Q:0000014272-26-000020" ], "sga": [ "10-Q:0000014272-26-000020" ], "interest_expense": [ "10-Q:0000014272-26-000020" ], "pretax_income": [ "10-Q:0000014272-26-000020" ], "income_tax": [ "10-Q:0000014272-26-000020" ], "net_income_incl_nci": [ "10-Q:0000014272-26-000020" ], "net_income": [ "10-Q:0000014272-26-000020" ], "eps_basic": [ "10-Q:0000014272-26-000020" ], "eps_diluted": [ "10-Q:0000014272-26-000020" ], "shares_basic": [ "10-Q:0000014272-26-000020" ], "shares_diluted": [ "10-Q:0000014272-26-000020" ], "dps_declared": [ "10-Q:0000014272-26-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 13069000000.0, "cost_of_revenue": 4146000000.0, "gross_profit": null, "rnd": 2365000000.0, "sga": 1699000000.0, "operating_income": null, "interest_expense": 403000000.0, "pretax_income": 2536000000.0, "income_tax": 374000000.0, "net_income_incl_nci": 2162000000.0, "nci_profit": null, "net_income": 2162000000.0, "net_income_common": null, "eps_basic": 1.06, "eps_diluted": 1.05, "shares_basic": 2043000000.0, "shares_diluted": 2053000000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0000014272-26-000024" ], "value_sources": { "revenue": [ "10-Q:0000014272-26-000024" ], "cost_of_revenue": [ "10-Q:0000014272-26-000024" ], "rnd": [ "10-Q:0000014272-26-000024" ], "sga": [ "10-Q:0000014272-26-000024" ], "interest_expense": [ "10-Q:0000014272-26-000024" ], "pretax_income": [ "10-Q:0000014272-26-000024" ], "income_tax": [ "10-Q:0000014272-26-000024" ], "net_income_incl_nci": [ "10-Q:0000014272-26-000024" ], "net_income": [ "10-Q:0000014272-26-000024" ], "eps_basic": [ "10-Q:0000014272-26-000024" ], "eps_diluted": [ "10-Q:0000014272-26-000024" ], "shares_basic": [ "10-Q:0000014272-26-000024" ], "shares_diluted": [ "10-Q:0000014272-26-000024" ], "dps_declared": [ "10-Q:0000014272-26-000024" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 42518000000.0, "cost_of_revenue": 11773000000.0, "gross_profit": 30745000000.0, "rnd": 10048000000.0, "sga": 7661000000.0, "operating_income": null, "interest_expense": 1420000000.0, "pretax_income": -6871000000.0, "income_tax": 2124000000.0, "net_income_incl_nci": -8995000000.0, "nci_profit": 20000000.0, "net_income": -9015000000.0, "net_income_common": null, "eps_basic": -3.99, "eps_diluted": -3.99, "shares_basic": 2258000000.0, "shares_diluted": 2258000000.0, "dps_declared": 1.84, "operating_lease_cost": 194000000.0 }, "sources": [ "10-K:0000014272-21-000066", "10-K:0000014272-23-000046" ], "value_sources": { "revenue": [ "10-K:0000014272-23-000046" ], "cost_of_revenue": [ "10-K:0000014272-23-000046" ], "gross_profit": [ "10-K:0000014272-21-000066" ], "rnd": [ "10-K:0000014272-23-000046" ], "sga": [ "10-K:0000014272-23-000046" ], "interest_expense": [ "10-K:0000014272-23-000046" ], "pretax_income": [ "10-K:0000014272-23-000046" ], "income_tax": [ "10-K:0000014272-23-000046" ], "net_income_incl_nci": [ "10-K:0000014272-23-000046" ], "nci_profit": [ "10-K:0000014272-23-000046" ], "net_income": [ "10-K:0000014272-23-000046" ], "eps_basic": [ "10-K:0000014272-23-000046" ], "eps_diluted": [ "10-K:0000014272-23-000046" ], "shares_basic": [ "10-K:0000014272-23-000046" ], "shares_diluted": [ "10-K:0000014272-23-000046" ], "dps_declared": [ "10-K:0000014272-23-000046" ], "operating_lease_cost": [ "10-K:0000014272-23-000046" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 46385000000.0, "cost_of_revenue": 9940000000.0, "gross_profit": null, "rnd": 10195000000.0, "sga": 7690000000.0, "operating_income": null, "interest_expense": 1334000000.0, "pretax_income": 8098000000.0, "income_tax": 1084000000.0, "net_income_incl_nci": 7014000000.0, "nci_profit": 20000000.0, "net_income": 6994000000.0, "net_income_common": null, "eps_basic": 3.15, "eps_diluted": 3.12, "shares_basic": 2221000000.0, "shares_diluted": 2245000000.0, "dps_declared": 2.01, "operating_lease_cost": 220000000.0 }, "sources": [ "10-K:0000014272-23-000046", "10-K:0000014272-24-000044" ], "value_sources": { "revenue": [ "10-K:0000014272-24-000044" ], "cost_of_revenue": [ "10-K:0000014272-24-000044" ], "rnd": [ "10-K:0000014272-24-000044" ], "sga": [ "10-K:0000014272-24-000044" ], "interest_expense": [ "10-K:0000014272-24-000044" ], "pretax_income": [ "10-K:0000014272-24-000044" ], "income_tax": [ "10-K:0000014272-24-000044" ], "net_income_incl_nci": [ "10-K:0000014272-24-000044" ], "nci_profit": [ "10-K:0000014272-23-000046" ], "net_income": [ "10-K:0000014272-24-000044" ], "eps_basic": [ "10-K:0000014272-24-000044" ], "eps_diluted": [ "10-K:0000014272-24-000044" ], "shares_basic": [ "10-K:0000014272-24-000044" ], "shares_diluted": [ "10-K:0000014272-24-000044" ], "dps_declared": [ "10-K:0000014272-24-000044" ], "operating_lease_cost": [ "10-K:0000014272-24-000044" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 46159000000.0, "cost_of_revenue": 10137000000.0, "gross_profit": null, "rnd": 9509000000.0, "sga": 7814000000.0, "operating_income": null, "interest_expense": 1232000000.0, "pretax_income": 7713000000.0, "income_tax": 1368000000.0, "net_income_incl_nci": 6345000000.0, "nci_profit": 18000000.0, "net_income": 6327000000.0, "net_income_common": null, "eps_basic": 2.97, "eps_diluted": 2.95, "shares_basic": 2130000000.0, "shares_diluted": 2146000000.0, "dps_declared": 2.19, "operating_lease_cost": 224000000.0 }, "sources": [ "10-K:0000014272-23-000046", "10-K:0000014272-25-000039" ], "value_sources": { "revenue": [ "10-K:0000014272-25-000039" ], "cost_of_revenue": [ "10-K:0000014272-25-000039" ], "rnd": [ "10-K:0000014272-25-000039" ], "sga": [ "10-K:0000014272-25-000039" ], "interest_expense": [ "10-K:0000014272-25-000039" ], "pretax_income": [ "10-K:0000014272-25-000039" ], "income_tax": [ "10-K:0000014272-25-000039" ], "net_income_incl_nci": [ "10-K:0000014272-25-000039" ], "nci_profit": [ "10-K:0000014272-23-000046" ], "net_income": [ "10-K:0000014272-25-000039" ], "eps_basic": [ "10-K:0000014272-25-000039" ], "eps_diluted": [ "10-K:0000014272-25-000039" ], "shares_basic": [ "10-K:0000014272-25-000039" ], "shares_diluted": [ "10-K:0000014272-25-000039" ], "dps_declared": [ "10-K:0000014272-25-000039" ], "operating_lease_cost": [ "10-K:0000014272-25-000039" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 45006000000.0, "cost_of_revenue": 10693000000.0, "gross_profit": null, "rnd": 9299000000.0, "sga": 7772000000.0, "operating_income": null, "interest_expense": 1166000000.0, "pretax_income": 8440000000.0, "income_tax": 400000000.0, "net_income_incl_nci": 8040000000.0, "nci_profit": null, "net_income": 8025000000.0, "net_income_common": null, "eps_basic": 3.88, "eps_diluted": 3.86, "shares_basic": 2069000000.0, "shares_diluted": 2078000000.0, "dps_declared": 2.31, "operating_lease_cost": 317000000.0 }, "sources": [ "10-K:0000014272-26-000004" ], "value_sources": { "revenue": [ "10-K:0000014272-26-000004" ], "cost_of_revenue": [ "10-K:0000014272-26-000004" ], "rnd": [ "10-K:0000014272-26-000004" ], "sga": [ "10-K:0000014272-26-000004" ], "interest_expense": [ "10-K:0000014272-26-000004" ], "pretax_income": [ "10-K:0000014272-26-000004" ], "income_tax": [ "10-K:0000014272-26-000004" ], "net_income_incl_nci": [ "10-K:0000014272-26-000004" ], "net_income": [ "10-K:0000014272-26-000004" ], "eps_basic": [ "10-K:0000014272-26-000004" ], "eps_diluted": [ "10-K:0000014272-26-000004" ], "shares_basic": [ "10-K:0000014272-26-000004" ], "shares_diluted": [ "10-K:0000014272-26-000004" ], "dps_declared": [ "10-K:0000014272-26-000004" ], "operating_lease_cost": [ "10-K:0000014272-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 48300000000.0, "cost_of_revenue": 13968000000.0, "gross_profit": null, "rnd": 11159000000.0, "sga": 8414000000.0, "operating_income": null, "interest_expense": 1947000000.0, "pretax_income": -8379000000.0, "income_tax": 554000000.0, "net_income_incl_nci": -8933000000.0, "nci_profit": null, "net_income": -8948000000.0, "net_income_common": null, "eps_basic": -4.41, "eps_diluted": -4.41, "shares_basic": 2027000000.0, "shares_diluted": 2027000000.0, "dps_declared": 2.42, "operating_lease_cost": 290000000.0 }, "sources": [ "10-K:0000014272-26-000004" ], "value_sources": { "revenue": [ "10-K:0000014272-26-000004" ], "cost_of_revenue": [ "10-K:0000014272-26-000004" ], "rnd": [ "10-K:0000014272-26-000004" ], "sga": [ "10-K:0000014272-26-000004" ], "interest_expense": [ "10-K:0000014272-26-000004" ], "pretax_income": [ "10-K:0000014272-26-000004" ], "income_tax": [ "10-K:0000014272-26-000004" ], "net_income_incl_nci": [ "10-K:0000014272-26-000004" ], "net_income": [ "10-K:0000014272-26-000004" ], "eps_basic": [ "10-K:0000014272-26-000004" ], "eps_diluted": [ "10-K:0000014272-26-000004" ], "shares_basic": [ "10-K:0000014272-26-000004" ], "shares_diluted": [ "10-K:0000014272-26-000004" ], "dps_declared": [ "10-K:0000014272-26-000004" ], "operating_lease_cost": [ "10-K:0000014272-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 48194000000.0, "cost_of_revenue": 13936000000.0, "gross_profit": null, "rnd": 9951000000.0, "sga": 7267000000.0, "operating_income": null, "interest_expense": 1891000000.0, "pretax_income": 9328000000.0, "income_tax": 2272000000.0, "net_income_incl_nci": 7055000000.0, "nci_profit": null, "net_income": 7054000000.0, "net_income_common": null, "eps_basic": 3.47, "eps_diluted": 3.46, "shares_basic": 2034000000.0, "shares_diluted": 2039000000.0, "dps_declared": 2.49, "operating_lease_cost": 293000000.0 }, "sources": [ "10-K:0000014272-26-000004" ], "value_sources": { "revenue": [ "10-K:0000014272-26-000004" ], "cost_of_revenue": [ "10-K:0000014272-26-000004" ], "rnd": [ "10-K:0000014272-26-000004" ], "sga": [ "10-K:0000014272-26-000004" ], "interest_expense": [ "10-K:0000014272-26-000004" ], "pretax_income": [ "10-K:0000014272-26-000004" ], "income_tax": [ "10-K:0000014272-26-000004" ], "net_income_incl_nci": [ "10-K:0000014272-26-000004" ], "net_income": [ "10-K:0000014272-26-000004" ], "eps_basic": [ "10-K:0000014272-26-000004" ], "eps_diluted": [ "10-K:0000014272-26-000004" ], "shares_basic": [ "10-K:0000014272-26-000004" ], "shares_diluted": [ "10-K:0000014272-26-000004" ], "dps_declared": [ "10-K:0000014272-26-000004" ], "operating_lease_cost": [ "10-K:0000014272-26-000004" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 15817000000.0, "short_term_investments": 2505000000.0, "receivables": 7200000000.0, "inventory": 2836000000.0, "current_assets": 31853000000.0, "ppe_net": 6112000000.0, "goodwill": 22452000000.0, "intangibles": 61666000000.0, "total_assets": 129285000000.0, "accounts_payable": 3069000000.0, "short_term_borrowings": 3862000000.0, "debt_current": 3261000000.0, "current_liabilities": 19232000000.0, "long_term_debt": 42844000000.0, "total_liabilities": 79308000000.0, "temporary_equity": null, "equity_parent": 49911000000.0, "nci": 66000000.0, "equity_total": 49977000000.0, "liabilities_and_equity": 129285000000.0, "shares_outstanding": null, "retained_earnings": 32671000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1996000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 136000000.0, "operating_lease_liability_noncurrent": 688000000.0, "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:0000014272-20-000168" ], "value_sources": { "cash": [ "10-Q:0000014272-20-000168" ], "short_term_investments": [ "10-Q:0000014272-20-000168" ], "receivables": [ "10-Q:0000014272-20-000168" ], "inventory": [ "10-Q:0000014272-20-000168" ], "current_assets": [ "10-Q:0000014272-20-000168" ], "ppe_net": [ "10-Q:0000014272-20-000168" ], "goodwill": [ "10-Q:0000014272-20-000168" ], "intangibles": [ "10-Q:0000014272-20-000168" ], "total_assets": [ "10-Q:0000014272-20-000168" ], "accounts_payable": [ "10-Q:0000014272-20-000168" ], "short_term_borrowings": [ "10-Q:0000014272-20-000168" ], "debt_current": [ "10-Q:0000014272-20-000168" ], "current_liabilities": [ "10-Q:0000014272-20-000168" ], "long_term_debt": [ "10-Q:0000014272-20-000168" ], "total_liabilities": [ "10-Q:0000014272-20-000168" ], "equity_parent": [ "10-Q:0000014272-20-000168" ], "nci": [ "10-Q:0000014272-20-000168" ], "equity_total": [ "10-Q:0000014272-20-000168" ], "liabilities_and_equity": [ "10-Q:0000014272-20-000168" ], "retained_earnings": [ "10-Q:0000014272-20-000168" ], "preferred_stock": [ "10-Q:0000014272-20-000168" ], "accrued_taxes_current": [ "10-Q:0000014272-20-000168" ], "operating_lease_liability_current": [ "10-Q:0000014272-20-000168" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-20-000168" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 19934000000.0, "short_term_investments": 1724000000.0, "receivables": 6699000000.0, "inventory": 2384000000.0, "current_assets": 34343000000.0, "ppe_net": 5777000000.0, "goodwill": 20578000000.0, "intangibles": 59171000000.0, "total_assets": 128076000000.0, "accounts_payable": 2852000000.0, "short_term_borrowings": 4819000000.0, "debt_current": 4253000000.0, "current_liabilities": 23421000000.0, "long_term_debt": 41853000000.0, "total_liabilities": 78916000000.0, "temporary_equity": null, "equity_parent": 49094000000.0, "nci": 66000000.0, "equity_total": 49160000000.0, "liabilities_and_equity": 128076000000.0, "shares_outstanding": null, "retained_earnings": 31565000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2273000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 135000000.0, "operating_lease_liability_noncurrent": 703000000.0, "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:0000014272-20-000229" ], "value_sources": { "cash": [ "10-Q:0000014272-20-000229" ], "short_term_investments": [ "10-Q:0000014272-20-000229" ], "receivables": [ "10-Q:0000014272-20-000229" ], "inventory": [ "10-Q:0000014272-20-000229" ], "current_assets": [ "10-Q:0000014272-20-000229" ], "ppe_net": [ "10-Q:0000014272-20-000229" ], "goodwill": [ "10-Q:0000014272-20-000229" ], "intangibles": [ "10-Q:0000014272-20-000229" ], "total_assets": [ "10-Q:0000014272-20-000229" ], "accounts_payable": [ "10-Q:0000014272-20-000229" ], "short_term_borrowings": [ "10-Q:0000014272-20-000229" ], "debt_current": [ "10-Q:0000014272-20-000229" ], "current_liabilities": [ "10-Q:0000014272-20-000229" ], "long_term_debt": [ "10-Q:0000014272-20-000229" ], "total_liabilities": [ "10-Q:0000014272-20-000229" ], "equity_parent": [ "10-Q:0000014272-20-000229" ], "nci": [ "10-Q:0000014272-20-000229" ], "equity_total": [ "10-Q:0000014272-20-000229" ], "liabilities_and_equity": [ "10-Q:0000014272-20-000229" ], "retained_earnings": [ "10-Q:0000014272-20-000229" ], "preferred_stock": [ "10-Q:0000014272-20-000229" ], "accrued_taxes_current": [ "10-Q:0000014272-20-000229" ], "operating_lease_liability_current": [ "10-Q:0000014272-20-000229" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-20-000229" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 19435000000.0, "short_term_investments": 1720000000.0, "receivables": 6777000000.0, "inventory": 1949000000.0, "current_assets": 34277000000.0, "ppe_net": 5740000000.0, "goodwill": 20517000000.0, "intangibles": 56698000000.0, "total_assets": 125536000000.0, "accounts_payable": 2441000000.0, "short_term_borrowings": 3585000000.0, "debt_current": 3250000000.0, "current_liabilities": 20464000000.0, "long_term_debt": 41364000000.0, "total_liabilities": 75306000000.0, "temporary_equity": null, "equity_parent": 50158000000.0, "nci": 72000000.0, "equity_total": 50230000000.0, "liabilities_and_equity": 125536000000.0, "shares_outstanding": null, "retained_earnings": 32414000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 686000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 136000000.0, "operating_lease_liability_noncurrent": 722000000.0, "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:0000014272-20-000279" ], "value_sources": { "cash": [ "10-Q:0000014272-20-000279" ], "short_term_investments": [ "10-Q:0000014272-20-000279" ], "receivables": [ "10-Q:0000014272-20-000279" ], "inventory": [ "10-Q:0000014272-20-000279" ], "current_assets": [ "10-Q:0000014272-20-000279" ], "ppe_net": [ "10-Q:0000014272-20-000279" ], "goodwill": [ "10-Q:0000014272-20-000279" ], "intangibles": [ "10-Q:0000014272-20-000279" ], "total_assets": [ "10-Q:0000014272-20-000279" ], "accounts_payable": [ "10-Q:0000014272-20-000279" ], "short_term_borrowings": [ "10-Q:0000014272-20-000279" ], "debt_current": [ "10-Q:0000014272-20-000279" ], "current_liabilities": [ "10-Q:0000014272-20-000279" ], "long_term_debt": [ "10-Q:0000014272-20-000279" ], "total_liabilities": [ "10-Q:0000014272-20-000279" ], "equity_parent": [ "10-Q:0000014272-20-000279" ], "nci": [ "10-Q:0000014272-20-000279" ], "equity_total": [ "10-Q:0000014272-20-000279" ], "liabilities_and_equity": [ "10-Q:0000014272-20-000279" ], "retained_earnings": [ "10-Q:0000014272-20-000279" ], "preferred_stock": [ "10-Q:0000014272-20-000279" ], "accrued_taxes_current": [ "10-Q:0000014272-20-000279" ], "operating_lease_liability_current": [ "10-Q:0000014272-20-000279" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-20-000279" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 14546000000.0, "short_term_investments": 1285000000.0, "receivables": 7219000000.0, "inventory": 2074000000.0, "current_assets": 30192000000.0, "ppe_net": 5886000000.0, "goodwill": 20547000000.0, "intangibles": 53243000000.0, "total_assets": 118481000000.0, "accounts_payable": 2713000000.0, "short_term_borrowings": 2340000000.0, "debt_current": 2000000000.0, "current_liabilities": 19080000000.0, "long_term_debt": 48336000000.0, "total_liabilities": 80599000000.0, "temporary_equity": null, "equity_parent": 37822000000.0, "nci": 60000000.0, "equity_total": 37882000000.0, "liabilities_and_equity": 118481000000.0, "shares_outstanding": null, "retained_earnings": 21281000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 549000000.0, "accrued_taxes_current": 