{ "schema": "annalist.dataset/0.1", "company": { "id": "cardinal-health", "name": "Cardinal Health, Inc.", "country": "US", "template": "corporate", "cik": "0000721371", "tickers": [ "CAH" ], "entity_name": "Cardinal Health, Inc.", "fiscal_year_end": "0630", "sic": "5122", "sic_description": "Wholesale-Drugs, Proprietaries & Druggists' Sundries", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q4", "period_end": "2026-06-30", "release_date": "2026-08-11" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q4", "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": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 39065000000.0, "cost_of_revenue": 37350000000.0, "gross_profit": 1715000000.0, "rnd": null, "sga": 1137000000.0, "operating_income": -624000000.0, "interest_expense": 45000000.0, "pretax_income": -663000000.0, "income_tax": -410000000.0, "net_income_incl_nci": -253000000.0, "nci_profit": 0.0, "net_income": -253000000.0, "net_income_common": null, "eps_basic": -0.86, "eps_diluted": -0.86, "shares_basic": 293000000.0, "shares_diluted": 293000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-21-000116" ], "value_sources": { "revenue": [ "10-Q:0000721371-21-000116" ], "cost_of_revenue": [ "10-Q:0000721371-21-000116" ], "gross_profit": [ "10-Q:0000721371-21-000116" ], "sga": [ "10-Q:0000721371-21-000116" ], "operating_income": [ "10-Q:0000721371-21-000116" ], "interest_expense": [ "10-Q:0000721371-21-000116" ], "pretax_income": [ "10-Q:0000721371-21-000116" ], "income_tax": [ "10-Q:0000721371-21-000116" ], "net_income_incl_nci": [ "10-Q:0000721371-21-000116" ], "nci_profit": [ "10-Q:0000721371-21-000116" ], "net_income": [ "10-Q:0000721371-21-000116" ], "eps_basic": [ "10-Q:0000721371-21-000116" ], "eps_diluted": [ "10-Q:0000721371-21-000116" ], "shares_basic": [ "10-Q:0000721371-21-000116" ], "shares_diluted": [ "10-Q:0000721371-21-000116" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 41541000000.0, "cost_of_revenue": 39765000000.0, "gross_profit": 1776000000.0, "rnd": null, "sga": 1147000000.0, "operating_income": 461000000.0, "interest_expense": 46000000.0, "pretax_income": 427000000.0, "income_tax": null, "net_income_incl_nci": 630000000.0, "nci_profit": 1000000.0, "net_income": 629000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 294000000.0, "shares_diluted": 295000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-22-000013" ], "value_sources": { "revenue": [ "10-Q:0000721371-22-000013" ], "cost_of_revenue": [ "10-Q:0000721371-22-000013" ], "gross_profit": [ "10-Q:0000721371-22-000013" ], "sga": [ "10-Q:0000721371-22-000013" ], "operating_income": [ "10-Q:0000721371-22-000013" ], "interest_expense": [ "10-Q:0000721371-22-000013" ], "pretax_income": [ "10-Q:0000721371-22-000013" ], "net_income_incl_nci": [ "10-Q:0000721371-22-000013" ], "nci_profit": [ "10-Q:0000721371-22-000013" ], "net_income": [ "10-Q:0000721371-22-000013" ], "shares_basic": [ "10-Q:0000721371-22-000013" ], "shares_diluted": [ "10-Q:0000721371-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 39275000000.0, "cost_of_revenue": 37463000000.0, "gross_profit": 1812000000.0, "rnd": null, "sga": 1120000000.0, "operating_income": 473000000.0, "interest_expense": 45000000.0, "pretax_income": 440000000.0, "income_tax": null, "net_income_incl_nci": 120000000.0, "nci_profit": 1000000.0, "net_income": 119000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 292000000.0, "shares_diluted": 294000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-22-000032" ], "value_sources": { "revenue": [ "10-Q:0000721371-22-000032" ], "cost_of_revenue": [ "10-Q:0000721371-22-000032" ], "gross_profit": [ "10-Q:0000721371-22-000032" ], "sga": [ "10-Q:0000721371-22-000032" ], "operating_income": [ "10-Q:0000721371-22-000032" ], "interest_expense": [ "10-Q:0000721371-22-000032" ], "pretax_income": [ "10-Q:0000721371-22-000032" ], "net_income_incl_nci": [ "10-Q:0000721371-22-000032" ], "nci_profit": [ "10-Q:0000721371-22-000032" ], "net_income": [ "10-Q:0000721371-22-000032" ], "shares_basic": [ "10-Q:0000721371-22-000032" ], "shares_diluted": [ "10-Q:0000721371-22-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 42586000000.0, "cost_of_revenue": 41111000000.0, "gross_profit": 1475000000.0, "rnd": null, "sga": 1129000000.0, "operating_income": 162000000.0, "interest_expense": 44000000.0, "pretax_income": 119000000.0, "income_tax": null, "net_income_incl_nci": 115000000.0, "nci_profit": -1000000.0, "net_income": 116000000.0, "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:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "value_sources": { "revenue": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "cost_of_revenue": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "gross_profit": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "sga": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "operating_income": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "interest_expense": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "pretax_income": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "net_income_incl_nci": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "nci_profit": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "net_income": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 43968000000.0, "cost_of_revenue": 42326000000.0, "gross_profit": 1642000000.0, "rnd": null, "sga": 1114000000.0, "operating_income": 415000000.0, "interest_expense": 40000000.0, "pretax_income": 369000000.0, "income_tax": 97000000.0, "net_income_incl_nci": 272000000.0, "nci_profit": 1000000.0, "net_income": 271000000.0, "net_income_common": null, "eps_basic": 0.94, "eps_diluted": 0.94, "shares_basic": 287000000.0, "shares_diluted": 289000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-22-000133" ], "value_sources": { "revenue": [ "10-Q:0000721371-22-000133" ], "cost_of_revenue": [ "10-Q:0000721371-22-000133" ], "gross_profit": [ "10-Q:0000721371-22-000133" ], "sga": [ "10-Q:0000721371-22-000133" ], "operating_income": [ "10-Q:0000721371-22-000133" ], "interest_expense": [ "10-Q:0000721371-22-000133" ], "pretax_income": [ "10-Q:0000721371-22-000133" ], "income_tax": [ "10-Q:0000721371-22-000133" ], "net_income_incl_nci": [ "10-Q:0000721371-22-000133" ], "nci_profit": [ "10-Q:0000721371-22-000133" ], "net_income": [ "10-Q:0000721371-22-000133" ], "eps_basic": [ "10-Q:0000721371-22-000133" ], "eps_diluted": [ "10-Q:0000721371-22-000133" ], "shares_basic": [ "10-Q:0000721371-22-000133" ], "shares_diluted": [ "10-Q:0000721371-22-000133" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 45457000000.0, "cost_of_revenue": 43841000000.0, "gross_profit": 1616000000.0, "rnd": null, "sga": 1151000000.0, "operating_income": -950000000.0, "interest_expense": 37000000.0, "pretax_income": -973000000.0, "income_tax": -1022000000.0, "net_income_incl_nci": 49000000.0, "nci_profit": 0.0, "net_income": 49000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 279000000.0, "shares_diluted": 281000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-23-000007" ], "value_sources": { "revenue": [ "10-Q:0000721371-23-000007" ], "cost_of_revenue": [ "10-Q:0000721371-23-000007" ], "gross_profit": [ "10-Q:0000721371-23-000007" ], "sga": [ "10-Q:0000721371-23-000007" ], "operating_income": [ "10-Q:0000721371-23-000007" ], "interest_expense": [ "10-Q:0000721371-23-000007" ], "pretax_income": [ "10-Q:0000721371-23-000007" ], "income_tax": [ "10-Q:0000721371-23-000007" ], "net_income_incl_nci": [ "10-Q:0000721371-23-000007" ], "nci_profit": [ "10-Q:0000721371-23-000007" ], "net_income": [ "10-Q:0000721371-23-000007" ], "shares_basic": [ "10-Q:0000721371-23-000007" ], "shares_diluted": [ "10-Q:0000721371-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 44836000000.0, "cost_of_revenue": 43154000000.0, "gross_profit": 1682000000.0, "rnd": null, "sga": 1137000000.0, "operating_income": -97000000.0, "interest_expense": 38000000.0, "pretax_income": -137000000.0, "income_tax": 1253000000.0, "net_income_incl_nci": -1390000000.0, "nci_profit": 1000000.0, "net_income": -1391000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 275000000.0, "shares_diluted": 275000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-23-015775" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-015775" ], "cost_of_revenue": [ "10-Q:0001628280-23-015775" ], "gross_profit": [ "10-Q:0001628280-23-015775" ], "sga": [ "10-Q:0001628280-23-015775" ], "operating_income": [ "10-Q:0001628280-23-015775" ], "interest_expense": [ "10-Q:0001628280-23-015775" ], "pretax_income": [ "10-Q:0001628280-23-015775" ], "income_tax": [ "10-Q:0001628280-23-015775" ], "net_income_incl_nci": [ "10-Q:0001628280-23-015775" ], "nci_profit": [ "10-Q:0001628280-23-015775" ], "net_income": [ "10-Q:0001628280-23-015775" ], "shares_basic": [ "10-Q:0001628280-23-015775" ], "shares_diluted": [ "10-Q:0001628280-23-015775" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 47103000000.0, "cost_of_revenue": 45498000000.0, "gross_profit": 1605000000.0, "rnd": null, "sga": 1155000000.0, "operating_income": 36000000.0, "interest_expense": 34000000.0, "pretax_income": -28000000.0, "income_tax": -165000000.0, "net_income_incl_nci": 137000000.0, "nci_profit": -1000000.0, "net_income": 138000000.0, "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:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "value_sources": { "revenue": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "cost_of_revenue": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "gross_profit": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "sga": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "operating_income": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "interest_expense": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "pretax_income": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "income_tax": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "net_income_incl_nci": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "nci_profit": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "net_income": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 49603000000.0, "cost_of_revenue": 47989000000.0, "gross_profit": 1614000000.0, "rnd": null, "sga": 1197000000.0, "operating_income": 137000000.0, "interest_expense": 25000000.0, "pretax_income": 110000000.0, "income_tax": -1000000.0, "net_income_incl_nci": 111000000.0, "nci_profit": 1000000.0, "net_income": 110000000.0, "net_income_common": null, "eps_basic": 0.41, "eps_diluted": 0.4, "shares_basic": 271000000.0, "shares_diluted": 273000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-23-000084" ], "value_sources": { "revenue": [ "10-Q:0000721371-23-000084" ], "cost_of_revenue": [ "10-Q:0000721371-23-000084" ], "gross_profit": [ "10-Q:0000721371-23-000084" ], "sga": [ "10-Q:0000721371-23-000084" ], "operating_income": [ "10-Q:0000721371-23-000084" ], "interest_expense": [ "10-Q:0000721371-23-000084" ], "pretax_income": [ "10-Q:0000721371-23-000084" ], "income_tax": [ "10-Q:0000721371-23-000084" ], "net_income_incl_nci": [ "10-Q:0000721371-23-000084" ], "nci_profit": [ "10-Q:0000721371-23-000084" ], "net_income": [ "10-Q:0000721371-23-000084" ], "eps_basic": [ "10-Q:0000721371-23-000084" ], "eps_diluted": [ "10-Q:0000721371-23-000084" ], "shares_basic": [ "10-Q:0000721371-23-000084" ], "shares_diluted": [ "10-Q:0000721371-23-000084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 51469000000.0, "cost_of_revenue": 49806000000.0, "gross_profit": 1663000000.0, "rnd": null, "sga": 1191000000.0, "operating_income": -119000000.0, "interest_expense": 25000000.0, "pretax_income": -137000000.0, "income_tax": -7000000.0, "net_income_incl_nci": -130000000.0, "nci_profit": 0.0, "net_income": -130000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 261000000.0, "shares_diluted": 261000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-24-002813" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-002813" ], "cost_of_revenue": [ "10-Q:0001628280-24-002813" ], "gross_profit": [ "10-Q:0001628280-24-002813" ], "sga": [ "10-Q:0001628280-24-002813" ], "operating_income": [ "10-Q:0001628280-24-002813" ], "interest_expense": [ "10-Q:0001628280-24-002813" ], "pretax_income": [ "10-Q:0001628280-24-002813" ], "income_tax": [ "10-Q:0001628280-24-002813" ], "net_income_incl_nci": [ "10-Q:0001628280-24-002813" ], "nci_profit": [ "10-Q:0001628280-24-002813" ], "net_income": [ "10-Q:0001628280-24-002813" ], "shares_basic": [ "10-Q:0001628280-24-002813" ], "shares_diluted": [ "10-Q:0001628280-24-002813" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 50487000000.0, "cost_of_revenue": 48702000000.0, "gross_profit": 1785000000.0, "rnd": null, "sga": 1179000000.0, "operating_income": 572000000.0, "interest_expense": 28000000.0, "pretax_income": 544000000.0, "income_tax": 197000000.0, "net_income_incl_nci": 347000000.0, "nci_profit": 2000000.0, "net_income": 345000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 256000000.0, "shares_diluted": 258000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-24-000038" ], "value_sources": { "revenue": [ "10-Q:0000721371-24-000038" ], "cost_of_revenue": [ "10-Q:0000721371-24-000038" ], "gross_profit": [ "10-Q:0000721371-24-000038" ], "sga": [ "10-Q:0000721371-24-000038" ], "operating_income": [ "10-Q:0000721371-24-000038" ], "interest_expense": [ "10-Q:0000721371-24-000038" ], "pretax_income": [ "10-Q:0000721371-24-000038" ], "income_tax": [ "10-Q:0000721371-24-000038" ], "net_income_incl_nci": [ "10-Q:0000721371-24-000038" ], "nci_profit": [ "10-Q:0000721371-24-000038" ], "net_income": [ "10-Q:0000721371-24-000038" ], "shares_basic": [ "10-Q:0000721371-24-000038" ], "shares_diluted": [ "10-Q:0000721371-24-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 53420000000.0, "cost_of_revenue": 51608000000.0, "gross_profit": 1812000000.0, "rnd": null, "sga": 1233000000.0, "operating_income": 162000000.0, "interest_expense": 6000000.0, "pretax_income": 146000000.0, "income_tax": 143000000.0, "net_income_incl_nci": 3000000.0, "nci_profit": -2000000.0, "net_income": 5000000.0, "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:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "value_sources": { "revenue": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "cost_of_revenue": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "gross_profit": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "sga": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "operating_income": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "interest_expense": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "pretax_income": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "income_tax": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "net_income_incl_nci": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "nci_profit": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "net_income": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ] }, "comparison": { "net_income": { "value": -64000000.0, "earlier": 138000000.0, "sources": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "basis": "FY2023" }, "operating_income": { "value": 137000000.0, "earlier": 36000000.0, "sources": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "basis": "FY2023" }, "pretax_income": { "value": 121000000.0, "earlier": -28000000.0, "sources": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "basis": "FY2023" }, "revenue": { "value": 53453000000.0, "earlier": 47103000000.0, "sources": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "basis": "FY2023" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 54650000000.0, "cost_of_revenue": 52907000000.0, "gross_profit": 1743000000.0, "rnd": null, "sga": 1186000000.0, "operating_income": -32000000.0, "interest_expense": 11000000.0, "pretax_income": -44000000.0, "income_tax": -33000000.0, "net_income_incl_nci": -11000000.0, "nci_profit": 1000000.0, "net_income": -12000000.0, "net_income_common": null, "eps_basic": -0.05, "eps_diluted": -0.05, "shares_basic": 249000000.0, "shares_diluted": 249000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-24-000121" ], "value_sources": { "revenue": [ "10-Q:0000721371-24-000121" ], "cost_of_revenue": [ "10-Q:0000721371-24-000121" ], "gross_profit": [ "10-Q:0000721371-24-000121" ], "sga": [ "10-Q:0000721371-24-000121" ], "operating_income": [ "10-Q:0000721371-24-000121" ], "interest_expense": [ "10-Q:0000721371-24-000121" ], "pretax_income": [ "10-Q:0000721371-24-000121" ], "income_tax": [ "10-Q:0000721371-24-000121" ], "net_income_incl_nci": [ "10-Q:0000721371-24-000121" ], "nci_profit": [ "10-Q:0000721371-24-000121" ], "net_income": [ "10-Q:0000721371-24-000121" ], "eps_basic": [ "10-Q:0000721371-24-000121" ], "eps_diluted": [ "10-Q:0000721371-24-000121" ], "shares_basic": [ "10-Q:0000721371-24-000121" ], "shares_diluted": [ "10-Q:0000721371-24-000121" ] }, "comparison": { "eps_diluted": { "value": 0.02, "earlier": 0.4, "sources": [ "10-Q:0000721371-23-000084" ], "basis": "FY2024" }, "net_income": { "value": 5000000.0, "earlier": 110000000.0, "sources": [ "10-Q:0000721371-23-000084" ], "basis": "FY2024" }, "operating_income": { "value": -14000000.0, "earlier": 137000000.0, "sources": [ "10-Q:0000721371-23-000084" ], "basis": "FY2024" }, "pretax_income": { "value": -26000000.0, "earlier": 110000000.0, "sources": [ "10-Q:0000721371-23-000084" ], "basis": "FY2024" }, "revenue": { "value": 54763000000.0, "earlier": 49603000000.0, "sources": [ "10-Q:0000721371-23-000084" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 57442000000.0, "cost_of_revenue": 55588000000.0, "gross_profit": 1854000000.0, "rnd": null, "sga": 1268000000.0, "operating_income": 505000000.0, "interest_expense": 3000000.0, "pretax_income": 512000000.0, "income_tax": 143000000.0, "net_income_incl_nci": 369000000.0, "nci_profit": 1000000.0, "net_income": 368000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 245000000.0, "shares_diluted": 246000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-25-000013" ], "value_sources": { "revenue": [ "10-Q:0000721371-25-000013" ], "cost_of_revenue": [ "10-Q:0000721371-25-000013" ], "gross_profit": [ "10-Q:0000721371-25-000013" ], "sga": [ "10-Q:0000721371-25-000013" ], "operating_income": [ "10-Q:0000721371-25-000013" ], "interest_expense": [ "10-Q:0000721371-25-000013" ], "pretax_income": [ "10-Q:0000721371-25-000013" ], "income_tax": [ "10-Q:0000721371-25-000013" ], "net_income_incl_nci": [ "10-Q:0000721371-25-000013" ], "nci_profit": [ "10-Q:0000721371-25-000013" ], "net_income": [ "10-Q:0000721371-25-000013" ], "shares_basic": [ "10-Q:0000721371-25-000013" ], "shares_diluted": [ "10-Q:0000721371-25-000013" ] }, "comparison": { "net_income": { "value": 353000000.0, "earlier": -130000000.0, "sources": [ "10-Q:0001628280-24-002813" ], "basis": "FY2024" }, "operating_income": { "value": 482000000.0, "earlier": -119000000.0, "sources": [ "10-Q:0001628280-24-002813" ], "basis": "FY2024" }, "pretax_income": { "value": 490000000.0, "earlier": -137000000.0, "sources": [ "10-Q:0001628280-24-002813" ], "basis": "FY2024" }, "revenue": { "value": 57445000000.0, "earlier": 51469000000.0, "sources": [ "10-Q:0001628280-24-002813" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 54868000000.0, "cost_of_revenue": 52933000000.0, "gross_profit": 1935000000.0, "rnd": null, "sga": 1269000000.0, "operating_income": 369000000.0, "interest_expense": 28000000.0, "pretax_income": 342000000.0, "income_tax": 80000000.0, "net_income_incl_nci": 262000000.0, "nci_profit": 1000000.0, "net_income": 261000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 243000000.0, "shares_diluted": 245000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-25-000038" ], "value_sources": { "revenue": [ "10-Q:0000721371-25-000038" ], "cost_of_revenue": [ "10-Q:0000721371-25-000038" ], "gross_profit": [ "10-Q:0000721371-25-000038" ], "sga": [ "10-Q:0000721371-25-000038" ], "operating_income": [ "10-Q:0000721371-25-000038" ], "interest_expense": [ "10-Q:0000721371-25-000038" ], "pretax_income": [ "10-Q:0000721371-25-000038" ], "income_tax": [ "10-Q:0000721371-25-000038" ], "net_income_incl_nci": [ "10-Q:0000721371-25-000038" ], "nci_profit": [ "10-Q:0000721371-25-000038" ], "net_income": [ "10-Q:0000721371-25-000038" ], "shares_basic": [ "10-Q:0000721371-25-000038" ], "shares_diluted": [ "10-Q:0000721371-25-000038" ] }, "comparison": { "net_income": { "value": 258000000.0, "earlier": 345000000.0, "sources": [ "10-Q:0000721371-24-000038" ], "basis": "FY2024" }, "operating_income": { "value": 367000000.0, "earlier": 572000000.0, "sources": [ "10-Q:0000721371-24-000038" ], "basis": "FY2024" }, "pretax_income": { "value": 341000000.0, "earlier": 544000000.0, "sources": [ "10-Q:0000721371-24-000038" ], "basis": "FY2024" }, "revenue": { "value": 54911000000.0, "earlier": 50487000000.0, "sources": [ "10-Q:0000721371-24-000038" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 59867000000.0, "cost_of_revenue": 57985000000.0, "gross_profit": 1882000000.0, "rnd": null, "sga": 1277000000.0, "operating_income": 401000000.0, "interest_expense": 9000000.0, "pretax_income": 391000000.0, "income_tax": 158000000.0, "net_income_incl_nci": 233000000.0, "nci_profit": -2000000.0, "net_income": 235000000.0, "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:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "value_sources": { "revenue": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "cost_of_revenue": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "gross_profit": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "sga": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "operating_income": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "interest_expense": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "pretax_income": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "income_tax": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "net_income_incl_nci": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "nci_profit": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "net_income": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ] }, "comparison": { "net_income": { "value": 236000000.0, "earlier": 