{ "schema": "annalist.dataset/0.1", "company": { "id": "gilead-sciences", "name": "Gilead Sciences, Inc.", "country": "US", "template": "corporate", "cik": "0000882095", "tickers": [ "GILD" ], "entity_name": "GILEAD SCIENCES, INC.", "fiscal_year_end": "1231", "sic": "2836", "sic_description": "Biological Products, (No Diagnostic Substances)", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-30" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 5548000000.0, "cost_of_revenue": 969000000.0, "gross_profit": null, "rnd": 1004000000.0, "sga": 1076000000.0, "operating_income": 2402000000.0, "interest_expense": 241000000.0, "pretax_income": 2003000000.0, "income_tax": 465000000.0, "net_income_incl_nci": 1538000000.0, "nci_profit": -13000000.0, "net_income": 1551000000.0, "net_income_common": null, "eps_basic": 1.23, "eps_diluted": 1.22, "shares_basic": 1262000000.0, "shares_diluted": 1270000000.0, "dps_declared": 0.68, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-21-000013" ], "value_sources": { "revenue": [ "10-Q:0000882095-21-000013" ], "cost_of_revenue": [ "10-Q:0000882095-21-000013" ], "rnd": [ "10-Q:0000882095-21-000013" ], "sga": [ "10-Q:0000882095-21-000013" ], "operating_income": [ "10-Q:0000882095-21-000013" ], "interest_expense": [ "10-Q:0000882095-21-000013" ], "pretax_income": [ "10-Q:0000882095-21-000013" ], "income_tax": [ "10-Q:0000882095-21-000013" ], "net_income_incl_nci": [ "10-Q:0000882095-21-000013" ], "nci_profit": [ "10-Q:0000882095-21-000013" ], "net_income": [ "10-Q:0000882095-21-000013" ], "eps_basic": [ "10-Q:0000882095-21-000013" ], "eps_diluted": [ "10-Q:0000882095-21-000013" ], "shares_basic": [ "10-Q:0000882095-21-000013" ], "shares_diluted": [ "10-Q:0000882095-21-000013" ], "dps_declared": [ "10-Q:0000882095-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 5143000000.0, "cost_of_revenue": 1064000000.0, "gross_profit": null, "rnd": 1299000000.0, "sga": 1239000000.0, "operating_income": -2983000000.0, "interest_expense": 240000000.0, "pretax_income": -2973000000.0, "income_tax": 373000000.0, "net_income_incl_nci": -3346000000.0, "nci_profit": -7000000.0, "net_income": -3339000000.0, "net_income_common": null, "eps_basic": -2.66, "eps_diluted": -2.66, "shares_basic": 1255000000.0, "shares_diluted": 1255000000.0, "dps_declared": 0.68, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-21-000021" ], "value_sources": { "revenue": [ "10-Q:0000882095-21-000021" ], "cost_of_revenue": [ "10-Q:0000882095-21-000021" ], "rnd": [ "10-Q:0000882095-21-000021" ], "sga": [ "10-Q:0000882095-21-000021" ], "operating_income": [ "10-Q:0000882095-21-000021" ], "interest_expense": [ "10-Q:0000882095-21-000021" ], "pretax_income": [ "10-Q:0000882095-21-000021" ], "income_tax": [ "10-Q:0000882095-21-000021" ], "net_income_incl_nci": [ "10-Q:0000882095-21-000021" ], "nci_profit": [ "10-Q:0000882095-21-000021" ], "net_income": [ "10-Q:0000882095-21-000021" ], "eps_basic": [ "10-Q:0000882095-21-000021" ], "eps_diluted": [ "10-Q:0000882095-21-000021" ], "shares_basic": [ "10-Q:0000882095-21-000021" ], "shares_diluted": [ "10-Q:0000882095-21-000021" ], "dps_declared": [ "10-Q:0000882095-21-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 6577000000.0, "cost_of_revenue": 1141000000.0, "gross_profit": null, "rnd": 1158000000.0, "sga": 1106000000.0, "operating_income": 2001000000.0, "interest_expense": 236000000.0, "pretax_income": 825000000.0, "income_tax": 472000000.0, "net_income_incl_nci": 353000000.0, "nci_profit": -7000000.0, "net_income": 360000000.0, "net_income_common": null, "eps_basic": 0.29, "eps_diluted": 0.29, "shares_basic": 1255000000.0, "shares_diluted": 1261000000.0, "dps_declared": 0.68, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-21-000029" ], "value_sources": { "revenue": [ "10-Q:0000882095-21-000029" ], "cost_of_revenue": [ "10-Q:0000882095-21-000029" ], "rnd": [ "10-Q:0000882095-21-000029" ], "sga": [ "10-Q:0000882095-21-000029" ], "operating_income": [ "10-Q:0000882095-21-000029" ], "interest_expense": [ "10-Q:0000882095-21-000029" ], "pretax_income": [ "10-Q:0000882095-21-000029" ], "income_tax": [ "10-Q:0000882095-21-000029" ], "net_income_incl_nci": [ "10-Q:0000882095-21-000029" ], "nci_profit": [ "10-Q:0000882095-21-000029" ], "net_income": [ "10-Q:0000882095-21-000029" ], "eps_basic": [ "10-Q:0000882095-21-000029" ], "eps_diluted": [ "10-Q:0000882095-21-000029" ], "shares_basic": [ "10-Q:0000882095-21-000029" ], "shares_diluted": [ "10-Q:0000882095-21-000029" ], "dps_declared": [ "10-Q:0000882095-21-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 7421000000.0, "cost_of_revenue": 1398000000.0, "gross_profit": 5930000000.0, "rnd": 1578000000.0, "sga": 1730000000.0, "operating_income": 2651000000.0, "interest_expense": 267000000.0, "pretax_income": 1814000000.0, "income_tax": 270000000.0, "net_income_incl_nci": 1544000000.0, "nci_profit": -7000000.0, "net_income": 1551000000.0, "net_income_common": null, "eps_basic": 1.24, "eps_diluted": 1.23, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.68, "operating_lease_cost": null }, "sources": [ "10-K:0000882095-21-000008", "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "value_sources": { "revenue": [ "10-K:0000882095-21-000008" ], "cost_of_revenue": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "gross_profit": [ "10-K:0000882095-21-000008" ], "rnd": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "sga": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "operating_income": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "interest_expense": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "pretax_income": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "income_tax": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "net_income_incl_nci": [ "10-K:0000882095-21-000008" ], "nci_profit": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "net_income": [ "10-K:0000882095-21-000008" ], "eps_basic": [ "10-K:0000882095-21-000008" ], "eps_diluted": [ "10-K:0000882095-21-000008" ], "dps_declared": [ "10-K:0000882095-22-000007" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 6423000000.0, "cost_of_revenue": 1361000000.0, "gross_profit": null, "rnd": 1050000000.0, "sga": 1055000000.0, "operating_income": 2890000000.0, "interest_expense": 257000000.0, "pretax_income": 2264000000.0, "income_tax": 542000000.0, "net_income_incl_nci": 1722000000.0, "nci_profit": -7000000.0, "net_income": 1729000000.0, "net_income_common": null, "eps_basic": 1.38, "eps_diluted": 1.37, "shares_basic": 1256000000.0, "shares_diluted": 1262000000.0, "dps_declared": 0.71, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "value_sources": { "revenue": [ "10-Q:0000882095-22-000013" ], "cost_of_revenue": [ "10-Q:0000882095-22-000013" ], "rnd": [ "10-Q:0000882095-22-000019" ], "sga": [ "10-Q:0000882095-22-000013" ], "operating_income": [ "10-Q:0000882095-22-000013" ], "interest_expense": [ "10-Q:0000882095-22-000013" ], "pretax_income": [ "10-Q:0000882095-22-000013" ], "income_tax": [ "10-Q:0000882095-22-000013" ], "net_income_incl_nci": [ "10-Q:0000882095-22-000013" ], "nci_profit": [ "10-Q:0000882095-22-000013" ], "net_income": [ "10-Q:0000882095-22-000013" ], "eps_basic": [ "10-Q:0000882095-22-000013" ], "eps_diluted": [ "10-Q:0000882095-22-000013" ], "shares_basic": [ "10-Q:0000882095-22-000013" ], "shares_diluted": [ "10-Q:0000882095-22-000013" ], "dps_declared": [ "10-Q:0000882095-22-000013" ] }, "method": "derived", "value_methods": { "rnd": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 6217000000.0, "cost_of_revenue": 1390000000.0, "gross_profit": null, "rnd": 1092000000.0, "sga": 1351000000.0, "operating_income": 2246000000.0, "interest_expense": 256000000.0, "pretax_income": 1817000000.0, "income_tax": 300000000.0, "net_income_incl_nci": 1517000000.0, "nci_profit": -5000000.0, "net_income": 1522000000.0, "net_income_common": null, "eps_basic": 1.21, "eps_diluted": 1.21, "shares_basic": 1255000000.0, "shares_diluted": 1260000000.0, "dps_declared": 0.71, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-22-000019" ], "value_sources": { "revenue": [ "10-Q:0000882095-22-000019" ], "cost_of_revenue": [ "10-Q:0000882095-22-000019" ], "rnd": [ "10-Q:0000882095-22-000019" ], "sga": [ "10-Q:0000882095-22-000019" ], "operating_income": [ "10-Q:0000882095-22-000019" ], "interest_expense": [ "10-Q:0000882095-22-000019" ], "pretax_income": [ "10-Q:0000882095-22-000019" ], "income_tax": [ "10-Q:0000882095-22-000019" ], "net_income_incl_nci": [ "10-Q:0000882095-22-000019" ], "nci_profit": [ "10-Q:0000882095-22-000019" ], "net_income": [ "10-Q:0000882095-22-000019" ], "eps_basic": [ "10-Q:0000882095-22-000019" ], "eps_diluted": [ "10-Q:0000882095-22-000019" ], "shares_basic": [ "10-Q:0000882095-22-000019" ], "shares_diluted": [ "10-Q:0000882095-22-000019" ], "dps_declared": [ "10-Q:0000882095-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 7421000000.0, "cost_of_revenue": 1223000000.0, "gross_profit": null, "rnd": 1101000000.0, "sga": 1190000000.0, "operating_income": 3842000000.0, "interest_expense": 250000000.0, "pretax_income": 3438000000.0, "income_tax": 852000000.0, "net_income_incl_nci": 2586000000.0, "nci_profit": -6000000.0, "net_income": 2592000000.0, "net_income_common": null, "eps_basic": 2.06, "eps_diluted": 2.05, "shares_basic": 1256000000.0, "shares_diluted": 1262000000.0, "dps_declared": 0.71, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-22-000027" ], "value_sources": { "revenue": [ "10-Q:0000882095-22-000027" ], "cost_of_revenue": [ "10-Q:0000882095-22-000027" ], "rnd": [ "10-Q:0000882095-22-000027" ], "sga": [ "10-Q:0000882095-22-000027" ], "operating_income": [ "10-Q:0000882095-22-000027" ], "interest_expense": [ "10-Q:0000882095-22-000027" ], "pretax_income": [ "10-Q:0000882095-22-000027" ], "income_tax": [ "10-Q:0000882095-22-000027" ], "net_income_incl_nci": [ "10-Q:0000882095-22-000027" ], "nci_profit": [ "10-Q:0000882095-22-000027" ], "net_income": [ "10-Q:0000882095-22-000027" ], "eps_basic": [ "10-Q:0000882095-22-000027" ], "eps_diluted": [ "10-Q:0000882095-22-000027" ], "shares_basic": [ "10-Q:0000882095-22-000027" ], "shares_diluted": [ "10-Q:0000882095-22-000027" ], "dps_declared": [ "10-Q:0000882095-22-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 7244000000.0, "cost_of_revenue": 2627000000.0, "gross_profit": null, "rnd": 1358000000.0, "sga": 1650000000.0, "operating_income": 940000000.0, "interest_expense": 238000000.0, "pretax_income": 759000000.0, "income_tax": 383000000.0, "net_income_incl_nci": 376000000.0, "nci_profit": -6000000.0, "net_income": 382000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.71, "operating_lease_cost": null }, "sources": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "value_sources": { "revenue": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "cost_of_revenue": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "rnd": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "sga": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "operating_income": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "interest_expense": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "pretax_income": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "income_tax": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "net_income_incl_nci": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "nci_profit": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "net_income": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "dps_declared": [ "10-K:0000882095-23-000007" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "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": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 6590000000.0, "cost_of_revenue": 1424000000.0, "gross_profit": null, "rnd": 1178000000.0, "sga": 1083000000.0, "operating_income": 197000000.0, "interest_expense": 238000000.0, "pretax_income": -152000000.0, "income_tax": -164000000.0, "net_income_incl_nci": 12000000.0, "nci_profit": -7000000.0, "net_income": 19000000.0, "net_income_common": null, "eps_basic": 0.02, "eps_diluted": 0.02, "shares_basic": 1255000000.0, "shares_diluted": 1262000000.0, "dps_declared": 0.73, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-23-000017" ], "value_sources": { "revenue": [ "10-Q:0000882095-23-000017" ], "cost_of_revenue": [ "10-Q:0000882095-23-000017" ], "rnd": [ "10-Q:0000882095-23-000017" ], "sga": [ "10-Q:0000882095-23-000017" ], "operating_income": [ "10-Q:0000882095-23-000017" ], "interest_expense": [ "10-Q:0000882095-23-000017" ], "pretax_income": [ "10-Q:0000882095-23-000017" ], "income_tax": [ "10-Q:0000882095-23-000017" ], "net_income_incl_nci": [ "10-Q:0000882095-23-000017" ], "nci_profit": [ "10-Q:0000882095-23-000017" ], "net_income": [ "10-Q:0000882095-23-000017" ], "eps_basic": [ "10-Q:0000882095-23-000017" ], "eps_diluted": [ "10-Q:0000882095-23-000017" ], "shares_basic": [ "10-Q:0000882095-23-000017" ], "shares_diluted": [ "10-Q:0000882095-23-000017" ], "dps_declared": [ "10-Q:0000882095-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 6260000000.0, "cost_of_revenue": 1442000000.0, "gross_profit": null, "rnd": 1102000000.0, "sga": 1357000000.0, "operating_income": 2029000000.0, "interest_expense": 242000000.0, "pretax_income": 1503000000.0, "income_tax": 368000000.0, "net_income_incl_nci": 1135000000.0, "nci_profit": -9000000.0, "net_income": 1144000000.0, "net_income_common": null, "eps_basic": 0.91, "eps_diluted": 0.91, "shares_basic": 1256000000.0, "shares_diluted": 1260000000.0, "dps_declared": 0.73, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-23-000025" ], "value_sources": { "revenue": [ "10-Q:0000882095-23-000025" ], "cost_of_revenue": [ "10-Q:0000882095-23-000025" ], "rnd": [ "10-Q:0000882095-23-000025" ], "sga": [ "10-Q:0000882095-23-000025" ], "operating_income": [ "10-Q:0000882095-23-000025" ], "interest_expense": [ "10-Q:0000882095-23-000025" ], "pretax_income": [ "10-Q:0000882095-23-000025" ], "income_tax": [ "10-Q:0000882095-23-000025" ], "net_income_incl_nci": [ "10-Q:0000882095-23-000025" ], "nci_profit": [ "10-Q:0000882095-23-000025" ], "net_income": [ "10-Q:0000882095-23-000025" ], "eps_basic": [ "10-Q:0000882095-23-000025" ], "eps_diluted": [ "10-Q:0000882095-23-000025" ], "shares_basic": [ "10-Q:0000882095-23-000025" ], "shares_diluted": [ "10-Q:0000882095-23-000025" ], "dps_declared": [ "10-Q:0000882095-23-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 7042000000.0, "cost_of_revenue": 1395000000.0, "gross_profit": null, "rnd": 1149000000.0, "sga": 1213000000.0, "operating_income": 2837000000.0, "interest_expense": 229000000.0, "pretax_income": 2432000000.0, "income_tax": 646000000.0, "net_income_incl_nci": 1786000000.0, "nci_profit": -3000000.0, "net_income": 1789000000.0, "net_income_common": null, "eps_basic": 1.43, "eps_diluted": 1.42, "shares_basic": 1255000000.0, "shares_diluted": 1261000000.0, "dps_declared": 0.73, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-23-000031" ], "value_sources": { "revenue": [ "10-Q:0000882095-23-000031" ], "cost_of_revenue": [ "10-Q:0000882095-23-000031" ], "rnd": [ "10-Q:0000882095-23-000031" ], "sga": [ "10-Q:0000882095-23-000031" ], "operating_income": [ "10-Q:0000882095-23-000031" ], "interest_expense": [ "10-Q:0000882095-23-000031" ], "pretax_income": [ "10-Q:0000882095-23-000031" ], "income_tax": [ "10-Q:0000882095-23-000031" ], "net_income_incl_nci": [ "10-Q:0000882095-23-000031" ], "nci_profit": [ "10-Q:0000882095-23-000031" ], "net_income": [ "10-Q:0000882095-23-000031" ], "eps_basic": [ "10-Q:0000882095-23-000031" ], "eps_diluted": [ "10-Q:0000882095-23-000031" ], "shares_basic": [ "10-Q:0000882095-23-000031" ], "shares_diluted": [ "10-Q:0000882095-23-000031" ], "dps_declared": [ "10-Q:0000882095-23-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 7389000000.0, "cost_of_revenue": 1396000000.0, "gross_profit": null, "rnd": 1548000000.0, "sga": 2020000000.0, "operating_income": 2267000000.0, "interest_expense": 226000000.0, "pretax_income": 2031000000.0, "income_tax": 398000000.0, "net_income_incl_nci": 1633000000.0, "nci_profit": -7000000.0, "net_income": 1640000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.73, "operating_lease_cost": null }, "sources": [ "10-K:0000882095-23-000007", "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "value_sources": { "revenue": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "cost_of_revenue": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "rnd": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "sga": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "operating_income": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "interest_expense": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "pretax_income": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "income_tax": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "net_income_incl_nci": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "nci_profit": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "net_income": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "dps_declared": [ "10-K:0000882095-23-000007" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "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": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 6352000000.0, "cost_of_revenue": 1401000000.0, "gross_profit": null, "rnd": 1447000000.0, "sga": 1319000000.0, "operating_income": 1705000000.0, "interest_expense": 230000000.0, "pretax_income": 1300000000.0, "income_tax": 316000000.0, "net_income_incl_nci": 985000000.0, "nci_profit": -26000000.0, "net_income": 1010000000.0, "net_income_common": null, "eps_basic": 0.81, "eps_diluted": 0.8, "shares_basic": 1248000000.0, "shares_diluted": 1261000000.0, "dps_declared": 0.75, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-24-000013" ], "value_sources": { "revenue": [ "10-Q:0000882095-24-000013" ], "cost_of_revenue": [ "10-Q:0000882095-24-000013" ], "rnd": [ "10-Q:0000882095-24-000013" ], "sga": [ "10-Q:0000882095-24-000013" ], "operating_income": [ "10-Q:0000882095-24-000013" ], "interest_expense": [ "10-Q:0000882095-24-000013" ], "pretax_income": [ "10-Q:0000882095-24-000013" ], "income_tax": [ "10-Q:0000882095-24-000013" ], "net_income_incl_nci": [ "10-Q:0000882095-24-000013" ], "nci_profit": [ "10-Q:0000882095-24-000013" ], "net_income": [ "10-Q:0000882095-24-000013" ], "eps_basic": [ "10-Q:0000882095-24-000013" ], "eps_diluted": [ "10-Q:0000882095-24-000013" ], "shares_basic": [ "10-Q:0000882095-24-000013" ], "shares_diluted": [ "10-Q:0000882095-24-000013" ], "dps_declared": [ "10-Q:0000882095-24-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 6599000000.0, "cost_of_revenue": 1442000000.0, "gross_profit": null, "rnd": 1407000000.0, "sga": 1849000000.0, "operating_income": 1665000000.0, "interest_expense": 230000000.0, "pretax_income": 1588000000.0, "income_tax": 549000000.0, "net_income_incl_nci": 1039000000.0, "nci_profit": -6000000.0, "net_income": 1045000000.0, "net_income_common": null, "eps_basic": 0.84, "eps_diluted": 0.83, "shares_basic": 1249000000.0, "shares_diluted": 1258000000.0, "dps_declared": 0.75, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-24-000022" ], "value_sources": { "revenue": [ "10-Q:0000882095-24-000022" ], "cost_of_revenue": [ "10-Q:0000882095-24-000022" ], "rnd": [ "10-Q:0000882095-24-000022" ], "sga": [ "10-Q:0000882095-24-000022" ], "operating_income": [ "10-Q:0000882095-24-000022" ], "interest_expense": [ "10-Q:0000882095-24-000022" ], "pretax_income": [ "10-Q:0000882095-24-000022" ], "income_tax": [ "10-Q:0000882095-24-000022" ], "net_income_incl_nci": [ "10-Q:0000882095-24-000022" ], "nci_profit": [ "10-Q:0000882095-24-000022" ], "net_income": [ "10-Q:0000882095-24-000022" ], "eps_basic": [ "10-Q:0000882095-24-000022" ], "eps_diluted": [ "10-Q:0000882095-24-000022" ], "shares_basic": [ "10-Q:0000882095-24-000022" ], "shares_diluted": [ "10-Q:0000882095-24-000022" ], "dps_declared": [ "10-Q:0000882095-24-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 7051000000.0, "cost_of_revenue": 1565000000.0, "gross_profit": null, "rnd": 1457000000.0, "sga": 1315000000.0, "operating_income": 2623000000.0, "interest_expense": 232000000.0, "pretax_income": 2318000000.0, "income_tax": 146000000.0, "net_income_incl_nci": 2172000000.0, "nci_profit": -8000000.0, "net_income": 2180000000.0, "net_income_common": null, "eps_basic": 