647000000.0, "commercial_paper": null, "operating_lease_liability": 997000000.0, "operating_lease_liability_current": 164000000.0, "operating_lease_liability_noncurrent": 833000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 195000000.0, "operating_lease_payments_total": 1164000000.0, "operating_lease_imputed_interest": 167000000.0, "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-K:0000014272-21-000066", "10-K:0000014272-22-000051" ], "value_sources": { "cash": [ "10-K:0000014272-22-000051" ], "short_term_investments": [ "10-K:0000014272-22-000051" ], "receivables": [ "10-K:0000014272-22-000051" ], "inventory": [ "10-K:0000014272-22-000051" ], "current_assets": [ "10-K:0000014272-22-000051" ], "ppe_net": [ "10-K:0000014272-22-000051" ], "goodwill": [ "10-K:0000014272-22-000051" ], "intangibles": [ "10-K:0000014272-22-000051" ], "total_assets": [ "10-K:0000014272-22-000051" ], "accounts_payable": [ "10-K:0000014272-22-000051" ], "short_term_borrowings": [ "10-K:0000014272-22-000051" ], "debt_current": [ "10-K:0000014272-22-000051" ], "current_liabilities": [ "10-K:0000014272-22-000051" ], "long_term_debt": [ "10-K:0000014272-22-000051" ], "total_liabilities": [ "10-K:0000014272-22-000051" ], "equity_parent": [ "10-K:0000014272-22-000051" ], "nci": [ "10-K:0000014272-22-000051" ], "equity_total": [ "10-K:0000014272-22-000051" ], "liabilities_and_equity": [ "10-K:0000014272-22-000051" ], "retained_earnings": [ "10-K:0000014272-22-000051" ], "preferred_stock": [ "10-K:0000014272-22-000051" ], "equity_method_investments": [ "10-K:0000014272-22-000051" ], "accrued_taxes_current": [ "10-K:0000014272-22-000051" ], "operating_lease_liability": [ "10-K:0000014272-22-000051" ], "operating_lease_liability_current": [ "10-K:0000014272-22-000051" ], "operating_lease_liability_noncurrent": [ "10-K:0000014272-22-000051" ], "operating_lease_discount_rate": [ "10-K:0000014272-22-000051" ], "operating_lease_payments_y1": [ "10-K:0000014272-21-000066" ], "operating_lease_payments_total": [ "10-K:0000014272-21-000066" ], "operating_lease_imputed_interest": [ "10-K:0000014272-21-000066" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 10982000000.0, "short_term_investments": 1948000000.0, "receivables": 7187000000.0, "inventory": 1953000000.0, "current_assets": 27111000000.0, "ppe_net": 5763000000.0, "goodwill": 20524000000.0, "intangibles": 50819000000.0, "total_assets": 112435000000.0, "accounts_payable": 2972000000.0, "short_term_borrowings": 1777000000.0, "debt_current": 1500000000.0, "current_liabilities": 17330000000.0, "long_term_debt": 44505000000.0, "total_liabilities": 74762000000.0, "temporary_equity": null, "equity_parent": 37605000000.0, "nci": 68000000.0, "equity_total": 37673000000.0, "liabilities_and_equity": 112435000000.0, "shares_outstanding": null, "retained_earnings": 22204000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 716000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 160000000.0, "operating_lease_liability_noncurrent": 827000000.0, "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:0000014272-21-000126" ], "value_sources": { "cash": [ "10-Q:0000014272-21-000126" ], "short_term_investments": [ "10-Q:0000014272-21-000126" ], "receivables": [ "10-Q:0000014272-21-000126" ], "inventory": [ "10-Q:0000014272-21-000126" ], "current_assets": [ "10-Q:0000014272-21-000126" ], "ppe_net": [ "10-Q:0000014272-21-000126" ], "goodwill": [ "10-Q:0000014272-21-000126" ], "intangibles": [ "10-Q:0000014272-21-000126" ], "total_assets": [ "10-Q:0000014272-21-000126" ], "accounts_payable": [ "10-Q:0000014272-21-000126" ], "short_term_borrowings": [ "10-Q:0000014272-21-000126" ], "debt_current": [ "10-Q:0000014272-21-000126" ], "current_liabilities": [ "10-Q:0000014272-21-000126" ], "long_term_debt": [ "10-Q:0000014272-21-000126" ], "total_liabilities": [ "10-Q:0000014272-21-000126" ], "equity_parent": [ "10-Q:0000014272-21-000126" ], "nci": [ "10-Q:0000014272-21-000126" ], "equity_total": [ "10-Q:0000014272-21-000126" ], "liabilities_and_equity": [ "10-Q:0000014272-21-000126" ], "retained_earnings": [ "10-Q:0000014272-21-000126" ], "preferred_stock": [ "10-Q:0000014272-21-000126" ], "accrued_taxes_current": [ "10-Q:0000014272-21-000126" ], "operating_lease_liability_current": [ "10-Q:0000014272-21-000126" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-21-000126" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 11024000000.0, "short_term_investments": 1946000000.0, "receivables": 7713000000.0, "inventory": 2137000000.0, "current_assets": 29161000000.0, "ppe_net": 5795000000.0, "goodwill": 20529000000.0, "intangibles": 48065000000.0, "total_assets": 110797000000.0, "accounts_payable": 3609000000.0, "short_term_borrowings": 2655000000.0, "debt_current": 2497000000.0, "current_liabilities": 18991000000.0, "long_term_debt": 42503000000.0, "total_liabilities": 73923000000.0, "temporary_equity": null, "equity_parent": 36808000000.0, "nci": 66000000.0, "equity_total": 36874000000.0, "liabilities_and_equity": 110797000000.0, "shares_outstanding": null, "retained_earnings": 22168000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 638000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 173000000.0, "operating_lease_liability_noncurrent": 962000000.0, "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:0000014272-21-000186" ], "value_sources": { "cash": [ "10-Q:0000014272-21-000186" ], "short_term_investments": [ "10-Q:0000014272-21-000186" ], "receivables": [ "10-Q:0000014272-21-000186" ], "inventory": [ "10-Q:0000014272-21-000186" ], "current_assets": [ "10-Q:0000014272-21-000186" ], "ppe_net": [ "10-Q:0000014272-21-000186" ], "goodwill": [ "10-Q:0000014272-21-000186" ], "intangibles": [ "10-Q:0000014272-21-000186" ], "total_assets": [ "10-Q:0000014272-21-000186" ], "accounts_payable": [ "10-Q:0000014272-21-000186" ], "short_term_borrowings": [ "10-Q:0000014272-21-000186" ], "debt_current": [ "10-Q:0000014272-21-000186" ], "current_liabilities": [ "10-Q:0000014272-21-000186" ], "long_term_debt": [ "10-Q:0000014272-21-000186" ], "total_liabilities": [ "10-Q:0000014272-21-000186" ], "equity_parent": [ "10-Q:0000014272-21-000186" ], "nci": [ "10-Q:0000014272-21-000186" ], "equity_total": [ "10-Q:0000014272-21-000186" ], "liabilities_and_equity": [ "10-Q:0000014272-21-000186" ], "retained_earnings": [ "10-Q:0000014272-21-000186" ], "preferred_stock": [ "10-Q:0000014272-21-000186" ], "accrued_taxes_current": [ "10-Q:0000014272-21-000186" ], "operating_lease_liability_current": [ "10-Q:0000014272-21-000186" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-21-000186" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 13540000000.0, "short_term_investments": 2123000000.0, "receivables": 7878000000.0, "inventory": 2163000000.0, "current_assets": 31443000000.0, "ppe_net": 5868000000.0, "goodwill": 20519000000.0, "intangibles": 44930000000.0, "total_assets": 110893000000.0, "accounts_payable": 2695000000.0, "short_term_borrowings": 5065000000.0, "debt_current": 4769000000.0, "current_liabilities": 21460000000.0, "long_term_debt": 39677000000.0, "total_liabilities": 73609000000.0, "temporary_equity": null, "equity_parent": 37213000000.0, "nci": 71000000.0, "equity_total": 37284000000.0, "liabilities_and_equity": 110893000000.0, "shares_outstanding": null, "retained_earnings": 22625000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 751000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 173000000.0, "operating_lease_liability_noncurrent": 929000000.0, "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:0000014272-21-000224" ], "value_sources": { "cash": [ "10-Q:0000014272-21-000224" ], "short_term_investments": [ "10-Q:0000014272-21-000224" ], "receivables": [ "10-Q:0000014272-21-000224" ], "inventory": [ "10-Q:0000014272-21-000224" ], "current_assets": [ "10-Q:0000014272-21-000224" ], "ppe_net": [ "10-Q:0000014272-21-000224" ], "goodwill": [ "10-Q:0000014272-21-000224" ], "intangibles": [ "10-Q:0000014272-21-000224" ], "total_assets": [ "10-Q:0000014272-21-000224" ], "accounts_payable": [ "10-Q:0000014272-21-000224" ], "short_term_borrowings": [ "10-Q:0000014272-21-000224" ], "debt_current": [ "10-Q:0000014272-21-000224" ], "current_liabilities": [ "10-Q:0000014272-21-000224" ], "long_term_debt": [ "10-Q:0000014272-21-000224" ], "total_liabilities": [ "10-Q:0000014272-21-000224" ], "equity_parent": [ "10-Q:0000014272-21-000224" ], "nci": [ "10-Q:0000014272-21-000224" ], "equity_total": [ "10-Q:0000014272-21-000224" ], "liabilities_and_equity": [ "10-Q:0000014272-21-000224" ], "retained_earnings": [ "10-Q:0000014272-21-000224" ], "preferred_stock": [ "10-Q:0000014272-21-000224" ], "accrued_taxes_current": [ "10-Q:0000014272-21-000224" ], "operating_lease_liability_current": [ "10-Q:0000014272-21-000224" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-21-000224" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 13979000000.0, "short_term_investments": 2987000000.0, "receivables": 7979000000.0, "inventory": 2095000000.0, "current_assets": 33262000000.0, "ppe_net": 6049000000.0, "goodwill": 20502000000.0, "intangibles": 42527000000.0, "total_assets": 109314000000.0, "accounts_payable": 2949000000.0, "short_term_borrowings": 4948000000.0, "debt_current": 4764000000.0, "current_liabilities": 21868000000.0, "long_term_debt": 39605000000.0, "total_liabilities": 73308000000.0, "temporary_equity": null, "equity_parent": 35946000000.0, "nci": 60000000.0, "equity_total": 36006000000.0, "liabilities_and_equity": 109314000000.0, "shares_outstanding": null, "retained_earnings": 23820000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 666000000.0, "accrued_taxes_current": 754000000.0, "commercial_paper": null, "operating_lease_liability": 1043000000.0, "operating_lease_liability_current": 169000000.0, "operating_lease_liability_noncurrent": 874000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 190000000.0, "operating_lease_payments_total": 1191000000.0, "operating_lease_imputed_interest": 148000000.0, "debt_maturity_y1": 6100000000.0, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000014272-22-000051", "10-K:0000014272-23-000046" ], "value_sources": { "cash": [ "10-K:0000014272-23-000046" ], "short_term_investments": [ "10-K:0000014272-23-000046" ], "receivables": [ "10-K:0000014272-23-000046" ], "inventory": [ "10-K:0000014272-23-000046" ], "current_assets": [ "10-K:0000014272-23-000046" ], "ppe_net": [ "10-K:0000014272-23-000046" ], "goodwill": [ "10-K:0000014272-23-000046" ], "intangibles": [ "10-K:0000014272-23-000046" ], "total_assets": [ "10-K:0000014272-23-000046" ], "accounts_payable": [ "10-K:0000014272-23-000046" ], "short_term_borrowings": [ "10-K:0000014272-23-000046" ], "debt_current": [ "10-K:0000014272-23-000046" ], "current_liabilities": [ "10-K:0000014272-23-000046" ], "long_term_debt": [ "10-K:0000014272-23-000046" ], "total_liabilities": [ "10-K:0000014272-23-000046" ], "equity_parent": [ "10-K:0000014272-23-000046" ], "nci": [ "10-K:0000014272-23-000046" ], "equity_total": [ "10-K:0000014272-23-000046" ], "liabilities_and_equity": [ "10-K:0000014272-23-000046" ], "retained_earnings": [ "10-K:0000014272-23-000046" ], "preferred_stock": [ "10-K:0000014272-23-000046" ], "equity_method_investments": [ "10-K:0000014272-23-000046" ], "accrued_taxes_current": [ "10-K:0000014272-23-000046" ], "operating_lease_liability": [ "10-K:0000014272-23-000046" ], "operating_lease_liability_current": [ "10-K:0000014272-23-000046" ], "operating_lease_liability_noncurrent": [ "10-K:0000014272-23-000046" ], "operating_lease_discount_rate": [ "10-K:0000014272-23-000046" ], "operating_lease_payments_y1": [ "10-K:0000014272-22-000051" ], "operating_lease_payments_total": [ "10-K:0000014272-22-000051" ], "operating_lease_imputed_interest": [ "10-K:0000014272-22-000051" ], "debt_maturity_y1": [ "10-K:0000014272-22-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 12369000000.0, "short_term_investments": 2599000000.0, "receivables": 7156000000.0, "inventory": 2104000000.0, "current_assets": 30121000000.0, "ppe_net": 6047000000.0, "goodwill": 20500000000.0, "intangibles": 40103000000.0, "total_assets": 103034000000.0, "accounts_payable": 2944000000.0, "short_term_borrowings": 7522000000.0, "debt_current": 7297000000.0, "current_liabilities": 22821000000.0, "long_term_debt": 37450000000.0, "total_liabilities": 71389000000.0, "temporary_equity": null, "equity_parent": 31580000000.0, "nci": 65000000.0, "equity_total": 31645000000.0, "liabilities_and_equity": 103034000000.0, "shares_outstanding": null, "retained_earnings": 23948000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 629000000.0, "accrued_taxes_current": 930000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 171000000.0, "operating_lease_liability_noncurrent": 852000000.0, "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:0000014272-22-000114" ], "value_sources": { "cash": [ "10-Q:0000014272-22-000114" ], "short_term_investments": [ "10-Q:0000014272-22-000114" ], "receivables": [ "10-Q:0000014272-22-000114" ], "inventory": [ "10-Q:0000014272-22-000114" ], "current_assets": [ "10-Q:0000014272-22-000114" ], "ppe_net": [ "10-Q:0000014272-22-000114" ], "goodwill": [ "10-Q:0000014272-22-000114" ], "intangibles": [ "10-Q:0000014272-22-000114" ], "total_assets": [ "10-Q:0000014272-22-000114" ], "accounts_payable": [ "10-Q:0000014272-22-000114" ], "short_term_borrowings": [ "10-Q:0000014272-22-000114" ], "debt_current": [ "10-Q:0000014272-22-000114" ], "current_liabilities": [ "10-Q:0000014272-22-000114" ], "long_term_debt": [ "10-Q:0000014272-22-000114" ], "total_liabilities": [ "10-Q:0000014272-22-000114" ], "equity_parent": [ "10-Q:0000014272-22-000114" ], "nci": [ "10-Q:0000014272-22-000114" ], "equity_total": [ "10-Q:0000014272-22-000114" ], "liabilities_and_equity": [ "10-Q:0000014272-22-000114" ], "retained_earnings": [ "10-Q:0000014272-22-000114" ], "preferred_stock": [ "10-Q:0000014272-22-000114" ], "equity_method_investments": [ "10-Q:0000014272-22-000114" ], "accrued_taxes_current": [ "10-Q:0000014272-22-000114" ], "operating_lease_liability_current": [ "10-Q:0000014272-22-000114" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-22-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 10750000000.0, "short_term_investments": 2478000000.0, "receivables": 7586000000.0, "inventory": 2142000000.0, "current_assets": 30186000000.0, "ppe_net": 5970000000.0, "goodwill": 20446000000.0, "intangibles": 37690000000.0, "total_assets": 100357000000.0, "accounts_payable": 2882000000.0, "short_term_borrowings": 4953000000.0, "debt_current": 4646000000.0, "current_liabilities": 20915000000.0, "long_term_debt": 37107000000.0, "total_liabilities": 67696000000.0, "temporary_equity": null, "equity_parent": 32600000000.0, "nci": 61000000.0, "equity_total": 32661000000.0, "liabilities_and_equity": 100357000000.0, "shares_outstanding": null, "retained_earnings": 24217000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 569000000.0, "accrued_taxes_current": 1141000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 167000000.0, "operating_lease_liability_noncurrent": 815000000.0, "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:0000014272-22-000166" ], "value_sources": { "cash": [ "10-Q:0000014272-22-000166" ], "short_term_investments": [ "10-Q:0000014272-22-000166" ], "receivables": [ "10-Q:0000014272-22-000166" ], "inventory": [ "10-Q:0000014272-22-000166" ], "current_assets": [ "10-Q:0000014272-22-000166" ], "ppe_net": [ "10-Q:0000014272-22-000166" ], "goodwill": [ "10-Q:0000014272-22-000166" ], "intangibles": [ "10-Q:0000014272-22-000166" ], "total_assets": [ "10-Q:0000014272-22-000166" ], "accounts_payable": [ "10-Q:0000014272-22-000166" ], "short_term_borrowings": [ "10-Q:0000014272-22-000166" ], "debt_current": [ "10-Q:0000014272-22-000166" ], "current_liabilities": [ "10-Q:0000014272-22-000166" ], "long_term_debt": [ "10-Q:0000014272-22-000166" ], "total_liabilities": [ "10-Q:0000014272-22-000166" ], "equity_parent": [ "10-Q:0000014272-22-000166" ], "nci": [ "10-Q:0000014272-22-000166" ], "equity_total": [ "10-Q:0000014272-22-000166" ], "liabilities_and_equity": [ "10-Q:0000014272-22-000166" ], "retained_earnings": [ "10-Q:0000014272-22-000166" ], "preferred_stock": [ "10-Q:0000014272-22-000166" ], "equity_method_investments": [ "10-Q:0000014272-22-000166" ], "accrued_taxes_current": [ "10-Q:0000014272-22-000166" ], "operating_lease_liability_current": [ "10-Q:0000014272-22-000166" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-22-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 7734000000.0, "short_term_investments": 1293000000.0, "receivables": 8021000000.0, "inventory": 2074000000.0, "current_assets": 26796000000.0, "ppe_net": 6035000000.0, "goodwill": 21112000000.0, "intangibles": 38179000000.0, "total_assets": 98196000000.0, "accounts_payable": 2595000000.0, "short_term_borrowings": 2132000000.0, "debt_current": 1903000000.0, "current_liabilities": 18930000000.0, "long_term_debt": 36966000000.0, "total_liabilities": 65462000000.0, "temporary_equity": null, "equity_parent": 32671000000.0, "nci": 63000000.0, "equity_total": 32734000000.0, "liabilities_and_equity": 98196000000.0, "shares_outstanding": null, "retained_earnings": 24675000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 535000000.0, "accrued_taxes_current": 1287000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 167000000.0, "operating_lease_liability_noncurrent": 845000000.0, "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:0000014272-22-000196" ], "value_sources": { "cash": [ "10-Q:0000014272-22-000196" ], "short_term_investments": [ "10-Q:0000014272-22-000196" ], "receivables": [ "10-Q:0000014272-22-000196" ], "inventory": [ "10-Q:0000014272-22-000196" ], "current_assets": [ "10-Q:0000014272-22-000196" ], "ppe_net": [ "10-Q:0000014272-22-000196" ], "goodwill": [ "10-Q:0000014272-22-000196" ], "intangibles": [ "10-Q:0000014272-22-000196" ], "total_assets": [ "10-Q:0000014272-22-000196" ], "accounts_payable": [ "10-Q:0000014272-22-000196" ], "short_term_borrowings": [ "10-Q:0000014272-22-000196" ], "debt_current": [ "10-Q:0000014272-22-000196" ], "current_liabilities": [ "10-Q:0000014272-22-000196" ], "long_term_debt": [ "10-Q:0000014272-22-000196" ], "total_liabilities": [ "10-Q:0000014272-22-000196" ], "equity_parent": [ "10-Q:0000014272-22-000196" ], "nci": [ "10-Q:0000014272-22-000196" ], "equity_total": [ "10-Q:0000014272-22-000196" ], "liabilities_and_equity": [ "10-Q:0000014272-22-000196" ], "retained_earnings": [ "10-Q:0000014272-22-000196" ], "preferred_stock": [ "10-Q:0000014272-22-000196" ], "equity_method_investments": [ "10-Q:0000014272-22-000196" ], "accrued_taxes_current": [ "10-Q:0000014272-22-000196" ], "operating_lease_liability_current": [ "10-Q:0000014272-22-000196" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-22-000196" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 9123000000.0, "short_term_investments": 130000000.0, "receivables": 8151000000.0, "inventory": 2339000000.0, "current_assets": 27273000000.0, "ppe_net": 6255000000.0, "goodwill": 21149000000.0, "intangibles": 35859000000.0, "total_assets": 96820000000.0, "accounts_payable": 3040000000.0, "short_term_borrowings": 4264000000.0, "debt_current": 3897000000.0, "current_liabilities": 21890000000.0, "long_term_debt": 35056000000.0, "total_liabilities": 65702000000.0, "temporary_equity": null, "equity_parent": 31061000000.0, "nci": 57000000.0, "equity_total": 31118000000.0, "liabilities_and_equity": 96820000000.0, "shares_outstanding": null, "retained_earnings": 25503000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 546000000.0, "accrued_taxes_current": 942000000.0, "commercial_paper": null, "operating_lease_liability": 1397000000.0, "operating_lease_liability_current": 136000000.0, "operating_lease_liability_noncurrent": 1261000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 187000000.0, "operating_lease_payments_total": 1774000000.0, "operating_lease_imputed_interest": 377000000.0, "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-K:0000014272-23-000046", "10-K:0000014272-24-000044" ], "value_sources": { "cash": [ "10-K:0000014272-24-000044" ], "short_term_investments": [ "10-K:0000014272-24-000044" ], "receivables": [ "10-K:0000014272-24-000044" ], "inventory": [ "10-K:0000014272-24-000044" ], "current_assets": [ "10-K:0000014272-24-000044" ], "ppe_net": [ "10-K:0000014272-24-000044" ], "goodwill": [ "10-K:0000014272-24-000044" ], "intangibles": [ "10-K:0000014272-24-000044" ], "total_assets": [ "10-K:0000014272-24-000044" ], "accounts_payable": [ "10-K:0000014272-24-000044" ], "short_term_borrowings": [ "10-K:0000014272-24-000044" ], "debt_current": [ "10-K:0000014272-24-000044" ], "current_liabilities": [ "10-K:0000014272-24-000044" ], "long_term_debt": [ "10-K:0000014272-24-000044" ], "total_liabilities": [ "10-K:0000014272-24-000044" ], "equity_parent": [ "10-K:0000014272-24-000044" ], "nci": [ "10-K:0000014272-24-000044" ], "equity_total": [ "10-K:0000014272-24-000044" ], "liabilities_and_equity": [ "10-K:0000014272-24-000044" ], "retained_earnings": [ "10-K:0000014272-24-000044" ], "preferred_stock": [ "10-K:0000014272-24-000044" ], "equity_method_investments": [ "10-K:0000014272-24-000044" ], "accrued_taxes_current": [ "10-K:0000014272-24-000044" ], "operating_lease_liability": [ "10-K:0000014272-24-000044" ], "operating_lease_liability_current": [ "10-K:0000014272-24-000044" ], "operating_lease_liability_noncurrent": [ "10-K:0000014272-24-000044" ], "operating_lease_discount_rate": [ "10-K:0000014272-24-000044" ], "operating_lease_payments_y1": [ "10-K:0000014272-23-000046" ], "operating_lease_payments_total": [ "10-K:0000014272-23-000046" ], "operating_lease_imputed_interest": [ "10-K:0000014272-23-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 8995000000.0, "short_term_investments": 274000000.0, "receivables": 7854000000.0, "inventory": 2605000000.0, "current_assets": 27086000000.0, "ppe_net": 6279000000.0, "goodwill": 21162000000.0, "intangibles": 33569000000.0, "total_assets": 94281000000.0, "accounts_payable": 3194000000.0, "short_term_borrowings": 2752000000.0, "debt_current": 2254000000.0, "current_liabilities": 19085000000.0, "long_term_debt": 35078000000.0, "total_liabilities": 62395000000.0, "temporary_equity": null, "equity_parent": 31824000000.0, "nci": 62000000.0, "equity_total": 31886000000.0, "liabilities_and_equity": 94281000000.0, "shares_outstanding": null, "retained_earnings": 26568000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 524000000.0, "accrued_taxes_current": 1209000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 171000000.0, "operating_lease_liability_noncurrent": 1370000000.0, "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:0000014272-23-000104" ], "value_sources": { "cash": [ "10-Q:0000014272-23-000104" ], "short_term_investments": [ "10-Q:0000014272-23-000104" ], "receivables": [ "10-Q:0000014272-23-000104" ], "inventory": [ "10-Q:0000014272-23-000104" ], "current_assets": [ "10-Q:0000014272-23-000104" ], "ppe_net": [ "10-Q:0000014272-23-000104" ], "goodwill": [ "10-Q:0000014272-23-000104" ], "intangibles": [ "10-Q:0000014272-23-000104" ], "total_assets": [ "10-Q:0000014272-23-000104" ], "accounts_payable": [ "10-Q:0000014272-23-000104" ], "short_term_borrowings": [ "10-Q:0000014272-23-000104" ], "debt_current": [ "10-Q:0000014272-23-000104" ], "current_liabilities": [ "10-Q:0000014272-23-000104" ], "long_term_debt": [ "10-Q:0000014272-23-000104" ], "total_liabilities": [ "10-Q:0000014272-23-000104" ], "equity_parent": [ "10-Q:0000014272-23-000104" ], "nci": [ "10-Q:0000014272-23-000104" ], "equity_total": [ "10-Q:0000014272-23-000104" ], "liabilities_and_equity": [ "10-Q:0000014272-23-000104" ], "retained_earnings": [ "10-Q:0000014272-23-000104" ], "preferred_stock": [ "10-Q:0000014272-23-000104" ], "equity_method_investments": [ "10-Q:0000014272-23-000104" ], "accrued_taxes_current": [ "10-Q:0000014272-23-000104" ], "operating_lease_liability_current": [ "10-Q:0000014272-23-000104" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-23-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 8372000000.0, "short_term_investments": 358000000.0, "receivables": 8125000000.0, "inventory": 2364000000.0, "current_assets": 28074000000.0, "ppe_net": 6355000000.0, "goodwill": 21163000000.0, "intangibles": 31303000000.0, "total_assets": 93489000000.0, "accounts_payable": 3069000000.0, "short_term_borrowings": 3020000000.0, "debt_current": 2414000000.0, "current_liabilities": 20150000000.0, "long_term_debt": 34656000000.0, "total_liabilities": 61459000000.0, "temporary_equity": null, "equity_parent": 31973000000.0, "nci": 57000000.0, "equity_total": 32030000000.0, "liabilities_and_equity": 93489000000.0, "shares_outstanding": null, "retained_earnings": 27449000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 520000000.0, "accrued_taxes_current": 1526000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 168000000.0, "operating_lease_liability_noncurrent": 1342000000.0, "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:0000014272-23-000152" ], "value_sources": { "cash": [ "10-Q:0000014272-23-000152" ], "short_term_investments": [ "10-Q:0000014272-23-000152" ], "receivables": [ "10-Q:0000014272-23-000152" ], "inventory": [ "10-Q:0000014272-23-000152" ], "current_assets": [ "10-Q:0000014272-23-000152" ], "ppe_net": [ "10-Q:0000014272-23-000152" ], "goodwill": [ "10-Q:0000014272-23-000152" ], "intangibles": [ "10-Q:0000014272-23-000152" ], "total_assets": [ "10-Q:0000014272-23-000152" ], "accounts_payable": [ "10-Q:0000014272-23-000152" ], "short_term_borrowings": [ "10-Q:0000014272-23-000152" ], "debt_current": [ "10-Q:0000014272-23-000152" ], "current_liabilities": [ "10-Q:0000014272-23-000152" ], "long_term_debt": [ "10-Q:0000014272-23-000152" ], "total_liabilities": [ "10-Q:0000014272-23-000152" ], "equity_parent": [ "10-Q:0000014272-23-000152" ], "nci": [ "10-Q:0000014272-23-000152" ], "equity_total": [ "10-Q:0000014272-23-000152" ], "liabilities_and_equity": [ "10-Q:0000014272-23-000152" ], "retained_earnings": [ "10-Q:0000014272-23-000152" ], "preferred_stock": [ "10-Q:0000014272-23-000152" ], "equity_method_investments": [ "10-Q:0000014272-23-000152" ], "accrued_taxes_current": [ "10-Q:0000014272-23-000152" ], "operating_lease_liability_current": [ "10-Q:0000014272-23-000152" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-23-000152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 7514000000.0, "short_term_investments": 171000000.0, "receivables": 8407000000.0, "inventory": 2436000000.0, "current_assets": 27632000000.0, "ppe_net": 6481000000.0, "goodwill": 21147000000.0, "intangibles": 28950000000.0, "total_assets": 91263000000.0, "accounts_payable": 2813000000.0, "short_term_borrowings": 5467000000.0, "debt_current": 4873000000.0, "current_liabilities": 23462000000.0, "long_term_debt": 32137000000.0, "total_liabilities": 62201000000.0, "temporary_equity": null, "equity_parent": 28998000000.0, "nci": 64000000.0, "equity_total": 29062000000.0, "liabilities_and_equity": 91263000000.0, "shares_outstanding": null, "retained_earnings": 28218000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 557000000.0, "accrued_taxes_current": 1458000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 150000000.0, "operating_lease_liability_noncurrent": 1513000000.0, "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:0000014272-23-000181" ], "value_sources": { "cash": [ "10-Q:0000014272-23-000181" ], "short_term_investments": [ "10-Q:0000014272-23-000181" ], "receivables": [ "10-Q:0000014272-23-000181" ], "inventory": [ "10-Q:0000014272-23-000181" ], "current_assets": [ "10-Q:0000014272-23-000181" ], "ppe_net": [ "10-Q:0000014272-23-000181" ], "goodwill": [ "10-Q:0000014272-23-000181" ], "intangibles": [ "10-Q:0000014272-23-000181" ], "total_assets": [ "10-Q:0000014272-23-000181" ], "accounts_payable": [ "10-Q:0000014272-23-000181" ], "short_term_borrowings": [ "10-Q:0000014272-23-000181" ], "debt_current": [ "10-Q:0000014272-23-000181" ], "current_liabilities": [ "10-Q:0000014272-23-000181" ], "long_term_debt": [ "10-Q:0000014272-23-000181" ], "total_liabilities": [ "10-Q:0000014272-23-000181" ], "equity_parent": [ "10-Q:0000014272-23-000181" ], "nci": [ "10-Q:0000014272-23-000181" ], "equity_total": [ "10-Q:0000014272-23-000181" ], "liabilities_and_equity": [ "10-Q:0000014272-23-000181" ], "retained_earnings": [ "10-Q:0000014272-23-000181" ], "preferred_stock": [ "10-Q:0000014272-23-000181" ], "equity_method_investments": [ "10-Q:0000014272-23-000181" ], "accrued_taxes_current": [ "10-Q:0000014272-23-000181" ], "operating_lease_liability_current": [ "10-Q:0000014272-23-000181" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-23-000181" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 11464000000.0, "short_term_investments": 816000000.0, "receivables": 8882000000.0, "inventory": 2662000000.0, "current_assets": 31770000000.0, "ppe_net": 6646000000.0, "goodwill": 21169000000.0, "intangibles": 27072000000.0, "total_assets": 95159000000.0, "accounts_payable": 3259000000.0, "short_term_borrowings": 3119000000.0, "debt_current": 2873000000.0, "current_liabilities": 22262000000.0, "long_term_debt": 36653000000.0, "total_liabilities": 65674000000.0, "temporary_equity": null, "equity_parent": 29430000000.0, "nci": 55000000.0, "equity_total": 29485000000.0, "liabilities_and_equity": 95159000000.0, "shares_outstanding": null, "retained_earnings": 28766000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 542000000.0, "accrued_taxes_current": 1371000000.0, "commercial_paper": 0.0, "operating_lease_liability": 1692000000.0, "operating_lease_liability_current": 162000000.0, "operating_lease_liability_noncurrent": 1530000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 225000000.0, "operating_lease_payments_total": 2130000000.0, "operating_lease_imputed_interest": 438000000.0, "debt_maturity_y1": 2900000000.0, "debt_maturity_y2": 1900000000.0, "debt_maturity_y3": 2000000000.0, "debt_maturity_y4": 2000000000.0, "debt_maturity_y5": 1500000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000014272-24-000044", "10-K:0000014272-25-000039", "10-Q:0000014272-24-000123" ], "value_sources": { "cash": [ "10-K:0000014272-25-000039" ], "short_term_investments": [ "10-K:0000014272-25-000039" ], "receivables": [ "10-K:0000014272-25-000039" ], "inventory": [ "10-K:0000014272-25-000039" ], "current_assets": [ "10-K:0000014272-25-000039" ], "ppe_net": [ "10-K:0000014272-25-000039" ], "goodwill": [ "10-K:0000014272-25-000039" ], "intangibles": [ "10-K:0000014272-25-000039" ], "total_assets": [ "10-K:0000014272-25-000039" ], "accounts_payable": [ "10-K:0000014272-25-000039" ], "short_term_borrowings": [ "10-K:0000014272-25-000039" ], "debt_current": [ "10-K:0000014272-25-000039" ], "current_liabilities": [ "10-K:0000014272-25-000039" ], "long_term_debt": [ "10-K:0000014272-25-000039" ], "total_liabilities": [ "10-K:0000014272-25-000039" ], "equity_parent": [ "10-K:0000014272-25-000039" ], "nci": [ "10-K:0000014272-25-000039" ], "equity_total": [ "10-K:0000014272-25-000039" ], "liabilities_and_equity": [ "10-K:0000014272-25-000039" ], "retained_earnings": [ "10-K:0000014272-25-000039" ], "preferred_stock": [ "10-K:0000014272-25-000039" ], "equity_method_investments": [ "10-K:0000014272-25-000039" ], "accrued_taxes_current": [ "10-K:0000014272-25-000039" ], "commercial_paper": [ "10-Q:0000014272-24-000123" ], "operating_lease_liability": [ "10-K:0000014272-25-000039" ], "operating_lease_liability_current": [ "10-K:0000014272-25-000039" ], "operating_lease_liability_noncurrent": [ "10-K:0000014272-25-000039" ], "operating_lease_discount_rate": [ "10-K:0000014272-25-000039" ], "operating_lease_payments_y1": [ "10-K:0000014272-24-000044" ], "operating_lease_payments_total": [ "10-K:0000014272-24-000044" ], "operating_lease_imputed_interest": [ "10-K:0000014272-24-000044" ], "debt_maturity_y1": [ "10-K:0000014272-24-000044" ], "debt_maturity_y2": [ "10-K:0000014272-24-000044" ], "debt_maturity_y3": [ "10-K:0000014272-24-000044" ], "debt_maturity_y4": [ "10-K:0000014272-24-000044" ], "debt_maturity_y5": [ "10-K:0000014272-24-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 9330000000.0, "short_term_investments": 340000000.0, "receivables": 8826000000.0, "inventory": 2985000000.0, "current_assets": 28669000000.0, "ppe_net": 6750000000.0, "goodwill": 21738000000.0, "intangibles": 32760000000.0, "total_assets": 99031000000.0, "accounts_payable": 3539000000.0, "short_term_borrowings": 6190000000.0, "debt_current": 2873000000.0, "current_liabilities": 25822000000.0, "long_term_debt": 49487000000.0, "total_liabilities": 82483000000.0, "temporary_equity": null, "equity_parent": 16490000000.0, "nci": 58000000.0, "equity_total": 16548000000.0, "liabilities_and_equity": 99031000000.0, "shares_outstanding": null, "retained_earnings": 15640000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 584000000.0, "accrued_taxes_current": 1487000000.0, "commercial_paper": 2991000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 169000000.0, "operating_lease_liability_noncurrent": 1563000000.0, "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:0000014272-24-000096" ], "value_sources": { "cash": [ "10-Q:0000014272-24-000096" ], "short_term_investments": [ "10-Q:0000014272-24-000096" ], "receivables": [ "10-Q:0000014272-24-000096" ], "inventory": [ "10-Q:0000014272-24-000096" ], "current_assets": [ "10-Q:0000014272-24-000096" ], "ppe_net": [ "10-Q:0000014272-24-000096" ], "goodwill": [ "10-Q:0000014272-24-000096" ], "intangibles": [ "10-Q:0000014272-24-000096" ], "total_assets": [ "10-Q:0000014272-24-000096" ], "accounts_payable": [ "10-Q:0000014272-24-000096" ], "short_term_borrowings": [ "10-Q:0000014272-24-000096" ], "debt_current": [ "10-Q:0000014272-24-000096" ], "current_liabilities": [ "10-Q:0000014272-24-000096" ], "long_term_debt": [ "10-Q:0000014272-24-000096" ], "total_liabilities": [ "10-Q:0000014272-24-000096" ], "equity_parent": [ "10-Q:0000014272-24-000096" ], "nci": [ "10-Q:0000014272-24-000096" ], "equity_total": [ "10-Q:0000014272-24-000096" ], "liabilities_and_equity": [ "10-Q:0000014272-24-000096" ], "retained_earnings": [ "10-Q:0000014272-24-000096" ], "preferred_stock": [ "10-Q:0000014272-24-000096" ], "equity_method_investments": [ "10-Q:0000014272-24-000096" ], "accrued_taxes_current": [ "10-Q:0000014272-24-000096" ], "commercial_paper": [ "10-Q:0000014272-24-000096" ], "operating_lease_liability_current": [ "10-Q:0000014272-24-000096" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-24-000096" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 6293000000.0, "short_term_investments": 360000000.0, "receivables": 9746000000.0, "inventory": 3077000000.0, "current_assets": 26890000000.0, "ppe_net": 6845000000.0, "goodwill": 21732000000.0, "intangibles": 29428000000.0, "total_assets": 94646000000.0, "accounts_payable": 3751000000.0, "short_term_borrowings": 3531000000.0, "debt_current": 3092000000.0, "current_liabilities": 23265000000.0, "long_term_debt": 48858000000.0, "total_liabilities": 77577000000.0, "temporary_equity": null, "equity_parent": 17015000000.0, "nci": 54000000.0, "equity_total": 17069000000.0, "liabilities_and_equity": 94646000000.0, "shares_outstanding": null, "retained_earnings": 16103000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 622000000.0, "accrued_taxes_current": 1474000000.0, "commercial_paper": 