5000000.0, "sources": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "basis": "FY2024" }, "operating_income": { "value": 408000000.0, "earlier": 162000000.0, "sources": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "basis": "FY2024" }, "pretax_income": { "value": 396000000.0, "earlier": 146000000.0, "sources": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "basis": "FY2024" }, "revenue": { "value": 59708000000.0, "earlier": 53420000000.0, "sources": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "basis": "FY2024" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 52277000000.0, "cost_of_revenue": 50375000000.0, "gross_profit": 1902000000.0, "rnd": null, "sga": 1277000000.0, "operating_income": 568000000.0, "interest_expense": 32000000.0, "pretax_income": 541000000.0, "income_tax": 124000000.0, "net_income_incl_nci": 417000000.0, "nci_profit": 1000000.0, "net_income": 416000000.0, "net_income_common": null, "eps_basic": 1.71, "eps_diluted": 1.7, "shares_basic": 243000000.0, "shares_diluted": 245000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-25-000130" ], "value_sources": { "revenue": [ "10-Q:0000721371-25-000130" ], "cost_of_revenue": [ "10-Q:0000721371-25-000130" ], "gross_profit": [ "10-Q:0000721371-25-000130" ], "sga": [ "10-Q:0000721371-25-000130" ], "operating_income": [ "10-Q:0000721371-25-000130" ], "interest_expense": [ "10-Q:0000721371-25-000130" ], "pretax_income": [ "10-Q:0000721371-25-000130" ], "income_tax": [ "10-Q:0000721371-25-000130" ], "net_income_incl_nci": [ "10-Q:0000721371-25-000130" ], "nci_profit": [ "10-Q:0000721371-25-000130" ], "net_income": [ "10-Q:0000721371-25-000130" ], "eps_basic": [ "10-Q:0000721371-25-000130" ], "eps_diluted": [ "10-Q:0000721371-25-000130" ], "shares_basic": [ "10-Q:0000721371-25-000130" ], "shares_diluted": [ "10-Q:0000721371-25-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 55264000000.0, "cost_of_revenue": 53323000000.0, "gross_profit": 1941000000.0, "rnd": null, "sga": 1306000000.0, "operating_income": 549000000.0, "interest_expense": 35000000.0, "pretax_income": 511000000.0, "income_tax": 110000000.0, "net_income_incl_nci": 401000000.0, "nci_profit": 1000000.0, "net_income": 400000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 242000000.0, "shares_diluted": 243000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-26-000006" ], "value_sources": { "revenue": [ "10-Q:0000721371-26-000006" ], "cost_of_revenue": [ "10-Q:0000721371-26-000006" ], "gross_profit": [ "10-Q:0000721371-26-000006" ], "sga": [ "10-Q:0000721371-26-000006" ], "operating_income": [ "10-Q:0000721371-26-000006" ], "interest_expense": [ "10-Q:0000721371-26-000006" ], "pretax_income": [ "10-Q:0000721371-26-000006" ], "income_tax": [ "10-Q:0000721371-26-000006" ], "net_income_incl_nci": [ "10-Q:0000721371-26-000006" ], "nci_profit": [ "10-Q:0000721371-26-000006" ], "net_income": [ "10-Q:0000721371-26-000006" ], "shares_basic": [ "10-Q:0000721371-26-000006" ], "shares_diluted": [ "10-Q:0000721371-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 54878000000.0, "cost_of_revenue": 52755000000.0, "gross_profit": 2123000000.0, "rnd": null, "sga": 1315000000.0, "operating_income": 730000000.0, "interest_expense": 74000000.0, "pretax_income": 665000000.0, "income_tax": 157000000.0, "net_income_incl_nci": 508000000.0, "nci_profit": 2000000.0, "net_income": 506000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 240000000.0, "shares_diluted": 241000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-26-000018" ], "value_sources": { "revenue": [ "10-Q:0000721371-26-000018" ], "cost_of_revenue": [ "10-Q:0000721371-26-000018" ], "gross_profit": [ "10-Q:0000721371-26-000018" ], "sga": [ "10-Q:0000721371-26-000018" ], "operating_income": [ "10-Q:0000721371-26-000018" ], "interest_expense": [ "10-Q:0000721371-26-000018" ], "pretax_income": [ "10-Q:0000721371-26-000018" ], "income_tax": [ "10-Q:0000721371-26-000018" ], "net_income_incl_nci": [ "10-Q:0000721371-26-000018" ], "nci_profit": [ "10-Q:0000721371-26-000018" ], "net_income": [ "10-Q:0000721371-26-000018" ], "shares_basic": [ "10-Q:0000721371-26-000018" ], "shares_diluted": [ "10-Q:0000721371-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 60159000000.0, "cost_of_revenue": 57957000000.0, "gross_profit": 2202000000.0, "rnd": null, "sga": 1484000000.0, "operating_income": 428000000.0, "interest_expense": 74000000.0, "pretax_income": 384000000.0, "income_tax": 141000000.0, "net_income_incl_nci": 243000000.0, "nci_profit": 4000000.0, "net_income": 239000000.0, "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:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "value_sources": { "revenue": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "cost_of_revenue": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "gross_profit": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "sga": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "operating_income": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "interest_expense": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "pretax_income": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "income_tax": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "net_income_incl_nci": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "nci_profit": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "net_income": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 64009000000.0, "cost_of_revenue": 61690000000.0, "gross_profit": 2319000000.0, "rnd": null, "sga": 1461000000.0, "operating_income": 668000000.0, "interest_expense": 80000000.0, "pretax_income": 598000000.0, "income_tax": 144000000.0, "net_income_incl_nci": 454000000.0, "nci_profit": 4000000.0, "net_income": 450000000.0, "net_income_common": null, "eps_basic": 1.89, "eps_diluted": 1.88, "shares_basic": 238000000.0, "shares_diluted": 239000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-25-000130" ], "value_sources": { "revenue": [ "10-Q:0000721371-25-000130" ], "cost_of_revenue": [ "10-Q:0000721371-25-000130" ], "gross_profit": [ "10-Q:0000721371-25-000130" ], "sga": [ "10-Q:0000721371-25-000130" ], "operating_income": [ "10-Q:0000721371-25-000130" ], "interest_expense": [ "10-Q:0000721371-25-000130" ], "pretax_income": [ "10-Q:0000721371-25-000130" ], "income_tax": [ "10-Q:0000721371-25-000130" ], "net_income_incl_nci": [ "10-Q:0000721371-25-000130" ], "nci_profit": [ "10-Q:0000721371-25-000130" ], "net_income": [ "10-Q:0000721371-25-000130" ], "eps_basic": [ "10-Q:0000721371-25-000130" ], "eps_diluted": [ "10-Q:0000721371-25-000130" ], "shares_basic": [ "10-Q:0000721371-25-000130" ], "shares_diluted": [ "10-Q:0000721371-25-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 65627000000.0, "cost_of_revenue": 63230000000.0, "gross_profit": 2397000000.0, "rnd": null, "sga": 1504000000.0, "operating_income": 707000000.0, "interest_expense": 88000000.0, "pretax_income": 630000000.0, "income_tax": 159000000.0, "net_income_incl_nci": 471000000.0, "nci_profit": 4000000.0, "net_income": 467000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 236000000.0, "shares_diluted": 237000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-26-000006" ], "value_sources": { "revenue": [ "10-Q:0000721371-26-000006" ], "cost_of_revenue": [ "10-Q:0000721371-26-000006" ], "gross_profit": [ "10-Q:0000721371-26-000006" ], "sga": [ "10-Q:0000721371-26-000006" ], "operating_income": [ "10-Q:0000721371-26-000006" ], "interest_expense": [ "10-Q:0000721371-26-000006" ], "pretax_income": [ "10-Q:0000721371-26-000006" ], "income_tax": [ "10-Q:0000721371-26-000006" ], "net_income_incl_nci": [ "10-Q:0000721371-26-000006" ], "nci_profit": [ "10-Q:0000721371-26-000006" ], "net_income": [ "10-Q:0000721371-26-000006" ], "shares_basic": [ "10-Q:0000721371-26-000006" ], "shares_diluted": [ "10-Q:0000721371-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 60940000000.0, "cost_of_revenue": 58442000000.0, "gross_profit": 2498000000.0, "rnd": null, "sga": 1542000000.0, "operating_income": 509000000.0, "interest_expense": 101000000.0, "pretax_income": 392000000.0, "income_tax": 12000000.0, "net_income_incl_nci": 380000000.0, "nci_profit": -19000000.0, "net_income": 399000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": 235000000.0, "shares_diluted": 236000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000721371-26-000018" ], "value_sources": { "revenue": [ "10-Q:0000721371-26-000018" ], "cost_of_revenue": [ "10-Q:0000721371-26-000018" ], "gross_profit": [ "10-Q:0000721371-26-000018" ], "sga": [ "10-Q:0000721371-26-000018" ], "operating_income": [ "10-Q:0000721371-26-000018" ], "interest_expense": [ "10-Q:0000721371-26-000018" ], "pretax_income": [ "10-Q:0000721371-26-000018" ], "income_tax": [ "10-Q:0000721371-26-000018" ], "net_income_incl_nci": [ "10-Q:0000721371-26-000018" ], "nci_profit": [ "10-Q:0000721371-26-000018" ], "net_income": [ "10-Q:0000721371-26-000018" ], "shares_basic": [ "10-Q:0000721371-26-000018" ], "shares_diluted": [ "10-Q:0000721371-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 63672000000.0, "cost_of_revenue": 61112000000.0, "gross_profit": 2560000000.0, "rnd": null, "sga": 1625000000.0, "operating_income": 729000000.0, "interest_expense": 79000000.0, "pretax_income": 554000000.0, "income_tax": 154000000.0, "net_income_incl_nci": 400000000.0, "nci_profit": 2000000.0, "net_income": 398000000.0, "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:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "value_sources": { "revenue": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "cost_of_revenue": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "gross_profit": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "sga": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "operating_income": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "interest_expense": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "pretax_income": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "income_tax": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "net_income_incl_nci": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "nci_profit": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "net_income": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-07-01", "end": "2021-06-30", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 162467000000.0, "cost_of_revenue": 155689000000.0, "gross_profit": 6778000000.0, "rnd": null, "sga": 4533000000.0, "operating_income": 472000000.0, "interest_expense": 180000000.0, "pretax_income": 323000000.0, "income_tax": -289000000.0, "net_income_incl_nci": 612000000.0, "nci_profit": 1000000.0, "net_income": 611000000.0, "net_income_common": null, "eps_basic": 2.09, "eps_diluted": 2.08, "shares_basic": 292000000.0, "shares_diluted": 294000000.0, "dps_declared": 1.94, "operating_lease_cost": 119000000.0 }, "sources": [ "10-K:0000721371-23-000060" ], "value_sources": { "revenue": [ "10-K:0000721371-23-000060" ], "cost_of_revenue": [ "10-K:0000721371-23-000060" ], "gross_profit": [ "10-K:0000721371-23-000060" ], "sga": [ "10-K:0000721371-23-000060" ], "operating_income": [ "10-K:0000721371-23-000060" ], "interest_expense": [ "10-K:0000721371-23-000060" ], "pretax_income": [ "10-K:0000721371-23-000060" ], "income_tax": [ "10-K:0000721371-23-000060" ], "net_income_incl_nci": [ "10-K:0000721371-23-000060" ], "nci_profit": [ "10-K:0000721371-23-000060" ], "net_income": [ "10-K:0000721371-23-000060" ], "eps_basic": [ "10-K:0000721371-23-000060" ], "eps_diluted": [ "10-K:0000721371-23-000060" ], "shares_basic": [ "10-K:0000721371-23-000060" ], "shares_diluted": [ "10-K:0000721371-23-000060" ], "dps_declared": [ "10-K:0000721371-23-000060" ], "operating_lease_cost": [ "10-K:0000721371-23-000060" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-07-01", "end": "2022-06-30", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 181326000000.0, "cost_of_revenue": 174842000000.0, "gross_profit": 6484000000.0, "rnd": null, "sga": 4512000000.0, "operating_income": -607000000.0, "interest_expense": 147000000.0, "pretax_income": -784000000.0, "income_tax": 153000000.0, "net_income_incl_nci": -937000000.0, "nci_profit": 1000000.0, "net_income": -938000000.0, "net_income_common": null, "eps_basic": -3.37, "eps_diluted": -3.37, "shares_basic": 279000000.0, "shares_diluted": 279000000.0, "dps_declared": 1.96, "operating_lease_cost": 117000000.0 }, "sources": [ "10-K:0000721371-24-000056" ], "value_sources": { "revenue": [ "10-K:0000721371-24-000056" ], "cost_of_revenue": [ "10-K:0000721371-24-000056" ], "gross_profit": [ "10-K:0000721371-24-000056" ], "sga": [ "10-K:0000721371-24-000056" ], "operating_income": [ "10-K:0000721371-24-000056" ], "interest_expense": [ "10-K:0000721371-24-000056" ], "pretax_income": [ "10-K:0000721371-24-000056" ], "income_tax": [ "10-K:0000721371-24-000056" ], "net_income_incl_nci": [ "10-K:0000721371-24-000056" ], "nci_profit": [ "10-K:0000721371-24-000056" ], "net_income": [ "10-K:0000721371-24-000056" ], "eps_basic": [ "10-K:0000721371-24-000056" ], "eps_diluted": [ "10-K:0000721371-24-000056" ], "shares_basic": [ "10-K:0000721371-24-000056" ], "shares_diluted": [ "10-K:0000721371-24-000056" ], "dps_declared": [ "10-K:0000721371-24-000056" ], "operating_lease_cost": [ "10-K:0000721371-24-000056" ] }, "comparison": { "eps_diluted": { "value": -3.35, "earlier": 2.08, "sources": [ "10-K:0000721371-23-000060" ], "basis": "FY2023" }, "net_income": { "value": -933000000.0, "earlier": 611000000.0, "sources": [ "10-K:0000721371-23-000060" ], "basis": "FY2023" }, "operating_income": { "value": -596000000.0, "earlier": 472000000.0, "sources": [ "10-K:0000721371-23-000060" ], "basis": "FY2023" }, "pretax_income": { "value": -769000000.0, "earlier": 323000000.0, "sources": [ "10-K:0000721371-23-000060" ], "basis": "FY2023" }, "revenue": { "value": 181364000000.0, "earlier": 162467000000.0, "sources": [ "10-K:0000721371-23-000060" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-07-01", "end": "2023-06-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 204979000000.0, "cost_of_revenue": 198105000000.0, "gross_profit": 6874000000.0, "rnd": null, "sga": 4800000000.0, "operating_income": 752000000.0, "interest_expense": 84000000.0, "pretax_income": 663000000.0, "income_tax": 332000000.0, "net_income_incl_nci": 331000000.0, "nci_profit": 1000000.0, "net_income": 330000000.0, "net_income_common": null, "eps_basic": 1.27, "eps_diluted": 1.26, "shares_basic": 261000000.0, "shares_diluted": 262000000.0, "dps_declared": 1.98, "operating_lease_cost": 112000000.0 }, "sources": [ "10-K:0000721371-25-000079" ], "value_sources": { "revenue": [ "10-K:0000721371-25-000079" ], "cost_of_revenue": [ "10-K:0000721371-25-000079" ], "gross_profit": [ "10-K:0000721371-25-000079" ], "sga": [ "10-K:0000721371-25-000079" ], "operating_income": [ "10-K:0000721371-25-000079" ], "interest_expense": [ "10-K:0000721371-25-000079" ], "pretax_income": [ "10-K:0000721371-25-000079" ], "income_tax": [ "10-K:0000721371-25-000079" ], "net_income_incl_nci": [ "10-K:0000721371-25-000079" ], "nci_profit": [ "10-K:0000721371-25-000079" ], "net_income": [ "10-K:0000721371-25-000079" ], "eps_basic": [ "10-K:0000721371-25-000079" ], "eps_diluted": [ "10-K:0000721371-25-000079" ], "shares_basic": [ "10-K:0000721371-25-000079" ], "shares_diluted": [ "10-K:0000721371-25-000079" ], "dps_declared": [ "10-K:0000721371-25-000079" ], "operating_lease_cost": [ "10-K:0000721371-25-000079" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-07-01", "end": "2024-06-30", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 226827000000.0, "cost_of_revenue": 219413000000.0, "gross_profit": 7414000000.0, "rnd": null, "sga": 5000000000.0, "operating_income": 1243000000.0, "interest_expense": 51000000.0, "pretax_income": 1201000000.0, "income_tax": 348000000.0, "net_income_incl_nci": 853000000.0, "nci_profit": 1000000.0, "net_income": 852000000.0, "net_income_common": null, "eps_basic": 3.48, "eps_diluted": 3.45, "shares_basic": 245000000.0, "shares_diluted": 247000000.0, "dps_declared": 2.0, "operating_lease_cost": 120000000.0 }, "sources": [ "10-K:0000721371-26-000038" ], "value_sources": { "revenue": [ "10-K:0000721371-26-000038" ], "cost_of_revenue": [ "10-K:0000721371-26-000038" ], "gross_profit": [ "10-K:0000721371-26-000038" ], "sga": [ "10-K:0000721371-26-000038" ], "operating_income": [ "10-K:0000721371-26-000038" ], "interest_expense": [ "10-K:0000721371-26-000038" ], "pretax_income": [ "10-K:0000721371-26-000038" ], "income_tax": [ "10-K:0000721371-26-000038" ], "net_income_incl_nci": [ "10-K:0000721371-26-000038" ], "nci_profit": [ "10-K:0000721371-26-000038" ], "net_income": [ "10-K:0000721371-26-000038" ], "eps_basic": [ "10-K:0000721371-26-000038" ], "eps_diluted": [ "10-K:0000721371-26-000038" ], "shares_basic": [ "10-K:0000721371-26-000038" ], "shares_diluted": [ "10-K:0000721371-26-000038" ], "dps_declared": [ "10-K:0000721371-26-000038" ], "operating_lease_cost": [ "10-K:0000721371-26-000038" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-07-01", "end": "2025-06-30", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 222578000000.0, "cost_of_revenue": 214410000000.0, "gross_profit": 8168000000.0, "rnd": null, "sga": 5382000000.0, "operating_income": 2275000000.0, "interest_expense": 215000000.0, "pretax_income": 2101000000.0, "income_tax": 532000000.0, "net_income_incl_nci": 1569000000.0, "nci_profit": 8000000.0, "net_income": 1561000000.0, "net_income_common": null, "eps_basic": 6.48, "eps_diluted": 6.45, "shares_basic": 241000000.0, "shares_diluted": 242000000.0, "dps_declared": 2.02, "operating_lease_cost": 157000000.0 }, "sources": [ "10-K:0000721371-26-000038" ], "value_sources": { "revenue": [ "10-K:0000721371-26-000038" ], "cost_of_revenue": [ "10-K:0000721371-26-000038" ], "gross_profit": [ "10-K:0000721371-26-000038" ], "sga": [ "10-K:0000721371-26-000038" ], "operating_income": [ "10-K:0000721371-26-000038" ], "interest_expense": [ "10-K:0000721371-26-000038" ], "pretax_income": [ "10-K:0000721371-26-000038" ], "income_tax": [ "10-K:0000721371-26-000038" ], "net_income_incl_nci": [ "10-K:0000721371-26-000038" ], "nci_profit": [ "10-K:0000721371-26-000038" ], "net_income": [ "10-K:0000721371-26-000038" ], "eps_basic": [ "10-K:0000721371-26-000038" ], "eps_diluted": [ "10-K:0000721371-26-000038" ], "shares_basic": [ "10-K:0000721371-26-000038" ], "shares_diluted": [ "10-K:0000721371-26-000038" ], "dps_declared": [ "10-K:0000721371-26-000038" ], "operating_lease_cost": [ "10-K:0000721371-26-000038" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-07-01", "end": "2026-06-30", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 254248000000.0, "cost_of_revenue": 244474000000.0, "gross_profit": 9774000000.0, "rnd": null, "sga": 6132000000.0, "operating_income": 2613000000.0, "interest_expense": 348000000.0, "pretax_income": 2174000000.0, "income_tax": 469000000.0, "net_income_incl_nci": 1705000000.0, "nci_profit": -9000000.0, "net_income": 1714000000.0, "net_income_common": null, "eps_basic": 7.27, "eps_diluted": 7.23, "shares_basic": 236000000.0, "shares_diluted": 237000000.0, "dps_declared": 2.04, "operating_lease_cost": 234000000.0 }, "sources": [ "10-K:0000721371-26-000038" ], "value_sources": { "revenue": [ "10-K:0000721371-26-000038" ], "cost_of_revenue": [ "10-K:0000721371-26-000038" ], "gross_profit": [ "10-K:0000721371-26-000038" ], "sga": [ "10-K:0000721371-26-000038" ], "operating_income": [ "10-K:0000721371-26-000038" ], "interest_expense": [ "10-K:0000721371-26-000038" ], "pretax_income": [ "10-K:0000721371-26-000038" ], "income_tax": [ "10-K:0000721371-26-000038" ], "net_income_incl_nci": [ "10-K:0000721371-26-000038" ], "nci_profit": [ "10-K:0000721371-26-000038" ], "net_income": [ "10-K:0000721371-26-000038" ], "eps_basic": [ "10-K:0000721371-26-000038" ], "eps_diluted": [ "10-K:0000721371-26-000038" ], "shares_basic": [ "10-K:0000721371-26-000038" ], "shares_diluted": [ "10-K:0000721371-26-000038" ], "dps_declared": [ "10-K:0000721371-26-000038" ], "operating_lease_cost": [ "10-K:0000721371-26-000038" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-09-30", "values": { "cash": 2746000000.0, "short_term_investments": null, "receivables": 8637000000.0, "inventory": 13439000000.0, "current_assets": 27030000000.0, "ppe_net": 2369000000.0, "goodwill": 8375000000.0, "intangibles": 2811000000.0, "total_assets": 41727000000.0, "accounts_payable": 21688000000.0, "short_term_borrowings": null, "debt_current": 12000000.0, "current_liabilities": 24016000000.0, "long_term_debt": 6728000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1422000000.0, "nci": 3000000.0, "equity_total": 1425000000.0, "liabilities_and_equity": 41727000000.0, "shares_outstanding": null, "retained_earnings": 771000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-20-000131" ], "value_sources": { "cash": [ "10-Q:0000721371-20-000131" ], "receivables": [ "10-Q:0000721371-20-000131" ], "inventory": [ "10-Q:0000721371-20-000131" ], "current_assets": [ "10-Q:0000721371-20-000131" ], "ppe_net": [ "10-Q:0000721371-20-000131" ], "goodwill": [ "10-Q:0000721371-20-000131" ], "intangibles": [ "10-Q:0000721371-20-000131" ], "total_assets": [ "10-Q:0000721371-20-000131" ], "accounts_payable": [ "10-Q:0000721371-20-000131" ], "debt_current": [ "10-Q:0000721371-20-000131" ], "current_liabilities": [ "10-Q:0000721371-20-000131" ], "long_term_debt": [ "10-Q:0000721371-20-000131" ], "equity_parent": [ "10-Q:0000721371-20-000131" ], "nci": [ "10-Q:0000721371-20-000131" ], "equity_total": [ "10-Q:0000721371-20-000131" ], "liabilities_and_equity": [ "10-Q:0000721371-20-000131" ], "retained_earnings": [ "10-Q:0000721371-20-000131" ], "preferred_stock": [ "10-Q:0000721371-20-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-12-31", "values": { "cash": 3737000000.0, "short_term_investments": null, "receivables": 8728000000.0, "inventory": 14443000000.0, "current_assets": 30113000000.0, "ppe_net": 2386000000.0, "goodwill": 8399000000.0, "intangibles": 2703000000.0, "total_assets": 44719000000.0, "accounts_payable": 23235000000.0, "short_term_borrowings": null, "debt_current": 13000000.0, "current_liabilities": 25750000000.0, "long_term_debt": 