1.75, "eps_diluted": 1.73, "shares_basic": 1248000000.0, "shares_diluted": 1257000000.0, "dps_declared": 0.75, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-24-000028" ], "value_sources": { "revenue": [ "10-Q:0000882095-24-000028" ], "cost_of_revenue": [ "10-Q:0000882095-24-000028" ], "rnd": [ "10-Q:0000882095-24-000028" ], "sga": [ "10-Q:0000882095-24-000028" ], "operating_income": [ "10-Q:0000882095-24-000028" ], "interest_expense": [ "10-Q:0000882095-24-000028" ], "pretax_income": [ "10-Q:0000882095-24-000028" ], "income_tax": [ "10-Q:0000882095-24-000028" ], "net_income_incl_nci": [ "10-Q:0000882095-24-000028" ], "nci_profit": [ "10-Q:0000882095-24-000028" ], "net_income": [ "10-Q:0000882095-24-000028" ], "eps_basic": [ "10-Q:0000882095-24-000028" ], "eps_diluted": [ "10-Q:0000882095-24-000028" ], "shares_basic": [ "10-Q:0000882095-24-000028" ], "shares_diluted": [ "10-Q:0000882095-24-000028" ], "dps_declared": [ "10-Q:0000882095-24-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 7114000000.0, "cost_of_revenue": 2090000000.0, "gross_profit": null, "rnd": 1408000000.0, "sga": 1608000000.0, "operating_income": 1612000000.0, "interest_expense": 252000000.0, "pretax_income": 1653000000.0, "income_tax": 237000000.0, "net_income_incl_nci": 1417000000.0, "nci_profit": -12000000.0, "net_income": 1429000000.0, "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:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "value_sources": { "revenue": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "cost_of_revenue": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "rnd": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "sga": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "operating_income": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "interest_expense": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "pretax_income": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "income_tax": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "net_income_incl_nci": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "nci_profit": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "net_income": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "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": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 6686000000.0, "cost_of_revenue": 1552000000.0, "gross_profit": null, "rnd": 1520000000.0, "sga": 1375000000.0, "operating_income": -4322000000.0, "interest_expense": 254000000.0, "pretax_income": -4486000000.0, "income_tax": -315000000.0, "net_income_incl_nci": -4170000000.0, "nci_profit": 0.0, "net_income": -4170000000.0, "net_income_common": null, "eps_basic": -3.34, "eps_diluted": -3.34, "shares_basic": 1247000000.0, "shares_diluted": 1247000000.0, "dps_declared": 0.77, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-25-000012" ], "value_sources": { "revenue": [ "10-Q:0000882095-25-000012" ], "cost_of_revenue": [ "10-Q:0000882095-25-000012" ], "rnd": [ "10-Q:0000882095-25-000012" ], "sga": [ "10-Q:0000882095-25-000012" ], "operating_income": [ "10-Q:0000882095-25-000012" ], "interest_expense": [ "10-Q:0000882095-25-000012" ], "pretax_income": [ "10-Q:0000882095-25-000012" ], "income_tax": [ "10-Q:0000882095-25-000012" ], "net_income_incl_nci": [ "10-Q:0000882095-25-000012" ], "nci_profit": [ "10-Q:0000882095-25-000012" ], "net_income": [ "10-Q:0000882095-25-000012" ], "eps_basic": [ "10-Q:0000882095-25-000012" ], "eps_diluted": [ "10-Q:0000882095-25-000012" ], "shares_basic": [ "10-Q:0000882095-25-000012" ], "shares_diluted": [ "10-Q:0000882095-25-000012" ], "dps_declared": [ "10-Q:0000882095-25-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 6954000000.0, "cost_of_revenue": 1544000000.0, "gross_profit": null, "rnd": 1351000000.0, "sga": 1377000000.0, "operating_income": 2644000000.0, "interest_expense": 237000000.0, "pretax_income": 2053000000.0, "income_tax": 438000000.0, "net_income_incl_nci": 1614000000.0, "nci_profit": 0.0, "net_income": 1614000000.0, "net_income_common": null, "eps_basic": 1.29, "eps_diluted": 1.29, "shares_basic": 1247000000.0, "shares_diluted": 1251000000.0, "dps_declared": 0.77, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-25-000032" ], "value_sources": { "revenue": [ "10-Q:0000882095-25-000032" ], "cost_of_revenue": [ "10-Q:0000882095-25-000032" ], "rnd": [ "10-Q:0000882095-25-000032" ], "sga": [ "10-Q:0000882095-25-000032" ], "operating_income": [ "10-Q:0000882095-25-000032" ], "interest_expense": [ "10-Q:0000882095-25-000032" ], "pretax_income": [ "10-Q:0000882095-25-000032" ], "income_tax": [ "10-Q:0000882095-25-000032" ], "net_income_incl_nci": [ "10-Q:0000882095-25-000032" ], "nci_profit": [ "10-Q:0000882095-25-000032" ], "net_income": [ "10-Q:0000882095-25-000032" ], "eps_basic": [ "10-Q:0000882095-25-000032" ], "eps_diluted": [ "10-Q:0000882095-25-000032" ], "shares_basic": [ "10-Q:0000882095-25-000032" ], "shares_diluted": [ "10-Q:0000882095-25-000032" ], "dps_declared": [ "10-Q:0000882095-25-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 7545000000.0, "cost_of_revenue": 1574000000.0, "gross_profit": null, "rnd": 1395000000.0, "sga": 1433000000.0, "operating_income": 888000000.0, "interest_expense": 238000000.0, "pretax_income": 956000000.0, "income_tax": -297000000.0, "net_income_incl_nci": 1253000000.0, "nci_profit": 0.0, "net_income": 1253000000.0, "net_income_common": null, "eps_basic": 1.0, "eps_diluted": 1.0, "shares_basic": 1247000000.0, "shares_diluted": 1254000000.0, "dps_declared": 0.77, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-25-000047" ], "value_sources": { "revenue": [ "10-Q:0000882095-25-000047" ], "cost_of_revenue": [ "10-Q:0000882095-25-000047" ], "rnd": [ "10-Q:0000882095-25-000047" ], "sga": [ "10-Q:0000882095-25-000047" ], "operating_income": [ "10-Q:0000882095-25-000047" ], "interest_expense": [ "10-Q:0000882095-25-000047" ], "pretax_income": [ "10-Q:0000882095-25-000047" ], "income_tax": [ "10-Q:0000882095-25-000047" ], "net_income_incl_nci": [ "10-Q:0000882095-25-000047" ], "nci_profit": [ "10-Q:0000882095-25-000047" ], "net_income": [ "10-Q:0000882095-25-000047" ], "eps_basic": [ "10-Q:0000882095-25-000047" ], "eps_diluted": [ "10-Q:0000882095-25-000047" ], "shares_basic": [ "10-Q:0000882095-25-000047" ], "shares_diluted": [ "10-Q:0000882095-25-000047" ], "dps_declared": [ "10-Q:0000882095-25-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 7569000000.0, "cost_of_revenue": 1581000000.0, "gross_profit": null, "rnd": 1641000000.0, "sga": 1907000000.0, "operating_income": 2452000000.0, "interest_expense": 249000000.0, "pretax_income": 2167000000.0, "income_tax": 385000000.0, "net_income_incl_nci": 1783000000.0, "nci_profit": 0.0, "net_income": 1783000000.0, "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:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "value_sources": { "revenue": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "cost_of_revenue": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "rnd": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "sga": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "operating_income": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "interest_expense": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "pretax_income": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "income_tax": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "net_income_incl_nci": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "nci_profit": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "net_income": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "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": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 6667000000.0, "cost_of_revenue": 1540000000.0, "gross_profit": null, "rnd": 1379000000.0, "sga": 1258000000.0, "operating_income": 2237000000.0, "interest_expense": 260000000.0, "pretax_income": 1649000000.0, "income_tax": 334000000.0, "net_income_incl_nci": 1315000000.0, "nci_profit": 0.0, "net_income": 1315000000.0, "net_income_common": null, "eps_basic": 1.06, "eps_diluted": 1.04, "shares_basic": 1246000000.0, "shares_diluted": 1259000000.0, "dps_declared": 0.79, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-26-000024" ], "value_sources": { "revenue": [ "10-Q:0000882095-26-000024" ], "cost_of_revenue": [ "10-Q:0000882095-26-000024" ], "rnd": [ "10-Q:0000882095-26-000024" ], "sga": [ "10-Q:0000882095-26-000024" ], "operating_income": [ "10-Q:0000882095-26-000024" ], "interest_expense": [ "10-Q:0000882095-26-000024" ], "pretax_income": [ "10-Q:0000882095-26-000024" ], "income_tax": [ "10-Q:0000882095-26-000024" ], "net_income_incl_nci": [ "10-Q:0000882095-25-000012" ], "nci_profit": [ "10-Q:0000882095-25-000012" ], "net_income": [ "10-Q:0000882095-26-000024" ], "eps_basic": [ "10-Q:0000882095-26-000024" ], "eps_diluted": [ "10-Q:0000882095-26-000024" ], "shares_basic": [ "10-Q:0000882095-26-000024" ], "shares_diluted": [ "10-Q:0000882095-26-000024" ], "dps_declared": [ "10-Q:0000882095-26-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 7082000000.0, "cost_of_revenue": 1501000000.0, "gross_profit": null, "rnd": 1491000000.0, "sga": 1365000000.0, "operating_income": 2474000000.0, "interest_expense": 254000000.0, "pretax_income": 2429000000.0, "income_tax": 468000000.0, "net_income_incl_nci": 1960000000.0, "nci_profit": 0.0, "net_income": 1960000000.0, "net_income_common": null, "eps_basic": 1.57, "eps_diluted": 1.56, "shares_basic": 1245000000.0, "shares_diluted": 1255000000.0, "dps_declared": 0.79, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-26-000031" ], "value_sources": { "revenue": [ "10-Q:0000882095-26-000031" ], "cost_of_revenue": [ "10-Q:0000882095-26-000031" ], "rnd": [ "10-Q:0000882095-26-000031" ], "sga": [ "10-Q:0000882095-26-000031" ], "operating_income": [ "10-Q:0000882095-26-000031" ], "interest_expense": [ "10-Q:0000882095-26-000031" ], "pretax_income": [ "10-Q:0000882095-26-000031" ], "income_tax": [ "10-Q:0000882095-26-000031" ], "net_income_incl_nci": [ "10-Q:0000882095-25-000032" ], "nci_profit": [ "10-Q:0000882095-25-000032" ], "net_income": [ "10-Q:0000882095-26-000031" ], "eps_basic": [ "10-Q:0000882095-26-000031" ], "eps_diluted": [ "10-Q:0000882095-26-000031" ], "shares_basic": [ "10-Q:0000882095-26-000031" ], "shares_diluted": [ "10-Q:0000882095-26-000031" ], "dps_declared": [ "10-Q:0000882095-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 7769000000.0, "cost_of_revenue": 1569000000.0, "gross_profit": null, "rnd": 1346000000.0, "sga": 1357000000.0, "operating_income": 3327000000.0, "interest_expense": 256000000.0, "pretax_income": 3641000000.0, "income_tax": 589000000.0, "net_income_incl_nci": 3052000000.0, "nci_profit": 0.0, "net_income": 3052000000.0, "net_income_common": null, "eps_basic": 2.46, "eps_diluted": 2.43, "shares_basic": 1243000000.0, "shares_diluted": 1254000000.0, "dps_declared": 0.79, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-25-000047", "10-Q:0000882095-26-000039" ], "value_sources": { "revenue": [ "10-Q:0000882095-26-000039" ], "cost_of_revenue": [ "10-Q:0000882095-26-000039" ], "rnd": [ "10-Q:0000882095-26-000039" ], "sga": [ "10-Q:0000882095-26-000039" ], "operating_income": [ "10-Q:0000882095-26-000039" ], "interest_expense": [ "10-Q:0000882095-26-000039" ], "pretax_income": [ "10-Q:0000882095-26-000039" ], "income_tax": [ "10-Q:0000882095-26-000039" ], "net_income_incl_nci": [ "10-Q:0000882095-25-000047" ], "nci_profit": [ "10-Q:0000882095-25-000047" ], "net_income": [ "10-Q:0000882095-26-000039" ], "eps_basic": [ "10-Q:0000882095-26-000039" ], "eps_diluted": [ "10-Q:0000882095-26-000039" ], "shares_basic": [ "10-Q:0000882095-26-000039" ], "shares_diluted": [ "10-Q:0000882095-26-000039" ], "dps_declared": [ "10-Q:0000882095-26-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 7925000000.0, "cost_of_revenue": 1624000000.0, "gross_profit": null, "rnd": 1584000000.0, "sga": 1794000000.0, "operating_income": 1984000000.0, "interest_expense": 255000000.0, "pretax_income": 2078000000.0, "income_tax": -105000000.0, "net_income_incl_nci": 2183000000.0, "nci_profit": 0.0, "net_income": 2183000000.0, "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:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "value_sources": { "revenue": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "cost_of_revenue": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "rnd": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "sga": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "operating_income": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "interest_expense": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "pretax_income": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "income_tax": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "net_income_incl_nci": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "nci_profit": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "net_income": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "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": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 6960000000.0, "cost_of_revenue": 1445000000.0, "gross_profit": null, "rnd": 1372000000.0, "sga": 1451000000.0, "operating_income": 2586000000.0, "interest_expense": 240000000.0, "pretax_income": 2580000000.0, "income_tax": 559000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2021000000.0, "net_income_common": null, "eps_basic": 1.63, "eps_diluted": 1.61, "shares_basic": 1242000000.0, "shares_diluted": 1254000000.0, "dps_declared": 0.82, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-26-000024" ], "value_sources": { "revenue": [ "10-Q:0000882095-26-000024" ], "cost_of_revenue": [ "10-Q:0000882095-26-000024" ], "rnd": [ "10-Q:0000882095-26-000024" ], "sga": [ "10-Q:0000882095-26-000024" ], "operating_income": [ "10-Q:0000882095-26-000024" ], "interest_expense": [ "10-Q:0000882095-26-000024" ], "pretax_income": [ "10-Q:0000882095-26-000024" ], "income_tax": [ "10-Q:0000882095-26-000024" ], "net_income": [ "10-Q:0000882095-26-000024" ], "eps_basic": [ "10-Q:0000882095-26-000024" ], "eps_diluted": [ "10-Q:0000882095-26-000024" ], "shares_basic": [ "10-Q:0000882095-26-000024" ], "shares_diluted": [ "10-Q:0000882095-26-000024" ], "dps_declared": [ "10-Q:0000882095-26-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 7803000000.0, "cost_of_revenue": 1579000000.0, "gross_profit": null, "rnd": 1764000000.0, "sga": 1921000000.0, "operating_income": -10394000000.0, "interest_expense": 247000000.0, "pretax_income": -10254000000.0, "income_tax": 242000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -10496000000.0, "net_income_common": null, "eps_basic": -8.45, "eps_diluted": -8.45, "shares_basic": 1243000000.0, "shares_diluted": 1243000000.0, "dps_declared": 0.82, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-26-000031" ], "value_sources": { "revenue": [ "10-Q:0000882095-26-000031" ], "cost_of_revenue": [ "10-Q:0000882095-26-000031" ], "rnd": [ "10-Q:0000882095-26-000031" ], "sga": [ "10-Q:0000882095-26-000031" ], "operating_income": [ "10-Q:0000882095-26-000031" ], "interest_expense": [ "10-Q:0000882095-26-000031" ], "pretax_income": [ "10-Q:0000882095-26-000031" ], "income_tax": [ "10-Q:0000882095-26-000031" ], "net_income": [ "10-Q:0000882095-26-000031" ], "eps_basic": [ "10-Q:0000882095-26-000031" ], "eps_diluted": [ "10-Q:0000882095-26-000031" ], "shares_basic": [ "10-Q:0000882095-26-000031" ], "shares_diluted": [ "10-Q:0000882095-26-000031" ], "dps_declared": [ "10-Q:0000882095-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 8300000000.0, "cost_of_revenue": 1571000000.0, "gross_profit": null, "rnd": 1608000000.0, "sga": 1641000000.0, "operating_income": 3462000000.0, "interest_expense": 269000000.0, "pretax_income": 3063000000.0, "income_tax": 634000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2429000000.0, "net_income_common": null, "eps_basic": 1.96, "eps_diluted": 1.94, "shares_basic": 1242000000.0, "shares_diluted": 1251000000.0, "dps_declared": 0.82, "operating_lease_cost": null }, "sources": [ "10-Q:0000882095-26-000039" ], "value_sources": { "revenue": [ "10-Q:0000882095-26-000039" ], "cost_of_revenue": [ "10-Q:0000882095-26-000039" ], "rnd": [ "10-Q:0000882095-26-000039" ], "sga": [ "10-Q:0000882095-26-000039" ], "operating_income": [ "10-Q:0000882095-26-000039" ], "interest_expense": [ "10-Q:0000882095-26-000039" ], "pretax_income": [ "10-Q:0000882095-26-000039" ], "income_tax": [ "10-Q:0000882095-26-000039" ], "net_income": [ "10-Q:0000882095-26-000039" ], "eps_basic": [ "10-Q:0000882095-26-000039" ], "eps_diluted": [ "10-Q:0000882095-26-000039" ], "shares_basic": [ "10-Q:0000882095-26-000039" ], "shares_diluted": [ "10-Q:0000882095-26-000039" ], "dps_declared": [ "10-Q:0000882095-26-000039" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 24689000000.0, "cost_of_revenue": 4572000000.0, "gross_profit": null, "rnd": 4927000000.0, "sga": 5151000000.0, "operating_income": 4071000000.0, "interest_expense": 984000000.0, "pretax_income": 1669000000.0, "income_tax": 1580000000.0, "net_income_incl_nci": 89000000.0, "nci_profit": -34000000.0, "net_income": 123000000.0, "net_income_common": null, "eps_basic": 0.1, "eps_diluted": 0.1, "shares_basic": 1257000000.0, "shares_diluted": 1263000000.0, "dps_declared": 2.72, "operating_lease_cost": null }, "sources": [ "10-K:0000882095-23-000007" ], "value_sources": { "revenue": [ "10-K:0000882095-23-000007" ], "cost_of_revenue": [ "10-K:0000882095-23-000007" ], "rnd": [ "10-K:0000882095-23-000007" ], "sga": [ "10-K:0000882095-23-000007" ], "operating_income": [ "10-K:0000882095-23-000007" ], "interest_expense": [ "10-K:0000882095-23-000007" ], "pretax_income": [ "10-K:0000882095-23-000007" ], "income_tax": [ "10-K:0000882095-23-000007" ], "net_income_incl_nci": [ "10-K:0000882095-23-000007" ], "nci_profit": [ "10-K:0000882095-23-000007" ], "net_income": [ "10-K:0000882095-23-000007" ], "eps_basic": [ "10-K:0000882095-23-000007" ], "eps_diluted": [ "10-K:0000882095-23-000007" ], "shares_basic": [ "10-K:0000882095-23-000007" ], "shares_diluted": [ "10-K:0000882095-23-000007" ], "dps_declared": [ "10-K:0000882095-23-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 27305000000.0, "cost_of_revenue": 6601000000.0, "gross_profit": null, "rnd": 4601000000.0, "sga": 5246000000.0, "operating_income": 9918000000.0, "interest_expense": 1001000000.0, "pretax_income": 8278000000.0, "income_tax": 2077000000.0, "net_income_incl_nci": 6201000000.0, "nci_profit": -24000000.0, "net_income": 6225000000.0, "net_income_common": null, "eps_basic": 4.96, "eps_diluted": 4.93, "shares_basic": 1256000000.0, "shares_diluted": 1262000000.0, "dps_declared": 2.84, "operating_lease_cost": null }, "sources": [ "10-K:0000882095-24-000007" ], "value_sources": { "revenue": [ "10-K:0000882095-24-000007" ], "cost_of_revenue": [ "10-K:0000882095-24-000007" ], "rnd": [ "10-K:0000882095-24-000007" ], "sga": [ "10-K:0000882095-24-000007" ], "operating_income": [ "10-K:0000882095-24-000007" ], "interest_expense": [ "10-K:0000882095-24-000007" ], "pretax_income": [ "10-K:0000882095-24-000007" ], "income_tax": [ "10-K:0000882095-24-000007" ], "net_income_incl_nci": [ "10-K:0000882095-24-000007" ], "nci_profit": [ "10-K:0000882095-24-000007" ], "net_income": [ "10-K:0000882095-24-000007" ], "eps_basic": [ "10-K:0000882095-24-000007" ], "eps_diluted": [ "10-K:0000882095-24-000007" ], "shares_basic": [ "10-K:0000882095-24-000007" ], "shares_diluted": [ "10-K:0000882095-24-000007" ], "dps_declared": [ "10-K:0000882095-24-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 27281000000.0, "cost_of_revenue": 5657000000.0, "gross_profit": null, "rnd": 4977000000.0, "sga": 5673000000.0, "operating_income": 7330000000.0, "interest_expense": 935000000.0, "pretax_income": 5814000000.0, "income_tax": 1248000000.0, "net_income_incl_nci": 4566000000.0, "nci_profit": -26000000.0, "net_income": 4592000000.0, "net_income_common": null, "eps_basic": 3.66, "eps_diluted": 3.64, "shares_basic": 1255000000.0, "shares_diluted": 1262000000.0, "dps_declared": 2.92, "operating_lease_cost": null }, "sources": [ "10-K:0000882095-25-000006" ], "value_sources": { "revenue": [ "10-K:0000882095-25-000006" ], "cost_of_revenue": [ "10-K:0000882095-25-000006" ], "rnd": [ "10-K:0000882095-25-000006" ], "sga": [ "10-K:0000882095-25-000006" ], "operating_income": [ "10-K:0000882095-25-000006" ], "interest_expense": [ "10-K:0000882095-25-000006" ], "pretax_income": [ "10-K:0000882095-25-000006" ], "income_tax": [ "10-K:0000882095-25-000006" ], "net_income_incl_nci": [ "10-K:0000882095-25-000006" ], "nci_profit": [ "10-K:0000882095-25-000006" ], "net_income": [ "10-K:0000882095-25-000006" ], "eps_basic": [ "10-K:0000882095-25-000006" ], "eps_diluted": [ "10-K:0000882095-25-000006" ], "shares_basic": [ "10-K:0000882095-25-000006" ], "shares_diluted": [ "10-K:0000882095-25-000006" ], "dps_declared": [ "10-K:0000882095-25-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 27116000000.0, "cost_of_revenue": 6498000000.0, "gross_profit": null, "rnd": 5718000000.0, "sga": 6090000000.0, "operating_income": 7605000000.0, "interest_expense": 944000000.0, "pretax_income": 6859000000.0, "income_tax": 1247000000.0, "net_income_incl_nci": 5613000000.0, "nci_profit": -52000000.0, "net_income": 5665000000.0, "net_income_common": null, "eps_basic": 4.54, "eps_diluted": 4.5, "shares_basic": 1248000000.0, "shares_diluted": 1258000000.0, "dps_declared": 3.0, "operating_lease_cost": null }, "sources": [ "10-K:0000882095-26-000006" ], "value_sources": { "revenue": [ "10-K:0000882095-26-000006" ], "cost_of_revenue": [ "10-K:0000882095-26-000006" ], "rnd": [ "10-K:0000882095-26-000006" ], "sga": [ "10-K:0000882095-26-000006" ], "operating_income": [ "10-K:0000882095-26-000006" ], "interest_expense": [ "10-K:0000882095-26-000006" ], "pretax_income": [ "10-K:0000882095-26-000006" ], "income_tax": [ "10-K:0000882095-26-000006" ], "net_income_incl_nci": [ "10-K:0000882095-26-000006" ], "nci_profit": [ "10-K:0000882095-26-000006" ], "net_income": [ "10-K:0000882095-26-000006" ], "eps_basic": [ "10-K:0000882095-26-000006" ], "eps_diluted": [ "10-K:0000882095-26-000006" ], "shares_basic": [ "10-K:0000882095-26-000006" ], "shares_diluted": [ "10-K:0000882095-26-000006" ], "dps_declared": [ "10-K:0000882095-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 28754000000.0, "cost_of_revenue": 6251000000.0, "gross_profit": null, "rnd": 5907000000.0, "sga": 6091000000.0, "operating_income": 1662000000.0, "interest_expense": 977000000.0, "pretax_income": 690000000.0, "income_tax": 211000000.0, "net_income_incl_nci": 480000000.0, "nci_profit": 0.0, "net_income": 480000000.0, "net_income_common": null, "eps_basic": 0.38, "eps_diluted": 0.38, "shares_basic": 1247000000.0, "shares_diluted": 1255000000.0, "dps_declared": 3.08, "operating_lease_cost": null }, "sources": [ "10-K:0000882095-26-000006" ], "value_sources": { "revenue": [ "10-K:0000882095-26-000006" ], "cost_of_revenue": [ "10-K:0000882095-26-000006" ], "rnd": [ "10-K:0000882095-26-000006" ], "sga": [ "10-K:0000882095-26-000006" ], "operating_income": [ "10-K:0000882095-26-000006" ], "interest_expense": [ "10-K:0000882095-26-000006" ], "pretax_income": [ "10-K:0000882095-26-000006" ], "income_tax": [ "10-K:0000882095-26-000006" ], "net_income_incl_nci": [ "10-K:0000882095-26-000006" ], "nci_profit": [ "10-K:0000882095-26-000006" ], "net_income": [ "10-K:0000882095-26-000006" ], "eps_basic": [ "10-K:0000882095-26-000006" ], "eps_diluted": [ "10-K:0000882095-26-000006" ], "shares_basic": [ "10-K:0000882095-26-000006" ], "shares_diluted": [ "10-K:0000882095-26-000006" ], "dps_declared": [ "10-K:0000882095-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 29443000000.0, "cost_of_revenue": 6234000000.0, "gross_profit": null, "rnd": 5799000000.0, "sga": 5774000000.0, "operating_income": 10022000000.0, "interest_expense": 1024000000.0, "pretax_income": 9796000000.0, "income_tax": 1286000000.0, "net_income_incl_nci": 8510000000.0, "nci_profit": 0.0, "net_income": 8510000000.0, "net_income_common": null, "eps_basic": 6.84, "eps_diluted": 6.78, "shares_basic": 1244000000.0, "shares_diluted": 1255000000.0, "dps_declared": 3.16, "operating_lease_cost": null }, "sources": [ "10-K:0000882095-26-000006" ], "value_sources": { "revenue": [ "10-K:0000882095-26-000006" ], "cost_of_revenue": [ "10-K:0000882095-26-000006" ], "rnd": [ "10-K:0000882095-26-000006" ], "sga": [ "10-K:0000882095-26-000006" ], "operating_income": [ "10-K:0000882095-26-000006" ], "interest_expense": [ "10-K:0000882095-26-000006" ], "pretax_income": [ "10-K:0000882095-26-000006" ], "income_tax": [ "10-K:0000882095-26-000006" ], "net_income_incl_nci": [ "10-K:0000882095-26-000006" ], "nci_profit": [ "10-K:0000882095-26-000006" ], "net_income": [ "10-K:0000882095-26-000006" ], "eps_basic": [ "10-K:0000882095-26-000006" ], "eps_diluted": [ "10-K:0000882095-26-000006" ], "shares_basic": [ "10-K:0000882095-26-000006" ], "shares_diluted": [ "10-K:0000882095-26-000006" ], "dps_declared": [ "10-K:0000882095-26-000006" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 10051000000.0, "short_term_investments": 10734000000.0, "receivables": 3907000000.0, "inventory": 986000000.0, "current_assets": 26950000000.0, "ppe_net": 4564000000.0, "goodwill": 4117000000.0, "intangibles": 13502000000.0, "total_assets": 59741000000.0, "accounts_payable": 590000000.0, "short_term_borrowings": null, "debt_current": 1999000000.0, "current_liabilities": 8879000000.0, "long_term_debt": 22098000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 22067000000.0, "nci": 112000000.0, "equity_total": 22179000000.0, "liabilities_and_equity": 59741000000.0, "shares_outstanding": 1254000000.0, "retained_earnings": 18709000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 645000000.0, "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:0000882095-20-000013" ], "value_sources": { "cash": [ "10-Q:0000882095-20-000013" ], "short_term_investments": [ "10-Q:0000882095-20-000013" ], "receivables": [ "10-Q:0000882095-20-000013" ], "inventory": [ "10-Q:0000882095-20-000013" ], "current_assets": [ "10-Q:0000882095-20-000013" ], "ppe_net": [ "10-Q:0000882095-20-000013" ], "goodwill": [ "10-Q:0000882095-20-000013" ], "intangibles": [ "10-Q:0000882095-20-000013" ], "total_assets": [ "10-Q:0000882095-20-000013" ], "accounts_payable": [ "10-Q:0000882095-20-000013" ], "debt_current": [ "10-Q:0000882095-20-000013" ], "current_liabilities": [ "10-Q:0000882095-20-000013" ], "long_term_debt": [ "10-Q:0000882095-20-000013" ], "equity_parent": [ "10-Q:0000882095-20-000013" ], "nci": [ "10-Q:0000882095-20-000013" ], "equity_total": [ "10-Q:0000882095-20-000013" ], "liabilities_and_equity": [ "10-Q:0000882095-20-000013" ], "shares_outstanding": [ "10-Q:0000882095-20-000013" ], "retained_earnings": [ "10-Q:0000882095-20-000013" ], "preferred_stock": [ "10-Q:0000882095-20-000013" ], "accrued_taxes_current": [ "10-Q:0000882095-20-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 6746000000.0, "short_term_investments": 12168000000.0, "receivables": 3194000000.0, "inventory": 1052000000.0, "current_assets": 24643000000.0, "ppe_net": 4653000000.0, "goodwill": 4117000000.0, "intangibles": 13225000000.0, "total_assets": 55934000000.0, "accounts_payable": 532000000.0, "short_term_borrowings": null, "debt_current": 2999000000.0, "current_liabilities": 10564000000.0, "long_term_debt": 21103000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18027000000.0, "nci": 115000000.0, "equity_total": 18142000000.0, "liabilities_and_equity": 55934000000.0, "shares_outstanding": 1254000000.0, "retained_earnings": 14445000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 911000000.0, "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:0000882095-20-000019" ], "value_sources": { "cash": [ "10-Q:0000882095-20-000019" ], "short_term_investments": [ "10-Q:0000882095-20-000019" ], "receivables": [ "10-Q:0000882095-20-000019" ], "inventory": [ "10-Q:0000882095-20-000019" ], "current_assets": [ "10-Q:0000882095-20-000019" ], "ppe_net": [ "10-Q:0000882095-20-000019" ], "goodwill": [ "10-Q:0000882095-20-000019" ], "intangibles": [ "10-Q:0000882095-20-000019" ], "total_assets": [ "10-Q:0000882095-20-000019" ], "accounts_payable": [ "10-Q:0000882095-20-000019" ], "debt_current": [ "10-Q:0000882095-20-000019" ], "current_liabilities": [ "10-Q:0000882095-20-000019" ], "long_term_debt": [ "10-Q:0000882095-20-000019" ], "equity_parent": [ "10-Q:0000882095-20-000019" ], "nci": [ "10-Q:0000882095-20-000019" ], "equity_total": [ "10-Q:0000882095-20-000019" ], "liabilities_and_equity": [ "10-Q:0000882095-20-000019" ], "shares_outstanding": [ "10-Q:0000882095-20-000019" ], "retained_earnings": [ "10-Q:0000882095-20-000019" ], "preferred_stock": [ "10-Q:0000882095-20-000019" ], "accrued_taxes_current": [ "10-Q:0000882095-20-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 12886000000.0, "short_term_investments": 11089000000.0, "receivables": 3913000000.0, "inventory": 1008000000.0, "current_assets": 30926000000.0, "ppe_net": 4810000000.0, "goodwill": 4117000000.0, "intangibles": 12939000000.0, "total_assets": 60878000000.0, "accounts_payable": 527000000.0, "short_term_borrowings": null, "debt_current": 1498000000.0, "current_liabilities": 9509000000.0, "long_term_debt": 27792000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 17445000000.0, "nci": 26000000.0, "equity_total": 17471000000.0, "liabilities_and_equity": 60878000000.0, "shares_outstanding": 1253000000.0, "retained_earnings": 13709000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 943000000.0, "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:0000882095-20-000027" ], "value_sources": { "cash": [ "10-Q:0000882095-20-000027" ], "short_term_investments": [ "10-Q:0000882095-20-000027" ], "receivables": [ "10-Q:0000882095-20-000027" ], "inventory": [ "10-Q:0000882095-20-000027" ], "current_assets": [ "10-Q:0000882095-20-000027" ], "ppe_net": [ "10-Q:0000882095-20-000027" ], "goodwill": [ "10-Q:0000882095-20-000027" ], "intangibles": [ "10-Q:0000882095-20-000027" ], "total_assets": [ "10-Q:0000882095-20-000027" ], "accounts_payable": [ "10-Q:0000882095-20-000027" ], "debt_current": [ "10-Q:0000882095-20-000027" ], "current_liabilities": [ "10-Q:0000882095-20-000027" ], "long_term_debt": [ "10-Q:0000882095-20-000027" ], "equity_parent": [ "10-Q:0000882095-20-000027" ], "nci": [ "10-Q:0000882095-20-000027" ], "equity_total": [ "10-Q:0000882095-20-000027" ], "liabilities_and_equity": [ "10-Q:0000882095-20-000027" ], "shares_outstanding": [ "10-Q:0000882095-20-000027" ], "retained_earnings": [ "10-Q:0000882095-20-000027" ], "preferred_stock": [ "10-Q:0000882095-20-000027" ], "accrued_taxes_current": [ "10-Q:0000882095-20-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 5997000000.0, "short_term_investments": 1411000000.0, "receivables": 4892000000.0, "inventory": 1683000000.0, "current_assets": 15996000000.0, "ppe_net": 4967000000.0, "goodwill": 8108000000.0, "intangibles": 33126000000.0, "total_assets": 68407000000.0, "accounts_payable": 844000000.0, "short_term_borrowings": null, "debt_current": 2757000000.0, "current_liabilities": 11397000000.0, "long_term_debt": 28645000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18202000000.0, "nci": 19000000.0, "equity_total": 18221000000.0, "liabilities_and_equity": 68407000000.0, "shares_outstanding": 1254000000.0, "retained_earnings": 14381000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 598000000.0, "commercial_paper": null, "operating_lease_liability": 715000000.0, "operating_lease_liability_current": 107000000.0, "operating_lease_liability_noncurrent": 608000000.0, "operating_lease_discount_rate": 0.0332, "operating_lease_payments_y1": 127000000.0, "operating_lease_payments_total": 828000000.0, "operating_lease_imputed_interest": 113000000.0, "debt_maturity_y1": 2750000000.0, "debt_maturity_y2": 1500000000.0, "debt_maturity_y3": 4250000000.0, "debt_maturity_y4": 1750000000.0, "debt_maturity_y5": 1750000000.0, "debt_maturity_after_y5": 18500000000.0 }, "sources": [ "10-K:0000882095-21-000008", "10-K:0000882095-22-000007" ], "value_sources": { "cash": [ "10-K:0000882095-22-000007" ], "short_term_investments": [ "10-K:0000882095-22-000007" ], "receivables": [ "10-K:0000882095-22-000007" ], "inventory": [ "10-K:0000882095-22-000007" ], "current_assets": [ "10-K:0000882095-22-000007" ], "ppe_net": [ "10-K:0000882095-22-000007" ], "goodwill": [ "10-K:0000882095-22-000007" ], "intangibles": [ "10-K:0000882095-22-000007" ], "total_assets": [ "10-K:0000882095-22-000007" ], "accounts_payable": [ "10-K:0000882095-22-000007" ], "debt_current": [ "10-K:0000882095-22-000007" ], "current_liabilities": [ "10-K:0000882095-22-000007" ], "long_term_debt": [ "10-K:0000882095-22-000007" ], "equity_parent": [ "10-K:0000882095-22-000007" ], "nci": [ "10-K:0000882095-22-000007" ], "equity_total": [ "10-K:0000882095-22-000007" ], "liabilities_and_equity": [ "10-K:0000882095-22-000007" ], "shares_outstanding": [ "10-K:0000882095-22-000007" ], "retained_earnings": [ "10-K:0000882095-22-000007" ], "preferred_stock": [ "10-K:0000882095-22-000007" ], "accrued_taxes_current": [ "10-K:0000882095-22-000007" ], "operating_lease_liability": [ "10-K:0000882095-21-000008" ], "operating_lease_liability_current": [ "10-K:0000882095-22-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000882095-22-000007" ], "operating_lease_discount_rate": [ "10-K:0000882095-22-000007" ], "operating_lease_payments_y1": [ "10-K:0000882095-21-000008" ], "operating_lease_payments_total": [ "10-K:0000882095-21-000008" ], "operating_lease_imputed_interest": [ "10-K:0000882095-21-000008" ], "debt_maturity_y1": [ "10-K:0000882095-21-000008" ], "debt_maturity_y2": [ "10-K:0000882095-21-000008" ], "debt_maturity_y3": [ "10-K:0000882095-21-000008" ], "debt_maturity_y4": [ "10-K:0000882095-21-000008" ], "debt_maturity_y5": [ "10-K:0000882095-21-000008" ], "debt_maturity_after_y5": [ "10-K:0000882095-21-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 4065000000.0, "short_term_investments": 1601000000.0, "receivables": 3925000000.0, "inventory": 1779000000.0, "current_assets": 13278000000.0, "ppe_net": 4990000000.0, "goodwill": 8334000000.0, "intangibles": 34781000000.0, "total_assets": 67492000000.0, "accounts_payable": 570000000.0, "short_term_borrowings": null, "debt_current": 2259000000.0, "current_liabilities": 9705000000.0, "long_term_debt": 27907000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18952000000.0, "nci": 12000000.0, "equity_total": 18964000000.0, "liabilities_and_equity": 67492000000.0, "shares_outstanding": 1254000000.0, "retained_earnings": 14821000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 215000000.0, "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:0000882095-21-000013" ], "value_sources": { "cash": [ "10-Q:0000882095-21-000013" ], "short_term_investments": [ "10-Q:0000882095-21-000013" ], "receivables": [ "10-Q:0000882095-21-000013" ], "inventory": [ "10-Q:0000882095-21-000013" ], "current_assets": [ "10-Q:0000882095-21-000013" ], "ppe_net": [ "10-Q:0000882095-21-000013" ], "goodwill": [ "10-Q:0000882095-21-000013" ], "intangibles": [ "10-Q:0000882095-21-000013" ], "total_assets": [ "10-Q:0000882095-21-000013" ], "accounts_payable": [ "10-Q:0000882095-21-000013" ], "debt_current": [ "10-Q:0000882095-21-000013" ], "current_liabilities": [ "10-Q:0000882095-21-000013" ], "long_term_debt": [ "10-Q:0000882095-21-000013" ], "equity_parent": [ "10-Q:0000882095-21-000013" ], "nci": [ "10-Q:0000882095-21-000013" ], "equity_total": [ "10-Q:0000882095-21-000013" ], "liabilities_and_equity": [ "10-Q:0000882095-21-000013" ], "shares_outstanding": [ "10-Q:0000882095-21-000013" ], "retained_earnings": [ "10-Q:0000882095-21-000013" ], "preferred_stock": [ "10-Q:0000882095-21-000013" ], "accrued_taxes_current": [ "10-Q:0000882095-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 4893000000.0, "short_term_investments": 1632000000.0, "receivables": 4149000000.0, "inventory": 1772000000.0, "current_assets": 13925000000.0, "ppe_net": 4996000000.0, "goodwill": 8334000000.0, "intangibles": 34341000000.0, "total_assets": 67984000000.0, "accounts_payable": 608000000.0, "short_term_borrowings": null, "debt_current": 2261000000.0, "current_liabilities": 10214000000.0, "long_term_debt": 27914000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 19703000000.0, "nci": 7000000.0, "equity_total": 19710000000.0, "liabilities_and_equity": 67984000000.0, "shares_outstanding": 1254000000.0, "retained_earnings": 15392000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 439000000.0, "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:0000882095-21-000021" ], "value_sources": { "cash": [ "10-Q:0000882095-21-000021" ], "short_term_investments": [ "10-Q:0000882095-21-000021" ], "receivables": [ "10-Q:0000882095-21-000021" ], "inventory": [ "10-Q:0000882095-21-000021" ], "current_assets": [ "10-Q:0000882095-21-000021" ], "ppe_net": [ "10-Q:0000882095-21-000021" ], "goodwill": [ "10-Q:0000882095-21-000021" ], "intangibles": [ "10-Q:0000882095-21-000021" ], "total_assets": [ "10-Q:0000882095-21-000021" ], "accounts_payable": [ "10-Q:0000882095-21-000021" ], "debt_current": [ "10-Q:0000882095-21-000021" ], "current_liabilities": [ "10-Q:0000882095-21-000021" ], "long_term_debt": [ "10-Q:0000882095-21-000021" ], "equity_parent": [ "10-Q:0000882095-21-000021" ], "nci": [ "10-Q:0000882095-21-000021" ], "equity_total": [ "10-Q:0000882095-21-000021" ], "liabilities_and_equity": [ "10-Q:0000882095-21-000021" ], "shares_outstanding": [ "10-Q:0000882095-21-000021" ], "retained_earnings": [ "10-Q:0000882095-21-000021" ], "preferred_stock": [ "10-Q:0000882095-21-000021" ], "accrued_taxes_current": [ "10-Q:0000882095-21-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 4362000000.0, "short_term_investments": 1376000000.0, "receivables": 4566000000.0, "inventory": 1676000000.0, "current_assets": 13991000000.0, "ppe_net": 5037000000.0, "goodwill": 8332000000.0, "intangibles": 33900000000.0, "total_assets": 67098000000.0, "accounts_payable": 585000000.0, "short_term_borrowings": null, "debt_current": 2511000000.0, "current_liabilities": 10245000000.0, "long_term_debt": 25175000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 21470000000.0, "nci": 1000000.0, "equity_total": 21471000000.0, "liabilities_and_equity": 67098000000.0, "shares_outstanding": 1255000000.0, "retained_earnings": 16903000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 447000000.0, "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:0000882095-21-000029" ], "value_sources": { "cash": [ "10-Q:0000882095-21-000029" ], "short_term_investments": [ "10-Q:0000882095-21-000029" ], "receivables": [ "10-Q:0000882095-21-000029" ], "inventory": [ "10-Q:0000882095-21-000029" ], "current_assets": [ "10-Q:0000882095-21-000029" ], "ppe_net": [ "10-Q:0000882095-21-000029" ], "goodwill": [ "10-Q:0000882095-21-000029" ], "intangibles": [ "10-Q:0000882095-21-000029" ], "total_assets": [ "10-Q:0000882095-21-000029" ], "accounts_payable": [ "10-Q:0000882095-21-000029" ], "debt_current": [ "10-Q:0000882095-21-000029" ], "current_liabilities": [ "10-Q:0000882095-21-000029" ], "long_term_debt": [ "10-Q:0000882095-21-000029" ], "equity_parent": [ "10-Q:0000882095-21-000029" ], "nci": [ "10-Q:0000882095-21-000029" ], "equity_total": [ "10-Q:0000882095-21-000029" ], "liabilities_and_equity": [ "10-Q:0000882095-21-000029" ], "shares_outstanding": [ "10-Q:0000882095-21-000029" ], "retained_earnings": [ "10-Q:0000882095-21-000029" ], "preferred_stock": [ "10-Q:0000882095-21-000029" ], "accrued_taxes_current": [ "10-Q:0000882095-21-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 5338000000.0, "short_term_investments": 1182000000.0, "receivables": 4493000000.0, "inventory": 1618000000.0, "current_assets": 14772000000.0, "ppe_net": 5121000000.0, "goodwill": 8332000000.0, "intangibles": 33455000000.0, "total_assets": 67952000000.0, "accounts_payable": 705000000.0, "short_term_borrowings": null, "debt_current": 1516000000.0, "current_liabilities": 11610000000.0, "long_term_debt": 25179000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 21069000000.0, "nci": -5000000.0, "equity_total": 21064000000.0, "liabilities_and_equity": 67952000000.0, "shares_outstanding": 1254000000.0, "retained_earnings": 16324000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 539000000.0, "commercial_paper": null, "operating_lease_liability": 590000000.0, "operating_lease_liability_current": 101000000.0, "operating_lease_liability_noncurrent": 489000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 117000000.0, "operating_lease_payments_total": 677000000.0, "operating_lease_imputed_interest": 