266000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 177000000.0, "operating_lease_liability_noncurrent": 1438000000.0, "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:0000014272-24-000123" ], "value_sources": { "cash": [ "10-Q:0000014272-24-000123" ], "short_term_investments": [ "10-Q:0000014272-24-000123" ], "receivables": [ "10-Q:0000014272-24-000123" ], "inventory": [ "10-Q:0000014272-24-000123" ], "current_assets": [ "10-Q:0000014272-24-000123" ], "ppe_net": [ "10-Q:0000014272-24-000123" ], "goodwill": [ "10-Q:0000014272-24-000123" ], "intangibles": [ "10-Q:0000014272-24-000123" ], "total_assets": [ "10-Q:0000014272-24-000123" ], "accounts_payable": [ "10-Q:0000014272-24-000123" ], "short_term_borrowings": [ "10-Q:0000014272-24-000123" ], "debt_current": [ "10-Q:0000014272-24-000123" ], "current_liabilities": [ "10-Q:0000014272-24-000123" ], "long_term_debt": [ "10-Q:0000014272-24-000123" ], "total_liabilities": [ "10-Q:0000014272-24-000123" ], "equity_parent": [ "10-Q:0000014272-24-000123" ], "nci": [ "10-Q:0000014272-24-000123" ], "equity_total": [ "10-Q:0000014272-24-000123" ], "liabilities_and_equity": [ "10-Q:0000014272-24-000123" ], "retained_earnings": [ "10-Q:0000014272-24-000123" ], "preferred_stock": [ "10-Q:0000014272-24-000123" ], "equity_method_investments": [ "10-Q:0000014272-24-000123" ], "accrued_taxes_current": [ "10-Q:0000014272-24-000123" ], "commercial_paper": [ "10-Q:0000014272-24-000123" ], "operating_lease_liability_current": [ "10-Q:0000014272-24-000123" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-24-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 7890000000.0, "short_term_investments": 204000000.0, "receivables": 9317000000.0, "inventory": 3332000000.0, "current_assets": 28075000000.0, "ppe_net": 6903000000.0, "goodwill": 21751000000.0, "intangibles": 26964000000.0, "total_assets": 93670000000.0, "accounts_payable": 3469000000.0, "short_term_borrowings": 1078000000.0, "debt_current": 873000000.0, "current_liabilities": 22638000000.0, "long_term_debt": 48674000000.0, "total_liabilities": 76470000000.0, "temporary_equity": null, "equity_parent": 17142000000.0, "nci": 58000000.0, "equity_total": 17200000000.0, "liabilities_and_equity": 93670000000.0, "shares_outstanding": null, "retained_earnings": 16097000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 578000000.0, "accrued_taxes_current": 1489000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 165000000.0, "operating_lease_liability_noncurrent": 1483000000.0, "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:0000014272-24-000147" ], "value_sources": { "cash": [ "10-Q:0000014272-24-000147" ], "short_term_investments": [ "10-Q:0000014272-24-000147" ], "receivables": [ "10-Q:0000014272-24-000147" ], "inventory": [ "10-Q:0000014272-24-000147" ], "current_assets": [ "10-Q:0000014272-24-000147" ], "ppe_net": [ "10-Q:0000014272-24-000147" ], "goodwill": [ "10-Q:0000014272-24-000147" ], "intangibles": [ "10-Q:0000014272-24-000147" ], "total_assets": [ "10-Q:0000014272-24-000147" ], "accounts_payable": [ "10-Q:0000014272-24-000147" ], "short_term_borrowings": [ "10-Q:0000014272-24-000147" ], "debt_current": [ "10-Q:0000014272-24-000147" ], "current_liabilities": [ "10-Q:0000014272-24-000147" ], "long_term_debt": [ "10-Q:0000014272-24-000147" ], "total_liabilities": [ "10-Q:0000014272-24-000147" ], "equity_parent": [ "10-Q:0000014272-24-000147" ], "nci": [ "10-Q:0000014272-24-000147" ], "equity_total": [ "10-Q:0000014272-24-000147" ], "liabilities_and_equity": [ "10-Q:0000014272-24-000147" ], "retained_earnings": [ "10-Q:0000014272-24-000147" ], "preferred_stock": [ "10-Q:0000014272-24-000147" ], "equity_method_investments": [ "10-Q:0000014272-24-000147" ], "accrued_taxes_current": [ "10-Q:0000014272-24-000147" ], "operating_lease_liability_current": [ "10-Q:0000014272-24-000147" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-24-000147" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 10346000000.0, "short_term_investments": 513000000.0, "receivables": 9012000000.0, "inventory": 2557000000.0, "current_assets": 29780000000.0, "ppe_net": 7136000000.0, "goodwill": 21719000000.0, "intangibles": 23307000000.0, "total_assets": 92603000000.0, "accounts_payable": 3602000000.0, "short_term_borrowings": 2046000000.0, "debt_current": 1828000000.0, "current_liabilities": 23774000000.0, "long_term_debt": 47603000000.0, "total_liabilities": 76215000000.0, "temporary_equity": null, "equity_parent": 16335000000.0, "nci": 53000000.0, "equity_total": 16388000000.0, "liabilities_and_equity": 92603000000.0, "shares_outstanding": null, "retained_earnings": 14912000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 598000000.0, "accrued_taxes_current": 1514000000.0, "commercial_paper": null, "operating_lease_liability": 1551000000.0, "operating_lease_liability_current": 181000000.0, "operating_lease_liability_noncurrent": 1370000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 255000000.0, "operating_lease_payments_total": 1921000000.0, "operating_lease_imputed_interest": 370000000.0, "debt_maturity_y1": 1800000000.0, "debt_maturity_y2": 3500000000.0, "debt_maturity_y3": 3000000000.0, "debt_maturity_y4": 1500000000.0, "debt_maturity_y5": 4200000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000014272-25-000039", "10-K:0000014272-26-000004" ], "value_sources": { "cash": [ "10-K:0000014272-26-000004" ], "short_term_investments": [ "10-K:0000014272-26-000004" ], "receivables": [ "10-K:0000014272-26-000004" ], "inventory": [ "10-K:0000014272-26-000004" ], "current_assets": [ "10-K:0000014272-26-000004" ], "ppe_net": [ "10-K:0000014272-26-000004" ], "goodwill": [ "10-K:0000014272-26-000004" ], "intangibles": [ "10-K:0000014272-26-000004" ], "total_assets": [ "10-K:0000014272-26-000004" ], "accounts_payable": [ "10-K:0000014272-26-000004" ], "short_term_borrowings": [ "10-K:0000014272-26-000004" ], "debt_current": [ "10-K:0000014272-26-000004" ], "current_liabilities": [ "10-K:0000014272-26-000004" ], "long_term_debt": [ "10-K:0000014272-26-000004" ], "total_liabilities": [ "10-K:0000014272-26-000004" ], "equity_parent": [ "10-K:0000014272-26-000004" ], "nci": [ "10-K:0000014272-26-000004" ], "equity_total": [ "10-K:0000014272-26-000004" ], "liabilities_and_equity": [ "10-K:0000014272-26-000004" ], "retained_earnings": [ "10-K:0000014272-26-000004" ], "preferred_stock": [ "10-K:0000014272-26-000004" ], "equity_method_investments": [ "10-K:0000014272-26-000004" ], "accrued_taxes_current": [ "10-K:0000014272-26-000004" ], "operating_lease_liability": [ "10-K:0000014272-26-000004" ], "operating_lease_liability_current": [ "10-K:0000014272-26-000004" ], "operating_lease_liability_noncurrent": [ "10-K:0000014272-26-000004" ], "operating_lease_discount_rate": [ "10-K:0000014272-26-000004" ], "operating_lease_payments_y1": [ "10-K:0000014272-25-000039" ], "operating_lease_payments_total": [ "10-K:0000014272-25-000039" ], "operating_lease_imputed_interest": [ "10-K:0000014272-25-000039" ], "debt_maturity_y1": [ "10-K:0000014272-25-000039" ], "debt_maturity_y2": [ "10-K:0000014272-25-000039" ], "debt_maturity_y3": [ "10-K:0000014272-25-000039" ], "debt_maturity_y4": [ "10-K:0000014272-25-000039" ], "debt_maturity_y5": [ "10-K:0000014272-25-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 10875000000.0, "short_term_investments": 907000000.0, "receivables": 9063000000.0, "inventory": 2666000000.0, "current_assets": 30783000000.0, "ppe_net": 7213000000.0, "goodwill": 21737000000.0, "intangibles": 22486000000.0, "total_assets": 92427000000.0, "accounts_payable": 4002000000.0, "short_term_borrowings": 3554000000.0, "debt_current": 3349000000.0, "current_liabilities": 24070000000.0, "long_term_debt": 46157000000.0, "total_liabilities": 74979000000.0, "temporary_equity": null, "equity_parent": 17389000000.0, "nci": 59000000.0, "equity_total": 17448000000.0, "liabilities_and_equity": 92427000000.0, "shares_outstanding": null, "retained_earnings": 16106000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 604000000.0, "accrued_taxes_current": 1454000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 172000000.0, "operating_lease_liability_noncurrent": 1356000000.0, "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:0000014272-25-000091" ], "value_sources": { "cash": [ "10-Q:0000014272-25-000091" ], "short_term_investments": [ "10-Q:0000014272-25-000091" ], "receivables": [ "10-Q:0000014272-25-000091" ], "inventory": [ "10-Q:0000014272-25-000091" ], "current_assets": [ "10-Q:0000014272-25-000091" ], "ppe_net": [ "10-Q:0000014272-25-000091" ], "goodwill": [ "10-Q:0000014272-25-000091" ], "intangibles": [ "10-Q:0000014272-25-000091" ], "total_assets": [ "10-Q:0000014272-25-000091" ], "accounts_payable": [ "10-Q:0000014272-25-000091" ], "short_term_borrowings": [ "10-Q:0000014272-25-000091" ], "debt_current": [ "10-Q:0000014272-25-000091" ], "current_liabilities": [ "10-Q:0000014272-25-000091" ], "long_term_debt": [ "10-Q:0000014272-25-000091" ], "total_liabilities": [ "10-Q:0000014272-25-000091" ], "equity_parent": [ "10-Q:0000014272-25-000091" ], "nci": [ "10-Q:0000014272-25-000091" ], "equity_total": [ "10-Q:0000014272-25-000091" ], "liabilities_and_equity": [ "10-Q:0000014272-25-000091" ], "retained_earnings": [ "10-Q:0000014272-25-000091" ], "preferred_stock": [ "10-Q:0000014272-25-000091" ], "equity_method_investments": [ "10-Q:0000014272-25-000091" ], "accrued_taxes_current": [ "10-Q:0000014272-25-000091" ], "operating_lease_liability_current": [ "10-Q:0000014272-25-000091" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-25-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 12599000000.0, "short_term_investments": 1004000000.0, "receivables": 9711000000.0, "inventory": 2737000000.0, "current_assets": 33222000000.0, "ppe_net": 7373000000.0, "goodwill": 21776000000.0, "intangibles": 21378000000.0, "total_assets": 94676000000.0, "accounts_payable": 5427000000.0, "short_term_borrowings": 4715000000.0, "debt_current": 4475000000.0, "current_liabilities": 27528000000.0, "long_term_debt": 44470000000.0, "total_liabilities": 77187000000.0, "temporary_equity": null, "equity_parent": 17435000000.0, "nci": 54000000.0, "equity_total": 17489000000.0, "liabilities_and_equity": 94676000000.0, "shares_outstanding": null, "retained_earnings": 16154000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 581000000.0, "accrued_taxes_current": 918000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 194000000.0, "operating_lease_liability_noncurrent": 1550000000.0, "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:0000014272-25-000131" ], "value_sources": { "cash": [ "10-Q:0000014272-25-000131" ], "short_term_investments": [ "10-Q:0000014272-25-000131" ], "receivables": [ "10-Q:0000014272-25-000131" ], "inventory": [ "10-Q:0000014272-25-000131" ], "current_assets": [ "10-Q:0000014272-25-000131" ], "ppe_net": [ "10-Q:0000014272-25-000131" ], "goodwill": [ "10-Q:0000014272-25-000131" ], "intangibles": [ "10-Q:0000014272-25-000131" ], "total_assets": [ "10-Q:0000014272-25-000131" ], "accounts_payable": [ "10-Q:0000014272-25-000131" ], "short_term_borrowings": [ "10-Q:0000014272-25-000131" ], "debt_current": [ "10-Q:0000014272-25-000131" ], "current_liabilities": [ "10-Q:0000014272-25-000131" ], "long_term_debt": [ "10-Q:0000014272-25-000131" ], "total_liabilities": [ "10-Q:0000014272-25-000131" ], "equity_parent": [ "10-Q:0000014272-25-000131" ], "nci": [ "10-Q:0000014272-25-000131" ], "equity_total": [ "10-Q:0000014272-25-000131" ], "liabilities_and_equity": [ "10-Q:0000014272-25-000131" ], "retained_earnings": [ "10-Q:0000014272-25-000131" ], "preferred_stock": [ "10-Q:0000014272-25-000131" ], "equity_method_investments": [ "10-Q:0000014272-25-000131" ], "accrued_taxes_current": [ "10-Q:0000014272-25-000131" ], "operating_lease_liability_current": [ "10-Q:0000014272-25-000131" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 15726000000.0, "short_term_investments": 776000000.0, "receivables": 9624000000.0, "inventory": 2758000000.0, "current_assets": 35630000000.0, "ppe_net": 7349000000.0, "goodwill": 21745000000.0, "intangibles": 20465000000.0, "total_assets": 96889000000.0, "accounts_payable": 4288000000.0, "short_term_borrowings": 4509000000.0, "debt_current": 4248000000.0, "current_liabilities": 28136000000.0, "long_term_debt": 44469000000.0, "total_liabilities": 78289000000.0, "temporary_equity": null, "equity_parent": 18552000000.0, "nci": 48000000.0, "equity_total": 18600000000.0, "liabilities_and_equity": 96889000000.0, "shares_outstanding": null, "retained_earnings": 17093000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 660000000.0, "accrued_taxes_current": 1022000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 214000000.0, "operating_lease_liability_noncurrent": 1849000000.0, "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:0000014272-25-000149" ], "value_sources": { "cash": [ "10-Q:0000014272-25-000149" ], "short_term_investments": [ "10-Q:0000014272-25-000149" ], "receivables": [ "10-Q:0000014272-25-000149" ], "inventory": [ "10-Q:0000014272-25-000149" ], "current_assets": [ "10-Q:0000014272-25-000149" ], "ppe_net": [ "10-Q:0000014272-25-000149" ], "goodwill": [ "10-Q:0000014272-25-000149" ], "intangibles": [ "10-Q:0000014272-25-000149" ], "total_assets": [ "10-Q:0000014272-25-000149" ], "accounts_payable": [ "10-Q:0000014272-25-000149" ], "short_term_borrowings": [ "10-Q:0000014272-25-000149" ], "debt_current": [ "10-Q:0000014272-25-000149" ], "current_liabilities": [ "10-Q:0000014272-25-000149" ], "long_term_debt": [ "10-Q:0000014272-25-000149" ], "total_liabilities": [ "10-Q:0000014272-25-000149" ], "equity_parent": [ "10-Q:0000014272-25-000149" ], "nci": [ "10-Q:0000014272-25-000149" ], "equity_total": [ "10-Q:0000014272-25-000149" ], "liabilities_and_equity": [ "10-Q:0000014272-25-000149" ], "retained_earnings": [ "10-Q:0000014272-25-000149" ], "preferred_stock": [ "10-Q:0000014272-25-000149" ], "equity_method_investments": [ "10-Q:0000014272-25-000149" ], "accrued_taxes_current": [ "10-Q:0000014272-25-000149" ], "operating_lease_liability_current": [ "10-Q:0000014272-25-000149" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-25-000149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 10209000000.0, "short_term_investments": 464000000.0, "receivables": 9592000000.0, "inventory": 2690000000.0, "current_assets": 29390000000.0, "ppe_net": 7543000000.0, "goodwill": 21754000000.0, "intangibles": 19103000000.0, "total_assets": 90038000000.0, "accounts_payable": 3575000000.0, "short_term_borrowings": 2261000000.0, "debt_current": 1977000000.0, "current_liabilities": 23417000000.0, "long_term_debt": 42850000000.0, "total_liabilities": 71533000000.0, "temporary_equity": null, "equity_parent": 18473000000.0, "nci": 33000000.0, "equity_total": 18506000000.0, "liabilities_and_equity": 90038000000.0, "shares_outstanding": null, "retained_earnings": 16896000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 738000000.0, "accrued_taxes_current": 979000000.0, "commercial_paper": null, "operating_lease_liability": 2028000000.0, "operating_lease_liability_current": 202000000.0, "operating_lease_liability_noncurrent": 1826000000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 271000000.0, "operating_lease_payments_total": 2569000000.0, "operating_lease_imputed_interest": 542000000.0, "debt_maturity_y1": 2000000000.0, "debt_maturity_y2": 2000000000.0, "debt_maturity_y3": 544000000.0, "debt_maturity_y4": 2200000000.0, "debt_maturity_y5": 2100000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000014272-26-000004", "10-Q:0000014272-26-000024" ], "value_sources": { "cash": [ "10-Q:0000014272-26-000024" ], "short_term_investments": [ "10-Q:0000014272-26-000024" ], "receivables": [ "10-Q:0000014272-26-000024" ], "inventory": [ "10-Q:0000014272-26-000024" ], "current_assets": [ "10-Q:0000014272-26-000024" ], "ppe_net": [ "10-Q:0000014272-26-000024" ], "goodwill": [ "10-Q:0000014272-26-000024" ], "intangibles": [ "10-Q:0000014272-26-000024" ], "total_assets": [ "10-Q:0000014272-26-000024" ], "accounts_payable": [ "10-Q:0000014272-26-000024" ], "short_term_borrowings": [ "10-Q:0000014272-26-000024" ], "debt_current": [ "10-Q:0000014272-26-000024" ], "current_liabilities": [ "10-Q:0000014272-26-000024" ], "long_term_debt": [ "10-Q:0000014272-26-000024" ], "total_liabilities": [ "10-Q:0000014272-26-000024" ], "equity_parent": [ "10-Q:0000014272-26-000024" ], "nci": [ "10-Q:0000014272-26-000024" ], "equity_total": [ "10-Q:0000014272-26-000024" ], "liabilities_and_equity": [ "10-Q:0000014272-26-000024" ], "retained_earnings": [ "10-Q:0000014272-26-000024" ], "preferred_stock": [ "10-Q:0000014272-26-000024" ], "equity_method_investments": [ "10-Q:0000014272-26-000024" ], "accrued_taxes_current": [ "10-Q:0000014272-26-000024" ], "operating_lease_liability": [ "10-K:0000014272-26-000004" ], "operating_lease_liability_current": [ "10-Q:0000014272-26-000024" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-26-000024" ], "operating_lease_discount_rate": [ "10-K:0000014272-26-000004" ], "operating_lease_payments_y1": [ "10-K:0000014272-26-000004" ], "operating_lease_payments_total": [ "10-K:0000014272-26-000004" ], "operating_lease_imputed_interest": [ "10-K:0000014272-26-000004" ], "debt_maturity_y1": [ "10-K:0000014272-26-000004" ], "debt_maturity_y2": [ "10-K:0000014272-26-000004" ], "debt_maturity_y3": [ "10-K:0000014272-26-000004" ], "debt_maturity_y4": [ "10-K:0000014272-26-000004" ], "debt_maturity_y5": [ "10-K:0000014272-26-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 9574000000.0, "short_term_investments": 912000000.0, "receivables": 7946000000.0, "inventory": 2756000000.0, "current_assets": 27208000000.0, "ppe_net": 