6720000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1971000000.0, "nci": 4000000.0, "equity_total": 1975000000.0, "liabilities_and_equity": 44719000000.0, "shares_outstanding": null, "retained_earnings": 1255000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-21-000011" ], "value_sources": { "cash": [ "10-Q:0000721371-21-000011" ], "receivables": [ "10-Q:0000721371-21-000011" ], "inventory": [ "10-Q:0000721371-21-000011" ], "current_assets": [ "10-Q:0000721371-21-000011" ], "ppe_net": [ "10-Q:0000721371-21-000011" ], "goodwill": [ "10-Q:0000721371-21-000011" ], "intangibles": [ "10-Q:0000721371-21-000011" ], "total_assets": [ "10-Q:0000721371-21-000011" ], "accounts_payable": [ "10-Q:0000721371-21-000011" ], "debt_current": [ "10-Q:0000721371-21-000011" ], "current_liabilities": [ "10-Q:0000721371-21-000011" ], "long_term_debt": [ "10-Q:0000721371-21-000011" ], "equity_parent": [ "10-Q:0000721371-21-000011" ], "nci": [ "10-Q:0000721371-21-000011" ], "equity_total": [ "10-Q:0000721371-21-000011" ], "liabilities_and_equity": [ "10-Q:0000721371-21-000011" ], "retained_earnings": [ "10-Q:0000721371-21-000011" ], "preferred_stock": [ "10-Q:0000721371-21-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-03-31", "values": { "cash": 3499000000.0, "short_term_investments": null, "receivables": 8727000000.0, "inventory": 14329000000.0, "current_assets": 30362000000.0, "ppe_net": 2315000000.0, "goodwill": 7986000000.0, "intangibles": 2193000000.0, "total_assets": 43874000000.0, "accounts_payable": 22641000000.0, "short_term_borrowings": null, "debt_current": 16000000.0, "current_liabilities": 25323000000.0, "long_term_debt": 6715000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1790000000.0, "nci": 4000000.0, "equity_total": 1794000000.0, "liabilities_and_equity": 43874000000.0, "shares_outstanding": null, "retained_earnings": 1233000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-21-000041" ], "value_sources": { "cash": [ "10-Q:0000721371-21-000041" ], "receivables": [ "10-Q:0000721371-21-000041" ], "inventory": [ "10-Q:0000721371-21-000041" ], "current_assets": [ "10-Q:0000721371-21-000041" ], "ppe_net": [ "10-Q:0000721371-21-000041" ], "goodwill": [ "10-Q:0000721371-21-000041" ], "intangibles": [ "10-Q:0000721371-21-000041" ], "total_assets": [ "10-Q:0000721371-21-000041" ], "accounts_payable": [ "10-Q:0000721371-21-000041" ], "debt_current": [ "10-Q:0000721371-21-000041" ], "current_liabilities": [ "10-Q:0000721371-21-000041" ], "long_term_debt": [ "10-Q:0000721371-21-000041" ], "equity_parent": [ "10-Q:0000721371-21-000041" ], "nci": [ "10-Q:0000721371-21-000041" ], "equity_total": [ "10-Q:0000721371-21-000041" ], "liabilities_and_equity": [ "10-Q:0000721371-21-000041" ], "retained_earnings": [ "10-Q:0000721371-21-000041" ], "preferred_stock": [ "10-Q:0000721371-21-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-06-30", "values": { "cash": 3407000000.0, "short_term_investments": null, "receivables": 9103000000.0, "inventory": 14594000000.0, "current_assets": 31048000000.0, "ppe_net": 2360000000.0, "goodwill": 7989000000.0, "intangibles": 2105000000.0, "total_assets": 44453000000.0, "accounts_payable": 23700000000.0, "short_term_borrowings": null, "debt_current": 871000000.0, "current_liabilities": 27624000000.0, "long_term_debt": 5365000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1791000000.0, "nci": 3000000.0, "equity_total": 1794000000.0, "liabilities_and_equity": 44453000000.0, "shares_outstanding": null, "retained_earnings": 1205000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 479000000.0, "operating_lease_liability_current": 105000000.0, "operating_lease_liability_noncurrent": 374000000.0, "operating_lease_discount_rate": 0.029, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 872000000.0, "debt_maturity_y2": 584000000.0, "debt_maturity_y3": 808000000.0, "debt_maturity_y4": 418000000.0, "debt_maturity_y5": 525000000.0, "debt_maturity_after_y5": 3000000000.0 }, "sources": [ "10-K:0000721371-21-000080", "10-K:0000721371-22-000058" ], "value_sources": { "cash": [ "10-K:0000721371-22-000058" ], "receivables": [ "10-K:0000721371-22-000058" ], "inventory": [ "10-K:0000721371-22-000058" ], "current_assets": [ "10-K:0000721371-22-000058" ], "ppe_net": [ "10-K:0000721371-22-000058" ], "goodwill": [ "10-K:0000721371-22-000058" ], "intangibles": [ "10-K:0000721371-22-000058" ], "total_assets": [ "10-K:0000721371-22-000058" ], "accounts_payable": [ "10-K:0000721371-22-000058" ], "debt_current": [ "10-K:0000721371-22-000058" ], "current_liabilities": [ "10-K:0000721371-22-000058" ], "long_term_debt": [ "10-K:0000721371-22-000058" ], "equity_parent": [ "10-K:0000721371-22-000058" ], "nci": [ "10-K:0000721371-22-000058" ], "equity_total": [ "10-K:0000721371-22-000058" ], "liabilities_and_equity": [ "10-K:0000721371-22-000058" ], "retained_earnings": [ "10-K:0000721371-22-000058" ], "preferred_stock": [ "10-K:0000721371-22-000058" ], "operating_lease_liability": [ "10-K:0000721371-22-000058" ], "operating_lease_liability_current": [ "10-K:0000721371-22-000058" ], "operating_lease_liability_noncurrent": [ "10-K:0000721371-22-000058" ], "operating_lease_discount_rate": [ "10-K:0000721371-22-000058" ], "debt_maturity_y1": [ "10-K:0000721371-21-000080" ], "debt_maturity_y2": [ "10-K:0000721371-21-000080" ], "debt_maturity_y3": [ "10-K:0000721371-21-000080" ], "debt_maturity_y4": [ "10-K:0000721371-21-000080" ], "debt_maturity_y5": [ "10-K:0000721371-21-000080" ], "debt_maturity_after_y5": [ "10-K:0000721371-21-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-09-30", "values": { "cash": 2463000000.0, "short_term_investments": null, "receivables": 9305000000.0, "inventory": 14720000000.0, "current_assets": 29731000000.0, "ppe_net": 2336000000.0, "goodwill": 7979000000.0, "intangibles": 2026000000.0, "total_assets": 42993000000.0, "accounts_payable": 23408000000.0, "short_term_borrowings": null, "debt_current": 301000000.0, "current_liabilities": 26499000000.0, "long_term_debt": 5353000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1393000000.0, "nci": 3000000.0, "equity_total": 1396000000.0, "liabilities_and_equity": 42993000000.0, "shares_outstanding": null, "retained_earnings": 1335000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-21-000116" ], "value_sources": { "cash": [ "10-Q:0000721371-21-000116" ], "receivables": [ "10-Q:0000721371-21-000116" ], "inventory": [ "10-Q:0000721371-21-000116" ], "current_assets": [ "10-Q:0000721371-21-000116" ], "ppe_net": [ "10-Q:0000721371-21-000116" ], "goodwill": [ "10-Q:0000721371-21-000116" ], "intangibles": [ "10-Q:0000721371-21-000116" ], "total_assets": [ "10-Q:0000721371-21-000116" ], "accounts_payable": [ "10-Q:0000721371-21-000116" ], "debt_current": [ "10-Q:0000721371-21-000116" ], "current_liabilities": [ "10-Q:0000721371-21-000116" ], "long_term_debt": [ "10-Q:0000721371-21-000116" ], "equity_parent": [ "10-Q:0000721371-21-000116" ], "nci": [ "10-Q:0000721371-21-000116" ], "equity_total": [ "10-Q:0000721371-21-000116" ], "liabilities_and_equity": [ "10-Q:0000721371-21-000116" ], "retained_earnings": [ "10-Q:0000721371-21-000116" ], "preferred_stock": [ "10-Q:0000721371-21-000116" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-12-31", "values": { "cash": 3161000000.0, "short_term_investments": null, "receivables": 9406000000.0, "inventory": 14941000000.0, "current_assets": 31847000000.0, "ppe_net": 2321000000.0, "goodwill": 6656000000.0, "intangibles": 1943000000.0, "total_assets": 43680000000.0, "accounts_payable": 24759000000.0, "short_term_borrowings": null, "debt_current": 301000000.0, "current_liabilities": 27729000000.0, "long_term_debt": 5342000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 998000000.0, "nci": 4000000.0, "equity_total": 1002000000.0, "liabilities_and_equity": 43680000000.0, "shares_outstanding": null, "retained_earnings": 1245000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-22-000013" ], "value_sources": { "cash": [ "10-Q:0000721371-22-000013" ], "receivables": [ "10-Q:0000721371-22-000013" ], "inventory": [ "10-Q:0000721371-22-000013" ], "current_assets": [ "10-Q:0000721371-22-000013" ], "ppe_net": [ "10-Q:0000721371-22-000013" ], "goodwill": [ "10-Q:0000721371-22-000013" ], "intangibles": [ "10-Q:0000721371-22-000013" ], "total_assets": [ "10-Q:0000721371-22-000013" ], "accounts_payable": [ "10-Q:0000721371-22-000013" ], "debt_current": [ "10-Q:0000721371-22-000013" ], "current_liabilities": [ "10-Q:0000721371-22-000013" ], "long_term_debt": [ "10-Q:0000721371-22-000013" ], "equity_parent": [ "10-Q:0000721371-22-000013" ], "nci": [ "10-Q:0000721371-22-000013" ], "equity_total": [ "10-Q:0000721371-22-000013" ], "liabilities_and_equity": [ "10-Q:0000721371-22-000013" ], "retained_earnings": [ "10-Q:0000721371-22-000013" ], "preferred_stock": [ "10-Q:0000721371-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-03-31", "values": { "cash": 2356000000.0, "short_term_investments": null, "receivables": 10250000000.0, "inventory": 15493000000.0, "current_assets": 30884000000.0, "ppe_net": 2298000000.0, "goodwill": 6167000000.0, "intangibles": 1855000000.0, "total_assets": 42111000000.0, "accounts_payable": 24821000000.0, "short_term_borrowings": null, "debt_current": 861000000.0, "current_liabilities": 28715000000.0, "long_term_debt": 4751000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -697000000.0, "nci": 4000000.0, "equity_total": -693000000.0, "liabilities_and_equity": 42111000000.0, "shares_outstanding": null, "retained_earnings": -281000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-22-000032" ], "value_sources": { "cash": [ "10-Q:0000721371-22-000032" ], "receivables": [ "10-Q:0000721371-22-000032" ], "inventory": [ "10-Q:0000721371-22-000032" ], "current_assets": [ "10-Q:0000721371-22-000032" ], "ppe_net": [ "10-Q:0000721371-22-000032" ], "goodwill": [ "10-Q:0000721371-22-000032" ], "intangibles": [ "10-Q:0000721371-22-000032" ], "total_assets": [ "10-Q:0000721371-22-000032" ], "accounts_payable": [ "10-Q:0000721371-22-000032" ], "debt_current": [ "10-Q:0000721371-22-000032" ], "current_liabilities": [ "10-Q:0000721371-22-000032" ], "long_term_debt": [ "10-Q:0000721371-22-000032" ], "equity_parent": [ "10-Q:0000721371-22-000032" ], "nci": [ "10-Q:0000721371-22-000032" ], "equity_total": [ "10-Q:0000721371-22-000032" ], "liabilities_and_equity": [ "10-Q:0000721371-22-000032" ], "retained_earnings": [ "10-Q:0000721371-22-000032" ], "preferred_stock": [ "10-Q:0000721371-22-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-06-30", "values": { "cash": 4717000000.0, "short_term_investments": null, "receivables": 10561000000.0, "inventory": 15636000000.0, "current_assets": 32935000000.0, "ppe_net": 2361000000.0, "goodwill": 5855000000.0, "intangibles": 1774000000.0, "total_assets": 43878000000.0, "accounts_payable": 27128000000.0, "short_term_borrowings": null, "debt_current": 580000000.0, "current_liabilities": 30550000000.0, "long_term_debt": 4735000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -709000000.0, "nci": 3000000.0, "equity_total": -706000000.0, "liabilities_and_equity": 43878000000.0, "shares_outstanding": null, "retained_earnings": -280000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 490000000.0, "operating_lease_liability_current": 102000000.0, "operating_lease_liability_noncurrent": 388000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 580000000.0, "debt_maturity_y2": 1200000000.0, "debt_maturity_y3": 532000000.0, "debt_maturity_y4": 131000000.0, "debt_maturity_y5": 1200000000.0, "debt_maturity_after_y5": 1700000000.0 }, "sources": [ "10-K:0000721371-22-000058", "10-K:0000721371-23-000060" ], "value_sources": { "cash": [ "10-K:0000721371-23-000060" ], "receivables": [ "10-K:0000721371-23-000060" ], "inventory": [ "10-K:0000721371-23-000060" ], "current_assets": [ "10-K:0000721371-23-000060" ], "ppe_net": [ "10-K:0000721371-23-000060" ], "goodwill": [ "10-K:0000721371-23-000060" ], "intangibles": [ "10-K:0000721371-23-000060" ], "total_assets": [ "10-K:0000721371-23-000060" ], "accounts_payable": [ "10-K:0000721371-23-000060" ], "debt_current": [ "10-K:0000721371-23-000060" ], "current_liabilities": [ "10-K:0000721371-23-000060" ], "long_term_debt": [ "10-K:0000721371-23-000060" ], "equity_parent": [ "10-K:0000721371-23-000060" ], "nci": [ "10-K:0000721371-23-000060" ], "equity_total": [ "10-K:0000721371-23-000060" ], "liabilities_and_equity": [ "10-K:0000721371-23-000060" ], "retained_earnings": [ "10-K:0000721371-23-000060" ], "preferred_stock": [ "10-K:0000721371-23-000060" ], "operating_lease_liability": [ "10-K:0000721371-23-000060" ], "operating_lease_liability_current": [ "10-K:0000721371-23-000060" ], "operating_lease_liability_noncurrent": [ "10-K:0000721371-23-000060" ], "operating_lease_discount_rate": [ "10-K:0000721371-23-000060" ], "debt_maturity_y1": [ "10-K:0000721371-22-000058" ], "debt_maturity_y2": [ "10-K:0000721371-22-000058" ], "debt_maturity_y3": [ "10-K:0000721371-22-000058" ], "debt_maturity_y4": [ "10-K:0000721371-22-000058" ], "debt_maturity_y5": [ "10-K:0000721371-22-000058" ], "debt_maturity_after_y5": [ "10-K:0000721371-22-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-09-30", "values": { "cash": 3492000000.0, "short_term_investments": null, "receivables": 11039000000.0, "inventory": 15891000000.0, "current_assets": 32696000000.0, "ppe_net": 2339000000.0, "goodwill": 5675000000.0, "intangibles": 1692000000.0, "total_assets": 43387000000.0, "accounts_payable": 28362000000.0, "short_term_borrowings": null, "debt_current": 578000000.0, "current_liabilities": 31559000000.0, "long_term_debt": 4689000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1781000000.0, "nci": 1000000.0, "equity_total": -1780000000.0, "liabilities_and_equity": 43387000000.0, "shares_outstanding": null, "retained_earnings": -301000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-22-000133" ], "value_sources": { "cash": [ "10-Q:0000721371-22-000133" ], "receivables": [ "10-Q:0000721371-22-000133" ], "inventory": [ "10-Q:0000721371-22-000133" ], "current_assets": [ "10-Q:0000721371-22-000133" ], "ppe_net": [ "10-Q:0000721371-22-000133" ], "goodwill": [ "10-Q:0000721371-22-000133" ], "intangibles": [ "10-Q:0000721371-22-000133" ], "total_assets": [ "10-Q:0000721371-22-000133" ], "accounts_payable": [ "10-Q:0000721371-22-000133" ], "debt_current": [ "10-Q:0000721371-22-000133" ], "current_liabilities": [ "10-Q:0000721371-22-000133" ], "long_term_debt": [ "10-Q:0000721371-22-000133" ], "equity_parent": [ "10-Q:0000721371-22-000133" ], "nci": [ "10-Q:0000721371-22-000133" ], "equity_total": [ "10-Q:0000721371-22-000133" ], "liabilities_and_equity": [ "10-Q:0000721371-22-000133" ], "retained_earnings": [ "10-Q:0000721371-22-000133" ], "preferred_stock": [ "10-Q:0000721371-22-000133" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-12-31", "values": { "cash": 3654000000.0, "short_term_investments": null, "receivables": 11421000000.0, "inventory": 17263000000.0, "current_assets": 34596000000.0, "ppe_net": 2341000000.0, "goodwill": 4986000000.0, "intangibles": 1632000000.0, "total_assets": 44482000000.0, "accounts_payable": 30083000000.0, "short_term_borrowings": null, "debt_current": 577000000.0, "current_liabilities": 33212000000.0, "long_term_debt": 4685000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2213000000.0, "nci": 1000000.0, "equity_total": -2212000000.0, "liabilities_and_equity": 44482000000.0, "shares_outstanding": null, "retained_earnings": -560000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-23-000007" ], "value_sources": { "cash": [ "10-Q:0000721371-23-000007" ], "receivables": [ "10-Q:0000721371-23-000007" ], "inventory": [ "10-Q:0000721371-23-000007" ], "current_assets": [ "10-Q:0000721371-23-000007" ], "ppe_net": [ "10-Q:0000721371-23-000007" ], "goodwill": [ "10-Q:0000721371-23-000007" ], "intangibles": [ "10-Q:0000721371-23-000007" ], "total_assets": [ "10-Q:0000721371-23-000007" ], "accounts_payable": [ "10-Q:0000721371-23-000007" ], "debt_current": [ "10-Q:0000721371-23-000007" ], "current_liabilities": [ "10-Q:0000721371-23-000007" ], "long_term_debt": [ "10-Q:0000721371-23-000007" ], "equity_parent": [ "10-Q:0000721371-23-000007" ], "nci": [ "10-Q:0000721371-23-000007" ], "equity_total": [ "10-Q:0000721371-23-000007" ], "liabilities_and_equity": [ "10-Q:0000721371-23-000007" ], "retained_earnings": [ "10-Q:0000721371-23-000007" ], "preferred_stock": [ "10-Q:0000721371-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-03-31", "values": { "cash": 3990000000.0, "short_term_investments": null, "receivables": 10992000000.0, "inventory": 16620000000.0, "current_assets": 33497000000.0, "ppe_net": 2362000000.0, "goodwill": 5000000000.0, "intangibles": 1567000000.0, "total_assets": 43377000000.0, "accounts_payable": 29601000000.0, "short_term_borrowings": null, "debt_current": 26000000.0, "current_liabilities": 32503000000.0, "long_term_debt": 4708000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2220000000.0, "nci": 2000000.0, "equity_total": -2218000000.0, "liabilities_and_equity": 43377000000.0, "shares_outstanding": null, "retained_earnings": -342000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-23-015775" ], "value_sources": { "cash": [ "10-Q:0001628280-23-015775" ], "receivables": [ "10-Q:0001628280-23-015775" ], "inventory": [ "10-Q:0001628280-23-015775" ], "current_assets": [ "10-Q:0001628280-23-015775" ], "ppe_net": [ "10-Q:0001628280-23-015775" ], "goodwill": [ "10-Q:0001628280-23-015775" ], "intangibles": [ "10-Q:0001628280-23-015775" ], "total_assets": [ "10-Q:0001628280-23-015775" ], "accounts_payable": [ "10-Q:0001628280-23-015775" ], "debt_current": [ "10-Q:0001628280-23-015775" ], "current_liabilities": [ "10-Q:0001628280-23-015775" ], "long_term_debt": [ "10-Q:0001628280-23-015775" ], "equity_parent": [ "10-Q:0001628280-23-015775" ], "nci": [ "10-Q:0001628280-23-015775" ], "equity_total": [ "10-Q:0001628280-23-015775" ], "liabilities_and_equity": [ "10-Q:0001628280-23-015775" ], "retained_earnings": [ "10-Q:0001628280-23-015775" ], "preferred_stock": [ "10-Q:0001628280-23-015775" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-06-30", "values": { "cash": 4076000000.0, "short_term_investments": null, "receivables": 11108000000.0, "inventory": 16119000000.0, "current_assets": 33737000000.0, "ppe_net": 2461000000.0, "goodwill": 4613000000.0, "intangibles": 1472000000.0, "total_assets": 43349000000.0, "accounts_payable": 29934000000.0, "short_term_borrowings": null, "debt_current": 792000000.0, "current_liabilities": 33740000000.0, "long_term_debt": 3909000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2958000000.0, "nci": 1000000.0, "equity_total": -2957000000.0, "liabilities_and_equity": 43349000000.0, "shares_outstanding": null, "retained_earnings": -642000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 475000000.0, "operating_lease_liability_current": 100000000.0, "operating_lease_liability_noncurrent": 375000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 792000000.0, "debt_maturity_y2": 428000000.0, "debt_maturity_y3": 530000000.0, "debt_maturity_y4": 1300000000.0, "debt_maturity_y5": 6000000.0, "debt_maturity_after_y5": 1600000000.0 }, "sources": [ "10-K:0000721371-23-000060", "10-K:0000721371-24-000056" ], "value_sources": { "cash": [ "10-K:0000721371-24-000056" ], "receivables": [ "10-K:0000721371-24-000056" ], "inventory": [ "10-K:0000721371-24-000056" ], "current_assets": [ "10-K:0000721371-24-000056" ], "ppe_net": [ "10-K:0000721371-24-000056" ], "goodwill": [ "10-K:0000721371-24-000056" ], "intangibles": [ "10-K:0000721371-24-000056" ], "total_assets": [ "10-K:0000721371-24-000056" ], "accounts_payable": [ "10-K:0000721371-24-000056" ], "debt_current": [ "10-K:0000721371-24-000056" ], "current_liabilities": [ "10-K:0000721371-24-000056" ], "long_term_debt": [ "10-K:0000721371-24-000056" ], "equity_parent": [ "10-K:0000721371-24-000056" ], "nci": [ "10-K:0000721371-24-000056" ], "equity_total": [ "10-K:0000721371-24-000056" ], "liabilities_and_equity": [ "10-K:0000721371-24-000056" ], "retained_earnings": [ "10-K:0000721371-24-000056" ], "preferred_stock": [ "10-K:0000721371-24-000056" ], "operating_lease_liability": [ "10-K:0000721371-24-000056" ], "operating_lease_liability_current": [ "10-K:0000721371-24-000056" ], "operating_lease_liability_noncurrent": [ "10-K:0000721371-24-000056" ], "operating_lease_discount_rate": [ "10-K:0000721371-24-000056" ], "debt_maturity_y1": [ "10-K:0000721371-23-000060" ], "debt_maturity_y2": [ "10-K:0000721371-23-000060" ], "debt_maturity_y3": [ "10-K:0000721371-23-000060" ], "debt_maturity_y4": [ "10-K:0000721371-23-000060" ], "debt_maturity_y5": [ "10-K:0000721371-23-000060" ], "debt_maturity_after_y5": [ "10-K:0000721371-23-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-09-30", "values": { "cash": 3854000000.0, "short_term_investments": null, "receivables": 11265000000.0, "inventory": 16987000000.0, "current_assets": 34688000000.0, "ppe_net": 2441000000.0, "goodwill": 4025000000.0, "intangibles": 1407000000.0, "total_assets": 43710000000.0, "accounts_payable": 31540000000.0, "short_term_borrowings": null, "debt_current": 788000000.0, "current_liabilities": 35065000000.0, "long_term_debt": 3890000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3491000000.0, "nci": 1000000.0, "equity_total": -3490000000.0, "liabilities_and_equity": 43710000000.0, "shares_outstanding": null, "retained_earnings": -654000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-23-000084" ], "value_sources": { "cash": [ "10-Q:0000721371-23-000084" ], "receivables": [ "10-Q:0000721371-23-000084" ], "inventory": [ "10-Q:0000721371-23-000084" ], "current_assets": [ "10-Q:0000721371-23-000084" ], "ppe_net": [ "10-Q:0000721371-23-000084" ], "goodwill": [ "10-Q:0000721371-23-000084" ], "intangibles": [ "10-Q:0000721371-23-000084" ], "total_assets": [ "10-Q:0000721371-23-000084" ], "accounts_payable": [ "10-Q:0000721371-23-000084" ], "debt_current": [ "10-Q:0000721371-23-000084" ], "current_liabilities": [ "10-Q:0000721371-23-000084" ], "long_term_debt": [ "10-Q:0000721371-23-000084" ], "equity_parent": [ "10-Q:0000721371-23-000084" ], "nci": [ "10-Q:0000721371-23-000084" ], "equity_total": [ "10-Q:0000721371-23-000084" ], "liabilities_and_equity": [ "10-Q:0000721371-23-000084" ], "retained_earnings": [ "10-Q:0000721371-23-000084" ], "preferred_stock": [ "10-Q:0000721371-23-000084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-12-31", "values": { "cash": 4591000000.0, "short_term_investments": null, "receivables": 11788000000.0, "inventory": 18451000000.0, "current_assets": 37658000000.0, "ppe_net": 2446000000.0, "goodwill": 4024000000.0, "intangibles": 1347000000.0, "total_assets": 46573000000.0, "accounts_payable": 34259000000.0, "short_term_borrowings": null, "debt_current": 1188000000.0, "current_liabilities": 38286000000.0, "long_term_debt": 3535000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3449000000.0, "nci": 2000000.0, "equity_total": -3447000000.0, "liabilities_and_equity": 46573000000.0, "shares_outstanding": null, "retained_earnings": -425000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-24-002813" ], "value_sources": { "cash": [ "10-Q:0001628280-24-002813" ], "receivables": [ "10-Q:0001628280-24-002813" ], "inventory": [ "10-Q:0001628280-24-002813" ], "current_assets": [ "10-Q:0001628280-24-002813" ], "ppe_net": [ "10-Q:0001628280-24-002813" ], "goodwill": [ "10-Q:0001628280-24-002813" ], "intangibles": [ "10-Q:0001628280-24-002813" ], "total_assets": [ "10-Q:0001628280-24-002813" ], "accounts_payable": [ "10-Q:0001628280-24-002813" ], "debt_current": [ "10-Q:0001628280-24-002813" ], "current_liabilities": [ "10-Q:0001628280-24-002813" ], "long_term_debt": [ "10-Q:0001628280-24-002813" ], "equity_parent": [ "10-Q:0001628280-24-002813" ], "nci": [ "10-Q:0001628280-24-002813" ], "equity_total": [ "10-Q:0001628280-24-002813" ], "liabilities_and_equity": [ "10-Q:0001628280-24-002813" ], "retained_earnings": [ "10-Q:0001628280-24-002813" ], "preferred_stock": [ "10-Q:0001628280-24-002813" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-03-31", "values": { "cash": 3718000000.0, "short_term_investments": null, "receivables": 11566000000.0, "inventory": 17277000000.0, "current_assets": 35734000000.0, "ppe_net": 2470000000.0, "goodwill": 4788000000.0, "intangibles": 1719000000.0, "total_assets": 45880000000.0, "accounts_payable": 32089000000.0, "short_term_borrowings": null, "debt_current": 1187000000.0, "current_liabilities": 36306000000.0, "long_term_debt": 4667000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3265000000.0, "nci": 3000000.0, "equity_total": -3262000000.0, "liabilities_and_equity": 45880000000.0, "shares_outstanding": null, "retained_earnings": -289000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 762000000.0, "debt_maturity_y2": 436000000.0, "debt_maturity_y3": 535000000.0, "debt_maturity_y4": 1300000000.0, "debt_maturity_y5": 11000000.0, "debt_maturity_after_y5": 2800000000.0 }, "sources": [ "10-Q:0000721371-24-000038" ], "value_sources": { "cash": [ "10-Q:0000721371-24-000038" ], "receivables": [ "10-Q:0000721371-24-000038" ], "inventory": [ "10-Q:0000721371-24-000038" ], "current_assets": [ "10-Q:0000721371-24-000038" ], "ppe_net": [ "10-Q:0000721371-24-000038" ], "goodwill": [ "10-Q:0000721371-24-000038" ], "intangibles": [ "10-Q:0000721371-24-000038" ], "total_assets": [ "10-Q:0000721371-24-000038" ], "accounts_payable": [ "10-Q:0000721371-24-000038" ], "debt_current": [ "10-Q:0000721371-24-000038" ], "current_liabilities": [ "10-Q:0000721371-24-000038" ], "long_term_debt": [ "10-Q:0000721371-24-000038" ], "equity_parent": [ "10-Q:0000721371-24-000038" ], "nci": [ "10-Q:0000721371-24-000038" ], "equity_total": [ "10-Q:0000721371-24-000038" ], "liabilities_and_equity": [ "10-Q:0000721371-24-000038" ], "retained_earnings": [ "10-Q:0000721371-24-000038" ], "preferred_stock": [ "10-Q:0000721371-24-000038" ], "debt_maturity_y1": [ "10-Q:0000721371-24-000038" ], "debt_maturity_y2": [ "10-Q:0000721371-24-000038" ], "debt_maturity_y3": [ "10-Q:0000721371-24-000038" ], "debt_maturity_y4": [ "10-Q:0000721371-24-000038" ], "debt_maturity_y5": [ "10-Q:0000721371-24-000038" ], "debt_maturity_after_y5": [ "10-Q:0000721371-24-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-06-30", "values": { "cash": 5133000000.0, "short_term_investments": 200000000.0, "receivables": 12084000000.0, "inventory": 14957000000.0, "current_assets": 34884000000.0, "ppe_net": 2529000000.0, "goodwill": 4725000000.0, "intangibles": 1725000000.0, "total_assets": 45121000000.0, "accounts_payable": 31759000000.0, "short_term_borrowings": null, "debt_current": 434000000.0, "current_liabilities": 35640000000.0, "long_term_debt": 4658000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3213000000.0, "nci": 1000000.0, "equity_total": -3212000000.0, "liabilities_and_equity": 45121000000.0, "shares_outstanding": null, "retained_earnings": -286000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 517000000.0, "operating_lease_liability_current": 117000000.0, "operating_lease_liability_noncurrent": 400000000.0, "operating_lease_discount_rate": 0.041, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 438000000.0, "debt_maturity_y2": 537000000.0, "debt_maturity_y3": 1300000000.0, "debt_maturity_y4": 13000000.0, "debt_maturity_y5": 651000000.0, "debt_maturity_after_y5": 2100000000.0 }, "sources": [ "10-K:0000721371-24-000056", "10-K:0000721371-25-000079" ], "value_sources": { "cash": [ "10-K:0000721371-25-000079" ], "short_term_investments": [ "10-K:0000721371-24-000056" ], "receivables": [ "10-K:0000721371-25-000079" ], "inventory": [ "10-K:0000721371-25-000079" ], "current_assets": [ "10-K:0000721371-25-000079" ], "ppe_net": [ "10-K:0000721371-25-000079" ], "goodwill": [ "10-K:0000721371-25-000079" ], "intangibles": [ "10-K:0000721371-25-000079" ], "total_assets": [ "10-K:0000721371-25-000079" ], "accounts_payable": [ "10-K:0000721371-25-000079" ], "debt_current": [ "10-K:0000721371-25-000079" ], "current_liabilities": [ "10-K:0000721371-25-000079" ], "long_term_debt": [ "10-K:0000721371-25-000079" ], "equity_parent": [ "10-K:0000721371-25-000079" ], "nci": [ "10-K:0000721371-25-000079" ], "equity_total": [ "10-K:0000721371-25-000079" ], "liabilities_and_equity": [ "10-K:0000721371-25-000079" ], "retained_earnings": [ "10-K:0000721371-25-000079" ], "preferred_stock": [ "10-K:0000721371-25-000079" ], "operating_lease_liability": [ "10-K:0000721371-25-000079" ], "operating_lease_liability_current": [ "10-K:0000721371-25-000079" ], "operating_lease_liability_noncurrent": [ "10-K:0000721371-25-000079" ], "operating_lease_discount_rate": [ "10-K:0000721371-25-000079" ], "debt_maturity_y1": [ "10-K:0000721371-24-000056" ], "debt_maturity_y2": [ "10-K:0000721371-24-000056" ], "debt_maturity_y3": [ "10-K:0000721371-24-000056" ], "debt_maturity_y4": [ "10-K:0000721371-24-000056" ], "debt_maturity_y5": [ "10-K:0000721371-24-000056" ], "debt_maturity_after_y5": [ "10-K:0000721371-24-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-09-30", "values": { "cash": 2867000000.0, "short_term_investments": null, "receivables": 11781000000.0, "inventory": 15619000000.0, "current_assets": 32905000000.0, "ppe_net": 2535000000.0, "goodwill": 4725000000.0, "intangibles": 1663000000.0, "total_assets": 43059000000.0, "accounts_payable": 30365000000.0, "short_term_borrowings": null, "debt_current": 940000000.0, "current_liabilities": 34678000000.0, "long_term_debt": 4224000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3277000000.0, "nci": 1000000.0, "equity_total": -3276000000.0, "liabilities_and_equity": 43059000000.0, "shares_outstanding": null, "retained_earnings": 14000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000721371-24-000121" ], "value_sources": { "cash": [ "10-Q:0000721371-24-000121" ], "receivables": [ "10-Q:0000721371-24-000121" ], "inventory": [ "10-Q:0000721371-24-000121" ], "current_assets": [ "10-Q:0000721371-24-000121" ], "ppe_net": [ "10-Q:0000721371-24-000121" ], "goodwill": [ "10-Q:0000721371-24-000121" ], "intangibles": [ "10-Q:0000721371-24-000121" ], "total_assets": [ "10-Q:0000721371-24-000121" ], "accounts_payable": [ "10-Q:0000721371-24-000121" ], "debt_current": [ "10-Q:0000721371-24-000121" ], "current_liabilities": [ "10-Q:0000721371-24-000121" ], "long_term_debt": [ "10-Q:0000721371-24-000121" ], "equity_parent": [ "10-Q:0000721371-24-000121" ], "nci": [ "10-Q:0000721371-24-000121" ], "equity_total": [ "10-Q:0000721371-24-000121" ], "liabilities_and_equity": [ "10-Q:0000721371-24-000121" ], "retained_earnings": [ "10-Q:0000721371-24-000121" ], "preferred_stock": [ "10-Q:0000721371-24-000121" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-12-31", "values": { "cash": 3810000000.0, "short_term_investments": null, "receivables": 12369000000.0, "inventory": 16904000000.0, "current_assets": 35756000000.0, "ppe_net": 2558000000.0, "goodwill": 5488000000.0, "intangibles": 1948000000.0, "total_assets": 47002000000.0, "accounts_payable": 31298000000.0, "short_term_borrowings": null, "debt_current": 544000000.0, "current_liabilities": 35223000000.0, "long_term_debt": 7062000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2991000000.0, "nci": 70000000.0, "equity_total": -2921000000.0, "liabilities_and_equity": 47002000000.0, "shares_outstanding": null, "retained_earnings": 283000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 24000000.0, "debt_maturity_y2": 545000000.0, "debt_maturity_y3": 1900000000.0, "debt_maturity_y4": 21000000.0, "debt_maturity_y5": 658000000.0, "debt_maturity_after_y5": 4500000000.0 }, "sources": [ "10-Q:0000721371-25-000013" ], "value_sources": { "cash": [ "10-Q:0000721371-25-000013" ], "receivables": [ "10-Q:0000721371-25-000013" ], "inventory": [ "10-Q:0000721371-25-000013" ], "current_assets": [ "10-Q:0000721371-25-000013" ], "ppe_net": [ "10-Q:0000721371-25-000013" ], "goodwill": [ "10-Q:0000721371-25-000013" ], "intangibles": [ "10-Q:0000721371-25-000013" ], "total_assets": [ "10-Q:0000721371-25-000013" ], "accounts_payable": [ "10-Q:0000721371-25-000013" ], "debt_current": [ "10-Q:0000721371-25-000013" ], "current_liabilities": [ "10-Q:0000721371-25-000013" ], "long_term_debt": [ "10-Q:0000721371-25-000013" ], "equity_parent": [ "10-Q:0000721371-25-000013" ], "nci": [ "10-Q:0000721371-25-000013" ], "equity_total": [ "10-Q:0000721371-25-000013" ], "liabilities_and_equity": [ "10-Q:0000721371-25-000013" ], "retained_earnings": [ "10-Q:0000721371-25-000013" ], "preferred_stock": [ "10-Q:0000721371-25-000013" ], "debt_maturity_y1": [ "10-Q:0000721371-25-000013" ], "debt_maturity_y2": [ "10-Q:0000721371-25-000013" ], "debt_maturity_y3": [ "10-Q:0000721371-25-000013" ], "debt_maturity_y4": [ "10-Q:0000721371-25-000013" ], "debt_maturity_y5": [ "10-Q:0000721371-25-000013" ], "debt_maturity_after_y5": [ "10-Q:0000721371-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-03-31", "values": { "cash": 3326000000.0, "short_term_investments": null, "receivables": 12666000000.0, "inventory": 16158000000.0, "current_assets": 34595000000.0, "ppe_net": 2664000000.0, "goodwill": 8906000000.0, "intangibles": 2108000000.0, "total_assets": 49871000000.0, "accounts_payable": 32812000000.0, "short_term_borrowings": null, "debt_current": 543000000.0, "current_liabilities": 36662000000.0, "long_term_debt": 7136000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2948000000.0, "nci": 1050000000.0, "equity_total": -1898000000.0, "liabilities_and_equity": 49871000000.0, "shares_outstanding": null, "retained_earnings": 664000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 12000000.0, "debt_maturity_y2": 548000000.0, "debt_maturity_y3": 1900000000.0, "debt_maturity_y4": 27000000.0, "debt_maturity_y5": 663000000.0, "debt_maturity_after_y5": 4600000000.0 }, "sources": [ "10-Q:0000721371-25-000038" ], "value_sources": { "cash": [ "10-Q:0000721371-25-000038" ], "receivables": [ "10-Q:0000721371-25-000038" ], "inventory": [ "10-Q:0000721371-25-000038" ], "current_assets": [ "10-Q:0000721371-25-000038" ], "ppe_net": [ "10-Q:0000721371-25-000038" ], "goodwill": [ "10-Q:0000721371-25-000038" ], "intangibles": [ "10-Q:0000721371-25-000038" ], "total_assets": [ "10-Q:0000721371-25-000038" ], "accounts_payable": [ "10-Q:0000721371-25-000038" ], "debt_current": [ "10-Q:0000721371-25-000038" ], "current_liabilities": [ "10-Q:0000721371-25-000038" ], "long_term_debt": [ "10-Q:0000721371-25-000038" ], "equity_parent": [ "10-Q:0000721371-25-000038" ], "nci": [ "10-Q:0000721371-25-000038" ], "equity_total": [ "10-Q:0000721371-25-000038" ], "liabilities_and_equity": [ "10-Q:0000721371-25-000038" ], "retained_earnings": [ "10-Q:0000721371-25-000038" ], "preferred_stock": [ "10-Q:0000721371-25-000038" ], "debt_maturity_y1": [ "10-Q:0000721371-25-000038" ], "debt_maturity_y2": [ "10-Q:0000721371-25-000038" ], "debt_maturity_y3": [ "10-Q:0000721371-25-000038" ], "debt_maturity_y4": [ "10-Q:0000721371-25-000038" ], "debt_maturity_y5": [ "10-Q:0000721371-25-000038" ], "debt_maturity_after_y5": [ "10-Q:0000721371-25-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-06-30", "values": { "cash": 3874000000.0, "short_term_investments": null, "receivables": 13242000000.0, "inventory": 16831000000.0, "current_assets": 36373000000.0, "ppe_net": 2858000000.0, "goodwill": 9691000000.0, "intangibles": 2486000000.0, "total_assets": 53122000000.0, "accounts_payable": 34713000000.0, "short_term_borrowings": null, "debt_current": 550000000.0, "current_liabilities": 38897000000.0, "long_term_debt": 7977000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2781000000.0, "nci": 147000000.0, "equity_total": -2634000000.0, "liabilities_and_equity": 53122000000.0, "shares_outstanding": null, "retained_earnings": 783000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 818000000.0, "operating_lease_liability_current": 164000000.0, "operating_lease_liability_noncurrent": 654000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 553000000.0, "debt_maturity_y2": 1900000000.0, "debt_maturity_y3": 834000000.0, "debt_maturity_y4": 670000000.0, "debt_maturity_y5": 764000000.0, "debt_maturity_after_y5": 3900000000.0 }, "sources": [ "10-K:0000721371-25-000079", "10-K:0000721371-26-000038" ], "value_sources": { "cash": [ "10-K:0000721371-26-000038" ], "receivables": [ "10-K:0000721371-26-000038" ], "inventory": [ "10-K:0000721371-26-000038" ], "current_assets": [ "10-K:0000721371-26-000038" ], "ppe_net": [ "10-K:0000721371-26-000038" ], "goodwill": [ "10-K:0000721371-26-000038" ], "intangibles": [ "10-K:0000721371-26-000038" ], "total_assets": [ "10-K:0000721371-26-000038" ], "accounts_payable": [ "10-K:0000721371-26-000038" ], "debt_current": [ "10-K:0000721371-26-000038" ], "current_liabilities": [ "10-K:0000721371-26-000038" ], "long_term_debt": [ "10-K:0000721371-26-000038" ], "equity_parent": [ "10-K:0000721371-26-000038" ], "nci": [ "10-K:0000721371-26-000038" ], "equity_total": [ "10-K:0000721371-26-000038" ], "liabilities_and_equity": [ "10-K:0000721371-26-000038" ], "retained_earnings": [ "10-K:0000721371-26-000038" ], "preferred_stock": [ "10-K:0000721371-26-000038" ], "operating_lease_liability": [ "10-K:0000721371-26-000038" ], "operating_lease_liability_current": [ "10-K:0000721371-26-000038" ], "operating_lease_liability_noncurrent": [ "10-K:0000721371-26-000038" ], "operating_lease_discount_rate": [ "10-K:0000721371-26-000038" ], "debt_maturity_y1": [ "10-K:0000721371-25-000079" ], "debt_maturity_y2": [ "10-K:0000721371-25-000079" ], "debt_maturity_y3": [ "10-K:0000721371-25-000079" ], "debt_maturity_y4": [ "10-K:0000721371-25-000079" ], "debt_maturity_y5": [ "10-K:0000721371-25-000079" ], "debt_maturity_after_y5": [ "10-K:0000721371-25-000079" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-09-30", "values": { "cash": 4593000000.0, "short_term_investments": null, "receivables": 13770000000.0, "inventory": 17559000000.0, "current_assets": 38537000000.0, "ppe_net": 2831000000.0, "goodwill": 9711000000.0, "intangibles": 2399000000.0, "total_assets": 55228000000.0, "accounts_payable": 36860000000.0, "short_term_borrowings": null, "debt_current": 52000000.0, "current_liabilities": 40268000000.0, "long_term_debt": 8980000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2879000000.0, "nci": 148000000.0, "equity_total": -2731000000.0, "liabilities_and_equity": 55228000000.0, "shares_outstanding": null, "retained_earnings": 1116000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 42000000.0, "debt_maturity_y2": 1900000000.0, "debt_maturity_y3": 837000000.0, "debt_maturity_y4": 674000000.0, "debt_maturity_y5": 766000000.0, "debt_maturity_after_y5": 4900000000.0 }, "sources": [ "10-Q:0000721371-25-000130" ], "value_sources": { "cash": [ "10-Q:0000721371-25-000130" ], "receivables": [ "10-Q:0000721371-25-000130" ], "inventory": [ "10-Q:0000721371-25-000130" ], "current_assets": [ "10-Q:0000721371-25-000130" ], "ppe_net": [ "10-Q:0000721371-25-000130" ], "goodwill": [ "10-Q:0000721371-25-000130" ], "intangibles": [ "10-Q:0000721371-25-000130" ], "total_assets": [ "10-Q:0000721371-25-000130" ], "accounts_payable": [ "10-Q:0000721371-25-000130" ], "debt_current": [ "10-Q:0000721371-25-000130" ], "current_liabilities": [ "10-Q:0000721371-25-000130" ], "long_term_debt": [ "10-Q:0000721371-25-000130" ], "equity_parent": [ "10-Q:0000721371-25-000130" ], "nci": [ "10-Q:0000721371-25-000130" ], "equity_total": [ "10-Q:0000721371-25-000130" ], "liabilities_and_equity": [ "10-Q:0000721371-25-000130" ], "retained_earnings": [ "10-Q:0000721371-25-000130" ], "preferred_stock": [ "10-Q:0000721371-25-000130" ], "debt_maturity_y1": [ "10-Q:0000721371-25-000130" ], "debt_maturity_y2": [ "10-Q:0000721371-25-000130" ], "debt_maturity_y3": [ "10-Q:0000721371-25-000130" ], "debt_maturity_y4": [ "10-Q:0000721371-25-000130" ], "debt_maturity_y5": [ "10-Q:0000721371-25-000130" ], "debt_maturity_after_y5": [ "10-Q:0000721371-25-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-12-31", "values": { "cash": 2777000000.0, "short_term_investments": null, "receivables": 13662000000.0, "inventory": 20116000000.0, "current_assets": 39230000000.0, "ppe_net": 2877000000.0, "goodwill": 11609000000.0, "intangibles": 2369000000.0, "total_assets": 58083000000.0, "accounts_payable": 38996000000.0, "short_term_borrowings": null, "debt_current": 680000000.0, "current_liabilities": 43314000000.0, "long_term_debt": 8347000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2884000000.0, "nci": 184000000.0, "equity_total": -2700000000.0, "liabilities_and_equity": 58083000000.0, "shares_outstanding": null, "retained_earnings": 1455000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 27000000.0, "debt_maturity_y2": 1882000000.0, "debt_maturity_y3": 839000000.0, "debt_maturity_y4": 674000000.0, "debt_maturity_y5": 766000000.0, "debt_maturity_after_y5": 4839000000.0 }, "sources": [ "10-Q:0000721371-26-000006" ], "value_sources": { "cash": [ "10-Q:0000721371-26-000006" ], "receivables": [ "10-Q:0000721371-26-000006" ], "inventory": [ "10-Q:0000721371-26-000006" ], "current_assets": [ "10-Q:0000721371-26-000006" ], "ppe_net": [ "10-Q:0000721371-26-000006" ], "goodwill": [ "10-Q:0000721371-26-000006" ], "intangibles": [ "10-Q:0000721371-26-000006" ], "total_assets": [ "10-Q:0000721371-26-000006" ], "accounts_payable": [ "10-Q:0000721371-26-000006" ], "debt_current": [ "10-Q:0000721371-26-000006" ], "current_liabilities": [ "10-Q:0000721371-26-000006" ], "long_term_debt": [ "10-Q:0000721371-26-000006" ], "equity_parent": [ "10-Q:0000721371-26-000006" ], "nci": [ "10-Q:0000721371-26-000006" ], "equity_total": [ "10-Q:0000721371-26-000006" ], "liabilities_and_equity": [ "10-Q:0000721371-26-000006" ], "retained_earnings": [ "10-Q:0000721371-26-000006" ], "preferred_stock": [ "10-Q:0000721371-26-000006" ], "debt_maturity_y1": [ "10-Q:0000721371-26-000006" ], "debt_maturity_y2": [ "10-Q:0000721371-26-000006" ], "debt_maturity_y3": [ "10-Q:0000721371-26-000006" ], "debt_maturity_y4": [ "10-Q:0000721371-26-000006" ], "debt_maturity_y5": [ "10-Q:0000721371-26-000006" ], "debt_maturity_after_y5": [ "10-Q:0000721371-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-03-31", "values": { "cash": 3937000000.0, "short_term_investments": null, "receivables": 13648000000.0, "inventory": 18007000000.0, "current_assets": 38064000000.0, "ppe_net": 2928000000.0, "goodwill": 11415000000.0, "intangibles": 2283000000.0, "total_assets": 56689000000.0, "accounts_payable": 37834000000.0, "short_term_borrowings": null, "debt_current": 671000000.0, "current_liabilities": 41989000000.0, "long_term_debt": 8245000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2832000000.0, "nci": 160000000.0, "equity_total": -2672000000.0, "liabilities_and_equity": 56689000000.0, "shares_outstanding": null, "retained_earnings": 1732000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 14000000.0, "debt_maturity_y2": 1888000000.0, "debt_maturity_y3": 740000000.0, "debt_maturity_y4": 676000000.0, "debt_maturity_y5": 768000000.0, "debt_maturity_after_y5": 4830000000.0 }, "sources": [ "10-Q:0000721371-26-000018" ], "value_sources": { "cash": [ "10-Q:0000721371-26-000018" ], "receivables": [ "10-Q:0000721371-26-000018" ], "inventory": [ "10-Q:0000721371-26-000018" ], "current_assets": [ "10-Q:0000721371-26-000018" ], "ppe_net": [ "10-Q:0000721371-26-000018" ], "goodwill": [ "10-Q:0000721371-26-000018" ], "intangibles": [ "10-Q:0000721371-26-000018" ], "total_assets": [ "10-Q:0000721371-26-000018" ], "accounts_payable": [ "10-Q:0000721371-26-000018" ], "debt_current": [ "10-Q:0000721371-26-000018" ], "current_liabilities": [ "10-Q:0000721371-26-000018" ], "long_term_debt": [ "10-Q:0000721371-26-000018" ], "equity_parent": [ "10-Q:0000721371-26-000018" ], "nci": [ "10-Q:0000721371-26-000018" ], "equity_total": [ "10-Q:0000721371-26-000018" ], "liabilities_and_equity": [ "10-Q:0000721371-26-000018" ], "retained_earnings": [ "10-Q:0000721371-26-000018" ], "preferred_stock": [ "10-Q:0000721371-26-000018" ], "debt_maturity_y1": [ "10-Q:0000721371-26-000018" ], "debt_maturity_y2": [ "10-Q:0000721371-26-000018" ], "debt_maturity_y3": [ "10-Q:0000721371-26-000018" ], "debt_maturity_y4": [ "10-Q:0000721371-26-000018" ], "debt_maturity_y5": [ "10-Q:0000721371-26-000018" ], "debt_maturity_after_y5": [ "10-Q:0000721371-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-06-30", "values": { "cash": 