87000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000882095-22-000007", "10-K:0000882095-23-000007" ], "value_sources": { "cash": [ "10-K:0000882095-23-000007" ], "short_term_investments": [ "10-K:0000882095-23-000007" ], "receivables": [ "10-K:0000882095-23-000007" ], "inventory": [ "10-K:0000882095-23-000007" ], "current_assets": [ "10-K:0000882095-23-000007" ], "ppe_net": [ "10-K:0000882095-23-000007" ], "goodwill": [ "10-K:0000882095-23-000007" ], "intangibles": [ "10-K:0000882095-23-000007" ], "total_assets": [ "10-K:0000882095-23-000007" ], "accounts_payable": [ "10-K:0000882095-23-000007" ], "debt_current": [ "10-K:0000882095-23-000007" ], "current_liabilities": [ "10-K:0000882095-23-000007" ], "long_term_debt": [ "10-K:0000882095-23-000007" ], "equity_parent": [ "10-K:0000882095-23-000007" ], "nci": [ "10-K:0000882095-23-000007" ], "equity_total": [ "10-K:0000882095-23-000007" ], "liabilities_and_equity": [ "10-K:0000882095-23-000007" ], "shares_outstanding": [ "10-K:0000882095-23-000007" ], "retained_earnings": [ "10-K:0000882095-23-000007" ], "preferred_stock": [ "10-K:0000882095-23-000007" ], "accrued_taxes_current": [ "10-K:0000882095-23-000007" ], "operating_lease_liability": [ "10-K:0000882095-22-000007" ], "operating_lease_liability_current": [ "10-K:0000882095-23-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000882095-23-000007" ], "operating_lease_discount_rate": [ "10-K:0000882095-23-000007" ], "operating_lease_payments_y1": [ "10-K:0000882095-22-000007" ], "operating_lease_payments_total": [ "10-K:0000882095-22-000007" ], "operating_lease_imputed_interest": [ "10-K:0000882095-22-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 4296000000.0, "short_term_investments": 1029000000.0, "receivables": 3787000000.0, "inventory": 1482000000.0, "current_assets": 12629000000.0, "ppe_net": 5253000000.0, "goodwill": 8314000000.0, "intangibles": 30331000000.0, "total_assets": 63080000000.0, "accounts_payable": 583000000.0, "short_term_borrowings": null, "debt_current": 1025000000.0, "current_liabilities": 8558000000.0, "long_term_debt": 25183000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 19927000000.0, "nci": -12000000.0, "equity_total": 19915000000.0, "liabilities_and_equity": 63080000000.0, "shares_outstanding": 1255000000.0, "retained_earnings": 14986000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 467000000.0, "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:0000882095-22-000013" ], "value_sources": { "cash": [ "10-Q:0000882095-22-000013" ], "short_term_investments": [ "10-Q:0000882095-22-000013" ], "receivables": [ "10-Q:0000882095-22-000013" ], "inventory": [ "10-Q:0000882095-22-000013" ], "current_assets": [ "10-Q:0000882095-22-000013" ], "ppe_net": [ "10-Q:0000882095-22-000013" ], "goodwill": [ "10-Q:0000882095-22-000013" ], "intangibles": [ "10-Q:0000882095-22-000013" ], "total_assets": [ "10-Q:0000882095-22-000013" ], "accounts_payable": [ "10-Q:0000882095-22-000013" ], "debt_current": [ "10-Q:0000882095-22-000013" ], "current_liabilities": [ "10-Q:0000882095-22-000013" ], "long_term_debt": [ "10-Q:0000882095-22-000013" ], "equity_parent": [ "10-Q:0000882095-22-000013" ], "nci": [ "10-Q:0000882095-22-000013" ], "equity_total": [ "10-Q:0000882095-22-000013" ], "liabilities_and_equity": [ "10-Q:0000882095-22-000013" ], "shares_outstanding": [ "10-Q:0000882095-22-000013" ], "retained_earnings": [ "10-Q:0000882095-22-000013" ], "preferred_stock": [ "10-Q:0000882095-22-000013" ], "accrued_taxes_current": [ "10-Q:0000882095-22-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 4739000000.0, "short_term_investments": 924000000.0, "receivables": 4118000000.0, "inventory": 1494000000.0, "current_assets": 13175000000.0, "ppe_net": 5299000000.0, "goodwill": 8314000000.0, "intangibles": 29885000000.0, "total_assets": 62870000000.0, "accounts_payable": 565000000.0, "short_term_borrowings": null, "debt_current": 1021000000.0, "current_liabilities": 9220000000.0, "long_term_debt": 25195000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 20236000000.0, "nci": -21000000.0, "equity_total": 20215000000.0, "liabilities_and_equity": 62870000000.0, "shares_outstanding": 1254000000.0, "retained_earnings": 15117000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 902000000.0, "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:0000882095-22-000019" ], "value_sources": { "cash": [ "10-Q:0000882095-22-000019" ], "short_term_investments": [ "10-Q:0000882095-22-000019" ], "receivables": [ "10-Q:0000882095-22-000019" ], "inventory": [ "10-Q:0000882095-22-000019" ], "current_assets": [ "10-Q:0000882095-22-000019" ], "ppe_net": [ "10-Q:0000882095-22-000019" ], "goodwill": [ "10-Q:0000882095-22-000019" ], "intangibles": [ "10-Q:0000882095-22-000019" ], "total_assets": [ "10-Q:0000882095-22-000019" ], "accounts_payable": [ "10-Q:0000882095-22-000019" ], "debt_current": [ "10-Q:0000882095-22-000019" ], "current_liabilities": [ "10-Q:0000882095-22-000019" ], "long_term_debt": [ "10-Q:0000882095-22-000019" ], "equity_parent": [ "10-Q:0000882095-22-000019" ], "nci": [ "10-Q:0000882095-22-000019" ], "equity_total": [ "10-Q:0000882095-22-000019" ], "liabilities_and_equity": [ "10-Q:0000882095-22-000019" ], "shares_outstanding": [ "10-Q:0000882095-22-000019" ], "retained_earnings": [ "10-Q:0000882095-22-000019" ], "preferred_stock": [ "10-Q:0000882095-22-000019" ], "accrued_taxes_current": [ "10-Q:0000882095-22-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 4699000000.0, "short_term_investments": 961000000.0, "receivables": 4354000000.0, "inventory": 1463000000.0, "current_assets": 13554000000.0, "ppe_net": 5349000000.0, "goodwill": 8314000000.0, "intangibles": 29440000000.0, "total_assets": 62557000000.0, "accounts_payable": 614000000.0, "short_term_borrowings": null, "debt_current": 2270000000.0, "current_liabilities": 10423000000.0, "long_term_debt": 22953000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 21081000000.0, "nci": -24000000.0, "equity_total": 21057000000.0, "liabilities_and_equity": 62557000000.0, "shares_outstanding": 1254000000.0, "retained_earnings": 15756000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 902000000.0, "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:0000882095-22-000027" ], "value_sources": { "cash": [ "10-Q:0000882095-22-000027" ], "short_term_investments": [ "10-Q:0000882095-22-000027" ], "receivables": [ "10-Q:0000882095-22-000027" ], "inventory": [ "10-Q:0000882095-22-000027" ], "current_assets": [ "10-Q:0000882095-22-000027" ], "ppe_net": [ "10-Q:0000882095-22-000027" ], "goodwill": [ "10-Q:0000882095-22-000027" ], "intangibles": [ "10-Q:0000882095-22-000027" ], "total_assets": [ "10-Q:0000882095-22-000027" ], "accounts_payable": [ "10-Q:0000882095-22-000027" ], "debt_current": [ "10-Q:0000882095-22-000027" ], "current_liabilities": [ "10-Q:0000882095-22-000027" ], "long_term_debt": [ "10-Q:0000882095-22-000027" ], "equity_parent": [ "10-Q:0000882095-22-000027" ], "nci": [ "10-Q:0000882095-22-000027" ], "equity_total": [ "10-Q:0000882095-22-000027" ], "liabilities_and_equity": [ "10-Q:0000882095-22-000027" ], "shares_outstanding": [ "10-Q:0000882095-22-000027" ], "retained_earnings": [ "10-Q:0000882095-22-000027" ], "preferred_stock": [ "10-Q:0000882095-22-000027" ], "accrued_taxes_current": [ "10-Q:0000882095-22-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 5412000000.0, "short_term_investments": 973000000.0, "receivables": 4777000000.0, "inventory": 1507000000.0, "current_assets": 14443000000.0, "ppe_net": 5475000000.0, "goodwill": 8314000000.0, "intangibles": 28894000000.0, "total_assets": 63171000000.0, "accounts_payable": 905000000.0, "short_term_borrowings": null, "debt_current": 2273000000.0, "current_liabilities": 11237000000.0, "long_term_debt": 22957000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 21240000000.0, "nci": -31000000.0, "equity_total": 21209000000.0, "liabilities_and_equity": 63171000000.0, "shares_outstanding": 1247000000.0, "retained_earnings": 15687000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 959000000.0, "commercial_paper": null, "operating_lease_liability": 578000000.0, "operating_lease_liability_current": 111000000.0, "operating_lease_liability_noncurrent": 467000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 117000000.0, "operating_lease_payments_total": 651000000.0, "operating_lease_imputed_interest": 73000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000882095-23-000007", "10-K:0000882095-24-000007" ], "value_sources": { "cash": [ "10-K:0000882095-24-000007" ], "short_term_investments": [ "10-K:0000882095-24-000007" ], "receivables": [ "10-K:0000882095-24-000007" ], "inventory": [ "10-K:0000882095-24-000007" ], "current_assets": [ "10-K:0000882095-24-000007" ], "ppe_net": [ "10-K:0000882095-24-000007" ], "goodwill": [ "10-K:0000882095-24-000007" ], "intangibles": [ "10-K:0000882095-24-000007" ], "total_assets": [ "10-K:0000882095-24-000007" ], "accounts_payable": [ "10-K:0000882095-24-000007" ], "debt_current": [ "10-K:0000882095-24-000007" ], "current_liabilities": [ "10-K:0000882095-24-000007" ], "long_term_debt": [ "10-K:0000882095-24-000007" ], "equity_parent": [ "10-K:0000882095-24-000007" ], "nci": [ "10-K:0000882095-24-000007" ], "equity_total": [ "10-K:0000882095-24-000007" ], "liabilities_and_equity": [ "10-K:0000882095-24-000007" ], "shares_outstanding": [ "10-K:0000882095-24-000007" ], "retained_earnings": [ "10-K:0000882095-24-000007" ], "preferred_stock": [ "10-K:0000882095-24-000007" ], "accrued_taxes_current": [ "10-K:0000882095-24-000007" ], "operating_lease_liability": [ "10-K:0000882095-23-000007" ], "operating_lease_liability_current": [ "10-K:0000882095-24-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000882095-24-000007" ], "operating_lease_discount_rate": [ "10-K:0000882095-24-000007" ], "operating_lease_payments_y1": [ "10-K:0000882095-23-000007" ], "operating_lease_payments_total": [ "10-K:0000882095-23-000007" ], "operating_lease_imputed_interest": [ "10-K:0000882095-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 4936000000.0, "short_term_investments": 936000000.0, "receivables": 4162000000.0, "inventory": 1576000000.0, "current_assets": 13456000000.0, "ppe_net": 5479000000.0, "goodwill": 8314000000.0, "intangibles": 28348000000.0, "total_assets": 61876000000.0, "accounts_payable": 627000000.0, "short_term_borrowings": null, "debt_current": 2283000000.0, "current_liabilities": 10528000000.0, "long_term_debt": 22956000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 20997000000.0, "nci": -58000000.0, "equity_total": 20939000000.0, "liabilities_and_equity": 61876000000.0, "shares_outstanding": 1248000000.0, "retained_earnings": 15223000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1138000000.0, "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:0000882095-23-000017" ], "value_sources": { "cash": [ "10-Q:0000882095-23-000017" ], "short_term_investments": [ "10-Q:0000882095-23-000017" ], "receivables": [ "10-Q:0000882095-23-000017" ], "inventory": [ "10-Q:0000882095-23-000017" ], "current_assets": [ "10-Q:0000882095-23-000017" ], "ppe_net": [ "10-Q:0000882095-23-000017" ], "goodwill": [ "10-Q:0000882095-23-000017" ], "intangibles": [ "10-Q:0000882095-23-000017" ], "total_assets": [ "10-Q:0000882095-23-000017" ], "accounts_payable": [ "10-Q:0000882095-23-000017" ], "debt_current": [ "10-Q:0000882095-23-000017" ], "current_liabilities": [ "10-Q:0000882095-23-000017" ], "long_term_debt": [ "10-Q:0000882095-23-000017" ], "equity_parent": [ "10-Q:0000882095-23-000017" ], "nci": [ "10-Q:0000882095-23-000017" ], "equity_total": [ "10-Q:0000882095-23-000017" ], "liabilities_and_equity": [ "10-Q:0000882095-23-000017" ], "shares_outstanding": [ "10-Q:0000882095-23-000017" ], "retained_earnings": [ "10-Q:0000882095-23-000017" ], "preferred_stock": [ "10-Q:0000882095-23-000017" ], "accrued_taxes_current": [ "10-Q:0000882095-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 5704000000.0, "short_term_investments": 963000000.0, "receivables": 4229000000.0, "inventory": 1633000000.0, "current_assets": 14287000000.0, "ppe_net": 5540000000.0, "goodwill": 8314000000.0, "intangibles": 27750000000.0, "total_assets": 62337000000.0, "accounts_payable": 622000000.0, "short_term_borrowings": null, "debt_current": 4037000000.0, "current_liabilities": 13964000000.0, "long_term_debt": 21209000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 21158000000.0, "nci": -64000000.0, "equity_total": 21094000000.0, "liabilities_and_equity": 62337000000.0, "shares_outstanding": 1247000000.0, "retained_earnings": 15138000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2226000000.0, "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:0000882095-23-000025" ], "value_sources": { "cash": [ "10-Q:0000882095-23-000025" ], "short_term_investments": [ "10-Q:0000882095-23-000025" ], "receivables": [ "10-Q:0000882095-23-000025" ], "inventory": [ "10-Q:0000882095-23-000025" ], "current_assets": [ "10-Q:0000882095-23-000025" ], "ppe_net": [ "10-Q:0000882095-23-000025" ], "goodwill": [ "10-Q:0000882095-23-000025" ], "intangibles": [ "10-Q:0000882095-23-000025" ], "total_assets": [ "10-Q:0000882095-23-000025" ], "accounts_payable": [ "10-Q:0000882095-23-000025" ], "debt_current": [ "10-Q:0000882095-23-000025" ], "current_liabilities": [ "10-Q:0000882095-23-000025" ], "long_term_debt": [ "10-Q:0000882095-23-000025" ], "equity_parent": [ "10-Q:0000882095-23-000025" ], "nci": [ "10-Q:0000882095-23-000025" ], "equity_total": [ "10-Q:0000882095-23-000025" ], "liabilities_and_equity": [ "10-Q:0000882095-23-000025" ], "shares_outstanding": [ "10-Q:0000882095-23-000025" ], "retained_earnings": [ "10-Q:0000882095-23-000025" ], "preferred_stock": [ "10-Q:0000882095-23-000025" ], "accrued_taxes_current": [ "10-Q:0000882095-23-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 5705000000.0, "short_term_investments": 1159000000.0, "receivables": 4790000000.0, "inventory": 1663000000.0, "current_assets": 15980000000.0, "ppe_net": 5572000000.0, "goodwill": 8314000000.0, "intangibles": 27152000000.0, "total_assets": 62373000000.0, "accounts_payable": 586000000.0, "short_term_borrowings": null, "debt_current": 1793000000.0, "current_liabilities": 11945000000.0, "long_term_debt": 23189000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 22314000000.0, "nci": -72000000.0, "equity_total": 22242000000.0, "liabilities_and_equity": 62373000000.0, "shares_outstanding": 1247000000.0, "retained_earnings": 16002000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2086000000.0, "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:0000882095-23-000031" ], "value_sources": { "cash": [ "10-Q:0000882095-23-000031" ], "short_term_investments": [ "10-Q:0000882095-23-000031" ], "receivables": [ "10-Q:0000882095-23-000031" ], "inventory": [ "10-Q:0000882095-23-000031" ], "current_assets": [ "10-Q:0000882095-23-000031" ], "ppe_net": [ "10-Q:0000882095-23-000031" ], "goodwill": [ "10-Q:0000882095-23-000031" ], "intangibles": [ "10-Q:0000882095-23-000031" ], "total_assets": [ "10-Q:0000882095-23-000031" ], "accounts_payable": [ "10-Q:0000882095-23-000031" ], "debt_current": [ "10-Q:0000882095-23-000031" ], "current_liabilities": [ "10-Q:0000882095-23-000031" ], "long_term_debt": [ "10-Q:0000882095-23-000031" ], "equity_parent": [ "10-Q:0000882095-23-000031" ], "nci": [ "10-Q:0000882095-23-000031" ], "equity_total": [ "10-Q:0000882095-23-000031" ], "liabilities_and_equity": [ "10-Q:0000882095-23-000031" ], "shares_outstanding": [ "10-Q:0000882095-23-000031" ], "retained_earnings": [ "10-Q:0000882095-23-000031" ], "preferred_stock": [ "10-Q:0000882095-23-000031" ], "accrued_taxes_current": [ "10-Q:0000882095-23-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 6085000000.0, "short_term_investments": 1179000000.0, "receivables": 4660000000.0, "inventory": 1787000000.0, "current_assets": 16085000000.0, "ppe_net": 5317000000.0, "goodwill": 8314000000.0, "intangibles": 26454000000.0, "total_assets": 62125000000.0, "accounts_payable": 550000000.0, "short_term_borrowings": null, "debt_current": 1798000000.0, "current_liabilities": 11280000000.0, "long_term_debt": 23189000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 22833000000.0, "nci": -84000000.0, "equity_total": 22749000000.0, "liabilities_and_equity": 62125000000.0, "shares_outstanding": 1246000000.0, "retained_earnings": 16304000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1208000000.0, "commercial_paper": null, "operating_lease_liability": 671000000.0, "operating_lease_liability_current": 125000000.0, "operating_lease_liability_noncurrent": 546000000.0, "operating_lease_discount_rate": 0.0322, "operating_lease_payments_y1": 143000000.0, "operating_lease_payments_total": 763000000.0, "operating_lease_imputed_interest": 92000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000882095-24-000007", "10-K:0000882095-25-000006" ], "value_sources": { "cash": [ "10-K:0000882095-25-000006" ], "short_term_investments": [ "10-K:0000882095-25-000006" ], "receivables": [ "10-K:0000882095-25-000006" ], "inventory": [ "10-K:0000882095-25-000006" ], "current_assets": [ "10-K:0000882095-25-000006" ], "ppe_net": [ "10-K:0000882095-25-000006" ], "goodwill": [ "10-K:0000882095-25-000006" ], "intangibles": [ "10-K:0000882095-25-000006" ], "total_assets": [ "10-K:0000882095-25-000006" ], "accounts_payable": [ "10-K:0000882095-25-000006" ], "debt_current": [ "10-K:0000882095-25-000006" ], "current_liabilities": [ "10-K:0000882095-25-000006" ], "long_term_debt": [ "10-K:0000882095-25-000006" ], "equity_parent": [ "10-K:0000882095-25-000006" ], "nci": [ "10-K:0000882095-25-000006" ], "equity_total": [ "10-K:0000882095-25-000006" ], "liabilities_and_equity": [ "10-K:0000882095-25-000006" ], "shares_outstanding": [ "10-K:0000882095-25-000006" ], "retained_earnings": [ "10-K:0000882095-25-000006" ], "preferred_stock": [ "10-K:0000882095-25-000006" ], "accrued_taxes_current": [ "10-K:0000882095-25-000006" ], "operating_lease_liability": [ "10-K:0000882095-24-000007" ], "operating_lease_liability_current": [ "10-K:0000882095-25-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0000882095-25-000006" ], "operating_lease_discount_rate": [ "10-K:0000882095-25-000006" ], "operating_lease_payments_y1": [ "10-K:0000882095-24-000007" ], "operating_lease_payments_total": [ "10-K:0000882095-24-000007" ], "operating_lease_imputed_interest": [ "10-K:0000882095-24-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 4718000000.0, "short_term_investments": 0.0, "receivables": 4669000000.0, "inventory": 1853000000.0, "current_assets": 14041000000.0, "ppe_net": 5321000000.0, "goodwill": 8314000000.0, "intangibles": 23428000000.0, "total_assets": 56292000000.0, "accounts_payable": 622000000.0, "short_term_borrowings": null, "debt_current": 3667000000.0, "current_liabilities": 13015000000.0, "long_term_debt": 21527000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 17539000000.0, "nci": -84000000.0, "equity_total": 17455000000.0, "liabilities_and_equity": 56292000000.0, "shares_outstanding": 1246000000.0, "retained_earnings": 10656000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1198000000.0, "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:0000882095-24-000013" ], "value_sources": { "cash": [ "10-Q:0000882095-24-000013" ], "short_term_investments": [ "10-Q:0000882095-24-000013" ], "receivables": [ "10-Q:0000882095-24-000013" ], "inventory": [ "10-Q:0000882095-24-000013" ], "current_assets": [ "10-Q:0000882095-24-000013" ], "ppe_net": [ "10-Q:0000882095-24-000013" ], "goodwill": [ "10-Q:0000882095-24-000013" ], "intangibles": [ "10-Q:0000882095-24-000013" ], "total_assets": [ "10-Q:0000882095-24-000013" ], "accounts_payable": [ "10-Q:0000882095-24-000013" ], "debt_current": [ "10-Q:0000882095-24-000013" ], "current_liabilities": [ "10-Q:0000882095-24-000013" ], "long_term_debt": [ "10-Q:0000882095-24-000013" ], "equity_parent": [ "10-Q:0000882095-24-000013" ], "nci": [ "10-Q:0000882095-24-000013" ], "equity_total": [ "10-Q:0000882095-24-000013" ], "liabilities_and_equity": [ "10-Q:0000882095-24-000013" ], "shares_outstanding": [ "10-Q:0000882095-24-000013" ], "retained_earnings": [ "10-Q:0000882095-24-000013" ], "preferred_stock": [ "10-Q:0000882095-24-000013" ], "accrued_taxes_current": [ "10-Q:0000882095-24-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 