7658000000.0, "goodwill": 21740000000.0, "intangibles": 18244000000.0, "total_assets": 86476000000.0, "accounts_payable": 4234000000.0, "short_term_borrowings": 2308000000.0, "debt_current": 1988000000.0, "current_liabilities": 19158000000.0, "long_term_debt": 42152000000.0, "total_liabilities": 66374000000.0, "temporary_equity": null, "equity_parent": 20068000000.0, "nci": 34000000.0, "equity_total": 20102000000.0, "liabilities_and_equity": 86476000000.0, "shares_outstanding": null, "retained_earnings": 18287000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 767000000.0, "accrued_taxes_current": 909000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 199000000.0, "operating_lease_liability_noncurrent": 1770000000.0, "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:0000014272-26-000010" ], "value_sources": { "cash": [ "10-Q:0000014272-26-000010" ], "short_term_investments": [ "10-Q:0000014272-26-000010" ], "receivables": [ "10-Q:0000014272-26-000010" ], "inventory": [ "10-Q:0000014272-26-000010" ], "current_assets": [ "10-Q:0000014272-26-000010" ], "ppe_net": [ "10-Q:0000014272-26-000010" ], "goodwill": [ "10-Q:0000014272-26-000010" ], "intangibles": [ "10-Q:0000014272-26-000010" ], "total_assets": [ "10-Q:0000014272-26-000010" ], "accounts_payable": [ "10-Q:0000014272-26-000010" ], "short_term_borrowings": [ "10-Q:0000014272-26-000010" ], "debt_current": [ "10-Q:0000014272-26-000010" ], "current_liabilities": [ "10-Q:0000014272-26-000010" ], "long_term_debt": [ "10-Q:0000014272-26-000010" ], "total_liabilities": [ "10-Q:0000014272-26-000010" ], "equity_parent": [ "10-Q:0000014272-26-000010" ], "nci": [ "10-Q:0000014272-26-000010" ], "equity_total": [ "10-Q:0000014272-26-000010" ], "liabilities_and_equity": [ "10-Q:0000014272-26-000010" ], "retained_earnings": [ "10-Q:0000014272-26-000010" ], "preferred_stock": [ "10-Q:0000014272-26-000010" ], "equity_method_investments": [ "10-Q:0000014272-26-000010" ], "accrued_taxes_current": [ "10-Q:0000014272-26-000010" ], "operating_lease_liability_current": [ "10-Q:0000014272-26-000010" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 8722000000.0, "short_term_investments": 2345000000.0, "receivables": 9077000000.0, "inventory": 2737000000.0, "current_assets": 28579000000.0, "ppe_net": 7791000000.0, "goodwill": 21740000000.0, "intangibles": 17387000000.0, "total_assets": 87634000000.0, "accounts_payable": 4158000000.0, "short_term_borrowings": 1027000000.0, "debt_current": 768000000.0, "current_liabilities": 18659000000.0, "long_term_debt": 42093000000.0, "total_liabilities": 65315000000.0, "temporary_equity": null, "equity_parent": 22319000000.0, "nci": 0.0, "equity_total": 22319000000.0, "liabilities_and_equity": 87634000000.0, "shares_outstanding": null, "retained_earnings": 20316000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 855000000.0, "accrued_taxes_current": 806000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 207000000.0, "operating_lease_liability_noncurrent": 1726000000.0, "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:0000014272-26-000020" ], "value_sources": { "cash": [ "10-Q:0000014272-26-000020" ], "short_term_investments": [ "10-Q:0000014272-26-000020" ], "receivables": [ "10-Q:0000014272-26-000020" ], "inventory": [ "10-Q:0000014272-26-000020" ], "current_assets": [ "10-Q:0000014272-26-000020" ], "ppe_net": [ "10-Q:0000014272-26-000020" ], "goodwill": [ "10-Q:0000014272-26-000020" ], "intangibles": [ "10-Q:0000014272-26-000020" ], "total_assets": [ "10-Q:0000014272-26-000020" ], "accounts_payable": [ "10-Q:0000014272-26-000020" ], "short_term_borrowings": [ "10-Q:0000014272-26-000020" ], "debt_current": [ "10-Q:0000014272-26-000020" ], "current_liabilities": [ "10-Q:0000014272-26-000020" ], "long_term_debt": [ "10-Q:0000014272-26-000020" ], "total_liabilities": [ "10-Q:0000014272-26-000020" ], "equity_parent": [ "10-Q:0000014272-26-000020" ], "nci": [ "10-Q:0000014272-26-000020" ], "equity_total": [ "10-Q:0000014272-26-000020" ], "liabilities_and_equity": [ "10-Q:0000014272-26-000020" ], "retained_earnings": [ "10-Q:0000014272-26-000020" ], "preferred_stock": [ "10-Q:0000014272-26-000020" ], "equity_method_investments": [ "10-Q:0000014272-26-000020" ], "accrued_taxes_current": [ "10-Q:0000014272-26-000020" ], "operating_lease_liability_current": [ "10-Q:0000014272-26-000020" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-26-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 9574000000.0, "short_term_investments": 3007000000.0, "receivables": 9192000000.0, "inventory": 2704000000.0, "current_assets": 29767000000.0, "ppe_net": 7971000000.0, "goodwill": 21735000000.0, "intangibles": 16936000000.0, "total_assets": 88772000000.0, "accounts_payable": 4628000000.0, "short_term_borrowings": 1028000000.0, "debt_current": 768000000.0, "current_liabilities": 18753000000.0, "long_term_debt": 41849000000.0, "total_liabilities": 65368000000.0, "temporary_equity": null, "equity_parent": 23404000000.0, "nci": 0.0, "equity_total": 23404000000.0, "liabilities_and_equity": 88772000000.0, "shares_outstanding": null, "retained_earnings": 21190000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 845000000.0, "accrued_taxes_current": 727000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 220000000.0, "operating_lease_liability_noncurrent": 1713000000.0, "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:0000014272-26-000024" ], "value_sources": { "cash": [ "10-Q:0000014272-26-000024" ], "short_term_investments": [ "10-Q:0000014272-26-000024" ], "receivables": [ "10-Q:0000014272-26-000024" ], "inventory": [ "10-Q:0000014272-26-000024" ], "current_assets": [ "10-Q:0000014272-26-000024" ], "ppe_net": [ "10-Q:0000014272-26-000024" ], "goodwill": [ "10-Q:0000014272-26-000024" ], "intangibles": [ "10-Q:0000014272-26-000024" ], "total_assets": [ "10-Q:0000014272-26-000024" ], "accounts_payable": [ "10-Q:0000014272-26-000024" ], "short_term_borrowings": [ "10-Q:0000014272-26-000024" ], "debt_current": [ "10-Q:0000014272-26-000024" ], "current_liabilities": [ "10-Q:0000014272-26-000024" ], "long_term_debt": [ "10-Q:0000014272-26-000024" ], "total_liabilities": [ "10-Q:0000014272-26-000024" ], "equity_parent": [ "10-Q:0000014272-26-000024" ], "nci": [ "10-Q:0000014272-26-000024" ], "equity_total": [ "10-Q:0000014272-26-000024" ], "liabilities_and_equity": [ "10-Q:0000014272-26-000024" ], "retained_earnings": [ "10-Q:0000014272-26-000024" ], "preferred_stock": [ "10-Q:0000014272-26-000024" ], "equity_method_investments": [ "10-Q:0000014272-26-000024" ], "accrued_taxes_current": [ "10-Q:0000014272-26-000024" ], "operating_lease_liability_current": [ "10-Q:0000014272-26-000024" ], "operating_lease_liability_noncurrent": [ "10-Q:0000014272-26-000024" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 3937000000.0, "cfi": 610000000.0, "cff": -1054000000.0, "capex": 186000000.0, "d_and_a": 2477000000.0, "sbc": 210000000.0, "dividends_paid": 1017000000.0, "buybacks": 81000000.0, "interest_paid": 491000000.0, "taxes_paid": null, "depreciation": 170000000.0, "amortisation_intangibles": 2300000000.0, "goodwill_impairment": null, "deferred_tax": -53000000.0, "change_receivables": 743000000.0, "change_inventories": -1448000000.0, "change_payables": 703000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-21-000126" ], "value_sources": { "cfo": [ "10-Q:0000014272-21-000126" ], "cfi": [ "10-Q:0000014272-21-000126" ], "cff": [ "10-Q:0000014272-21-000126" ], "capex": [ "10-Q:0000014272-21-000126" ], "d_and_a": [ "10-Q:0000014272-21-000126" ], "sbc": [ "10-Q:0000014272-21-000126" ], "dividends_paid": [ "10-Q:0000014272-21-000126" ], "buybacks": [ "10-Q:0000014272-21-000126" ], "interest_paid": [ "10-Q:0000014272-21-000126" ], "depreciation": [ "10-Q:0000014272-21-000126" ], "amortisation_intangibles": [ "10-Q:0000014272-21-000126" ], "deferred_tax": [ "10-Q:0000014272-21-000126" ], "change_receivables": [ "10-Q:0000014272-21-000126" ], "change_inventories": [ "10-Q:0000014272-21-000126" ], "change_payables": [ "10-Q:0000014272-21-000126" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 4493000000.0, "cfi": 556000000.0, "cff": -993000000.0, "capex": 131000000.0, "d_and_a": 2558000000.0, "sbc": 213000000.0, "dividends_paid": 1021000000.0, "buybacks": 0.0, "interest_paid": 845000000.0, "taxes_paid": null, "depreciation": 145000000.0, "amortisation_intangibles": 2500000000.0, "goodwill_impairment": null, "deferred_tax": 1418000000.0, "change_receivables": -546000000.0, "change_inventories": -642000000.0, "change_payables": -223000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "value_sources": { "cfo": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "cfi": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "cff": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "capex": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "d_and_a": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "sbc": [ "10-Q:0000014272-21-000186" ], "dividends_paid": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "buybacks": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "interest_paid": [ "10-Q:0000014272-21-000186" ], "depreciation": [ "10-Q:0000014272-21-000186" ], "amortisation_intangibles": [ "10-Q:0000014272-21-000186" ], "deferred_tax": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "change_receivables": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "change_inventories": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ], "change_payables": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "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": 2267000000.0, "cfi": -213000000.0, "cff": -2587000000.0, "capex": 153000000.0, "d_and_a": 2655000000.0, "sbc": 185000000.0, "dividends_paid": 1016000000.0, "buybacks": 0.0, "interest_paid": -36000000.0, "taxes_paid": null, "depreciation": 136000000.0, "amortisation_intangibles": 2500000000.0, "goodwill_impairment": null, "deferred_tax": 54000000.0, "change_receivables": 159000000.0, "change_inventories": -481000000.0, "change_payables": -424000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "value_sources": { "cfo": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "cfi": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "cff": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "capex": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "d_and_a": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "sbc": [ "10-Q:0000014272-21-000224" ], "dividends_paid": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "buybacks": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "interest_paid": [ "10-Q:0000014272-21-000126", "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "depreciation": [ "10-Q:0000014272-21-000224" ], "amortisation_intangibles": [ "10-Q:0000014272-21-000224" ], "deferred_tax": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "change_receivables": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "change_inventories": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ], "change_payables": [ "10-Q:0000014272-21-000186", "10-Q:0000014272-21-000224" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "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": 3355000000.0, "cfi": -11812000000.0, "cff": 3483000000.0, "capex": 283000000.0, "d_and_a": 2690000000.0, "sbc": 171000000.0, "dividends_paid": 1021000000.0, "buybacks": 1465000000.0, "interest_paid": 300000000.0, "taxes_paid": null, "depreciation": 135000000.0, "amortisation_intangibles": 2600000000.0, "goodwill_impairment": null, "deferred_tax": -436000000.0, "change_receivables": 290000000.0, "change_inventories": -101000000.0, "change_payables": 132000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "value_sources": { "cfo": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "cfi": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "cff": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "capex": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "d_and_a": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "sbc": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "dividends_paid": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "buybacks": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "interest_paid": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "depreciation": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "amortisation_intangibles": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "deferred_tax": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "change_receivables": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "change_inventories": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ], "change_payables": [ "10-K:0000014272-22-000051", "10-Q:0000014272-21-000224" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "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": 3824000000.0, "cfi": -143000000.0, "cff": -7295000000.0, "capex": 173000000.0, "d_and_a": 2668000000.0, "sbc": 151000000.0, "dividends_paid": 1108000000.0, "buybacks": 1775000000.0, "interest_paid": 435000000.0, "taxes_paid": null, "depreciation": 135000000.0, "amortisation_intangibles": 2600000000.0, "goodwill_impairment": null, "deferred_tax": 68000000.0, "change_receivables": -67000000.0, "change_inventories": -106000000.0, "change_payables": 303000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-22-000114" ], "value_sources": { "cfo": [ "10-Q:0000014272-22-000114" ], "cfi": [ "10-Q:0000014272-22-000114" ], "cff": [ "10-Q:0000014272-22-000114" ], "capex": [ "10-Q:0000014272-22-000114" ], "d_and_a": [ "10-Q:0000014272-22-000114" ], "sbc": [ "10-Q:0000014272-22-000114" ], "dividends_paid": [ "10-Q:0000014272-22-000114" ], "buybacks": [ "10-Q:0000014272-22-000114" ], "interest_paid": [ "10-Q:0000014272-22-000114" ], "depreciation": [ "10-Q:0000014272-22-000114" ], "amortisation_intangibles": [ "10-Q:0000014272-22-000114" ], "deferred_tax": [ "10-Q:0000014272-22-000114" ], "change_receivables": [ "10-Q:0000014272-22-000114" ], "change_inventories": [ "10-Q:0000014272-22-000114" ], "change_payables": [ "10-Q:0000014272-22-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 3060000000.0, "cfi": 180000000.0, "cff": -3182000000.0, "capex": 210000000.0, "d_and_a": 2712000000.0, "sbc": 157000000.0, "dividends_paid": 1099000000.0, "buybacks": 1236000000.0, "interest_paid": 372000000.0, "taxes_paid": null, "depreciation": 143000000.0, "amortisation_intangibles": 2500000000.0, "goodwill_impairment": null, "deferred_tax": -163000000.0, "change_receivables": 693000000.0, "change_inventories": -5000000.0, "change_payables": -145000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "value_sources": { "cfo": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "cfi": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "cff": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "capex": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "d_and_a": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "sbc": [ "10-Q:0000014272-22-000166" ], "dividends_paid": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "buybacks": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "interest_paid": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "depreciation": [ "10-Q:0000014272-22-000166" ], "amortisation_intangibles": [ "10-Q:0000014272-22-000166" ], "deferred_tax": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "change_receivables": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "change_inventories": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ], "change_payables": [ "10-Q:0000014272-22-000114", "10-Q:0000014272-22-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "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": 5266000000.0, "cfi": -976000000.0, "cff": -1780000000.0, "capex": 270000000.0, "d_and_a": 2727000000.0, "sbc": 142000000.0, "dividends_paid": 1090000000.0, "buybacks": 525000000.0, "interest_paid": 393000000.0, "taxes_paid": null, "depreciation": 144000000.0, "amortisation_intangibles": 2600000000.0, "goodwill_impairment": null, "deferred_tax": -32000000.0, "change_receivables": 260000000.0, "change_inventories": -30000000.0, "change_payables": -139000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "value_sources": { "cfo": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "cfi": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "cff": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "capex": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "d_and_a": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "sbc": [ "10-Q:0000014272-22-000196" ], "dividends_paid": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "buybacks": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "interest_paid": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "depreciation": [ "10-Q:0000014272-22-000196" ], "amortisation_intangibles": [ "10-Q:0000014272-22-000196" ], "deferred_tax": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "change_receivables": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "change_inventories": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ], "change_payables": [ "10-Q:0000014272-22-000166", "10-Q:0000014272-22-000196" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "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": 4057000000.0, "cfi": 401000000.0, "cff": -3967000000.0, "capex": 320000000.0, "d_and_a": 2579000000.0, "sbc": 133000000.0, "dividends_paid": 1099000000.0, "buybacks": 2751000000.0, "interest_paid": 300000000.0, "taxes_paid": null, "depreciation": 137000000.0, "amortisation_intangibles": 2500000000.0, "goodwill_impairment": null, "deferred_tax": -1266000000.0, "change_receivables": 168000000.0, "change_inventories": 128000000.0, "change_payables": 