4856000000.0, "short_term_investments": null, "receivables": 13815000000.0, "inventory": 17297000000.0, "current_assets": 38753000000.0, "ppe_net": 3031000000.0, "goodwill": 11442000000.0, "intangibles": 2189000000.0, "total_assets": 57299000000.0, "accounts_payable": 38283000000.0, "short_term_borrowings": null, "debt_current": 1882000000.0, "current_liabilities": 43904000000.0, "long_term_debt": 7004000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2883000000.0, "nci": 159000000.0, "equity_total": -2724000000.0, "liabilities_and_equity": 57299000000.0, "shares_outstanding": null, "retained_earnings": 2009000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1062000000.0, "operating_lease_liability_current": 201000000.0, "operating_lease_liability_noncurrent": 861000000.0, "operating_lease_discount_rate": 0.057, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1882000000.0, "debt_maturity_y2": 741000000.0, "debt_maturity_y3": 678000000.0, "debt_maturity_y4": 771000000.0, "debt_maturity_y5": 611000000.0, "debt_maturity_after_y5": 4203000000.0 }, "sources": [ "10-K:0000721371-26-000038" ], "value_sources": { "cash": [ "10-K:0000721371-26-000038" ], "receivables": [ "10-K:0000721371-26-000038" ], "inventory": [ "10-K:0000721371-26-000038" ], "current_assets": [ "10-K:0000721371-26-000038" ], "ppe_net": [ "10-K:0000721371-26-000038" ], "goodwill": [ "10-K:0000721371-26-000038" ], "intangibles": [ "10-K:0000721371-26-000038" ], "total_assets": [ "10-K:0000721371-26-000038" ], "accounts_payable": [ "10-K:0000721371-26-000038" ], "debt_current": [ "10-K:0000721371-26-000038" ], "current_liabilities": [ "10-K:0000721371-26-000038" ], "long_term_debt": [ "10-K:0000721371-26-000038" ], "equity_parent": [ "10-K:0000721371-26-000038" ], "nci": [ "10-K:0000721371-26-000038" ], "equity_total": [ "10-K:0000721371-26-000038" ], "liabilities_and_equity": [ "10-K:0000721371-26-000038" ], "retained_earnings": [ "10-K:0000721371-26-000038" ], "preferred_stock": [ "10-K:0000721371-26-000038" ], "operating_lease_liability": [ "10-K:0000721371-26-000038" ], "operating_lease_liability_current": [ "10-K:0000721371-26-000038" ], "operating_lease_liability_noncurrent": [ "10-K:0000721371-26-000038" ], "operating_lease_discount_rate": [ "10-K:0000721371-26-000038" ], "debt_maturity_y1": [ "10-K:0000721371-26-000038" ], "debt_maturity_y2": [ "10-K:0000721371-26-000038" ], "debt_maturity_y3": [ "10-K:0000721371-26-000038" ], "debt_maturity_y4": [ "10-K:0000721371-26-000038" ], "debt_maturity_y5": [ "10-K:0000721371-26-000038" ], "debt_maturity_after_y5": [ "10-K:0000721371-26-000038" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 270000000.0, "cfi": -94000000.0, "cff": -198000000.0, "capex": 78000000.0, "d_and_a": 205000000.0, "sbc": 28000000.0, "dividends_paid": 146000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 115000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 388000000.0, "change_inventories": 245000000.0, "change_payables": 313000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-21-000116" ], "value_sources": { "cfo": [ "10-Q:0000721371-21-000116" ], "cfi": [ "10-Q:0000721371-21-000116" ], "cff": [ "10-Q:0000721371-21-000116" ], "capex": [ "10-Q:0000721371-21-000116" ], "d_and_a": [ "10-Q:0000721371-21-000116" ], "sbc": [ "10-Q:0000721371-21-000116" ], "dividends_paid": [ "10-Q:0000721371-21-000116" ], "buybacks": [ "10-Q:0000721371-21-000116" ], "amortisation_intangibles": [ "10-Q:0000721371-21-000116" ], "change_receivables": [ "10-Q:0000721371-21-000116" ], "change_inventories": [ "10-Q:0000721371-21-000116" ], "change_payables": [ "10-Q:0000721371-21-000116" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1217000000.0, "cfi": -97000000.0, "cff": -146000000.0, "capex": 96000000.0, "d_and_a": 199000000.0, "sbc": 23000000.0, "dividends_paid": 143000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 113000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 111000000.0, "change_inventories": 1011000000.0, "change_payables": 1548000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "value_sources": { "cfo": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "cfi": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "cff": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "capex": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "d_and_a": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "sbc": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "dividends_paid": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "buybacks": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "amortisation_intangibles": [ "10-Q:0000721371-22-000013" ], "change_receivables": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "change_inventories": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ], "change_payables": [ "10-Q:0000721371-21-000116", "10-Q:0000721371-22-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 277000000.0, "cfi": -99000000.0, "cff": -324000000.0, "capex": 100000000.0, "d_and_a": 199000000.0, "sbc": 33000000.0, "dividends_paid": 143000000.0, "buybacks": 200000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 109000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 12000000.0, "change_inventories": 67000000.0, "change_payables": -594000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "value_sources": { "cfo": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "cfi": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "cff": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "capex": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "d_and_a": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "sbc": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "dividends_paid": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "buybacks": [ "10-Q:0000721371-22-000032" ], "amortisation_intangibles": [ "10-Q:0000721371-22-000032" ], "change_receivables": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "change_inventories": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "change_payables": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 665000000.0, "cfi": -88000000.0, "cff": -649000000.0, "capex": 126000000.0, "d_and_a": 180000000.0, "sbc": 5000000.0, "dividends_paid": 141000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 91000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 393000000.0, "change_inventories": 261000000.0, "change_payables": 1058000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "value_sources": { "cfo": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "cfi": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "cff": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "capex": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "d_and_a": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "sbc": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "dividends_paid": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "buybacks": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "amortisation_intangibles": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "change_receivables": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "change_inventories": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "change_payables": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": -646000000.0, "cfi": 862000000.0, "cff": -1264000000.0, "capex": 67000000.0, "d_and_a": 168000000.0, "sbc": 24000000.0, "dividends_paid": 149000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 78000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 214000000.0, "change_inventories": 129000000.0, "change_payables": -292000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-22-000133" ], "value_sources": { "cfo": [ "10-Q:0000721371-22-000133" ], "cfi": [ "10-Q:0000721371-22-000133" ], "cff": [ "10-Q:0000721371-22-000133" ], "capex": [ "10-Q:0000721371-22-000133" ], "d_and_a": [ "10-Q:0000721371-22-000133" ], "sbc": [ "10-Q:0000721371-22-000133" ], "dividends_paid": [ "10-Q:0000721371-22-000133" ], "buybacks": [ "10-Q:0000721371-22-000133" ], "amortisation_intangibles": [ "10-Q:0000721371-22-000133" ], "change_receivables": [ "10-Q:0000721371-22-000133" ], "change_inventories": [ "10-Q:0000721371-22-000133" ], "change_payables": [ "10-Q:0000721371-22-000133" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1195000000.0, "cfi": -47000000.0, "cff": -444000000.0, "capex": 74000000.0, "d_and_a": 164000000.0, "sbc": 18000000.0, "dividends_paid": 140000000.0, "buybacks": 300000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 79000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 115000000.0, "change_inventories": 232000000.0, "change_payables": 1351000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "value_sources": { "cfo": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "cfi": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "cff": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "capex": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "d_and_a": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "sbc": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "dividends_paid": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "buybacks": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "amortisation_intangibles": [ "10-Q:0000721371-23-000007" ], "change_receivables": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "change_inventories": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "change_payables": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": -419000000.0, "cfi": -44000000.0, "cff": -340000000.0, "capex": 82000000.0, "d_and_a": 181000000.0, "sbc": 23000000.0, "dividends_paid": 136000000.0, "buybacks": 200000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 78000000.0, "goodwill_impairment": 474000000.0, "deferred_tax": null, "change_receivables": 864000000.0, "change_inventories": 561000000.0, "change_payables": 62000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032", "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "value_sources": { "cfo": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "cfi": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "cff": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "capex": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "d_and_a": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "sbc": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "dividends_paid": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "buybacks": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "amortisation_intangibles": [ "10-Q:0001628280-23-015775" ], "goodwill_impairment": [ "10-Q:0000721371-22-000013", "10-Q:0000721371-22-000032" ], "change_receivables": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "change_inventories": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "change_payables": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 2992000000.0, "cfi": -204000000.0, "cff": -415000000.0, "capex": 164000000.0, "d_and_a": 179000000.0, "sbc": 16000000.0, "dividends_paid": 134000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 76000000.0, "goodwill_impairment": 303000000.0, "deferred_tax": null, "change_receivables": 333000000.0, "change_inventories": 149000000.0, "change_payables": 2307000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000721371-23-000060", "10-Q:0000721371-22-000032", "10-Q:0001628280-23-015775" ], "value_sources": { "cfo": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "cfi": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "cff": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "capex": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "d_and_a": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "sbc": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "dividends_paid": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "buybacks": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "amortisation_intangibles": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "goodwill_impairment": [ "10-K:0000721371-23-000060", "10-Q:0000721371-22-000032" ], "change_receivables": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "change_inventories": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ], "change_payables": [ "10-K:0000721371-23-000060", "10-Q:0001628280-23-015775" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 23000000.0, "cfi": -70000000.0, "cff": -1163000000.0, "capex": 70000000.0, "d_and_a": 171000000.0, "sbc": 23000000.0, "dividends_paid": 142000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 71000000.0, "goodwill_impairment": 154000000.0, "deferred_tax": null, "change_receivables": 508000000.0, "change_inventories": 264000000.0, "change_payables": 1234000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000084" ], "value_sources": { "cfo": [ "10-Q:0000721371-23-000084" ], "cfi": [ "10-Q:0000721371-23-000084" ], "cff": [ "10-Q:0000721371-23-000084" ], "capex": [ "10-Q:0000721371-23-000084" ], "d_and_a": [ "10-Q:0000721371-23-000084" ], "sbc": [ "10-Q:0000721371-23-000084" ], "dividends_paid": [ "10-Q:0000721371-23-000084" ], "buybacks": [ "10-Q:0000721371-23-000084" ], "amortisation_intangibles": [ "10-Q:0000721371-23-000084" ], "goodwill_impairment": [ "10-Q:0000721371-22-000133" ], "change_receivables": [ "10-Q:0000721371-23-000084" ], "change_inventories": [ "10-Q:0000721371-23-000084" ], "change_payables": [ "10-Q:0000721371-23-000084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 597000000.0, "cfi": -87000000.0, "cff": -362000000.0, "capex": 85000000.0, "d_and_a": 170000000.0, "sbc": 25000000.0, "dividends_paid": 129000000.0, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 71000000.0, "goodwill_impairment": 709000000.0, "deferred_tax": null, "change_receivables": 411000000.0, "change_inventories": 1379000000.0, "change_payables": 1720000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007", "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "value_sources": { "cfo": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "cfi": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "cff": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "capex": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "d_and_a": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "sbc": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "dividends_paid": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "buybacks": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "amortisation_intangibles": [ "10-Q:0001628280-24-002813" ], "goodwill_impairment": [ "10-Q:0000721371-22-000133", "10-Q:0000721371-23-000007" ], "change_receivables": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "change_inventories": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ], "change_payables": [ "10-Q:0000721371-23-000084", "10-Q:0001628280-24-002813" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1361000000.0, "cfi": -91000000.0, "cff": -934000000.0, "capex": 109000000.0, "d_and_a": 175000000.0, "sbc": 21000000.0, "dividends_paid": 128000000.0, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 69000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -409000000.0, "change_inventories": -631000000.0, "change_payables": -481000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-23-000007", "10-Q:0000721371-24-000038", "10-Q:0001628280-23-015775", "10-Q:0001628280-24-002813" ], "value_sources": { "cfo": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "cfi": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "cff": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "capex": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "d_and_a": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "sbc": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "dividends_paid": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "buybacks": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "amortisation_intangibles": [ "10-Q:0000721371-24-000038" ], "goodwill_impairment": [ "10-Q:0000721371-23-000007", "10-Q:0001628280-23-015775" ], "change_receivables": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "change_inventories": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ], "change_payables": [ "10-Q:0000721371-24-000038", "10-Q:0001628280-24-002813" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 863000000.0, "cfi": -206000000.0, "cff": -592000000.0, "capex": 217000000.0, "d_and_a": 176000000.0, "sbc": 27000000.0, "dividends_paid": 126000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 70000000.0, "goodwill_impairment": 364000000.0, "deferred_tax": null, "change_receivables": 440000000.0, "change_inventories": -600000000.0, "change_payables": 343000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038", "10-Q:0001628280-23-015775" ], "value_sources": { "cfo": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "cfi": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "cff": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "capex": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "d_and_a": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "sbc": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "dividends_paid": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "buybacks": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "amortisation_intangibles": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "goodwill_impairment": [ "10-K:0000721371-24-000056", "10-Q:0001628280-23-015775" ], "change_receivables": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "change_inventories": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "change_payables": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 528000000.0, "cfi": -63000000.0, "cff": -666000000.0, "capex": 92000000.0, "d_and_a": 172000000.0, "sbc": 29000000.0, "dividends_paid": 131000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 64000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -58000000.0, "change_inventories": 1073000000.0, "change_payables": 1762000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-24-000121" ], "value_sources": { "cfo": [ "10-Q:0000721371-24-000121" ], "cfi": [ "10-Q:0000721371-24-000121" ], "cff": [ "10-Q:0000721371-24-000121" ], "capex": [ "10-Q:0000721371-24-000121" ], "d_and_a": [ "10-Q:0000721371-24-000121" ], "sbc": [ "10-Q:0000721371-24-000121" ], "dividends_paid": [ "10-Q:0000721371-24-000121" ], "buybacks": [ "10-Q:0000721371-24-000121" ], "amortisation_intangibles": [ "10-Q:0000721371-24-000121" ], "change_receivables": [ "10-Q:0000721371-24-000121" ], "change_inventories": [ "10-Q:0000721371-24-000121" ], "change_payables": [ "10-Q:0000721371-24-000121" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 1179000000.0, "cfi": -105000000.0, "cff": -353000000.0, "capex": 114000000.0, "d_and_a": 175000000.0, "sbc": 28000000.0, "dividends_paid": 124000000.0, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 63000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 538000000.0, "change_inventories": 1376000000.0, "change_payables": 2591000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "value_sources": { "cfo": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "cfi": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "cff": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "capex": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "d_and_a": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "sbc": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "dividends_paid": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "buybacks": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "amortisation_intangibles": [ "10-Q:0000721371-25-000013" ], "change_receivables": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "change_inventories": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ], "change_payables": [ "10-Q:0000721371-24-000121", "10-Q:0000721371-25-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": -27000000.0, "cfi": -1847000000.0, "cff": 1031000000.0, "capex": 112000000.0, "d_and_a": 177000000.0, "sbc": 31000000.0, "dividends_paid": 122000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 64000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -257000000.0, "change_inventories": -1191000000.0, "change_payables": -2235000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "value_sources": { "cfo": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "cfi": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "cff": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "capex": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "d_and_a": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "sbc": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "dividends_paid": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "buybacks": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "amortisation_intangibles": [ "10-Q:0000721371-25-000038" ], "change_receivables": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "change_inventories": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ], "change_payables": [ "10-Q:0000721371-25-000013", "10-Q:0000721371-25-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2082000000.0, "cfi": 166000000.0, "cff": -859000000.0, "capex": 193000000.0, "d_and_a": 186000000.0, "sbc": 33000000.0, "dividends_paid": 122000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 73000000.0, "goodwill_impairment": 4000000.0, "deferred_tax": null, "change_receivables": 773000000.0, "change_inventories": -2373000000.0, "change_payables": -294000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000721371-24-000056", "10-K:0000721371-25-000079", "10-Q:0000721371-24-000038", "10-Q:0000721371-25-000038" ], "value_sources": { "cfo": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "cfi": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "cff": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "capex": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "d_and_a": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "sbc": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "dividends_paid": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "buybacks": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "amortisation_intangibles": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "goodwill_impairment": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ], "change_receivables": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "change_inventories": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "change_payables": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ], "proceeds_debt_issuance": [ "10-K:0000721371-24-000056", "10-Q:0000721371-24-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": -1647000000.0, "cfi": -88000000.0, "cff": -540000000.0, "capex": 90000000.0, "d_and_a": 182000000.0, "sbc": 30000000.0, "dividends_paid": 128000000.0, "buybacks": 375000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 68000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -288000000.0, "change_inventories": 678000000.0, "change_payables": -1394000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-25-000130" ], "value_sources": { "cfo": [ "10-Q:0000721371-25-000130" ], "cfi": [ "10-Q:0000721371-25-000130" ], "cff": [ "10-Q:0000721371-25-000130" ], "capex": [ "10-Q:0000721371-25-000130" ], "d_and_a": [ "10-Q:0000721371-25-000130" ], "sbc": [ "10-Q:0000721371-25-000130" ], "dividends_paid": [ "10-Q:0000721371-25-000130" ], "buybacks": [ "10-Q:0000721371-25-000130" ], "amortisation_intangibles": [ "10-Q:0000721371-25-000130" ], "change_receivables": [ "10-Q:0000721371-25-000130" ], "change_inventories": [ "10-Q:0000721371-25-000130" ], "change_payables": [ "10-Q:0000721371-25-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": -396000000.0, "cfi": -976000000.0, "cff": 2327000000.0, "capex": 99000000.0, "d_and_a": 192000000.0, "sbc": 30000000.0, "dividends_paid": 122000000.0, "buybacks": 15000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 69000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 541000000.0, "change_inventories": 1289000000.0, "change_payables": 924000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "value_sources": { "cfo": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "cfi": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "cff": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "capex": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "d_and_a": [ "10-Q:0000721371-26-000006" ], "sbc": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "dividends_paid": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "buybacks": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "amortisation_intangibles": [ "10-Q:0000721371-26-000006" ], "change_receivables": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "change_inventories": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "change_payables": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2920000000.0, "cfi": -2898000000.0, "cff": -510000000.0, "capex": 126000000.0, "d_and_a": 207000000.0, "sbc": 31000000.0, "dividends_paid": 124000000.0, "buybacks": 375000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 77000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 114000000.0, "change_inventories": -758000000.0, "change_payables": 1424000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "value_sources": { "cfo": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "cfi": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "cff": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "capex": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "d_and_a": [ "10-Q:0000721371-26-000018" ], "sbc": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "dividends_paid": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "buybacks": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "amortisation_intangibles": [ "10-Q:0000721371-26-000018" ], "change_receivables": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "change_inventories": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "change_payables": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1520000000.0, "cfi": -1631000000.0, "cff": 663000000.0, "capex": 232000000.0, "d_and_a": 209000000.0, "sbc": 153000000.0, "dividends_paid": 120000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 89000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 466000000.0, "change_inventories": 607000000.0, "change_payables": 1778000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000721371-25-000079", "10-K:0000721371-26-000038", "10-Q:0000721371-25-000038", "10-Q:0000721371-26-000018" ], "value_sources": { "cfo": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "cfi": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "cff": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "capex": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "d_and_a": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "sbc": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "dividends_paid": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "buybacks": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "amortisation_intangibles": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "change_receivables": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "change_inventories": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "change_payables": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "proceeds_debt_issuance": [ "10-K:0000721371-25-000079", "10-Q:0000721371-25-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 973000000.0, "cfi": -142000000.0, "cff": -110000000.0, "capex": 108000000.0, "d_and_a": 233000000.0, "sbc": 93000000.0, "dividends_paid": 129000000.0, "buybacks": 375000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 87000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 539000000.0, "change_inventories": 736000000.0, "change_payables": 2147000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000000.0 }, "sources": [ "10-Q:0000721371-25-000130" ], "value_sources": { "cfo": [ "10-Q:0000721371-25-000130" ], "cfi": [ "10-Q:0000721371-25-000130" ], "cff": [ "10-Q:0000721371-25-000130" ], "capex": [ "10-Q:0000721371-25-000130" ], "d_and_a": [ "10-Q:0000721371-25-000130" ], "sbc": [ "10-Q:0000721371-25-000130" ], "dividends_paid": [ "10-Q:0000721371-25-000130" ], "buybacks": [ "10-Q:0000721371-25-000130" ], "amortisation_intangibles": [ "10-Q:0000721371-25-000130" ], "change_receivables": [ "10-Q:0000721371-25-000130" ], "change_inventories": [ "10-Q:0000721371-25-000130" ], "change_payables": [ "10-Q:0000721371-25-000130" ], "proceeds_debt_issuance": [ "10-Q:0000721371-25-000130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 686000000.0, "cfi": -1980000000.0, "cff": -519000000.0, "capex": 131000000.0, "d_and_a": 234000000.0, "sbc": 87000000.0, "dividends_paid": 122000000.0, "buybacks": 383000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 84000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -341000000.0, "change_inventories": 2543000000.0, "change_payables": 2029000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "value_sources": { "cfo": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "cfi": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "cff": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "capex": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "d_and_a": [ "10-Q:0000721371-26-000006" ], "sbc": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "dividends_paid": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "buybacks": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "amortisation_intangibles": [ "10-Q:0000721371-26-000006" ], "change_receivables": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "change_inventories": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "change_payables": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ], "proceeds_debt_issuance": [ "10-Q:0000721371-25-000130", "10-Q:0000721371-26-000006" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1823000000.0, "cfi": -181000000.0, "cff": -483000000.0, "capex": 146000000.0, "d_and_a": 248000000.0, "sbc": 129000000.0, "dividends_paid": 120000000.0, "buybacks": 250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 95000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 17000000.0, "change_inventories": -2094000000.0, "change_payables": -1163000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "value_sources": { "cfo": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "cfi": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "cff": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "capex": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "d_and_a": [ "10-Q:0000721371-26-000018" ], "sbc": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "dividends_paid": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "buybacks": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "amortisation_intangibles": [ "10-Q:0000721371-26-000018" ], "change_receivables": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "change_inventories": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "change_payables": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ], "proceeds_debt_issuance": [ "10-Q:0000721371-26-000006", "10-Q:0000721371-26-000018" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1692000000.0, "cfi": -281000000.0, "cff": -490000000.0, "capex": 264000000.0, "d_and_a": 241000000.0, "sbc": 58000000.0, "dividends_paid": 120000000.0, "buybacks": 350000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 95000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 193000000.0, "change_inventories": -697000000.0, "change_payables": 450000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "value_sources": { "cfo": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "cfi": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "cff": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "capex": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "d_and_a": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "sbc": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "dividends_paid": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "buybacks": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "amortisation_intangibles": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "goodwill_impairment": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "change_receivables": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "change_inventories": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "change_payables": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ], "proceeds_debt_issuance": [ "10-K:0000721371-26-000038", "10-Q:0000721371-26-000018" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-07-01", "end": "2021-06-30", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 2429000000.0, "cfi": -378000000.0, "cff": -1317000000.0, "capex": 400000000.0, "d_and_a": 783000000.0, "sbc": 89000000.0, "dividends_paid": 573000000.0, "buybacks": 200000000.0, "interest_paid": 182000000.0, "taxes_paid": 273000000.0, "depreciation": 377000000.0, "amortisation_intangibles": 428000000.0, "goodwill_impairment": 0.0, "deferred_tax": 496000000.0, "change_receivables": 904000000.0, "change_inventories": 1584000000.0, "change_payables": 2325000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000721371-22-000058", "10-K:0000721371-23-000060" ], "value_sources": { "cfo": [ "10-K:0000721371-23-000060" ], "cfi": [ "10-K:0000721371-23-000060" ], "cff": [ "10-K:0000721371-23-000060" ], "capex": [ "10-K:0000721371-23-000060" ], "d_and_a": [ "10-K:0000721371-23-000060" ], "sbc": [ "10-K:0000721371-23-000060" ], "dividends_paid": [ "10-K:0000721371-23-000060" ], "buybacks": [ "10-K:0000721371-23-000060" ], "interest_paid": [ "10-K:0000721371-23-000060" ], "taxes_paid": [ "10-K:0000721371-23-000060" ], "depreciation": [ "10-K:0000721371-23-000060" ], "amortisation_intangibles": [ "10-K:0000721371-23-000060" ], "goodwill_impairment": [ "10-K:0000721371-22-000058" ], "deferred_tax": [ "10-K:0000721371-23-000060" ], "change_receivables": [ "10-K:0000721371-23-000060" ], "change_inventories": [ "10-K:0000721371-23-000060" ], "change_payables": [ "10-K:0000721371-23-000060" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-07-01", "end": "2022-06-30", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 3175000000.0, "cfi": 567000000.0, "cff": -2463000000.0, "capex": 387000000.0, "d_and_a": 692000000.0, "sbc": 81000000.0, "dividends_paid": 559000000.0, "buybacks": 1000000000.0, "interest_paid": 153000000.0, "taxes_paid": -766000000.0, "depreciation": 412000000.0, "amortisation_intangibles": 311000000.0, "goodwill_impairment": 2084000000.0, "deferred_tax": 14000000.0, "change_receivables": 1405000000.0, "change_inventories": 1204000000.0, "change_payables": 3555000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000721371-23-000060", "10-K:0000721371-24-000056" ], "value_sources": { "cfo": [ "10-K:0000721371-24-000056" ], "cfi": [ "10-K:0000721371-24-000056" ], "cff": [ "10-K:0000721371-24-000056" ], "capex": [ "10-K:0000721371-24-000056" ], "d_and_a": [ "10-K:0000721371-24-000056" ], "sbc": [ "10-K:0000721371-24-000056" ], "dividends_paid": [ "10-K:0000721371-24-000056" ], "buybacks": [ "10-K:0000721371-24-000056" ], "interest_paid": [ "10-K:0000721371-24-000056" ], "taxes_paid": [ "10-K:0000721371-24-000056" ], "depreciation": [ "10-K:0000721371-24-000056" ], "amortisation_intangibles": [ "10-K:0000721371-24-000056" ], "goodwill_impairment": [ "10-K:0000721371-23-000060" ], "deferred_tax": [ "10-K:0000721371-24-000056" ], "change_receivables": [ "10-K:0000721371-24-000056" ], "change_inventories": [ "10-K:0000721371-24-000056" ], "change_payables": [ "10-K:0000721371-24-000056" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-07-01", "end": "2023-06-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 2844000000.0, "cfi": -454000000.0, "cff": -3051000000.0, "capex": 481000000.0, "d_and_a": 692000000.0, "sbc": 96000000.0, "dividends_paid": 525000000.0, "buybacks": 2000000000.0, "interest_paid": 203000000.0, "taxes_paid": 156000000.0, "depreciation": 441000000.0, "amortisation_intangibles": 281000000.0, "goodwill_impairment": 1227000000.0, "deferred_tax": -40000000.0, "change_receivables": 950000000.0, "change_inventories": 412000000.0, "change_payables": 2816000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000721371-24-000056", "10-K:0000721371-25-000079" ], "value_sources": { "cfo": [ "10-K:0000721371-25-000079" ], "cfi": [ "10-K:0000721371-25-000079" ], "cff": [ "10-K:0000721371-25-000079" ], "capex": [ "10-K:0000721371-25-000079" ], "d_and_a": [ "10-K:0000721371-25-000079" ], "sbc": [ "10-K:0000721371-25-000079" ], "dividends_paid": [ "10-K:0000721371-25-000079" ], "buybacks": [ "10-K:0000721371-25-000079" ], "interest_paid": [ "10-K:0000721371-25-000079" ], "taxes_paid": [ "10-K:0000721371-25-000079" ], "depreciation": [ "10-K:0000721371-25-000079" ], "amortisation_intangibles": [ "10-K:0000721371-25-000079" ], "goodwill_impairment": [ "10-K:0000721371-24-000056" ], "deferred_tax": [ "10-K:0000721371-25-000079" ], "change_receivables": [ "10-K:0000721371-25-000079" ], "change_inventories": [ "10-K:0000721371-25-000079" ], "change_payables": [ "10-K:0000721371-25-000079" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-07-01", "end": "2024-06-30", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 3762000000.0, "cfi": -1849000000.0, "cff": -847000000.0, "capex": 511000000.0, "d_and_a": 710000000.0, "sbc": 121000000.0, "dividends_paid": 499000000.0, "buybacks": 750000000.0, "interest_paid": 214000000.0, "taxes_paid": 191000000.0, "depreciation": 470000000.0, "amortisation_intangibles": 264000000.0, "goodwill_impairment": 675000000.0, "deferred_tax": -104000000.0, "change_receivables": 996000000.0, "change_inventories": -1115000000.0, "change_payables": 1824000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1140000000.0 }, "sources": [ "10-K:0000721371-25-000079", "10-K:0000721371-26-000038" ], "value_sources": { "cfo": [ "10-K:0000721371-26-000038" ], "cfi": [ "10-K:0000721371-26-000038" ], "cff": [ "10-K:0000721371-26-000038" ], "capex": [ "10-K:0000721371-26-000038" ], "d_and_a": [ "10-K:0000721371-26-000038" ], "sbc": [ "10-K:0000721371-26-000038" ], "dividends_paid": [ "10-K:0000721371-26-000038" ], "buybacks": [ "10-K:0000721371-26-000038" ], "interest_paid": [ "10-K:0000721371-26-000038" ], "taxes_paid": [ "10-K:0000721371-26-000038" ], "depreciation": [ "10-K:0000721371-26-000038" ], "amortisation_intangibles": [ "10-K:0000721371-26-000038" ], "goodwill_impairment": [ "10-K:0000721371-25-000079" ], "deferred_tax": [ "10-K:0000721371-26-000038" ], "change_receivables": [ "10-K:0000721371-26-000038" ], "change_inventories": [ "10-K:0000721371-26-000038" ], "change_payables": [ "10-K:0000721371-26-000038" ], "proceeds_debt_issuance": [ "10-K:0000721371-25-000079" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-07-01", "end": "2025-06-30", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 2397000000.0, "cfi": -5593000000.0, "cff": 1940000000.0, "capex": 547000000.0, "d_and_a": 790000000.0, "sbc": 244000000.0, "dividends_paid": 494000000.0, "buybacks": 765000000.0, "interest_paid": 315000000.0, "taxes_paid": 444000000.0, "depreciation": 488000000.0, "amortisation_intangibles": 303000000.0, "goodwill_impairment": null, "deferred_tax": 243000000.0, "change_receivables": 833000000.0, "change_inventories": 1816000000.0, "change_payables": 2732000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2900000000.0 }, "sources": [ "10-K:0000721371-26-000038" ], "value_sources": { "cfo": [ "10-K:0000721371-26-000038" ], "cfi": [ "10-K:0000721371-26-000038" ], "cff": [ "10-K:0000721371-26-000038" ], "capex": [ "10-K:0000721371-26-000038" ], "d_and_a": [ "10-K:0000721371-26-000038" ], "sbc": [ "10-K:0000721371-26-000038" ], "dividends_paid": [ "10-K:0000721371-26-000038" ], "buybacks": [ "10-K:0000721371-26-000038" ], "interest_paid": [ "10-K:0000721371-26-000038" ], "taxes_paid": [ "10-K:0000721371-26-000038" ], "depreciation": [ "10-K:0000721371-26-000038" ], "amortisation_intangibles": [ "10-K:0000721371-26-000038" ], "deferred_tax": [ "10-K:0000721371-26-000038" ], "change_receivables": [ "10-K:0000721371-26-000038" ], "change_inventories": [ "10-K:0000721371-26-000038" ], "change_payables": [ "10-K:0000721371-26-000038" ], "proceeds_debt_issuance": [ "10-K:0000721371-26-000038" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-07-01", "end": "2026-06-30", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 5174000000.0, "cfi": -2584000000.0, "cff": -1602000000.0, "capex": 649000000.0, "d_and_a": 956000000.0, "sbc": 367000000.0, "dividends_paid": 491000000.0, "buybacks": 1358000000.0, "interest_paid": 406000000.0, "taxes_paid": 338000000.0, "depreciation": 589000000.0, "amortisation_intangibles": 361000000.0, "goodwill_impairment": 184000000.0, "deferred_tax": 91000000.0, "change_receivables": 408000000.0, "change_inventories": 488000000.0, "change_payables": 3463000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000000.0 }, "sources": [ "10-K:0000721371-26-000038" ], "value_sources": { "cfo": [ "10-K:0000721371-26-000038" ], "cfi": [ "10-K:0000721371-26-000038" ], "cff": [ "10-K:0000721371-26-000038" ], "capex": [ "10-K:0000721371-26-000038" ], "d_and_a": [ "10-K:0000721371-26-000038" ], "sbc": [ "10-K:0000721371-26-000038" ], "dividends_paid": [ "10-K:0000721371-26-000038" ], "buybacks": [ "10-K:0000721371-26-000038" ], "interest_paid": [ "10-K:0000721371-26-000038" ], "taxes_paid": [ "10-K:0000721371-26-000038" ], "depreciation": [ "10-K:0000721371-26-000038" ], "amortisation_intangibles": [ "10-K:0000721371-26-000038" ], "goodwill_impairment": [ "10-K:0000721371-26-000038" ], "deferred_tax": [ "10-K:0000721371-26-000038" ], "change_receivables": [ "10-K:0000721371-26-000038" ], "change_inventories": [ "10-K:0000721371-26-000038" ], "change_payables": [ "10-K:0000721371-26-000038" ], "proceeds_debt_issuance": [ "10-K:0000721371-26-000038" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000721371-21-000080": { "kind": "filing", "form": "10-K", "accession": "0000721371-21-000080", "report_date": "2021-06-30", "filed": "2021-08-16", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137121000080/cah-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137121000080/" }, "10-K:0000721371-22-000058": { "kind": "filing", "form": "10-K", "accession": "0000721371-22-000058", "report_date": "2022-06-30", "filed": "2022-08-11", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137122000058/cah-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137122000058/" }, "10-K:0000721371-23-000060": { "kind": "filing", "form": "10-K", "accession": "0000721371-23-000060", "report_date": "2023-06-30", "filed": "2023-08-15", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137123000060/cah-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137123000060/" }, "10-K:0000721371-24-000056": { "kind": "filing", "form": "10-K", "accession": "0000721371-24-000056", "report_date": "2024-06-30", "filed": "2024-08-14", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137124000056/cah-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137124000056/" }, "10-K:0000721371-25-000079": { "kind": "filing", "form": "10-K", "accession": "0000721371-25-000079", "report_date": "2025-06-30", "filed": "2025-08-12", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137125000079/cah-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137125000079/" }, "10-K:0000721371-26-000038": { "kind": "filing", "form": "10-K", "accession": "0000721371-26-000038", "report_date": "2026-06-30", "filed": "2026-08-11", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137126000038/cah-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137126000038/" }, "10-Q:0000721371-20-000131": { "kind": "filing", "form": "10-Q", "accession": "0000721371-20-000131", "report_date": "2020-09-30", "filed": "2020-11-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137120000131/cah-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137120000131/" }, "10-Q:0000721371-21-000011": { "kind": "filing", "form": "10-Q", "accession": "0000721371-21-000011", "report_date": "2020-12-31", "filed": "2021-02-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137121000011/cah-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137121000011/" }, "10-Q:0000721371-21-000041": { "kind": "filing", "form": "10-Q", "accession": "0000721371-21-000041", "report_date": "2021-03-31", "filed": "2021-05-06", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137121000041/cah-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137121000041/" }, "10-Q:0000721371-21-000116": { "kind": "filing", "form": "10-Q", "accession": "0000721371-21-000116", "report_date": "2021-09-30", "filed": "2021-11-09", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137121000116/cah-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137121000116/" }, "10-Q:0000721371-22-000013": { "kind": "filing", "form": "10-Q", "accession": "0000721371-22-000013", "report_date": "2021-12-31", "filed": "2022-02-03", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137122000013/cah-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137122000013/" }, "10-Q:0000721371-22-000032": { "kind": "filing", "form": "10-Q", "accession": "0000721371-22-000032", "report_date": "2022-03-31", "filed": "2022-05-05", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137122000032/cah-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137122000032/" }, "10-Q:0000721371-22-000133": { "kind": "filing", "form": "10-Q", "accession": "0000721371-22-000133", "report_date": "2022-09-30", "filed": "2022-11-04", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137122000133/cah-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137122000133/" }, "10-Q:0000721371-23-000007": { "kind": "filing", "form": "10-Q", "accession": "0000721371-23-000007", "report_date": "2022-12-31", "filed": "2023-02-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137123000007/cah-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137123000007/" }, "10-Q:0000721371-23-000084": { "kind": "filing", "form": "10-Q", "accession": "0000721371-23-000084", "report_date": "2023-09-30", "filed": "2023-11-03", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137123000084/cah-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137123000084/" }, "10-Q:0000721371-24-000038": { "kind": "filing", "form": "10-Q", "accession": "0000721371-24-000038", "report_date": "2024-03-31", "filed": "2024-05-02", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137124000038/cah-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137124000038/" }, "10-Q:0000721371-24-000121": { "kind": "filing", "form": "10-Q", "accession": "0000721371-24-000121", "report_date": "2024-09-30", "filed": "2024-11-01", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137124000121/cah-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137124000121/" }, "10-Q:0000721371-25-000013": { "kind": "filing", "form": "10-Q", "accession": "0000721371-25-000013", "report_date": "2024-12-31", "filed": "2025-01-30", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137125000013/cah-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137125000013/" }, "10-Q:0000721371-25-000038": { "kind": "filing", "form": "10-Q", "accession": "0000721371-25-000038", "report_date": "2025-03-31", "filed": "2025-05-01", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137125000038/cah-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137125000038/" }, "10-Q:0000721371-25-000130": { "kind": "filing", "form": "10-Q", "accession": "0000721371-25-000130", "report_date": "2025-09-30", "filed": "2025-10-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137125000130/cah-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137125000130/" }, "10-Q:0000721371-26-000006": { "kind": "filing", "form": "10-Q", "accession": "0000721371-26-000006", "report_date": "2025-12-31", "filed": "2026-02-05", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137126000006/cah-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137126000006/" }, "10-Q:0000721371-26-000018": { "kind": "filing", "form": "10-Q", "accession": "0000721371-26-000018", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/721371/000072137126000018/cah-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000072137126000018/" }, "10-Q:0001628280-23-015775": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-015775", "report_date": "2023-03-31", "filed": "2023-05-04", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/721371/000162828023015775/cah-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000162828023015775/" }, "10-Q:0001628280-24-002813": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-002813", "report_date": "2023-12-31", "filed": "2024-02-01", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/721371/000162828024002813/cah-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/721371/000162828024002813/" } }, "restatements": [ { "period": "FY2021 Q2", "item": "buybacks", "start": "2020-07-01", "end": "2020-12-31", "first": { "value": 0.0, "source": "10-Q:0000721371-21-000011", "filed": "2021-02-05" }, "latest": { "value": 0.0, "source": "10-Q:0000721371-22-000013", "filed": "2022-02-03" }, "used": { "value": 0.0, "source": "10-Q:0000721371-22-000013", "filed": "2022-02-03" } }, { "period": "FY2021 Q4", "item": "equity_total", "start": null, "end": "2021-06-30", "first": { "value": 1794000000.0, "source": "10-K:0000721371-21-000080", "filed": "2021-08-16" }, "latest": { "value": 1623000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1794000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" } }, { "period": "FY2022", "item": "cfo", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 3122000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 3175000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 3122000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "change_inventories", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 1071000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 1204000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1071000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "change_payables", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 3428000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 3555000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 3428000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "change_receivables", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 1526000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 1405000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1526000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "cost_of_revenue", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 174819000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 174842000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 174819000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "deferred_tax", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 7000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 14000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 14000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2022", "item": "eps_basic", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": -3.35, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": -3.37, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -3.37, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2022", "item": "eps_diluted", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": -3.35, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": -3.37, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -3.37, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2022 Q4", "item": "equity_total", "start": null, "end": "2022-06-30", "first": { "value": -706000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": -882000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": -706000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022 Q4", "item": "goodwill", "start": null, "end": "2022-06-30", "first": { "value": 5855000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 5856000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 5855000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "gross_profit", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 6545000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 6484000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 6545000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "income_tax", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 163000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 153000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 163000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "interest_expense", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 149000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 147000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 149000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "net_income", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": -933000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": -938000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -933000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "net_income_incl_nci", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": -932000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": -937000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -932000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "operating_income", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": -596000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": -607000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -596000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "pretax_income", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": -769000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": -784000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -769000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "revenue", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 181364000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 181326000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 181364000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2022", "item": "sga", "start": "2021-07-01", "end": "2022-06-30", "first": { "value": 4557000000.0, "source": "10-K:0000721371-22-000058", "filed": "2022-08-11" }, "latest": { "value": 4512000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 4557000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" } }, { "period": "FY2023 Q1", "item": "cost_of_revenue", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 47989000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 47996000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 47989000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "eps_basic", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 0.41, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 0.36, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 0.41, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "eps_diluted", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 0.4, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 0.36, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 0.4, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "gross_profit", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 1614000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 1596000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1614000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "income_tax", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -1000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": -3000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -1000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "interest_expense", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 25000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 24000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 25000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "net_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 110000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 98000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 110000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "net_income_incl_nci", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 111000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 99000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 111000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "operating_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 137000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 123000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 137000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "pretax_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 110000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 96000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 110000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "revenue", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 49603000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 49592000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 49603000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q1", "item": "sga", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 1197000000.0, "source": "10-Q:0000721371-22-000133", "filed": "2022-11-04" }, "latest": { "value": 1195000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1197000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2023 Q2", "item": "cost_of_revenue", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 49806000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": 49784000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 49806000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q2", "item": "gross_profit", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 1663000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": 1684000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1663000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q2", "item": "income_tax", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": -7000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": -27000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -7000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q2", "item": "interest_expense", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 25000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": 24000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 25000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q2", "item": "net_income", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": -130000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": -77000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -130000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q2", "item": "net_income_incl_nci", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": -130000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": -77000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -130000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q2", "item": "operating_income", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": -119000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": -86000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -119000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q2", "item": "pretax_income", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": -137000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": -104000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -137000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q2", "item": "revenue", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 51469000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": 51468000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 51469000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q2", "item": "sga", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 1191000000.0, "source": "10-Q:0000721371-23-000007", "filed": "2023-02-02" }, "latest": { "value": 1179000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1191000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2023 Q3", "item": "cost_of_revenue", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 48702000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 48688000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 48702000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q3", "item": "gross_profit", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 1785000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 1810000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1785000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q3", "item": "income_tax", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 197000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 209000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 197000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q3", "item": "interest_expense", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 28000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 26000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 28000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q3", "item": "net_income", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 345000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 365000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 345000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q3", "item": "net_income_incl_nci", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 347000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 367000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 347000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q3", "item": "operating_income", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 572000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 604000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 572000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q3", "item": "pretax_income", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 544000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 576000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 544000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q3", "item": "revenue", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 50487000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 50498000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 50487000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q3", "item": "sga", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 1179000000.0, "source": "10-Q:0001628280-23-015775", "filed": "2023-05-04" }, "latest": { "value": 1172000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1179000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2023 Q4", "item": "accounts_payable", "start": null, "end": "2023-06-30", "first": { "value": 29813000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 29934000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 29934000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "cash", "start": null, "end": "2023-06-30", "first": { "value": 4043000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 4076000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 4076000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "cfo", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 2839000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 2844000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 2844000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "change_inventories", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 340000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 412000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 412000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "change_payables", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 2718000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 2816000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 2816000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "change_receivables", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 947000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 950000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 950000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "cost_of_revenue", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 198123000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 198105000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 198105000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "current_assets", "start": null, "end": "2023-06-30", "first": { "value": 33833000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 33737000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 33737000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "current_liabilities", "start": null, "end": "2023-06-30", "first": { "value": 33706000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 33740000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 33740000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "deferred_tax", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": -31000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": -40000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": -40000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" } }, { "period": "FY2023", "item": "eps_basic", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 1.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 1.27, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 1.27, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" } }, { "period": "FY2023", "item": "eps_diluted", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 1.