2772000000.0, "short_term_investments": 0.0, "receivables": 4663000000.0, "inventory": 2026000000.0, "current_assets": 12317000000.0, "ppe_net": 5346000000.0, "goodwill": 8314000000.0, "intangibles": 22832000000.0, "total_assets": 53579000000.0, "accounts_payable": 537000000.0, "short_term_borrowings": null, "debt_current": 1809000000.0, "current_liabilities": 10781000000.0, "long_term_debt": 21540000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18281000000.0, "nci": -84000000.0, "equity_total": 18197000000.0, "liabilities_and_equity": 53579000000.0, "shares_outstanding": 1246000000.0, "retained_earnings": 11165000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1265000000.0, "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:0000882095-24-000022" ], "value_sources": { "cash": [ "10-Q:0000882095-24-000022" ], "short_term_investments": [ "10-Q:0000882095-24-000022" ], "receivables": [ "10-Q:0000882095-24-000022" ], "inventory": [ "10-Q:0000882095-24-000022" ], "current_assets": [ "10-Q:0000882095-24-000022" ], "ppe_net": [ "10-Q:0000882095-24-000022" ], "goodwill": [ "10-Q:0000882095-24-000022" ], "intangibles": [ "10-Q:0000882095-24-000022" ], "total_assets": [ "10-Q:0000882095-24-000022" ], "accounts_payable": [ "10-Q:0000882095-24-000022" ], "debt_current": [ "10-Q:0000882095-24-000022" ], "current_liabilities": [ "10-Q:0000882095-24-000022" ], "long_term_debt": [ "10-Q:0000882095-24-000022" ], "equity_parent": [ "10-Q:0000882095-24-000022" ], "nci": [ "10-Q:0000882095-24-000022" ], "equity_total": [ "10-Q:0000882095-24-000022" ], "liabilities_and_equity": [ "10-Q:0000882095-24-000022" ], "shares_outstanding": [ "10-Q:0000882095-24-000022" ], "retained_earnings": [ "10-Q:0000882095-24-000022" ], "preferred_stock": [ "10-Q:0000882095-24-000022" ], "accrued_taxes_current": [ "10-Q:0000882095-24-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 5037000000.0, "short_term_investments": 0.0, "receivables": 4587000000.0, "inventory": 1869000000.0, "current_assets": 14779000000.0, "ppe_net": 5391000000.0, "goodwill": 8314000000.0, "intangibles": 20546000000.0, "total_assets": 54525000000.0, "accounts_payable": 903000000.0, "short_term_borrowings": null, "debt_current": 1812000000.0, "current_liabilities": 11725000000.0, "long_term_debt": 21437000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18475000000.0, "nci": -84000000.0, "equity_total": 18390000000.0, "liabilities_and_equity": 54525000000.0, "shares_outstanding": 1246000000.0, "retained_earnings": 11073000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1536000000.0, "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:0000882095-24-000028" ], "value_sources": { "cash": [ "10-Q:0000882095-24-000028" ], "short_term_investments": [ "10-Q:0000882095-24-000028" ], "receivables": [ "10-Q:0000882095-24-000028" ], "inventory": [ "10-Q:0000882095-24-000028" ], "current_assets": [ "10-Q:0000882095-24-000028" ], "ppe_net": [ "10-Q:0000882095-24-000028" ], "goodwill": [ "10-Q:0000882095-24-000028" ], "intangibles": [ "10-Q:0000882095-24-000028" ], "total_assets": [ "10-Q:0000882095-24-000028" ], "accounts_payable": [ "10-Q:0000882095-24-000028" ], "debt_current": [ "10-Q:0000882095-24-000028" ], "current_liabilities": [ "10-Q:0000882095-24-000028" ], "long_term_debt": [ "10-Q:0000882095-24-000028" ], "equity_parent": [ "10-Q:0000882095-24-000028" ], "nci": [ "10-Q:0000882095-24-000028" ], "equity_total": [ "10-Q:0000882095-24-000028" ], "liabilities_and_equity": [ "10-Q:0000882095-24-000028" ], "shares_outstanding": [ "10-Q:0000882095-24-000028" ], "retained_earnings": [ "10-Q:0000882095-24-000028" ], "preferred_stock": [ "10-Q:0000882095-24-000028" ], "accrued_taxes_current": [ "10-Q:0000882095-24-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 9991000000.0, "short_term_investments": 0.0, "receivables": 4420000000.0, "inventory": 1710000000.0, "current_assets": 19173000000.0, "ppe_net": 5414000000.0, "goodwill": 8314000000.0, "intangibles": 19948000000.0, "total_assets": 58995000000.0, "accounts_payable": 833000000.0, "short_term_borrowings": null, "debt_current": 1815000000.0, "current_liabilities": 12004000000.0, "long_term_debt": 24896000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 19330000000.0, "nci": -84000000.0, "equity_total": 19246000000.0, "liabilities_and_equity": 58995000000.0, "shares_outstanding": 1246000000.0, "retained_earnings": 11497000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1646000000.0, "commercial_paper": null, "operating_lease_liability": 611000000.0, "operating_lease_liability_current": 113000000.0, "operating_lease_liability_noncurrent": 498000000.0, "operating_lease_discount_rate": 0.0337, "operating_lease_payments_y1": 132000000.0, "operating_lease_payments_total": 698000000.0, "operating_lease_imputed_interest": 87000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000882095-25-000006", "10-K:0000882095-26-000006" ], "value_sources": { "cash": [ "10-K:0000882095-26-000006" ], "short_term_investments": [ "10-K:0000882095-26-000006" ], "receivables": [ "10-K:0000882095-26-000006" ], "inventory": [ "10-K:0000882095-26-000006" ], "current_assets": [ "10-K:0000882095-26-000006" ], "ppe_net": [ "10-K:0000882095-26-000006" ], "goodwill": [ "10-K:0000882095-26-000006" ], "intangibles": [ "10-K:0000882095-26-000006" ], "total_assets": [ "10-K:0000882095-26-000006" ], "accounts_payable": [ "10-K:0000882095-26-000006" ], "debt_current": [ "10-K:0000882095-26-000006" ], "current_liabilities": [ "10-K:0000882095-26-000006" ], "long_term_debt": [ "10-K:0000882095-26-000006" ], "equity_parent": [ "10-K:0000882095-26-000006" ], "nci": [ "10-K:0000882095-26-000006" ], "equity_total": [ "10-K:0000882095-26-000006" ], "liabilities_and_equity": [ "10-K:0000882095-26-000006" ], "shares_outstanding": [ "10-K:0000882095-26-000006" ], "retained_earnings": [ "10-K:0000882095-26-000006" ], "preferred_stock": [ "10-K:0000882095-26-000006" ], "accrued_taxes_current": [ "10-K:0000882095-26-000006" ], "operating_lease_liability": [ "10-K:0000882095-25-000006" ], "operating_lease_liability_current": [ "10-K:0000882095-26-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0000882095-26-000006" ], "operating_lease_discount_rate": [ "10-K:0000882095-26-000006" ], "operating_lease_payments_y1": [ "10-K:0000882095-25-000006" ], "operating_lease_payments_total": [ "10-K:0000882095-25-000006" ], "operating_lease_imputed_interest": [ "10-K:0000882095-25-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 7926000000.0, "short_term_investments": null, "receivables": 4388000000.0, "inventory": 1759000000.0, "current_assets": 16901000000.0, "ppe_net": 5421000000.0, "goodwill": 8314000000.0, "intangibles": 19355000000.0, "total_assets": 56434000000.0, "accounts_payable": 737000000.0, "short_term_borrowings": null, "debt_current": 2806000000.0, "current_liabilities": 12344000000.0, "long_term_debt": 22146000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 19162000000.0, "nci": -84000000.0, "equity_total": 19078000000.0, "liabilities_and_equity": 56434000000.0, "shares_outstanding": 1245000000.0, "retained_earnings": 10931000000.0, "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:0000882095-25-000012" ], "value_sources": { "cash": [ "10-Q:0000882095-25-000012" ], "receivables": [ "10-Q:0000882095-25-000012" ], "inventory": [ "10-Q:0000882095-25-000012" ], "current_assets": [ "10-Q:0000882095-25-000012" ], "ppe_net": [ "10-Q:0000882095-25-000012" ], "goodwill": [ "10-Q:0000882095-25-000012" ], "intangibles": [ "10-Q:0000882095-25-000012" ], "total_assets": [ "10-Q:0000882095-25-000012" ], "accounts_payable": [ "10-Q:0000882095-25-000012" ], "debt_current": [ "10-Q:0000882095-25-000012" ], "current_liabilities": [ "10-Q:0000882095-25-000012" ], "long_term_debt": [ "10-Q:0000882095-25-000012" ], "equity_parent": [ "10-Q:0000882095-25-000012" ], "nci": [ "10-Q:0000882095-25-000012" ], "equity_total": [ "10-Q:0000882095-25-000012" ], "liabilities_and_equity": [ "10-Q:0000882095-25-000012" ], "shares_outstanding": [ "10-Q:0000882095-25-000012" ], "retained_earnings": [ "10-Q:0000882095-25-000012" ], "preferred_stock": [ "10-Q:0000882095-25-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 5144000000.0, "short_term_investments": 69000000.0, "receivables": 4781000000.0, "inventory": 1825000000.0, "current_assets": 14718000000.0, "ppe_net": 5459000000.0, "goodwill": 8314000000.0, "intangibles": 18566000000.0, "total_assets": 55721000000.0, "accounts_payable": 582000000.0, "short_term_borrowings": null, "debt_current": 2806000000.0, "current_liabilities": 11189000000.0, "long_term_debt": 22140000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 19674000000.0, "nci": -84000000.0, "equity_total": 19590000000.0, "liabilities_and_equity": 55721000000.0, "shares_outstanding": 1242000000.0, "retained_earnings": 11325000000.0, "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:0000882095-25-000032" ], "value_sources": { "cash": [ "10-Q:0000882095-25-000032" ], "short_term_investments": [ "10-Q:0000882095-25-000032" ], "receivables": [ "10-Q:0000882095-25-000032" ], "inventory": [ "10-Q:0000882095-25-000032" ], "current_assets": [ "10-Q:0000882095-25-000032" ], "ppe_net": [ "10-Q:0000882095-25-000032" ], "goodwill": [ "10-Q:0000882095-25-000032" ], "intangibles": [ "10-Q:0000882095-25-000032" ], "total_assets": [ "10-Q:0000882095-25-000032" ], "accounts_payable": [ "10-Q:0000882095-25-000032" ], "debt_current": [ "10-Q:0000882095-25-000032" ], "current_liabilities": [ "10-Q:0000882095-25-000032" ], "long_term_debt": [ "10-Q:0000882095-25-000032" ], "equity_parent": [ "10-Q:0000882095-25-000032" ], "nci": [ "10-Q:0000882095-25-000032" ], "equity_total": [ "10-Q:0000882095-25-000032" ], "liabilities_and_equity": [ "10-Q:0000882095-25-000032" ], "shares_outstanding": [ "10-Q:0000882095-25-000032" ], "retained_earnings": [ "10-Q:0000882095-25-000032" ], "preferred_stock": [ "10-Q:0000882095-25-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 7330000000.0, "short_term_investments": 19000000.0, "receivables": 5095000000.0, "inventory": 1785000000.0, "current_assets": 17874000000.0, "ppe_net": 5500000000.0, "goodwill": 8314000000.0, "intangibles": 17970000000.0, "total_assets": 58533000000.0, "accounts_payable": 808000000.0, "short_term_borrowings": null, "debt_current": 2806000000.0, "current_liabilities": 12298000000.0, "long_term_debt": 22135000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 21540000000.0, "nci": -84000000.0, "equity_total": 21456000000.0, "liabilities_and_equity": 58533000000.0, "shares_outstanding": 1242000000.0, "retained_earnings": 12825000000.0, "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:0000882095-25-000047" ], "value_sources": { "cash": [ "10-Q:0000882095-25-000047" ], "short_term_investments": [ "10-Q:0000882095-25-000047" ], "receivables": [ "10-Q:0000882095-25-000047" ], "inventory": [ "10-Q:0000882095-25-000047" ], "current_assets": [ "10-Q:0000882095-25-000047" ], "ppe_net": [ "10-Q:0000882095-25-000047" ], "goodwill": [ "10-Q:0000882095-25-000047" ], "intangibles": [ "10-Q:0000882095-25-000047" ], "total_assets": [ "10-Q:0000882095-25-000047" ], "accounts_payable": [ "10-Q:0000882095-25-000047" ], "debt_current": [ "10-Q:0000882095-25-000047" ], "current_liabilities": [ "10-Q:0000882095-25-000047" ], "long_term_debt": [ "10-Q:0000882095-25-000047" ], "equity_parent": [ "10-Q:0000882095-25-000047" ], "nci": [ "10-Q:0000882095-25-000047" ], "equity_total": [ "10-Q:0000882095-25-000047" ], "liabilities_and_equity": [ "10-Q:0000882095-25-000047" ], "shares_outstanding": [ "10-Q:0000882095-25-000047" ], "retained_earnings": [ "10-Q:0000882095-25-000047" ], "preferred_stock": [ "10-Q:0000882095-25-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 7564000000.0, "short_term_investments": 68000000.0, "receivables": 4913000000.0, "inventory": 1774000000.0, "current_assets": 18342000000.0, "ppe_net": 5606000000.0, "goodwill": 8314000000.0, "intangibles": 16978000000.0, "total_assets": 59023000000.0, "accounts_payable": 715000000.0, "short_term_borrowings": null, "debt_current": 2807000000.0, "current_liabilities": 11813000000.0, "long_term_debt": 22129000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 22703000000.0, "nci": -84000000.0, "equity_total": 22618000000.0, "liabilities_and_equity": 59023000000.0, "shares_outstanding": 1241000000.0, "retained_earnings": 13730000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 92000000.0, "commercial_paper": null, "operating_lease_liability": 605000000.0, "operating_lease_liability_current": 102000000.0, "operating_lease_liability_noncurrent": 503000000.0, "operating_lease_discount_rate": 0.0353, "operating_lease_payments_y1": 121000000.0, "operating_lease_payments_total": 699000000.0, "operating_lease_imputed_interest": 94000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000882095-26-000006", "10-Q:0000882095-26-000039" ], "value_sources": { "cash": [ "10-Q:0000882095-26-000039" ], "short_term_investments": [ "10-Q:0000882095-26-000039" ], "receivables": [ "10-Q:0000882095-26-000039" ], "inventory": [ "10-Q:0000882095-26-000039" ], "current_assets": [ "10-Q:0000882095-26-000039" ], "ppe_net": [ "10-Q:0000882095-26-000039" ], "goodwill": [ "10-Q:0000882095-26-000039" ], "intangibles": [ "10-Q:0000882095-26-000039" ], "total_assets": [ "10-Q:0000882095-26-000039" ], "accounts_payable": [ "10-Q:0000882095-26-000039" ], "debt_current": [ "10-Q:0000882095-26-000039" ], "current_liabilities": [ "10-Q:0000882095-26-000039" ], "long_term_debt": [ "10-Q:0000882095-26-000039" ], "equity_parent": [ "10-Q:0000882095-26-000039" ], "nci": [ "10-Q:0000882095-26-000039" ], "equity_total": [ "10-Q:0000882095-26-000039" ], "liabilities_and_equity": [ "10-Q:0000882095-26-000039" ], "shares_outstanding": [ "10-Q:0000882095-26-000039" ], "retained_earnings": [ "10-Q:0000882095-26-000039" ], "preferred_stock": [ "10-Q:0000882095-26-000039" ], "accrued_taxes_current": [ "10-K:0000882095-26-000006" ], "operating_lease_liability": [ "10-K:0000882095-26-000006" ], "operating_lease_liability_current": [ "10-K:0000882095-26-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0000882095-26-000006" ], "operating_lease_discount_rate": [ "10-K:0000882095-26-000006" ], "operating_lease_payments_y1": [ "10-K:0000882095-26-000006" ], "operating_lease_payments_total": [ "10-K:0000882095-26-000006" ], "operating_lease_imputed_interest": [ "10-K:0000882095-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 7628000000.0, "short_term_investments": 15000000.0, "receivables": 4741000000.0, "inventory": 1914000000.0, "current_assets": 18641000000.0, "ppe_net": 5638000000.0, "goodwill": 8314000000.0, "intangibles": 16382000000.0, "total_assets": 56278000000.0, "accounts_payable": 645000000.0, "short_term_borrowings": null, "debt_current": 1313000000.0, "current_liabilities": 9476000000.0, "long_term_debt": 20861000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 23515000000.0, "nci": -84000000.0, "equity_total": 23431000000.0, "liabilities_and_equity": 56278000000.0, "shares_outstanding": 1242000000.0, "retained_earnings": 14131000000.0, "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:0000882095-26-000024" ], "value_sources": { "cash": [ "10-Q:0000882095-26-000024" ], "short_term_investments": [ "10-Q:0000882095-26-000024" ], "receivables": [ "10-Q:0000882095-26-000024" ], "inventory": [ "10-Q:0000882095-26-000024" ], "current_assets": [ "10-Q:0000882095-26-000024" ], "ppe_net": [ "10-Q:0000882095-26-000024" ], "goodwill": [ "10-Q:0000882095-26-000024" ], "intangibles": [ "10-Q:0000882095-26-000024" ], "total_assets": [ "10-Q:0000882095-26-000024" ], "accounts_payable": [ "10-Q:0000882095-26-000024" ], "debt_current": [ "10-Q:0000882095-26-000024" ], "current_liabilities": [ "10-Q:0000882095-26-000024" ], "long_term_debt": [ "10-Q:0000882095-26-000024" ], "equity_parent": [ "10-Q:0000882095-26-000024" ], "nci": [ "10-Q:0000882095-26-000024" ], "equity_total": [ "10-Q:0000882095-26-000024" ], "liabilities_and_equity": [ "10-Q:0000882095-26-000024" ], "shares_outstanding": [ "10-Q:0000882095-26-000024" ], "retained_earnings": [ "10-Q:0000882095-26-000024" ], "preferred_stock": [ "10-Q:0000882095-26-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 3179000000.0, "short_term_investments": 0.0, "receivables": 5055000000.0, "inventory": 1953000000.0, "current_assets": 13945000000.0, "ppe_net": 5833000000.0, "goodwill": 8314000000.0, "intangibles": 14032000000.0, "total_assets": 49362000000.0, "accounts_payable": 674000000.0, "short_term_borrowings": null, "debt_current": 2414000000.0, "current_liabilities": 11020000000.0, "long_term_debt": 23832000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11829000000.0, "nci": -84000000.0, "equity_total": 11744000000.0, "liabilities_and_equity": 49362000000.0, "shares_outstanding": 1241000000.0, "retained_earnings": 2200000000.0, "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:0000882095-26-000031" ], "value_sources": { "cash": [ "10-Q:0000882095-26-000031" ], "short_term_investments": [ "10-Q:0000882095-26-000031" ], "receivables": [ "10-Q:0000882095-26-000031" ], "inventory": [ "10-Q:0000882095-26-000031" ], "current_assets": [ "10-Q:0000882095-26-000031" ], "ppe_net": [ "10-Q:0000882095-26-000031" ], "goodwill": [ "10-Q:0000882095-26-000031" ], "intangibles": [ "10-Q:0000882095-26-000031" ], "total_assets": [ "10-Q:0000882095-26-000031" ], "accounts_payable": [ "10-Q:0000882095-26-000031" ], "debt_current": [ "10-Q:0000882095-26-000031" ], "current_liabilities": [ "10-Q:0000882095-26-000031" ], "long_term_debt": [ "10-Q:0000882095-26-000031" ], "equity_parent": [ "10-Q:0000882095-26-000031" ], "nci": [ "10-Q:0000882095-26-000031" ], "equity_total": [ "10-Q:0000882095-26-000031" ], "liabilities_and_equity": [ "10-Q:0000882095-26-000031" ], "shares_outstanding": [ "10-Q:0000882095-26-000031" ], "retained_earnings": [ "10-Q:0000882095-26-000031" ], "preferred_stock": [ "10-Q:0000882095-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 6437000000.0, "short_term_investments": 0.0, "receivables": 5007000000.0, "inventory": 1896000000.0, "current_assets": 16553000000.0, "ppe_net": 5945000000.0, "goodwill": 8314000000.0, "intangibles": 13424000000.0, "total_assets": 51408000000.0, "accounts_payable": 934000000.0, "short_term_borrowings": null, "debt_current": 2416000000.0, "current_liabilities": 12002000000.0, "long_term_debt": 23815000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 13040000000.0, "nci": -84000000.0, "equity_total": 12955000000.0, "liabilities_and_equity": 51408000000.0, "shares_outstanding": 1241000000.0, "retained_earnings": 3107000000.0, "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:0000882095-26-000039" ], "value_sources": { "cash": [ "10-Q:0000882095-26-000039" ], "short_term_investments": [ "10-Q:0000882095-26-000039" ], "receivables": [ "10-Q:0000882095-26-000039" ], "inventory": [ "10-Q:0000882095-26-000039" ], "current_assets": [ "10-Q:0000882095-26-000039" ], "ppe_net": [ "10-Q:0000882095-26-000039" ], "goodwill": [ "10-Q:0000882095-26-000039" ], "intangibles": [ "10-Q:0000882095-26-000039" ], "total_assets": [ "10-Q:0000882095-26-000039" ], "accounts_payable": [ "10-Q:0000882095-26-000039" ], "debt_current": [ "10-Q:0000882095-26-000039" ], "current_liabilities": [ "10-Q:0000882095-26-000039" ], "long_term_debt": [ "10-Q:0000882095-26-000039" ], "equity_parent": [ "10-Q:0000882095-26-000039" ], "nci": [ "10-Q:0000882095-26-000039" ], "equity_total": [ "10-Q:0000882095-26-000039" ], "liabilities_and_equity": [ "10-Q:0000882095-26-000039" ], "shares_outstanding": [ "10-Q:0000882095-26-000039" ], "retained_earnings": [ "10-Q:0000882095-26-000039" ], "preferred_stock": [ "10-Q:0000882095-26-000039" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1436000000.0, "cfi": -344000000.0, "cff": -2611000000.0, "capex": 171000000.0, "d_and_a": 349000000.0, "sbc": 141000000.0, "dividends_paid": 874000000.0, "buybacks": 1328000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 68000000.0, "amortisation_intangibles": 281000000.0, "goodwill_impairment": null, "deferred_tax": 56000000.0, "change_receivables": 376000000.0, "change_inventories": -15000000.0, "change_payables": -109000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 177000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-21-000013" ], "value_sources": { "cfo": [ "10-Q:0000882095-21-000013" ], "cfi": [ "10-Q:0000882095-21-000013" ], "cff": [ "10-Q:0000882095-21-000013" ], "capex": [ "10-Q:0000882095-21-000013" ], "d_and_a": [ "10-Q:0000882095-21-000013" ], "sbc": [ "10-Q:0000882095-21-000013" ], "dividends_paid": [ "10-Q:0000882095-21-000013" ], "buybacks": [ "10-Q:0000882095-21-000013" ], "depreciation": [ "10-Q:0000882095-21-000013" ], "amortisation_intangibles": [ "10-Q:0000882095-21-000013" ], "deferred_tax": [ "10-Q:0000882095-21-000013" ], "change_receivables": [ "10-Q:0000882095-21-000013" ], "change_inventories": [ "10-Q:0000882095-21-000013" ], "change_payables": [ "10-Q:0000882095-21-000013" ], "proceeds_equity_issuance": [ "10-Q:0000882095-21-000013" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 2566000000.0, "cfi": -5023000000.0, "cff": -874000000.0, "capex": 143000000.0, "d_and_a": 349000000.0, "sbc": 168000000.0, "dividends_paid": 856000000.0, "buybacks": 54000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 68000000.0, "amortisation_intangibles": 281000000.0, "goodwill_impairment": null, "deferred_tax": 53000000.0, "change_receivables": -744000000.0, "change_inventories": 37000000.0, "change_payables": -4000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 35000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "value_sources": { "cfo": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "cfi": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "cff": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "capex": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "d_and_a": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "sbc": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "dividends_paid": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "buybacks": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "depreciation": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "amortisation_intangibles": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "deferred_tax": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "change_receivables": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "change_inventories": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "change_payables": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ], "proceeds_equity_issuance": [ "10-Q:0000882095-21-000013", "10-Q:0000882095-21-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 2250000000.0, "cfi": -271000000.0, "cff": 4124000000.0, "capex": 155000000.0, "d_and_a": 355000000.0, "sbc": 173000000.0, "dividends_paid": 861000000.0, "buybacks": 201000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 73000000.0, "amortisation_intangibles": 282000000.0, "goodwill_impairment": null, "deferred_tax": -121000000.0, "change_receivables": 702000000.0, "change_inventories": 26000000.0, "change_payables": -21000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 36000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "value_sources": { "cfo": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "cfi": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "cff": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "capex": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "d_and_a": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "sbc": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "dividends_paid": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "buybacks": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "depreciation": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "amortisation_intangibles": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "deferred_tax": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "change_receivables": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "change_inventories": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "change_payables": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ], "proceeds_equity_issuance": [ "10-Q:0000882095-21-000021", "10-Q:0000882095-21-000029" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1916000000.0, "cfi": -8977000000.0, "cff": 131000000.0, "capex": 181000000.0, "d_and_a": 427000000.0, "sbc": 161000000.0, "dividends_paid": 858000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 79000000.0, "amortisation_intangibles": 348000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 837000000.0, "change_inventories": 147000000.0, "change_payables": 214000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 8000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "value_sources": { "cfo": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "cfi": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "cff": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "capex": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "d_and_a": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "sbc": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "dividends_paid": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "buybacks": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "depreciation": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "amortisation_intangibles": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "change_receivables": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "change_inventories": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "change_payables": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ], "proceeds_equity_issuance": [ "10-K:0000882095-22-000007", "10-Q:0000882095-21-000029" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 2610000000.0, "cfi": -2042000000.0, "cff": -2477000000.0, "capex": 165000000.0, "d_and_a": 473000000.0, "sbc": 139000000.0, "dividends_paid": 917000000.0, "buybacks": 309000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 78000000.0, "amortisation_intangibles": 395000000.0, "goodwill_impairment": null, "deferred_tax": 71000000.0, "change_receivables": -975000000.0, "change_inventories": 69000000.0, "change_payables": -253000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 88000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-22-000013" ], "value_sources": { "cfo": [ "10-Q:0000882095-22-000013" ], "cfi": [ "10-Q:0000882095-22-000013" ], "cff": [ "10-Q:0000882095-22-000013" ], "capex": [ "10-Q:0000882095-22-000013" ], "d_and_a": [ "10-Q:0000882095-22-000013" ], "sbc": [ "10-Q:0000882095-22-000013" ], "dividends_paid": [ "10-Q:0000882095-22-000013" ], "buybacks": [ "10-Q:0000882095-22-000013" ], "depreciation": [ "10-Q:0000882095-22-000013" ], "amortisation_intangibles": [ "10-Q:0000882095-22-000013" ], "deferred_tax": [ "10-Q:0000882095-22-000013" ], "change_receivables": [ "10-Q:0000882095-22-000013" ], "change_inventories": [ "10-Q:0000882095-22-000013" ], "change_payables": [ "10-Q:0000882095-22-000013" ], "proceeds_equity_issuance": [ "10-Q:0000882095-22-000013" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 2316000000.0, "cfi": -577000000.0, "cff": -931000000.0, "capex": 119000000.0, "d_and_a": 519000000.0, "sbc": 166000000.0, "dividends_paid": 894000000.0, "buybacks": 43000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 79000000.0, "amortisation_intangibles": 440000000.0, "goodwill_impairment": null, "deferred_tax": -68000000.0, "change_receivables": 281000000.0, "change_inventories": 25000000.0, "change_payables": 31000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 12000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "value_sources": { "cfo": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "cfi": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "cff": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "capex": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "d_and_a": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "sbc": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "dividends_paid": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "buybacks": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "depreciation": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "amortisation_intangibles": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "deferred_tax": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "change_receivables": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "change_inventories": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "change_payables": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ], "proceeds_equity_issuance": [ "10-Q:0000882095-22-000013", "10-Q:0000882095-22-000019" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 3253000000.0, "cfi": -234000000.0, "cff": -3527000000.0, "capex": 139000000.0, "d_and_a": 523000000.0, "sbc": 171000000.0, "dividends_paid": 900000000.0, "buybacks": 145000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 82000000.0, "amortisation_intangibles": 441000000.0, "goodwill_impairment": null, "deferred_tax": 240000000.0, "change_receivables": 422000000.0, "change_inventories": -70000000.0, "change_payables": -20000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 57000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "value_sources": { "cfo": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "cfi": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "cff": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "capex": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "d_and_a": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "sbc": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "dividends_paid": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "buybacks": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "depreciation": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "amortisation_intangibles": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "deferred_tax": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "change_receivables": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "change_inventories": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "change_payables": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ], "proceeds_equity_issuance": [ "10-Q:0000882095-22-000019", "10-Q:0000882095-22-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 3205000000.0, "cfi": -278000000.0, "cff": -1942000000.0, "capex": 156000000.0, "d_and_a": 535000000.0, "sbc": 159000000.0, "dividends_paid": 894000000.0, "buybacks": 49000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 90000000.0, "amortisation_intangibles": 445000000.0, "goodwill_impairment": null, "deferred_tax": -359000000.0, "change_receivables": -41000000.0, "change_inventories": -35000000.0, "change_payables": 124000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 12000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "value_sources": { "cfo": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "cfi": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "cff": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "capex": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "d_and_a": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "sbc": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "dividends_paid": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "buybacks": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "depreciation": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "amortisation_intangibles": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "deferred_tax": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "change_receivables": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "change_inventories": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "change_payables": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ], "proceeds_equity_issuance": [ "10-K:0000882095-23-000007", "10-Q:0000882095-22-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1840000000.0, "cfi": -1070000000.0, "cff": -1794000000.0, "capex": 247000000.0, "d_and_a": 525000000.0, "sbc": 130000000.0, "dividends_paid": 945000000.0, "buybacks": 352000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 80000000.0, "amortisation_intangibles": 445000000.0, "goodwill_impairment": null, "deferred_tax": -651000000.0, "change_receivables": -699000000.0, "change_inventories": -53000000.0, "change_payables": -91000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 94000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-23-000017" ], "value_sources": { "cfo": [ "10-Q:0000882095-23-000017" ], "cfi": [ "10-Q:0000882095-23-000017" ], "cff": [ "10-Q:0000882095-23-000017" ], "capex": [ "10-Q:0000882095-23-000017" ], "d_and_a": [ "10-Q:0000882095-23-000017" ], "sbc": [ "10-Q:0000882095-23-000017" ], "dividends_paid": [ "10-Q:0000882095-23-000017" ], "buybacks": [ "10-Q:0000882095-23-000017" ], "depreciation": [ "10-Q:0000882095-23-000017" ], "amortisation_intangibles": [ "10-Q:0000882095-23-000017" ], "deferred_tax": [ "10-Q:0000882095-23-000017" ], "change_receivables": [ "10-Q:0000882095-23-000017" ], "change_inventories": [ "10-Q:0000882095-23-000017" ], "change_payables": [ "10-Q:0000882095-23-000017" ], "proceeds_equity_issuance": [ "10-Q:0000882095-23-000017" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1802000000.0, "cfi": -308000000.0, "cff": -1003000000.0, "capex": 143000000.0, "d_and_a": 525000000.0, "sbc": 165000000.0, "dividends_paid": 920000000.0, "buybacks": 72000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 80000000.0, "amortisation_intangibles": 445000000.0, "goodwill_impairment": null, "deferred_tax": -293000000.0, "change_receivables": 452000000.0, "change_inventories": -8000000.0, "change_payables": -13000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "value_sources": { "cfo": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "cfi": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "cff": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "capex": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "d_and_a": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "sbc": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "dividends_paid": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "buybacks": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "depreciation": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "amortisation_intangibles": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "deferred_tax": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "change_receivables": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "change_inventories": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "change_payables": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ], "proceeds_equity_issuance": [ "10-Q:0000882095-23-000017", "10-Q:0000882095-23-000025" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 2863000000.0, "cfi": -713000000.0, "cff": -2118000000.0, "capex": 157000000.0, "d_and_a": 525000000.0, "sbc": 168000000.0, "dividends_paid": 929000000.0, "buybacks": 180000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 80000000.0, "amortisation_intangibles": 445000000.0, "goodwill_impairment": null, "deferred_tax": -270000000.0, "change_receivables": 372000000.0, "change_inventories": 95000000.0, "change_payables": 66000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 36000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "value_sources": { "cfo": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "cfi": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "cff": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "capex": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "d_and_a": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "sbc": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "dividends_paid": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "buybacks": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "depreciation": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "amortisation_intangibles": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "deferred_tax": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "change_receivables": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "change_inventories": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "change_payables": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ], "proceeds_equity_issuance": [ "10-Q:0000882095-23-000025", "10-Q:0000882095-23-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 2567000000.0, "cfi": -375000000.0, "cff": -1554000000.0, "capex": 181000000.0, "d_and_a": 528000000.0, "sbc": 174000000.0, "dividends_paid": 915000000.0, "buybacks": 792000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 83000000.0, "amortisation_intangibles": 445000000.0, "goodwill_impairment": null, "deferred_tax": -338000000.0, "change_receivables": 281000000.0, "change_inventories": 276000000.0, "change_payables": 264000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 176000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "value_sources": { "cfo": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "cfi": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "cff": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "capex": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "d_and_a": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "sbc": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "dividends_paid": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "buybacks": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "depreciation": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "amortisation_intangibles": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "deferred_tax": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "change_receivables": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "change_inventories": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "change_payables": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ], "proceeds_equity_issuance": [ "10-K:0000882095-24-000007", "10-Q:0000882095-23-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1744000000.0, "cfi": -826000000.0, "cff": -1406000000.0, "capex": 109000000.0, "d_and_a": 640000000.0, "sbc": 165000000.0, "dividends_paid": 969000000.0, "buybacks": 400000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 94000000.0, "amortisation_intangibles": 546000000.0, "goodwill_impairment": null, "deferred_tax": -303000000.0, "change_receivables": -635000000.0, "change_inventories": 227000000.0, "change_payables": -272000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 97000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-24-000013" ], "value_sources": { "cfo": [ "10-Q:0000882095-24-000013" ], "cfi": [ "10-Q:0000882095-24-000013" ], "cff": [ "10-Q:0000882095-24-000013" ], "capex": [ "10-Q:0000882095-24-000013" ], "d_and_a": [ "10-Q:0000882095-24-000013" ], "sbc": [ "10-Q:0000882095-24-000013" ], "dividends_paid": [ "10-Q:0000882095-24-000013" ], "buybacks": [ "10-Q:0000882095-24-000013" ], "depreciation": [ "10-Q:0000882095-24-000013" ], "amortisation_intangibles": [ "10-Q:0000882095-24-000013" ], "deferred_tax": [ "10-Q:0000882095-24-000013" ], "change_receivables": [ "10-Q:0000882095-24-000013" ], "change_inventories": [ "10-Q:0000882095-24-000013" ], "change_payables": [ "10-Q:0000882095-24-000013" ], "proceeds_equity_issuance": [ "10-Q:0000882095-24-000013" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 2338000000.0, "cfi": -483000000.0, "cff": -1101000000.0, "capex": 139000000.0, "d_and_a": 681000000.0, "sbc": 198000000.0, "dividends_paid": 944000000.0, "buybacks": 150000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 83000000.0, "amortisation_intangibles": 598000000.0, "goodwill_impairment": null, "deferred_tax": -221000000.0, "change_receivables": 86000000.0, "change_inventories": 226000000.0, "change_payables": -3000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 26000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "value_sources": { "cfo": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "cfi": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "cff": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "capex": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "d_and_a": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "sbc": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "dividends_paid": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "buybacks": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "depreciation": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "amortisation_intangibles": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "deferred_tax": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "change_receivables": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "change_inventories": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "change_payables": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ], "proceeds_equity_issuance": [ "10-Q:0000882095-24-000013", "10-Q:0000882095-24-000022" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1755000000.0, "cfi": -229000000.0, "cff": -1519000000.0, "capex": 122000000.0, "d_and_a": 684000000.0, "sbc": 202000000.0, "dividends_paid": 953000000.0, "buybacks": 300000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 86000000.0, "amortisation_intangibles": 598000000.0, "goodwill_impairment": null, "deferred_tax": -68000000.0, "change_receivables": 612000000.0, "change_inventories": 82000000.0, "change_payables": -29000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 83000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "value_sources": { "cfo": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "cfi": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "cff": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "capex": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "d_and_a": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "sbc": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "dividends_paid": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "buybacks": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "depreciation": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "amortisation_intangibles": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "deferred_tax": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "change_receivables": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "change_inventories": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "change_payables": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ], "proceeds_equity_issuance": [ "10-Q:0000882095-24-000022", "10-Q:0000882095-24-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 2169000000.0, "cfi": -727000000.0, "cff": -1099000000.0, "capex": 215000000.0, "d_and_a": 688000000.0, "sbc": 201000000.0, "dividends_paid": 943000000.0, "buybacks": 150000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 91000000.0, "amortisation_intangibles": 597000000.0, "goodwill_impairment": null, "deferred_tax": -370000000.0, "change_receivables": -220000000.0, "change_inventories": 307000000.0, "change_payables": -43000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 26000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "value_sources": { "cfo": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "cfi": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "cff": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "capex": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "d_and_a": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "sbc": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "dividends_paid": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "buybacks": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "depreciation": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "amortisation_intangibles": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "deferred_tax": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "change_receivables": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "change_inventories": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "change_payables": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ], "proceeds_equity_issuance": [ "10-K:0000882095-25-000006", "10-Q:0000882095-24-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 2219000000.0, "cfi": -2207000000.0, "cff": -1361000000.0, "capex": 105000000.0, "d_and_a": 690000000.0, "sbc": 187000000.0, "dividends_paid": 990000000.0, "buybacks": 400000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 94000000.0, "amortisation_intangibles": 596000000.0, "goodwill_impairment": null, "deferred_tax": -723000000.0, "change_receivables": 66000000.0, "change_inventories": 45000000.0, "change_payables": 72000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 146000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-25-000012" ], "value_sources": { "cfo": [ "10-Q:0000882095-25-000012" ], "cfi": [ "10-Q:0000882095-25-000012" ], "cff": [ "10-Q:0000882095-25-000012" ], "capex": [ "10-Q:0000882095-25-000012" ], "d_and_a": [ "10-Q:0000882095-25-000012" ], "sbc": [ "10-Q:0000882095-25-000012" ], "dividends_paid": [ "10-Q:0000882095-25-000012" ], "buybacks": [ "10-Q:0000882095-25-000012" ], "depreciation": [ "10-Q:0000882095-25-000012" ], "amortisation_intangibles": [ "10-Q:0000882095-25-000012" ], "deferred_tax": [ "10-Q:0000882095-25-000012" ], "change_receivables": [ "10-Q:0000882095-25-000012" ], "change_inventories": [ "10-Q:0000882095-25-000012" ], "change_payables": [ "10-Q:0000882095-25-000012" ], "proceeds_equity_issuance": [ "10-Q:0000882095-25-000012" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1325000000.0, "cfi": -307000000.0, "cff": -2953000000.0, "capex": 130000000.0, "d_and_a": 694000000.0, "sbc": 210000000.0, "dividends_paid": 972000000.0, "buybacks": 100000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 98000000.0, "amortisation_intangibles": 596000000.0, "goodwill_impairment": null, "deferred_tax": -166000000.0, "change_receivables": 29000000.0, "change_inventories": 70000000.0, "change_payables": -83000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 5000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "value_sources": { "cfo": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "cfi": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "cff": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "capex": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "d_and_a": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "sbc": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "dividends_paid": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "buybacks": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "depreciation": [ "10-Q:0000882095-25-000032" ], "amortisation_intangibles": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "deferred_tax": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "change_receivables": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "change_inventories": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "change_payables": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ], "proceeds_equity_issuance": [ "10-Q:0000882095-25-000012", "10-Q:0000882095-25-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 4309000000.0, "cfi": -710000000.0, "cff": -1379000000.0, "capex": 141000000.0, "d_and_a": 690000000.0, "sbc": 216000000.0, "dividends_paid": 983000000.0, "buybacks": 300000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 94000000.0, "amortisation_intangibles": 596000000.0, "goodwill_impairment": null, "deferred_tax": -576000000.0, "change_receivables": -162000000.0, "change_inventories": 85000000.0, "change_payables": 359000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 98000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "value_sources": { "cfo": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "cfi": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "cff": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "capex": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "d_and_a": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "sbc": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "dividends_paid": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "buybacks": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "depreciation": [ "10-Q:0000882095-25-000047" ], "amortisation_intangibles": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "deferred_tax": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "change_receivables": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "change_inventories": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "change_payables": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ], "proceeds_equity_issuance": [ "10-Q:0000882095-25-000032", "10-Q:0000882095-25-000047" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 2975000000.0, "cfi": -225000000.0, "cff": 2260000000.0, "capex": 147000000.0, "d_and_a": 693000000.0, "sbc": 222000000.0, "dividends_paid": 973000000.0, "buybacks": 350000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 95000000.0, "amortisation_intangibles": 598000000.0, "goodwill_impairment": null, "deferred_tax": -379000000.0, "change_receivables": -72000000.0, "change_inventories": 226000000.0, "change_payables": -58000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 173000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "value_sources": { "cfo": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "cfi": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "cff": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "capex": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "d_and_a": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "sbc": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "dividends_paid": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "buybacks": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "depreciation": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "amortisation_intangibles": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "deferred_tax": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "change_receivables": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "change_inventories": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "change_payables": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "proceeds_equity_issuance": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1757000000.0, "cfi": -415000000.0, "cff": -3426000000.0, "capex": 104000000.0, "d_and_a": 696000000.0, "sbc": 209000000.0, "dividends_paid": 1010000000.0, "buybacks": 730000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 97000000.0, "amortisation_intangibles": 599000000.0, "goodwill_impairment": null, "deferred_tax": -199000000.0, "change_receivables": -79000000.0, "change_inventories": 223000000.0, "change_payables": -105000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 252000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-26-000024" ], "value_sources": { "cfo": [ "10-Q:0000882095-26-000024" ], "cfi": [ "10-Q:0000882095-26-000024" ], "cff": [ "10-Q:0000882095-26-000024" ], "capex": [ "10-Q:0000882095-26-000024" ], "d_and_a": [ "10-Q:0000882095-26-000024" ], "sbc": [ "10-Q:0000882095-26-000024" ], "dividends_paid": [ "10-Q:0000882095-26-000024" ], "buybacks": [ "10-Q:0000882095-26-000024" ], "depreciation": [ "10-Q:0000882095-26-000024" ], "amortisation_intangibles": [ "10-Q:0000882095-26-000024" ], "deferred_tax": [ "10-Q:0000882095-26-000024" ], "change_receivables": [ "10-Q:0000882095-26-000024" ], "change_inventories": [ "10-Q:0000882095-26-000024" ], "change_payables": [ "10-Q:0000882095-26-000024" ], "proceeds_equity_issuance": [ "10-Q:0000882095-26-000024" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 827000000.0, "cfi": -2116000000.0, "cff": -1567000000.0, "capex": 107000000.0, "d_and_a": 691000000.0, "sbc": 225000000.0, "dividends_paid": 994000000.0, "buybacks": 527000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 93000000.0, "amortisation_intangibles": 598000000.0, "goodwill_impairment": null, "deferred_tax": -178000000.0, "change_receivables": 292000000.0, "change_inventories": 175000000.0, "change_payables": -162000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 27000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "value_sources": { "cfo": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "cfi": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "cff": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "capex": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "d_and_a": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "sbc": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "dividends_paid": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "buybacks": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "depreciation": [ "10-Q:0000882095-26-000031" ], "amortisation_intangibles": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "deferred_tax": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "change_receivables": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "change_inventories": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "change_payables": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "proceeds_equity_issuance": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 4108000000.0, "cfi": -427000000.0, "cff": -1489000000.0, "capex": 147000000.0, "d_and_a": 686000000.0, "sbc": 230000000.0, "dividends_paid": 1005000000.0, "buybacks": 435000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 90000000.0, "amortisation_intangibles": 596000000.0, "goodwill_impairment": null, "deferred_tax": 659000000.0, "change_receivables": 333000000.0, "change_inventories": 515000000.0, "change_payables": 230000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 97000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "value_sources": { "cfo": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "cfi": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "cff": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "capex": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "d_and_a": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "sbc": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "dividends_paid": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "buybacks": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "depreciation": [ "10-Q:0000882095-26-000039" ], "amortisation_intangibles": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "deferred_tax": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "change_receivables": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "change_inventories": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "change_payables": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "proceeds_equity_issuance": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 3327000000.0, "cfi": -1835000000.0, "cff": -1263000000.0, "capex": 205000000.0, "d_and_a": 687000000.0, "sbc": 230000000.0, "dividends_paid": 994000000.0, "buybacks": 230000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 90000000.0, "amortisation_intangibles": 597000000.0, "goodwill_impairment": null, "deferred_tax": -122000000.0, "change_receivables": -179000000.0, "change_inventories": 123000000.0, "change_payables": -95000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 32000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "value_sources": { "cfo": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "cfi": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "cff": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "capex": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "d_and_a": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "sbc": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "dividends_paid": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "buybacks": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "depreciation": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "amortisation_intangibles": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "deferred_tax": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "change_receivables": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "change_inventories": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "change_payables": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ], "proceeds_equity_issuance": [ "10-K:0000882095-26-000006", "10-Q:0000882095-25-000047" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 2544000000.0, "cfi": 1770000000.0, "cff": -4239000000.0, "capex": 117000000.0, "d_and_a": 689000000.0, "sbc": 218000000.0, "dividends_paid": 1040000000.0, "buybacks": 419000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 93000000.0, "amortisation_intangibles": 596000000.0, "goodwill_impairment": null, "deferred_tax": 179000000.0, "change_receivables": -134000000.0, "change_inventories": 52000000.0, "change_payables": -67000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 166000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-26-000024" ], "value_sources": { "cfo": [ "10-Q:0000882095-26-000024" ], "cfi": [ "10-Q:0000882095-26-000024" ], "cff": [ "10-Q:0000882095-26-000024" ], "capex": [ "10-Q:0000882095-26-000024" ], "d_and_a": [ "10-Q:0000882095-26-000024" ], "sbc": [ "10-Q:0000882095-26-000024" ], "dividends_paid": [ "10-Q:0000882095-26-000024" ], "buybacks": [ "10-Q:0000882095-26-000024" ], "depreciation": [ "10-Q:0000882095-26-000024" ], "amortisation_intangibles": [ "10-Q:0000882095-26-000024" ], "deferred_tax": [ "10-Q:0000882095-26-000024" ], "change_receivables": [ "10-Q:0000882095-26-000024" ], "change_inventories": [ "10-Q:0000882095-26-000024" ], "change_payables": [ "10-Q:0000882095-26-000024" ], "proceeds_equity_issuance": [ "10-Q:0000882095-26-000024" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 3573000000.0, "cfi": -10347000000.0, "cff": 2344000000.0, "capex": 140000000.0, "d_and_a": 698000000.0, "sbc": 231000000.0, "dividends_paid": 1029000000.0, "buybacks": 355000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 98000000.0, "amortisation_intangibles": 600000000.0, "goodwill_impairment": null, "deferred_tax": -587000000.0, "change_receivables": 333000000.0, "change_inventories": 145000000.0, "change_payables": 18000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 9000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "value_sources": { "cfo": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "cfi": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "cff": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "capex": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "d_and_a": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "sbc": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "dividends_paid": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "buybacks": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "depreciation": [ "10-Q:0000882095-26-000031" ], "amortisation_intangibles": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "deferred_tax": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "change_receivables": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "change_inventories": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "change_payables": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ], "proceeds_equity_issuance": [ "10-Q:0000882095-26-000024", "10-Q:0000882095-26-000031" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 5035000000.0, "cfi": -244000000.0, "cff": -1528000000.0, "capex": 237000000.0, "d_and_a": 740000000.0, "sbc": 234000000.0, "dividends_paid": 1039000000.0, "buybacks": 370000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 132000000.0, "amortisation_intangibles": 608000000.0, "goodwill_impairment": null, "deferred_tax": 202000000.0, "change_receivables": -52000000.0, "change_inventories": 252000000.0, "change_payables": 254000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 87000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "value_sources": { "cfo": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "cfi": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "cff": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "capex": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "d_and_a": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "sbc": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "dividends_paid": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "buybacks": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "depreciation": [ "10-Q:0000882095-26-000039" ], "amortisation_intangibles": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "deferred_tax": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "change_receivables": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "change_inventories": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "change_payables": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ], "proceeds_equity_issuance": [ "10-Q:0000882095-26-000031", "10-Q:0000882095-26-000039" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "d_and_a": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 8168000000.0, "cfi": -14615000000.0, "cff": 770000000.0, "capex": 650000000.0, "d_and_a": 1480000000.0, "sbc": 643000000.0, "dividends_paid": 3449000000.0, "buybacks": 1583000000.0, "interest_paid": 951000000.0, "taxes_paid": 2639000000.0, "depreciation": 288000000.0, "amortisation_intangibles": 1192000000.0, "goodwill_impairment": null, "deferred_tax": -214000000.0, "change_receivables": 1171000000.0, "change_inventories": 195000000.0, "change_payables": 80000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 256000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-23-000007" ], "value_sources": { "cfo": [ "10-K:0000882095-23-000007" ], "cfi": [ "10-K:0000882095-23-000007" ], "cff": [ "10-K:0000882095-23-000007" ], "capex": [ "10-K:0000882095-23-000007" ], "d_and_a": [ "10-K:0000882095-23-000007" ], "sbc": [ "10-K:0000882095-23-000007" ], "dividends_paid": [ "10-K:0000882095-23-000007" ], "buybacks": [ "10-K:0000882095-23-000007" ], "interest_paid": [ "10-K:0000882095-23-000007" ], "taxes_paid": [ "10-K:0000882095-23-000007" ], "depreciation": [ "10-K:0000882095-23-000007" ], "amortisation_intangibles": [ "10-K:0000882095-23-000007" ], "deferred_tax": [ "10-K:0000882095-23-000007" ], "change_receivables": [ "10-K:0000882095-23-000007" ], "change_inventories": [ "10-K:0000882095-23-000007" ], "change_payables": [ "10-K:0000882095-23-000007" ], "proceeds_equity_issuance": [ "10-K:0000882095-23-000007" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 11384000000.0, "cfi": -3131000000.0, "cff": -8877000000.0, "capex": 579000000.0, "d_and_a": 2050000000.0, "sbc": 635000000.0, "dividends_paid": 3605000000.0, "buybacks": 546000000.0, "interest_paid": 979000000.0, "taxes_paid": 2509000000.0, "depreciation": 329000000.0, "amortisation_intangibles": 1721000000.0, "goodwill_impairment": null, "deferred_tax": -116000000.0, "change_receivables": -313000000.0, "change_inventories": -11000000.0, "change_payables": -118000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 169000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-24-000007" ], "value_sources": { "cfo": [ "10-K:0000882095-24-000007" ], "cfi": [ "10-K:0000882095-24-000007" ], "cff": [ "10-K:0000882095-24-000007" ], "capex": [ "10-K:0000882095-24-000007" ], "d_and_a": [ "10-K:0000882095-24-000007" ], "sbc": [ "10-K:0000882095-24-000007" ], "dividends_paid": [ "10-K:0000882095-24-000007" ], "buybacks": [ "10-K:0000882095-24-000007" ], "interest_paid": [ "10-K:0000882095-24-000007" ], "taxes_paid": [ "10-K:0000882095-24-000007" ], "depreciation": [ "10-K:0000882095-24-000007" ], "amortisation_intangibles": [ "10-K:0000882095-24-000007" ], "deferred_tax": [ "10-K:0000882095-24-000007" ], "change_receivables": [ "10-K:0000882095-24-000007" ], "change_inventories": [ "10-K:0000882095-24-000007" ], "change_payables": [ "10-K:0000882095-24-000007" ], "proceeds_equity_issuance": [ "10-K:0000882095-24-000007" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 9072000000.0, "cfi": -2466000000.0, "cff": -6469000000.0, "capex": 728000000.0, "d_and_a": 2103000000.0, "sbc": 637000000.0, "dividends_paid": 3709000000.0, "buybacks": 1396000000.0, "interest_paid": 907000000.0, "taxes_paid": 3136000000.0, "depreciation": 323000000.0, "amortisation_intangibles": 1780000000.0, "goodwill_impairment": null, "deferred_tax": -1552000000.0, "change_receivables": 406000000.0, "change_inventories": 310000000.0, "change_payables": 226000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 309000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-25-000006" ], "value_sources": { "cfo": [ "10-K:0000882095-25-000006" ], "cfi": [ "10-K:0000882095-25-000006" ], "cff": [ "10-K:0000882095-25-000006" ], "capex": [ "10-K:0000882095-25-000006" ], "d_and_a": [ "10-K:0000882095-25-000006" ], "sbc": [ "10-K:0000882095-25-000006" ], "dividends_paid": [ "10-K:0000882095-25-000006" ], "buybacks": [ "10-K:0000882095-25-000006" ], "interest_paid": [ "10-K:0000882095-25-000006" ], "taxes_paid": [ "10-K:0000882095-25-000006" ], "depreciation": [ "10-K:0000882095-25-000006" ], "amortisation_intangibles": [ "10-K:0000882095-25-000006" ], "deferred_tax": [ "10-K:0000882095-25-000006" ], "change_receivables": [ "10-K:0000882095-25-000006" ], "change_inventories": [ "10-K:0000882095-25-000006" ], "change_payables": [ "10-K:0000882095-25-000006" ], "proceeds_equity_issuance": [ "10-K:0000882095-25-000006" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 8006000000.0, "cfi": -2265000000.0, "cff": -5125000000.0, "capex": 585000000.0, "d_and_a": 2693000000.0, "sbc": 766000000.0, "dividends_paid": 3809000000.0, "buybacks": 1000000000.0, "interest_paid": 891000000.0, "taxes_paid": 3990000000.0, "depreciation": 354000000.0, "amortisation_intangibles": 2339000000.0, "goodwill_impairment": null, "deferred_tax": -962000000.0, "change_receivables": -157000000.0, "change_inventories": 842000000.0, "change_payables": -347000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 232000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-26-000006" ], "value_sources": { "cfo": [ "10-K:0000882095-26-000006" ], "cfi": [ "10-K:0000882095-26-000006" ], "cff": [ "10-K:0000882095-26-000006" ], "capex": [ "10-K:0000882095-26-000006" ], "d_and_a": [ "10-K:0000882095-26-000006" ], "sbc": [ "10-K:0000882095-26-000006" ], "dividends_paid": [ "10-K:0000882095-26-000006" ], "buybacks": [ "10-K:0000882095-26-000006" ], "interest_paid": [ "10-K:0000882095-26-000006" ], "taxes_paid": [ "10-K:0000882095-26-000006" ], "depreciation": [ "10-K:0000882095-26-000006" ], "amortisation_intangibles": [ "10-K:0000882095-26-000006" ], "deferred_tax": [ "10-K:0000882095-26-000006" ], "change_receivables": [ "10-K:0000882095-26-000006" ], "change_inventories": [ "10-K:0000882095-26-000006" ], "change_payables": [ "10-K:0000882095-26-000006" ], "proceeds_equity_issuance": [ "10-K:0000882095-26-000006" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 10828000000.0, "cfi": -3449000000.0, "cff": -3433000000.0, "capex": 523000000.0, "d_and_a": 2767000000.0, "sbc": 835000000.0, "dividends_paid": 3918000000.0, "buybacks": 1150000000.0, "interest_paid": 951000000.0, "taxes_paid": 2779000000.0, "depreciation": 381000000.0, "amortisation_intangibles": 2386000000.0, "goodwill_impairment": null, "deferred_tax": -1844000000.0, "change_receivables": -139000000.0, "change_inventories": 426000000.0, "change_payables": 290000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 422000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-26-000006" ], "value_sources": { "cfo": [ "10-K:0000882095-26-000006" ], "cfi": [ "10-K:0000882095-26-000006" ], "cff": [ "10-K:0000882095-26-000006" ], "capex": [ "10-K:0000882095-26-000006" ], "d_and_a": [ "10-K:0000882095-26-000006" ], "sbc": [ "10-K:0000882095-26-000006" ], "dividends_paid": [ "10-K:0000882095-26-000006" ], "buybacks": [ "10-K:0000882095-26-000006" ], "interest_paid": [ "10-K:0000882095-26-000006" ], "taxes_paid": [ "10-K:0000882095-26-000006" ], "depreciation": [ "10-K:0000882095-26-000006" ], "amortisation_intangibles": [ "10-K:0000882095-26-000006" ], "deferred_tax": [ "10-K:0000882095-26-000006" ], "change_receivables": [ "10-K:0000882095-26-000006" ], "change_inventories": [ "10-K:0000882095-26-000006" ], "change_payables": [ "10-K:0000882095-26-000006" ], "proceeds_equity_issuance": [ "10-K:0000882095-26-000006" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 10019000000.0, "cfi": -4793000000.0, "cff": -7745000000.0, "capex": 563000000.0, "d_and_a": 2760000000.0, "sbc": 894000000.0, "dividends_paid": 4003000000.0, "buybacks": 1922000000.0, "interest_paid": 1036000000.0, "taxes_paid": 3215000000.0, "depreciation": 370000000.0, "amortisation_intangibles": 2390000000.0, "goodwill_impairment": null, "deferred_tax": 160000000.0, "change_receivables": 367000000.0, "change_inventories": 1036000000.0, "change_payables": -132000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 408000000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000882095-26-000006" ], "value_sources": { "cfo": [ "10-K:0000882095-26-000006" ], "cfi": [ "10-K:0000882095-26-000006" ], "cff": [ "10-K:0000882095-26-000006" ], "capex": [ "10-K:0000882095-26-000006" ], "d_and_a": [ "10-K:0000882095-26-000006" ], "sbc": [ "10-K:0000882095-26-000006" ], "dividends_paid": [ "10-K:0000882095-26-000006" ], "buybacks": [ "10-K:0000882095-26-000006" ], "interest_paid": [ "10-K:0000882095-26-000006" ], "taxes_paid": [ "10-K:0000882095-26-000006" ], "depreciation": [ "10-K:0000882095-26-000006" ], "amortisation_intangibles": [ "10-K:0000882095-26-000006" ], "deferred_tax": [ "10-K:0000882095-26-000006" ], "change_receivables": [ "10-K:0000882095-26-000006" ], "change_inventories": [ "10-K:0000882095-26-000006" ], "change_payables": [ "10-K:0000882095-26-000006" ], "proceeds_equity_issuance": [ "10-K:0000882095-26-000006" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0000882095-21-000008": { "kind": "filing", "form": "10-K", "accession": "0000882095-21-000008", "report_date": "2020-12-31", "filed": "2021-02-25", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209521000008/gild-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209521000008/" }, "10-K:0000882095-22-000007": { "kind": "filing", "form": "10-K", "accession": "0000882095-22-000007", "report_date": "2021-12-31", "filed": "2022-02-23", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209522000007/gild-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209522000007/" }, "10-K:0000882095-23-000007": { "kind": "filing", "form": "10-K", "accession": "0000882095-23-000007", "report_date": "2022-12-31", "filed": "2023-02-22", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209523000007/gild-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209523000007/" }, "10-K:0000882095-24-000007": { "kind": "filing", "form": "10-K", "accession": "0000882095-24-000007", "report_date": "2023-12-31", "filed": "2024-02-23", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209524000007/gild-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209524000007/" }, "10-K:0000882095-25-000006": { "kind": "filing", "form": "10-K", "accession": "0000882095-25-000006", "report_date": "2024-12-31", "filed": "2025-02-28", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209525000006/gild-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209525000006/" }, "10-K:0000882095-26-000006": { "kind": "filing", "form": "10-K", "accession": "0000882095-26-000006", "report_date": "2025-12-31", "filed": "2026-02-24", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209526000006/gild-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209526000006/" }, "10-Q:0000882095-20-000013": { "kind": "filing", "form": "10-Q", "accession": "0000882095-20-000013", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209520000013/q120form10-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209520000013/" }, "10-Q:0000882095-20-000019": { "kind": "filing", "form": "10-Q", "accession": "0000882095-20-000019", "report_date": "2020-06-30", "filed": "2020-08-06", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209520000019/gild-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209520000019/" }, "10-Q:0000882095-20-000027": { "kind": "filing", "form": "10-Q", "accession": "0000882095-20-000027", "report_date": "2020-09-30", "filed": "2020-11-04", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209520000027/gild-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209520000027/" }, "10-Q:0000882095-21-000013": { "kind": "filing", "form": "10-Q", "accession": "0000882095-21-000013", "report_date": "2021-03-31", "filed": "2021-05-06", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209521000013/gild-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209521000013/" }, "10-Q:0000882095-21-000021": { "kind": "filing", "form": "10-Q", "accession": "0000882095-21-000021", "report_date": "2021-06-30", "filed": "2021-08-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209521000021/gild-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209521000021/" }, "10-Q:0000882095-21-000029": { "kind": "filing", "form": "10-Q", "accession": "0000882095-21-000029", "report_date": "2021-09-30", "filed": "2021-11-03", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209521000029/gild-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209521000029/" }, "10-Q:0000882095-22-000013": { "kind": "filing", "form": "10-Q", "accession": "0000882095-22-000013", "report_date": "2022-03-31", "filed": "2022-05-04", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209522000013/gild-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209522000013/" }, "10-Q:0000882095-22-000019": { "kind": "filing", "form": "10-Q", "accession": "0000882095-22-000019", "report_date": "2022-06-30", "filed": "2022-08-08", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209522000019/gild-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209522000019/" }, "10-Q:0000882095-22-000027": { "kind": "filing", "form": "10-Q", "accession": "0000882095-22-000027", "report_date": "2022-09-30", "filed": "2022-11-02", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209522000027/gild-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209522000027/" }, "10-Q:0000882095-23-000017": { "kind": "filing", "form": "10-Q", "accession": "0000882095-23-000017", "report_date": "2023-03-31", "filed": "2023-05-03", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209523000017/gild-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209523000017/" }, "10-Q:0000882095-23-000025": { "kind": "filing", "form": "10-Q", "accession": "0000882095-23-000025", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209523000025/gild-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209523000025/" }, "10-Q:0000882095-23-000031": { "kind": "filing", "form": "10-Q", "accession": "0000882095-23-000031", "report_date": "2023-09-30", "filed": "2023-11-07", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209523000031/gild-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209523000031/" }, "10-Q:0000882095-24-000013": { "kind": "filing", "form": "10-Q", "accession": "0000882095-24-000013", "report_date": "2024-03-31", "filed": "2024-05-08", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209524000013/gild-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209524000013/" }, "10-Q:0000882095-24-000022": { "kind": "filing", "form": "10-Q", "accession": "0000882095-24-000022", "report_date": "2024-06-30", "filed": "2024-08-08", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209524000022/gild-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209524000022/" }, "10-Q:0000882095-24-000028": { "kind": "filing", "form": "10-Q", "accession": "0000882095-24-000028", "report_date": "2024-09-30", "filed": "2024-11-12", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209524000028/gild-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209524000028/" }, "10-Q:0000882095-25-000012": { "kind": "filing", "form": "10-Q", "accession": "0000882095-25-000012", "report_date": "2025-03-31", "filed": "2025-05-07", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209525000012/gild-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209525000012/" }, "10-Q:0000882095-25-000032": { "kind": "filing", "form": "10-Q", "accession": "0000882095-25-000032", "report_date": "2025-06-30", "filed": "2025-08-07", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209525000032/gild-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209525000032/" }, "10-Q:0000882095-25-000047": { "kind": "filing", "form": "10-Q", "accession": "0000882095-25-000047", "report_date": "2025-09-30", "filed": "2025-11-07", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209525000047/gild-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209525000047/" }, "10-Q:0000882095-26-000024": { "kind": "filing", "form": "10-Q", "accession": "0000882095-26-000024", "report_date": "2026-03-31", "filed": "2026-05-07", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209526000024/gild-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209526000024/" }, "10-Q:0000882095-26-000031": { "kind": "filing", "form": "10-Q", "accession": "0000882095-26-000031", "report_date": "2026-06-30", "filed": "2026-08-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209526000031/gild-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209526000031/" }, "10-Q:0000882095-26-000039": { "kind": "filing", "form": "10-Q", "accession": "0000882095-26-000039", "report_date": "2026-09-30", "filed": "2026-10-30", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/882095/000088209526000039/gild-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000088209526000039/" }, "8-K:0001104659-20-117765": { "kind": "filing", "form": "8-K", "accession": "0001104659-20-117765", "report_date": "2020-10-23", "filed": "2020-10-23", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/882095/000110465920117765/tm2030810d13_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/882095/000110465920117765/" } }, "restatements": [ { "period": "FY2020", "item": "rnd", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 5039000000.0, "source": "10-K:0000882095-21-000008", "filed": "2021-02-25" }, "latest": { "value": 4927000000.0, "source": "10-K:0000882095-23-000007", "filed": "2023-02-22" }, "used": { "value": 5039000000.0, "source": "10-K:0000882095-22-000007", "filed": "2022-02-23" } }, { "period": "FY2021 Q2", "item": "rnd", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 2189000000.0, "source": "10-Q:0000882095-21-000021", "filed": "2021-08-05" }, "latest": { "value": 2142000000.0, "source": "10-Q:0000882095-22-000019", "filed": "2022-08-08" }, "used": { "value": 2142000000.0, "source": "10-Q:0000882095-22-000019", "filed": "2022-08-08" } }, { "period": "FY2021 Q2", "item": "rnd", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 1134000000.0, "source": "10-Q:0000882095-21-000021", "filed": "2021-08-05" }, "latest": { "value": 1092000000.0, "source": "10-Q:0000882095-22-000019", "filed": "2022-08-08" }, "used": { "value": 1092000000.0, "source": "10-Q:0000882095-22-000019", "filed": "2022-08-08" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 1147000000.0, "source": "10-Q:0000882095-21-000029", "filed": "2021-11-03" }, "latest": { "value": 1101000000.0, "source": "10-Q:0000882095-22-000027", "filed": "2022-11-02" }, "used": { "value": 1101000000.0, "source": "10-Q:0000882095-22-000027", "filed": "2022-11-02" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 3336000000.0, "source": "10-Q:0000882095-21-000029", "filed": "2021-11-03" }, "latest": { "value": 3243000000.0, "source": "10-Q:0000882095-22-000027", "filed": "2022-11-02" }, "used": { "value": 3243000000.0, "source": "10-Q:0000882095-22-000027", "filed": "2022-11-02" } }, { "period": "FY2021", "item": "rnd", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5363000000.0, "source": "10-K:0000882095-22-000007", "filed": "2022-02-23" }, "latest": { "value": 4601000000.0, "source": "10-K:0000882095-24-000007", "filed": "2024-02-23" }, "used": { "value": 4601000000.0, "source": "10-K:0000882095-23-000007", "filed": "2023-02-22" } }, { "period": "FY2022 Q1", "item": "rnd", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1186000000.0, "source": "10-Q:0000882095-22-000013", "filed": "2022-05-04" }, "latest": { "value": 1178000000.0, "source": "10-Q:0000882095-23-000017", "filed": "2023-05-03" }, "used": { "value": 1178000000.0, "source": "10-Q:0000882095-23-000017", "filed": "2023-05-03" } } ], "withheld": [], "events": [ { "id": "cash_acquisitions:2024-12-31:10-K:0000882095-26-000006", "type": "cash_acquisitions", "date": "2024-12-31", "fiscal_period": "FY2024", "text": "Paid US$4.8 billion in cash for business acquisitions in fiscal 2024, 7.8% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 4840000000.0, "unit": "USD" }, "sources": [ "10-K:0000882095-26-000006" ] }, { "id": "acquisition:2020-10-23:8-K:0001104659-20-117765", "type": "acquisition", "date": "2020-10-23", "fiscal_period": "FY2020 Q4", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001104659-20-117765" ] } ] }