226000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "value_sources": { "cfo": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "cfi": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "cff": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "capex": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "d_and_a": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "sbc": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "dividends_paid": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "buybacks": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "interest_paid": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "depreciation": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "amortisation_intangibles": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "deferred_tax": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "change_receivables": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "change_inventories": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ], "change_payables": [ "10-K:0000014272-23-000046", "10-Q:0000014272-22-000196" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "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": 3812000000.0, "cfi": 95000000.0, "cff": -5653000000.0, "capex": 253000000.0, "d_and_a": 2584000000.0, "sbc": 107000000.0, "dividends_paid": 1185000000.0, "buybacks": 5000000000.0, "interest_paid": 377000000.0, "taxes_paid": 255000000.0, "depreciation": 145000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -687000000.0, "change_receivables": -786000000.0, "change_inventories": -1000000.0, "change_payables": 23000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5900000000.0 }, "sources": [ "10-Q:0000014272-23-000104" ], "value_sources": { "cfo": [ "10-Q:0000014272-23-000104" ], "cfi": [ "10-Q:0000014272-23-000104" ], "cff": [ "10-Q:0000014272-23-000104" ], "capex": [ "10-Q:0000014272-23-000104" ], "d_and_a": [ "10-Q:0000014272-23-000104" ], "sbc": [ "10-Q:0000014272-23-000104" ], "dividends_paid": [ "10-Q:0000014272-23-000104" ], "buybacks": [ "10-Q:0000014272-23-000104" ], "interest_paid": [ "10-Q:0000014272-23-000104" ], "taxes_paid": [ "10-Q:0000014272-23-000104" ], "depreciation": [ "10-Q:0000014272-23-000104" ], "deferred_tax": [ "10-Q:0000014272-23-000104" ], "change_receivables": [ "10-Q:0000014272-23-000104" ], "change_inventories": [ "10-Q:0000014272-23-000104" ], "change_payables": [ "10-Q:0000014272-23-000104" ], "proceeds_debt_issuance": [ "10-Q:0000014272-23-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 2261000000.0, "cfi": -289000000.0, "cff": -3520000000.0, "capex": 272000000.0, "d_and_a": 2583000000.0, "sbc": 116000000.0, "dividends_paid": 1150000000.0, "buybacks": 0.0, "interest_paid": 343000000.0, "taxes_paid": 2445000000.0, "depreciation": 141000000.0, "amortisation_intangibles": 2400000000.0, "goodwill_impairment": null, "deferred_tax": -782000000.0, "change_receivables": 669000000.0, "change_inventories": 13000000.0, "change_payables": -19000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "value_sources": { "cfo": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "cfi": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "cff": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "capex": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "d_and_a": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "sbc": [ "10-Q:0000014272-23-000152" ], "dividends_paid": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "buybacks": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "interest_paid": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "taxes_paid": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "depreciation": [ "10-Q:0000014272-23-000152" ], "amortisation_intangibles": [ "10-Q:0000014272-23-000152" ], "deferred_tax": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "change_receivables": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "change_inventories": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "change_payables": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ], "proceeds_debt_issuance": [ "10-Q:0000014272-23-000104", "10-Q:0000014272-23-000152" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 3687000000.0, "cfi": -2081000000.0, "cff": -4543000000.0, "capex": 247000000.0, "d_and_a": 2588000000.0, "sbc": 115000000.0, "dividends_paid": 1154000000.0, "buybacks": 585000000.0, "interest_paid": 380000000.0, "taxes_paid": 1200000000.0, "depreciation": 148000000.0, "amortisation_intangibles": 2500000000.0, "goodwill_impairment": null, "deferred_tax": -645000000.0, "change_receivables": 674000000.0, "change_inventories": 16000000.0, "change_payables": -300000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "value_sources": { "cfo": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "cfi": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "cff": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "capex": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "d_and_a": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "sbc": [ "10-Q:0000014272-23-000181" ], "dividends_paid": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "buybacks": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "interest_paid": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "taxes_paid": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "depreciation": [ "10-Q:0000014272-23-000181" ], "amortisation_intangibles": [ "10-Q:0000014272-23-000181" ], "deferred_tax": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "change_receivables": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "change_inventories": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "change_payables": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ], "proceeds_debt_issuance": [ "10-Q:0000014272-23-000152", "10-Q:0000014272-23-000181" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 3306000000.0, "cfi": 1213000000.0, "cff": -3246000000.0, "capex": 346000000.0, "d_and_a": 2521000000.0, "sbc": 119000000.0, "dividends_paid": 1145000000.0, "buybacks": 2416000000.0, "interest_paid": 300000000.0, "taxes_paid": 1500000000.0, "depreciation": 153000000.0, "amortisation_intangibles": 2300000000.0, "goodwill_impairment": null, "deferred_tax": -624000000.0, "change_receivables": 106000000.0, "change_inventories": 41000000.0, "change_payables": 405000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 26000000.0 }, "sources": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "value_sources": { "cfo": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "cfi": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "cff": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "capex": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "d_and_a": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "sbc": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "dividends_paid": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "buybacks": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "interest_paid": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "taxes_paid": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "depreciation": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "amortisation_intangibles": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "deferred_tax": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "change_receivables": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "change_inventories": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "change_payables": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ], "proceeds_debt_issuance": [ "10-K:0000014272-24-000044", "10-Q:0000014272-23-000181" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 2970000000.0, "cfi": -210000000.0, "cff": -3050000000.0, "capex": 278000000.0, "d_and_a": 2429000000.0, "sbc": 122000000.0, "dividends_paid": 1196000000.0, "buybacks": 250000000.0, "interest_paid": 324000000.0, "taxes_paid": 149000000.0, "depreciation": 146000000.0, "amortisation_intangibles": 2300000000.0, "goodwill_impairment": null, "deferred_tax": -548000000.0, "change_receivables": 175000000.0, "change_inventories": 282000000.0, "change_payables": 187000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-24-000096" ], "value_sources": { "cfo": [ "10-Q:0000014272-24-000096" ], "cfi": [ "10-Q:0000014272-24-000096" ], "cff": [ "10-Q:0000014272-24-000096" ], "capex": [ "10-Q:0000014272-24-000096" ], "d_and_a": [ "10-Q:0000014272-24-000096" ], "sbc": [ "10-Q:0000014272-24-000096" ], "dividends_paid": [ "10-Q:0000014272-24-000096" ], "buybacks": [ "10-Q:0000014272-24-000096" ], "interest_paid": [ "10-Q:0000014272-24-000096" ], "taxes_paid": [ "10-Q:0000014272-24-000096" ], "depreciation": [ "10-Q:0000014272-24-000096" ], "amortisation_intangibles": [ "10-Q:0000014272-24-000096" ], "deferred_tax": [ "10-Q:0000014272-24-000096" ], "change_receivables": [ "10-Q:0000014272-24-000096" ], "change_inventories": [ "10-Q:0000014272-24-000096" ], "change_payables": [ "10-Q:0000014272-24-000096" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 1887000000.0, "cfi": -329000000.0, "cff": -2173000000.0, "capex": 259000000.0, "d_and_a": 2432000000.0, "sbc": 137000000.0, "dividends_paid": 1197000000.0, "buybacks": 905000000.0, "interest_paid": 315000000.0, "taxes_paid": 2951000000.0, "depreciation": 151000000.0, "amortisation_intangibles": 2300000000.0, "goodwill_impairment": null, "deferred_tax": -1086000000.0, "change_receivables": 65000000.0, "change_inventories": 16000000.0, "change_payables": -165000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "value_sources": { "cfo": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "cfi": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "cff": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "capex": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "d_and_a": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "sbc": [ "10-Q:0000014272-24-000123" ], "dividends_paid": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "buybacks": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "interest_paid": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "taxes_paid": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "depreciation": [ "10-Q:0000014272-24-000123" ], "amortisation_intangibles": [ "10-Q:0000014272-24-000123" ], "deferred_tax": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "change_receivables": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "change_inventories": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "change_payables": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "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": 4751000000.0, "cfi": -410000000.0, "cff": -5160000000.0, "capex": 342000000.0, "d_and_a": 2435000000.0, "sbc": 132000000.0, "dividends_paid": 1191000000.0, "buybacks": 4000000000.0, "interest_paid": 293000000.0, "taxes_paid": 1000000000.0, "depreciation": 151000000.0, "amortisation_intangibles": 2300000000.0, "goodwill_impairment": null, "deferred_tax": -327000000.0, "change_receivables": 247000000.0, "change_inventories": 256000000.0, "change_payables": -268000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "value_sources": { "cfo": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "cfi": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "cff": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "capex": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "d_and_a": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "sbc": [ "10-Q:0000014272-24-000147" ], "dividends_paid": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "buybacks": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "interest_paid": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "taxes_paid": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "depreciation": [ "10-Q:0000014272-24-000147" ], "amortisation_intangibles": [ "10-Q:0000014272-24-000147" ], "deferred_tax": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "change_receivables": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "change_inventories": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "change_payables": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "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": 4252000000.0, "cfi": -1346000000.0, "cff": 967000000.0, "capex": 330000000.0, "d_and_a": 2464000000.0, "sbc": 127000000.0, "dividends_paid": 1160000000.0, "buybacks": 0.0, "interest_paid": 268000000.0, "taxes_paid": 200000000.0, "depreciation": 163000000.0, "amortisation_intangibles": 2300000000.0, "goodwill_impairment": null, "deferred_tax": -1327000000.0, "change_receivables": 508000000.0, "change_inventories": 197000000.0, "change_payables": 444000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "value_sources": { "cfo": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "cfi": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "cff": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "capex": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "d_and_a": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "sbc": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "dividends_paid": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "buybacks": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "interest_paid": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "taxes_paid": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "depreciation": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "amortisation_intangibles": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "deferred_tax": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "change_receivables": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "change_inventories": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ], "change_payables": [ "10-K:0000014272-25-000039", "10-Q:0000014272-24-000147" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "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": 2834000000.0, "cfi": -19618000000.0, "cff": 14644000000.0, "capex": 284000000.0, "d_and_a": 2532000000.0, "sbc": 133000000.0, "dividends_paid": 1212000000.0, "buybacks": 0.0, "interest_paid": 308000000.0, "taxes_paid": 187000000.0, "depreciation": 155000000.0, "amortisation_intangibles": 2400000000.0, "goodwill_impairment": null, "deferred_tax": -711000000.0, "change_receivables": -479000000.0, "change_inventories": 218000000.0, "change_payables": 300000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 12883000000.0 }, "sources": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-25-000091" ], "value_sources": { "cfo": [ "10-Q:0000014272-25-000091" ], "cfi": [ "10-Q:0000014272-25-000091" ], "cff": [ "10-Q:0000014272-25-000091" ], "capex": [ "10-Q:0000014272-25-000091" ], "d_and_a": [ "10-Q:0000014272-25-000091" ], "sbc": [ "10-Q:0000014272-25-000091" ], "dividends_paid": [ "10-Q:0000014272-25-000091" ], "buybacks": [ "10-Q:0000014272-24-000096" ], "interest_paid": [ "10-Q:0000014272-25-000091" ], "taxes_paid": [ "10-Q:0000014272-25-000091" ], "depreciation": [ "10-Q:0000014272-25-000091" ], "amortisation_intangibles": [ "10-Q:0000014272-25-000091" ], "deferred_tax": [ "10-Q:0000014272-25-000091" ], "change_receivables": [ "10-Q:0000014272-25-000091" ], "change_inventories": [ "10-Q:0000014272-25-000091" ], "change_payables": [ "10-Q:0000014272-25-000091" ], "proceeds_debt_issuance": [ "10-Q:0000014272-25-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2326000000.0, "cfi": -1319000000.0, "cff": -4023000000.0, "capex": 262000000.0, "d_and_a": 2596000000.0, "sbc": 125000000.0, "dividends_paid": 1217000000.0, "buybacks": 0.0, "interest_paid": 427000000.0, "taxes_paid": 1913000000.0, "depreciation": 161000000.0, "amortisation_intangibles": 2400000000.0, "goodwill_impairment": null, "deferred_tax": -331000000.0, "change_receivables": 1019000000.0, "change_inventories": 225000000.0, "change_payables": -259000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123", "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "value_sources": { "cfo": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "cfi": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "cff": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "capex": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "d_and_a": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "sbc": [ "10-Q:0000014272-25-000131" ], "dividends_paid": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "buybacks": [ "10-Q:0000014272-24-000096", "10-Q:0000014272-24-000123" ], "interest_paid": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "taxes_paid": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "depreciation": [ "10-Q:0000014272-25-000131" ], "amortisation_intangibles": [ "10-Q:0000014272-25-000131" ], "deferred_tax": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "change_receivables": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "change_inventories": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "change_payables": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ], "proceeds_debt_issuance": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 5591000000.0, "cfi": -219000000.0, "cff": -3852000000.0, "capex": 324000000.0, "d_and_a": 2592000000.0, "sbc": 129000000.0, "dividends_paid": 1216000000.0, "buybacks": 0.0, "interest_paid": 665000000.0, "taxes_paid": 1000000000.0, "depreciation": 166000000.0, "amortisation_intangibles": 2500000000.0, "goodwill_impairment": null, "deferred_tax": -256000000.0, "change_receivables": -661000000.0, "change_inventories": 