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 1.26, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 1.26, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" } }, { "period": "FY2023 Q4", "item": "equity_parent", "start": null, "end": "2023-06-30", "first": { "value": -2852000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": -2958000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -2958000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "equity_total", "start": null, "end": "2023-06-30", "first": { "value": -2851000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": -2957000000.0, "source": "10-K:0000721371-26-000038", "filed": "2026-08-11" }, "used": { "value": -2957000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "goodwill", "start": null, "end": "2023-06-30", "first": { "value": 4609000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 4613000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 4613000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "goodwill_impairment", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 1231000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 1227000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 1227000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "gross_profit", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 6889000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 6874000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 6874000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "income_tax", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 376000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 332000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 332000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "interest_expense", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 93000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 84000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 84000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "inventory", "start": null, "end": "2023-06-30", "first": { "value": 15940000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 16119000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 16119000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "liabilities_and_equity", "start": null, "end": "2023-06-30", "first": { "value": 43417000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 43349000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 43349000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "net_income", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 261000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 330000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 330000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "net_income_incl_nci", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 262000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 331000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 331000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "operating_income", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 727000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 752000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 752000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "ppe_net", "start": null, "end": "2023-06-30", "first": { "value": 2462000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 2461000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 2461000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "pretax_income", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 638000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 663000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 663000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "receivables", "start": null, "end": "2023-06-30", "first": { "value": 11344000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 11108000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 11108000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "retained_earnings", "start": null, "end": "2023-06-30", "first": { "value": -534000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": -642000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": -642000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "revenue", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 205012000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 204979000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 204979000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023", "item": "sga", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 4834000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 4800000000.0, "source": "10-K:0000721371-25-000079", "filed": "2025-08-12" }, "used": { "value": 4800000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2023 Q4", "item": "total_assets", "start": null, "end": "2023-06-30", "first": { "value": 43417000000.0, "source": "10-K:0000721371-23-000060", "filed": "2023-08-15" }, "latest": { "value": 43349000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" }, "used": { "value": 43349000000.0, "source": "10-K:0000721371-24-000056", "filed": "2024-08-14" } }, { "period": "FY2024 Q1", "item": "cfo", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 545000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": 528000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": 528000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "change_inventories", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 1057000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": 1073000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": 1073000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "change_payables", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 1727000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": 1762000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": 1762000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "change_receivables", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": -50000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": -58000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": -58000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "cost_of_revenue", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 52995000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": 52907000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": 52907000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "eps_basic", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 0.02, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": -0.05, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": -0.05, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "eps_diluted", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 0.02, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": -0.05, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": -0.05, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "equity_total", "start": null, "end": "2023-09-30", "first": { "value": -3490000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": -3607000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": -3490000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" } }, { "period": "FY2024 Q1", "item": "gross_profit", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 1768000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": 1743000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": 1743000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "income_tax", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": -32000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": -33000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": -33000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "interest_expense", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 14000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": 11000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": 11000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "net_income", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 5000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": -12000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": -12000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "net_income_incl_nci", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 6000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": -11000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": -11000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "operating_income", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": -14000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": -32000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": -32000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "pretax_income", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": -26000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": -44000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": -44000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "revenue", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 54763000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": 54650000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": 54650000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "sga", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 1197000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": 1186000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": 1186000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q1", "item": "shares_diluted", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 250000000.0, "source": "10-Q:0000721371-23-000084", "filed": "2023-11-03" }, "latest": { "value": 249000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" }, "used": { "value": 249000000.0, "source": "10-Q:0000721371-24-000121", "filed": "2024-11-01" } }, { "period": "FY2024 Q2", "item": "cfo", "start": "2023-07-01", "end": "2023-12-31", "first": { "value": 1734000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 1707000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 1707000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "change_inventories", "start": "2023-07-01", "end": "2023-12-31", "first": { "value": 2536000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 2449000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 2449000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "change_payables", "start": "2023-07-01", "end": "2023-12-31", "first": { "value": 4446000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 4353000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 4353000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "change_receivables", "start": "2023-07-01", "end": "2023-12-31", "first": { "value": 487000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 480000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 480000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "cost_of_revenue", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 55599000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 55588000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 55588000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "equity_total", "start": null, "end": "2023-12-31", "first": { "value": -3447000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": -3547000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": -3447000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" } }, { "period": "FY2024 Q2", "item": "gross_profit", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 1846000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 1854000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 1854000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "income_tax", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 136000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 143000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 143000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "interest_expense", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 8000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 3000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 3000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "net_income", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 353000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 368000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 368000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "net_income_incl_nci", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 354000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 369000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 369000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "operating_income", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 482000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 505000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 505000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "pretax_income", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 490000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 512000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 512000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "revenue", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 57445000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 57442000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 57442000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q2", "item": "sga", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 1283000000.0, "source": "10-Q:0001628280-24-002813", "filed": "2024-02-01" }, "latest": { "value": 1268000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "used": { "value": 1268000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" } }, { "period": "FY2024 Q3", "item": "cfo", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 1685000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 1680000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 1680000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "change_inventories", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 1371000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 1258000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 1258000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "change_payables", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 2276000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 2118000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 2118000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "change_receivables", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 262000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 223000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 223000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "cost_of_revenue", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 52964000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 52933000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 52933000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "cost_of_revenue", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 161558000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 161428000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 161428000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "equity_total", "start": null, "end": "2024-03-31", "first": { "value": -3262000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": -3359000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": -3262000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" } }, { "period": "FY2024 Q3", "item": "gross_profit", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1947000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 1935000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 1935000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "gross_profit", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 5561000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 5532000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 5532000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "income_tax", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 82000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 80000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 80000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "income_tax", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 186000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 190000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 190000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "interest_expense", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 33000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 28000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 28000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "interest_expense", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 55000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 42000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 42000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "net_income", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 258000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 261000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 261000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "net_income", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 616000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 617000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 617000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "net_income_incl_nci", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 259000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 262000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 262000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "net_income_incl_nci", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 619000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 620000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 620000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "operating_income", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 367000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 369000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 369000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "operating_income", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 835000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 842000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 842000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "pretax_income", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 341000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 342000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 342000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "pretax_income", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 805000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 810000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 810000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "revenue", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 54911000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 54868000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 54868000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "revenue", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 167119000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 166960000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 166960000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1282000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 1269000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 1269000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 3762000000.0, "source": "10-Q:0000721371-24-000038", "filed": "2024-05-02" }, "latest": { "value": 3723000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "used": { "value": 3723000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" } }, { "period": "FY2025 Q2", "item": "cff", "start": "2024-07-01", "end": "2024-12-31", "first": { "value": 1791000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "latest": { "value": 1787000000.0, "source": "10-Q:0000721371-26-000006", "filed": "2026-02-05" }, "used": { "value": 1787000000.0, "source": "10-Q:0000721371-26-000006", "filed": "2026-02-05" } }, { "period": "FY2025 Q2", "item": "cfo", "start": "2024-07-01", "end": "2024-12-31", "first": { "value": -2047000000.0, "source": "10-Q:0000721371-25-000013", "filed": "2025-01-30" }, "latest": { "value": -2043000000.0, "source": "10-Q:0000721371-26-000006", "filed": "2026-02-05" }, "used": { "value": -2043000000.0, "source": "10-Q:0000721371-26-000006", "filed": "2026-02-05" } }, { "period": "FY2025 Q3", "item": "cff", "start": "2024-07-01", "end": "2025-03-31", "first": { "value": 1284000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "latest": { "value": 1277000000.0, "source": "10-Q:0000721371-26-000018", "filed": "2026-04-30" }, "used": { "value": 1277000000.0, "source": "10-Q:0000721371-26-000018", "filed": "2026-04-30" } }, { "period": "FY2025 Q3", "item": "cfo", "start": "2024-07-01", "end": "2025-03-31", "first": { "value": 870000000.0, "source": "10-Q:0000721371-25-000038", "filed": "2025-05-01" }, "latest": { "value": 877000000.0, "source": "10-Q:0000721371-26-000018", "filed": "2026-04-30" }, "used": { "value": 877000000.0, "source": "10-Q:0000721371-26-000018", "filed": "2026-04-30" } } ], "withheld": [ { "table": "pl_quarterly", "period": "FY2021 Q2", "item": "income_tax", "value": -203000000.0, "sources": [ "10-Q:0000721371-22-000013" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2021 Q3", "item": "income_tax", "value": 320000000.0, "sources": [ "10-Q:0000721371-22-000032" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2021 Q4", "item": "income_tax", "value": 4000000.0, "sources": [ "10-K:0000721371-22-000058", "10-Q:0000721371-22-000032" ], "reason": "reported with opposite signs" } ], "events": [ { "id": "cash_acquisitions:2025-06-30:10-K:0000721371-26-000038", "type": "cash_acquisitions", "date": "2025-06-30", "fiscal_period": "FY2025", "text": "Paid US$5.2 billion in cash for business acquisitions in fiscal 2025, 11.6% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 5250000000.0, "unit": "USD" }, "sources": [ "10-K:0000721371-26-000038" ] }, { "id": "cash_disposals:2022-06-30:10-K:0000721371-24-000056", "type": "cash_disposals", "date": "2022-06-30", "fiscal_period": "FY2022", "text": "Received US$923 million from sales of businesses in fiscal 2022.", "counterparty": null, "amount": { "value": 923000000.0, "unit": "USD" }, "sources": [ "10-K:0000721371-24-000056" ] } ] }