218000000.0, "change_payables": -374000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147", "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "value_sources": { "cfo": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "cfi": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "cff": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "capex": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "d_and_a": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "sbc": [ "10-Q:0000014272-25-000149" ], "dividends_paid": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "buybacks": [ "10-Q:0000014272-24-000123", "10-Q:0000014272-24-000147" ], "interest_paid": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "taxes_paid": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "depreciation": [ "10-Q:0000014272-25-000149" ], "amortisation_intangibles": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "deferred_tax": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "change_receivables": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "change_inventories": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "change_payables": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "proceeds_debt_issuance": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 4439000000.0, "cfi": -196000000.0, "cff": -1642000000.0, "capex": 378000000.0, "d_and_a": 1880000000.0, "sbc": 120000000.0, "dividends_paid": 1218000000.0, "buybacks": 0.0, "interest_paid": 400000000.0, "taxes_paid": 800000000.0, "depreciation": 169000000.0, "amortisation_intangibles": 1700000000.0, "goodwill_impairment": null, "deferred_tax": -791000000.0, "change_receivables": -143000000.0, "change_inventories": -175000000.0, "change_payables": 517000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000014272-26-000004", "10-Q:0000014272-24-000147", "10-Q:0000014272-25-000149" ], "value_sources": { "cfo": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "cfi": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "cff": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "capex": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "d_and_a": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "sbc": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "dividends_paid": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "buybacks": [ "10-K:0000014272-26-000004", "10-Q:0000014272-24-000147" ], "interest_paid": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "taxes_paid": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "depreciation": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "amortisation_intangibles": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "deferred_tax": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "change_receivables": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "change_inventories": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "change_payables": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "proceeds_debt_issuance": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1954000000.0, "cfi": -499000000.0, "cff": -993000000.0, "capex": 260000000.0, "d_and_a": 1012000000.0, "sbc": 144000000.0, "dividends_paid": 1258000000.0, "buybacks": null, "interest_paid": 624000000.0, "taxes_paid": 235000000.0, "depreciation": 165000000.0, "amortisation_intangibles": 836000000.0, "goodwill_impairment": null, "deferred_tax": 223000000.0, "change_receivables": -15000000.0, "change_inventories": 169000000.0, "change_payables": -85000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "value_sources": { "cfo": [ "10-Q:0000014272-26-000010" ], "cfi": [ "10-Q:0000014272-26-000010" ], "cff": [ "10-Q:0000014272-26-000010" ], "capex": [ "10-Q:0000014272-26-000010" ], "d_and_a": [ "10-Q:0000014272-26-000010" ], "sbc": [ "10-Q:0000014272-26-000010" ], "dividends_paid": [ "10-Q:0000014272-26-000010" ], "interest_paid": [ "10-Q:0000014272-26-000010" ], "taxes_paid": [ "10-Q:0000014272-26-000010" ], "depreciation": [ "10-Q:0000014272-26-000010" ], "amortisation_intangibles": [ "10-Q:0000014272-26-000020" ], "deferred_tax": [ "10-Q:0000014272-26-000010" ], "change_receivables": [ "10-Q:0000014272-26-000010" ], "change_inventories": [ "10-Q:0000014272-26-000010" ], "change_payables": [ "10-Q:0000014272-26-000010" ], "proceeds_debt_issuance": [ "10-Q:0000014272-25-000091" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 3917000000.0, "cfi": -473000000.0, "cff": -1836000000.0, "capex": 361000000.0, "d_and_a": 1011000000.0, "sbc": 138000000.0, "dividends_paid": 1262000000.0, "buybacks": null, "interest_paid": 376000000.0, "taxes_paid": 1565000000.0, "depreciation": 165000000.0, "amortisation_intangibles": 864000000.0, "goodwill_impairment": null, "deferred_tax": -437000000.0, "change_receivables": 484000000.0, "change_inventories": -4000000.0, "change_payables": 13000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131", "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "value_sources": { "cfo": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "cfi": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "cff": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "capex": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "d_and_a": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "sbc": [ "10-Q:0000014272-26-000020" ], "dividends_paid": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "interest_paid": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "taxes_paid": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-26-000010" ], "depreciation": [ "10-Q:0000014272-26-000020" ], "amortisation_intangibles": [ "10-Q:0000014272-26-000020" ], "deferred_tax": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "change_receivables": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "change_inventories": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "change_payables": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "proceeds_debt_issuance": [ "10-Q:0000014272-25-000091", "10-Q:0000014272-25-000131" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 6311000000.0, "cfi": -1702000000.0, "cff": -1490000000.0, "capex": 320000000.0, "d_and_a": 1011000000.0, "sbc": 139000000.0, "dividends_paid": 1263000000.0, "buybacks": null, "interest_paid": 700000000.0, "taxes_paid": 400000000.0, "depreciation": 159000000.0, "amortisation_intangibles": 900000000.0, "goodwill_impairment": null, "deferred_tax": -359000000.0, "change_receivables": -155000000.0, "change_inventories": 90000000.0, "change_payables": 160000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149", "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "value_sources": { "cfo": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "cfi": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "cff": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "capex": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "d_and_a": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "sbc": [ "10-Q:0000014272-26-000024" ], "dividends_paid": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "interest_paid": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "taxes_paid": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ], "depreciation": [ "10-Q:0000014272-26-000024" ], "amortisation_intangibles": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "deferred_tax": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "change_receivables": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "change_inventories": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "change_payables": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "proceeds_debt_issuance": [ "10-Q:0000014272-25-000131", "10-Q:0000014272-25-000149" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1974000000.0, "cfi": -1458000000.0, "cff": -6029000000.0, "capex": 370000000.0, "d_and_a": 977000000.0, "sbc": 133000000.0, "dividends_paid": 1262000000.0, "buybacks": null, "interest_paid": 400000000.0, "taxes_paid": 1064000000.0, "depreciation": 132000000.0, "amortisation_intangibles": 900000000.0, "goodwill_impairment": null, "deferred_tax": -392000000.0, "change_receivables": -19000000.0, "change_inventories": -71000000.0, "change_payables": -90000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5740000000.0 }, "sources": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "value_sources": { "cfo": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "cfi": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "cff": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "capex": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "d_and_a": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "sbc": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "dividends_paid": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "interest_paid": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "taxes_paid": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "depreciation": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "amortisation_intangibles": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "deferred_tax": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "change_receivables": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "change_inventories": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "change_payables": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ], "proceeds_debt_issuance": [ "10-K:0000014272-26-000004", "10-Q:0000014272-25-000149" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1104000000.0, "cfi": -131000000.0, "cff": -1560000000.0, "capex": 347000000.0, "d_and_a": 594000000.0, "sbc": 146000000.0, "dividends_paid": 1283000000.0, "buybacks": null, "interest_paid": 473000000.0, "taxes_paid": 239000000.0, "depreciation": 139000000.0, "amortisation_intangibles": 472000000.0, "goodwill_impairment": null, "deferred_tax": 161000000.0, "change_receivables": -1687000000.0, "change_inventories": -14000000.0, "change_payables": 409000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-26-000010" ], "value_sources": { "cfo": [ "10-Q:0000014272-26-000010" ], "cfi": [ "10-Q:0000014272-26-000010" ], "cff": [ "10-Q:0000014272-26-000010" ], "capex": [ "10-Q:0000014272-26-000010" ], "d_and_a": [ "10-Q:0000014272-26-000010" ], "sbc": [ "10-Q:0000014272-26-000010" ], "dividends_paid": [ "10-Q:0000014272-26-000010" ], "interest_paid": [ "10-Q:0000014272-26-000010" ], "taxes_paid": [ "10-Q:0000014272-26-000010" ], "depreciation": [ "10-Q:0000014272-26-000010" ], "amortisation_intangibles": [ "10-Q:0000014272-26-000010" ], "deferred_tax": [ "10-Q:0000014272-26-000010" ], "change_receivables": [ "10-Q:0000014272-26-000010" ], "change_inventories": [ "10-Q:0000014272-26-000010" ], "change_payables": [ "10-Q:0000014272-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 3393000000.0, "cfi": -1614000000.0, "cff": -2630000000.0, "capex": 305000000.0, "d_and_a": 594000000.0, "sbc": 135000000.0, "dividends_paid": 1287000000.0, "buybacks": null, "interest_paid": 316000000.0, "taxes_paid": null, "depreciation": 139000000.0, "amortisation_intangibles": 471000000.0, "goodwill_impairment": null, "deferred_tax": -195000000.0, "change_receivables": 1183000000.0, "change_inventories": 36000000.0, "change_payables": -29000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "value_sources": { "cfo": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "cfi": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "cff": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "capex": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "d_and_a": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "sbc": [ "10-Q:0000014272-26-000020" ], "dividends_paid": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "interest_paid": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "depreciation": [ "10-Q:0000014272-26-000020" ], "amortisation_intangibles": [ "10-Q:0000014272-26-000020" ], "deferred_tax": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "change_receivables": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "change_inventories": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ], "change_payables": [ "10-Q:0000014272-26-000010", "10-Q:0000014272-26-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_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": 4181000000.0, "cfi": -2104000000.0, "cff": -1222000000.0, "capex": 344000000.0, "d_and_a": 626000000.0, "sbc": 138000000.0, "dividends_paid": 1287000000.0, "buybacks": null, "interest_paid": 511000000.0, "taxes_paid": null, "depreciation": 151000000.0, "amortisation_intangibles": 457000000.0, "goodwill_impairment": null, "deferred_tax": -510000000.0, "change_receivables": 95000000.0, "change_inventories": -133000000.0, "change_payables": 252000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "value_sources": { "cfo": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "cfi": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "cff": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "capex": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "d_and_a": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "sbc": [ "10-Q:0000014272-26-000024" ], "dividends_paid": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "interest_paid": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "depreciation": [ "10-Q:0000014272-26-000024" ], "amortisation_intangibles": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "deferred_tax": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "change_receivables": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "change_inventories": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ], "change_payables": [ "10-Q:0000014272-26-000020", "10-Q:0000014272-26-000024" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "interest_paid": "derived", "amortisation_intangibles": "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": 14052000000.0, "cfi": -10859000000.0, "cff": -1151000000.0, "capex": 753000000.0, "d_and_a": 10380000000.0, "sbc": 779000000.0, "dividends_paid": 4075000000.0, "buybacks": 1546000000.0, "interest_paid": 1600000000.0, "taxes_paid": 3400000000.0, "depreciation": 586000000.0, "amortisation_intangibles": 9900000000.0, "goodwill_impairment": null, "deferred_tax": 983000000.0, "change_receivables": 646000000.0, "change_inventories": -2672000000.0, "change_payables": 188000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6945000000.0 }, "sources": [ "10-K:0000014272-23-000046" ], "value_sources": { "cfo": [ "10-K:0000014272-23-000046" ], "cfi": [ "10-K:0000014272-23-000046" ], "cff": [ "10-K:0000014272-23-000046" ], "capex": [ "10-K:0000014272-23-000046" ], "d_and_a": [ "10-K:0000014272-23-000046" ], "sbc": [ "10-K:0000014272-23-000046" ], "dividends_paid": [ "10-K:0000014272-23-000046" ], "buybacks": [ "10-K:0000014272-23-000046" ], "interest_paid": [ "10-K:0000014272-23-000046" ], "taxes_paid": [ "10-K:0000014272-23-000046" ], "depreciation": [ "10-K:0000014272-23-000046" ], "amortisation_intangibles": [ "10-K:0000014272-23-000046" ], "deferred_tax": [ "10-K:0000014272-23-000046" ], "change_receivables": [ "10-K:0000014272-23-000046" ], "change_inventories": [ "10-K:0000014272-23-000046" ], "change_payables": [ "10-K:0000014272-23-000046" ], "proceeds_debt_issuance": [ "10-K:0000014272-23-000046" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 16207000000.0, "cfi": -538000000.0, "cff": -16224000000.0, "capex": 973000000.0, "d_and_a": 10686000000.0, "sbc": 583000000.0, "dividends_paid": 4396000000.0, "buybacks": 6287000000.0, "interest_paid": 1500000000.0, "taxes_paid": 3500000000.0, "depreciation": 559000000.0, "amortisation_intangibles": 10200000000.0, "goodwill_impairment": null, "deferred_tax": -1393000000.0, "change_receivables": 1054000000.0, "change_inventories": -13000000.0, "change_payables": 245000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000014272-24-000044" ], "value_sources": { "cfo": [ "10-K:0000014272-24-000044" ], "cfi": [ "10-K:0000014272-24-000044" ], "cff": [ "10-K:0000014272-24-000044" ], "capex": [ "10-K:0000014272-24-000044" ], "d_and_a": [ "10-K:0000014272-24-000044" ], "sbc": [ "10-K:0000014272-24-000044" ], "dividends_paid": [ "10-K:0000014272-24-000044" ], "buybacks": [ "10-K:0000014272-24-000044" ], "interest_paid": [ "10-K:0000014272-24-000044" ], "taxes_paid": [ "10-K:0000014272-24-000044" ], "depreciation": [ "10-K:0000014272-24-000044" ], "amortisation_intangibles": [ "10-K:0000014272-24-000044" ], "deferred_tax": [ "10-K:0000014272-24-000044" ], "change_receivables": [ "10-K:0000014272-24-000044" ], "change_inventories": [ "10-K:0000014272-24-000044" ], "change_payables": [ "10-K:0000014272-24-000044" ], "proceeds_debt_issuance": [ "10-K:0000014272-24-000044" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 13066000000.0, "cfi": -1062000000.0, "cff": -16962000000.0, "capex": 1118000000.0, "d_and_a": 10276000000.0, "sbc": 457000000.0, "dividends_paid": 4634000000.0, "buybacks": 8001000000.0, "interest_paid": 1400000000.0, "taxes_paid": 5400000000.0, "depreciation": 587000000.0, "amortisation_intangibles": 9700000000.0, "goodwill_impairment": null, "deferred_tax": -2738000000.0, "change_receivables": 663000000.0, "change_inventories": 69000000.0, "change_payables": 109000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5926000000.0 }, "sources": [ "10-K:0000014272-25-000039" ], "value_sources": { "cfo": [ "10-K:0000014272-25-000039" ], "cfi": [ "10-K:0000014272-25-000039" ], "cff": [ "10-K:0000014272-25-000039" ], "capex": [ "10-K:0000014272-25-000039" ], "d_and_a": [ "10-K:0000014272-25-000039" ], "sbc": [ "10-K:0000014272-25-000039" ], "dividends_paid": [ "10-K:0000014272-25-000039" ], "buybacks": [ "10-K:0000014272-25-000039" ], "interest_paid": [ "10-K:0000014272-25-000039" ], "taxes_paid": [ "10-K:0000014272-25-000039" ], "depreciation": [ "10-K:0000014272-25-000039" ], "amortisation_intangibles": [ "10-K:0000014272-25-000039" ], "deferred_tax": [ "10-K:0000014272-25-000039" ], "change_receivables": [ "10-K:0000014272-25-000039" ], "change_inventories": [ "10-K:0000014272-25-000039" ], "change_payables": [ "10-K:0000014272-25-000039" ], "proceeds_debt_issuance": [ "10-K:0000014272-25-000039" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 13860000000.0, "cfi": -2295000000.0, "cff": -9416000000.0, "capex": 1209000000.0, "d_and_a": 9760000000.0, "sbc": 518000000.0, "dividends_paid": 4744000000.0, "buybacks": 5155000000.0, "interest_paid": 1200000000.0, "taxes_paid": 4300000000.0, "depreciation": 611000000.0, "amortisation_intangibles": 9200000000.0, "goodwill_impairment": null, "deferred_tax": -3288000000.0, "change_receivables": 995000000.0, "change_inventories": 751000000.0, "change_payables": 198000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4455000000.0 }, "sources": [ "10-K:0000014272-26-000004" ], "value_sources": { "cfo": [ "10-K:0000014272-26-000004" ], "cfi": [ "10-K:0000014272-26-000004" ], "cff": [ "10-K:0000014272-26-000004" ], "capex": [ "10-K:0000014272-26-000004" ], "d_and_a": [ "10-K:0000014272-26-000004" ], "sbc": [ "10-K:0000014272-26-000004" ], "dividends_paid": [ "10-K:0000014272-26-000004" ], "buybacks": [ "10-K:0000014272-26-000004" ], "interest_paid": [ "10-K:0000014272-26-000004" ], "taxes_paid": [ "10-K:0000014272-26-000004" ], "depreciation": [ "10-K:0000014272-26-000004" ], "amortisation_intangibles": [ "10-K:0000014272-26-000004" ], "deferred_tax": [ "10-K:0000014272-26-000004" ], "change_receivables": [ "10-K:0000014272-26-000004" ], "change_inventories": [ "10-K:0000014272-26-000004" ], "change_payables": [ "10-K:0000014272-26-000004" ], "proceeds_debt_issuance": [ "10-K:0000014272-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 15190000000.0, "cfi": -21352000000.0, "cff": 5127000000.0, "capex": 1248000000.0, "d_and_a": 9600000000.0, "sbc": 507000000.0, "dividends_paid": 4863000000.0, "buybacks": 0.0, "interest_paid": 1800000000.0, "taxes_paid": 3900000000.0, "depreciation": 651000000.0, "amortisation_intangibles": 9000000000.0, "goodwill_impairment": null, "deferred_tax": -2089000000.0, "change_receivables": -264000000.0, "change_inventories": 486000000.0, "change_payables": 184000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 12883000000.0 }, "sources": [ "10-K:0000014272-26-000004" ], "value_sources": { "cfo": [ "10-K:0000014272-26-000004" ], "cfi": [ "10-K:0000014272-26-000004" ], "cff": [ "10-K:0000014272-26-000004" ], "capex": [ "10-K:0000014272-26-000004" ], "d_and_a": [ "10-K:0000014272-26-000004" ], "sbc": [ "10-K:0000014272-26-000004" ], "dividends_paid": [ "10-K:0000014272-26-000004" ], "buybacks": [ "10-K:0000014272-26-000004" ], "interest_paid": [ "10-K:0000014272-26-000004" ], "taxes_paid": [ "10-K:0000014272-26-000004" ], "depreciation": [ "10-K:0000014272-26-000004" ], "amortisation_intangibles": [ "10-K:0000014272-26-000004" ], "deferred_tax": [ "10-K:0000014272-26-000004" ], "change_receivables": [ "10-K:0000014272-26-000004" ], "change_inventories": [ "10-K:0000014272-26-000004" ], "change_payables": [ "10-K:0000014272-26-000004" ], "proceeds_debt_issuance": [ "10-K:0000014272-26-000004" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 14156000000.0, "cfi": -4132000000.0, "cff": -10348000000.0, "capex": 1311000000.0, "d_and_a": 4011000000.0, "sbc": 553000000.0, "dividends_paid": 5045000000.0, "buybacks": 0.0, "interest_paid": 2100000000.0, "taxes_paid": 3264000000.0, "depreciation": 621000000.0, "amortisation_intangibles": 3500000000.0, "goodwill_impairment": null, "deferred_tax": -965000000.0, "change_receivables": 295000000.0, "change_inventories": 184000000.0, "change_payables": -2000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5740000000.0 }, "sources": [ "10-K:0000014272-26-000004" ], "value_sources": { "cfo": [ "10-K:0000014272-26-000004" ], "cfi": [ "10-K:0000014272-26-000004" ], "cff": [ "10-K:0000014272-26-000004" ], "capex": [ "10-K:0000014272-26-000004" ], "d_and_a": [ "10-K:0000014272-26-000004" ], "sbc": [ "10-K:0000014272-26-000004" ], "dividends_paid": [ "10-K:0000014272-26-000004" ], "buybacks": [ "10-K:0000014272-26-000004" ], "interest_paid": [ "10-K:0000014272-26-000004" ], "taxes_paid": [ "10-K:0000014272-26-000004" ], "depreciation": [ "10-K:0000014272-26-000004" ], "amortisation_intangibles": [ "10-K:0000014272-26-000004" ], "deferred_tax": [ "10-K:0000014272-26-000004" ], "change_receivables": [ "10-K:0000014272-26-000004" ], "change_inventories": [ "10-K:0000014272-26-000004" ], "change_payables": [ "10-K:0000014272-26-000004" ], "proceeds_debt_issuance": [ "10-K:0000014272-26-000004" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000014272-21-000066": { "kind": "filing", "form": "10-K", "accession": "0000014272-21-000066", "report_date": "2020-12-31", "filed": "2021-02-10", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427221000066/bmy-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427221000066/" }, "10-K:0000014272-22-000051": { "kind": "filing", "form": "10-K", "accession": "0000014272-22-000051", "report_date": "2021-12-31", "filed": "2022-02-09", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427222000051/bmy-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427222000051/" }, "10-K:0000014272-23-000046": { "kind": "filing", "form": "10-K", "accession": "0000014272-23-000046", "report_date": "2022-12-31", "filed": "2023-02-14", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427223000046/bmy-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427223000046/" }, "10-K:0000014272-24-000044": { "kind": "filing", "form": "10-K", "accession": "0000014272-24-000044", "report_date": "2023-12-31", "filed": "2024-02-13", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427224000044/bmy-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427224000044/" }, "10-K:0000014272-25-000039": { "kind": "filing", "form": "10-K", "accession": "0000014272-25-000039", "report_date": "2024-12-31", "filed": "2025-02-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427225000039/bmy-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427225000039/" }, "10-K:0000014272-26-000004": { "kind": "filing", "form": "10-K", "accession": "0000014272-26-000004", "report_date": "2025-12-31", "filed": "2026-02-11", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427226000004/bmy-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427226000004/" }, "10-Q:0000014272-20-000168": { "kind": "filing", "form": "10-Q", "accession": "0000014272-20-000168", "report_date": "2020-03-31", "filed": "2020-05-07", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427220000168/bmy-20200331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427220000168/" }, "10-Q:0000014272-20-000229": { "kind": "filing", "form": "10-Q", "accession": "0000014272-20-000229", "report_date": "2020-06-30", "filed": "2020-08-06", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427220000229/bmy-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427220000229/" }, "10-Q:0000014272-20-000279": { "kind": "filing", "form": "10-Q", "accession": "0000014272-20-000279", "report_date": "2020-09-30", "filed": "2020-11-05", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427220000279/bmy-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427220000279/" }, "10-Q:0000014272-21-000126": { "kind": "filing", "form": "10-Q", "accession": "0000014272-21-000126", "report_date": "2021-03-31", "filed": "2021-04-29", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427221000126/bmy-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427221000126/" }, "10-Q:0000014272-21-000186": { "kind": "filing", "form": "10-Q", "accession": "0000014272-21-000186", "report_date": "2021-06-30", "filed": "2021-07-28", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427221000186/bmy-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427221000186/" }, "10-Q:0000014272-21-000224": { "kind": "filing", "form": "10-Q", "accession": "0000014272-21-000224", "report_date": "2021-09-30", "filed": "2021-10-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427221000224/bmy-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427221000224/" }, "10-Q:0000014272-22-000114": { "kind": "filing", "form": "10-Q", "accession": "0000014272-22-000114", "report_date": "2022-03-31", "filed": "2022-04-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427222000114/bmy-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427222000114/" }, "10-Q:0000014272-22-000166": { "kind": "filing", "form": "10-Q", "accession": "0000014272-22-000166", "report_date": "2022-06-30", "filed": "2022-07-27", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427222000166/bmy-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427222000166/" }, "10-Q:0000014272-22-000196": { "kind": "filing", "form": "10-Q", "accession": "0000014272-22-000196", "report_date": "2022-09-30", "filed": "2022-10-26", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427222000196/bmy-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427222000196/" }, "10-Q:0000014272-23-000104": { "kind": "filing", "form": "10-Q", "accession": "0000014272-23-000104", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427223000104/bmy-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427223000104/" }, "10-Q:0000014272-23-000152": { "kind": "filing", "form": "10-Q", "accession": "0000014272-23-000152", "report_date": "2023-06-30", "filed": "2023-07-27", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427223000152/bmy-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427223000152/" }, "10-Q:0000014272-23-000181": { "kind": "filing", "form": "10-Q", "accession": "0000014272-23-000181", "report_date": "2023-09-30", "filed": "2023-10-26", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427223000181/bmy-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427223000181/" }, "10-Q:0000014272-24-000096": { "kind": "filing", "form": "10-Q", "accession": "0000014272-24-000096", "report_date": "2024-03-31", "filed": "2024-04-25", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427224000096/bmy-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427224000096/" }, "10-Q:0000014272-24-000123": { "kind": "filing", "form": "10-Q", "accession": "0000014272-24-000123", "report_date": "2024-06-30", "filed": "2024-07-26", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427224000123/bmy-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427224000123/" }, "10-Q:0000014272-24-000147": { "kind": "filing", "form": "10-Q", "accession": "0000014272-24-000147", "report_date": "2024-09-30", "filed": "2024-10-31", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427224000147/bmy-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427224000147/" }, "10-Q:0000014272-25-000091": { "kind": "filing", "form": "10-Q", "accession": "0000014272-25-000091", "report_date": "2025-03-31", "filed": "2025-04-24", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427225000091/bmy-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427225000091/" }, "10-Q:0000014272-25-000131": { "kind": "filing", "form": "10-Q", "accession": "0000014272-25-000131", "report_date": "2025-06-30", "filed": "2025-07-31", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427225000131/bmy-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427225000131/" }, "10-Q:0000014272-25-000149": { "kind": "filing", "form": "10-Q", "accession": "0000014272-25-000149", "report_date": "2025-09-30", "filed": "2025-10-30", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427225000149/bmy-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427225000149/" }, "10-Q:0000014272-26-000010": { "kind": "filing", "form": "10-Q", "accession": "0000014272-26-000010", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427226000010/bmy-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427226000010/" }, "10-Q:0000014272-26-000020": { "kind": "filing", "form": "10-Q", "accession": "0000014272-26-000020", "report_date": "2026-06-30", "filed": "2026-07-30", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427226000020/bmy-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427226000020/" }, "10-Q:0000014272-26-000024": { "kind": "filing", "form": "10-Q", "accession": "0000014272-26-000024", "report_date": "2026-09-30", "filed": "2026-10-29", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/14272/000001427226000024/bmy-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/14272/000001427226000024/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "cfi", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 653000000.0, "source": "10-Q:0000014272-20-000168", "filed": "2020-05-07" }, "latest": { "value": 610000000.0, "source": "10-Q:0000014272-21-000126", "filed": "2021-04-29" }, "used": { "value": 610000000.0, "source": "10-Q:0000014272-21-000126", "filed": "2021-04-29" } }, { "period": "FY2020 Q1", "item": "cfo", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 3894000000.0, "source": "10-Q:0000014272-20-000168", "filed": "2020-05-07" }, "latest": { "value": 3937000000.0, "source": "10-Q:0000014272-21-000126", "filed": "2021-04-29" }, "used": { "value": 3937000000.0, "source": "10-Q:0000014272-21-000126", "filed": "2021-04-29" } }, { "period": "FY2020 Q2", "item": "cfi", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 1433000000.0, "source": "10-Q:0000014272-20-000229", "filed": "2020-08-06" }, "latest": { "value": 1166000000.0, "source": "10-Q:0000014272-21-000186", "filed": "2021-07-28" }, "used": { "value": 1166000000.0, "source": "10-Q:0000014272-21-000186", "filed": "2021-07-28" } }, { "period": "FY2020 Q2", "item": "cfo", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 8163000000.0, "source": "10-Q:0000014272-20-000229", "filed": "2020-08-06" }, "latest": { "value": 8430000000.0, "source": "10-Q:0000014272-21-000186", "filed": "2021-07-28" }, "used": { "value": 8430000000.0, "source": "10-Q:0000014272-21-000186", "filed": "2021-07-28" } }, { "period": "FY2020 Q3", "item": "cfi", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 1268000000.0, "source": "10-Q:0000014272-20-000279", "filed": "2020-11-05" }, "latest": { "value": 953000000.0, "source": "10-Q:0000014272-21-000224", "filed": "2021-10-27" }, "used": { "value": 953000000.0, "source": "10-Q:0000014272-21-000224", "filed": "2021-10-27" } }, { "period": "FY2020 Q3", "item": "cfo", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 10382000000.0, "source": "10-Q:0000014272-20-000279", "filed": "2020-11-05" }, "latest": { "value": 10697000000.0, "source": "10-Q:0000014272-21-000224", "filed": "2021-10-27" }, "used": { "value": 10697000000.0, "source": "10-Q:0000014272-21-000224", "filed": "2021-10-27" } }, { "period": "FY2020", "item": "rnd", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 11143000000.0, "source": "10-K:0000014272-21-000066", "filed": "2021-02-10" }, "latest": { "value": 10048000000.0, "source": "10-K:0000014272-23-000046", "filed": "2023-02-14" }, "used": { "value": 11143000000.0, "source": "10-K:0000014272-22-000051", "filed": "2022-02-09" } }, { "period": "FY2021 Q1", "item": "rnd", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 2225000000.0, "source": "10-Q:0000014272-21-000126", "filed": "2021-04-29" }, "latest": { "value": 2219000000.0, "source": "10-Q:0000014272-22-000114", "filed": "2022-04-29" }, "used": { "value": 2219000000.0, "source": "10-Q:0000014272-22-000114", "filed": "2022-04-29" } }, { "period": "FY2021 Q2", "item": "rnd", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 3271000000.0, "source": "10-Q:0000014272-21-000186", "filed": "2021-07-28" }, "latest": { "value": 2478000000.0, "source": "10-Q:0000014272-22-000166", "filed": "2022-07-27" }, "used": { "value": 2478000000.0, "source": "10-Q:0000014272-22-000166", "filed": "2022-07-27" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 3251000000.0, "source": "10-Q:0000014272-21-000224", "filed": "2021-10-27" }, "latest": { "value": 2980000000.0, "source": "10-Q:0000014272-22-000196", "filed": "2022-10-26" }, "used": { "value": 2980000000.0, "source": "10-Q:0000014272-22-000196", "filed": "2022-10-26" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 8747000000.0, "source": "10-Q:0000014272-21-000224", "filed": "2021-10-27" }, "latest": { "value": 7677000000.0, "source": "10-Q:0000014272-22-000196", "filed": "2022-10-26" }, "used": { "value": 7677000000.0, "source": "10-Q:0000014272-22-000196", "filed": "2022-10-26" } }, { "period": "FY2021", "item": "rnd", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 11354000000.0, "source": "10-K:0000014272-22-000051", "filed": "2022-02-09" }, "latest": { "value": 10195000000.0, "source": "10-K:0000014272-24-000044", "filed": "2024-02-13" }, "used": { "value": 10195000000.0, "source": "10-K:0000014272-23-000046", "filed": "2023-02-14" } }, { "period": "FY2022 Q2", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 4900000000.0, "source": "10-Q:0000014272-22-000166", "filed": "2022-07-27" }, "latest": { "value": 4900000.0, "source": "10-Q:0000014272-23-000152", "filed": "2023-07-27" }, "used": { "value": 4900000.0, "source": "10-Q:0000014272-23-000152", "filed": "2023-07-27" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2022 Q1", "item": "amortisation_intangibles", "value": -2395100000.0, "sources": [ "10-Q:0000014272-23-000152" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_acquisitions:2024-12-31:10-K:0000014272-26-000004", "type": "cash_acquisitions", "date": "2024-12-31", "fiscal_period": "FY2024", "text": "Paid US$21.8 billion in cash for business acquisitions in fiscal 2024, 22.9% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 21821000000.0, "unit": "USD" }, "sources": [ "10-K:0000014272-26-000004" ] } ] }