{ "schema": "annalist.dataset/0.1", "company": { "id": "kimberly-clark", "name": "Kimberly-Clark Corporation", "country": "US", "template": "corporate", "cik": "0000055785", "tickers": [ "KMB" ], "entity_name": "KIMBERLY CLARK CORP", "fiscal_year_end": "1231", "sic": "2670", "sic_description": "Converted Paper & Paperboard Prods (No Contaners/Boxes)", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-04" }, "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 Q2", "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": 5009000000.0, "cost_of_revenue": 3218000000.0, "gross_profit": 1791000000.0, "rnd": null, "sga": null, "operating_income": 904000000.0, "interest_expense": 61000000.0, "pretax_income": null, "income_tax": 197000000.0, "net_income_incl_nci": 675000000.0, "nci_profit": 15000000.0, "net_income": 660000000.0, "net_income_common": null, "eps_basic": 1.93, "eps_diluted": 1.92, "shares_basic": 341400000.0, "shares_diluted": 344100000.0, "dps_declared": 1.07, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-21-000037" ], "value_sources": { "revenue": [ "10-Q:0000055785-21-000037" ], "cost_of_revenue": [ "10-Q:0000055785-21-000037" ], "gross_profit": [ "10-Q:0000055785-21-000037" ], "operating_income": [ "10-Q:0000055785-21-000037" ], "interest_expense": [ "10-Q:0000055785-21-000037" ], "income_tax": [ "10-Q:0000055785-21-000037" ], "net_income_incl_nci": [ "10-Q:0000055785-21-000037" ], "nci_profit": [ "10-Q:0000055785-21-000037" ], "net_income": [ "10-Q:0000055785-21-000037" ], "eps_basic": [ "10-Q:0000055785-21-000037" ], "eps_diluted": [ "10-Q:0000055785-21-000037" ], "shares_basic": [ "10-Q:0000055785-21-000037" ], "shares_diluted": [ "10-Q:0000055785-21-000037" ], "dps_declared": [ "10-Q:0000055785-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 4612000000.0, "cost_of_revenue": 2835000000.0, "gross_profit": 1777000000.0, "rnd": null, "sga": null, "operating_income": 925000000.0, "interest_expense": 65000000.0, "pretax_income": null, "income_tax": 199000000.0, "net_income_incl_nci": 692000000.0, "nci_profit": 11000000.0, "net_income": 681000000.0, "net_income_common": null, "eps_basic": 2.0, "eps_diluted": 1.99, "shares_basic": 340900000.0, "shares_diluted": 341900000.0, "dps_declared": 1.07, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-21-000073" ], "value_sources": { "revenue": [ "10-Q:0000055785-21-000073" ], "cost_of_revenue": [ "10-Q:0000055785-21-000073" ], "gross_profit": [ "10-Q:0000055785-21-000073" ], "operating_income": [ "10-Q:0000055785-21-000073" ], "interest_expense": [ "10-Q:0000055785-21-000073" ], "income_tax": [ "10-Q:0000055785-21-000073" ], "net_income_incl_nci": [ "10-Q:0000055785-21-000073" ], "nci_profit": [ "10-Q:0000055785-21-000073" ], "net_income": [ "10-Q:0000055785-21-000073" ], "eps_basic": [ "10-Q:0000055785-21-000073" ], "eps_diluted": [ "10-Q:0000055785-21-000073" ], "shares_basic": [ "10-Q:0000055785-21-000073" ], "shares_diluted": [ "10-Q:0000055785-21-000073" ], "dps_declared": [ "10-Q:0000055785-21-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 4683000000.0, "cost_of_revenue": 3093000000.0, "gross_profit": 1590000000.0, "rnd": null, "sga": null, "operating_income": 666000000.0, "interest_expense": 62000000.0, "pretax_income": null, "income_tax": 114000000.0, "net_income_incl_nci": 483000000.0, "nci_profit": 11000000.0, "net_income": 472000000.0, "net_income_common": null, "eps_basic": 1.38, "eps_diluted": 1.38, "shares_basic": 341000000.0, "shares_diluted": 342300000.0, "dps_declared": 1.07, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-21-000091" ], "value_sources": { "revenue": [ "10-Q:0000055785-21-000091" ], "cost_of_revenue": [ "10-Q:0000055785-21-000091" ], "gross_profit": [ "10-Q:0000055785-21-000091" ], "operating_income": [ "10-Q:0000055785-21-000091" ], "interest_expense": [ "10-Q:0000055785-21-000091" ], "income_tax": [ "10-Q:0000055785-21-000091" ], "net_income_incl_nci": [ "10-Q:0000055785-21-000091" ], "nci_profit": [ "10-Q:0000055785-21-000091" ], "net_income": [ "10-Q:0000055785-21-000091" ], "eps_basic": [ "10-Q:0000055785-21-000091" ], "eps_diluted": [ "10-Q:0000055785-21-000091" ], "shares_basic": [ "10-Q:0000055785-21-000091" ], "shares_diluted": [ "10-Q:0000055785-21-000091" ], "dps_declared": [ "10-Q:0000055785-21-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 4836000000.0, "cost_of_revenue": 3172000000.0, "gross_profit": 1664000000.0, "rnd": null, "sga": null, "operating_income": 749000000.0, "interest_expense": 64000000.0, "pretax_income": null, "income_tax": 166000000.0, "net_income_incl_nci": 546000000.0, "nci_profit": 7000000.0, "net_income": 539000000.0, "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:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "value_sources": { "revenue": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "cost_of_revenue": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "gross_profit": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "operating_income": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "interest_expense": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "income_tax": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "net_income_incl_nci": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "nci_profit": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "net_income": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 4743000000.0, "cost_of_revenue": 3154000000.0, "gross_profit": 1589000000.0, "rnd": null, "sga": null, "operating_income": 770000000.0, "interest_expense": 63000000.0, "pretax_income": null, "income_tax": 147000000.0, "net_income_incl_nci": 594000000.0, "nci_profit": 10000000.0, "net_income": 584000000.0, "net_income_common": null, "eps_basic": 1.73, "eps_diluted": 1.72, "shares_basic": 338200000.0, "shares_diluted": 339400000.0, "dps_declared": 1.14, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-22-000035" ], "value_sources": { "revenue": [ "10-Q:0000055785-22-000035" ], "cost_of_revenue": [ "10-Q:0000055785-22-000035" ], "gross_profit": [ "10-Q:0000055785-22-000035" ], "operating_income": [ "10-Q:0000055785-22-000035" ], "interest_expense": [ "10-Q:0000055785-22-000035" ], "income_tax": [ "10-Q:0000055785-22-000035" ], "net_income_incl_nci": [ "10-Q:0000055785-22-000035" ], "nci_profit": [ "10-Q:0000055785-22-000035" ], "net_income": [ "10-Q:0000055785-22-000035" ], "eps_basic": [ "10-Q:0000055785-22-000035" ], "eps_diluted": [ "10-Q:0000055785-22-000035" ], "shares_basic": [ "10-Q:0000055785-22-000035" ], "shares_diluted": [ "10-Q:0000055785-22-000035" ], "dps_declared": [ "10-Q:0000055785-22-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 4722000000.0, "cost_of_revenue": 3242000000.0, "gross_profit": 1480000000.0, "rnd": null, "sga": null, "operating_income": 613000000.0, "interest_expense": 65000000.0, "pretax_income": null, "income_tax": 113000000.0, "net_income_incl_nci": 410000000.0, "nci_profit": 6000000.0, "net_income": 404000000.0, "net_income_common": null, "eps_basic": 1.2, "eps_diluted": 1.19, "shares_basic": 337300000.0, "shares_diluted": 338300000.0, "dps_declared": 1.14, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-22-000055" ], "value_sources": { "revenue": [ "10-Q:0000055785-22-000055" ], "cost_of_revenue": [ "10-Q:0000055785-22-000055" ], "gross_profit": [ "10-Q:0000055785-22-000055" ], "operating_income": [ "10-Q:0000055785-22-000055" ], "interest_expense": [ "10-Q:0000055785-22-000055" ], "income_tax": [ "10-Q:0000055785-22-000055" ], "net_income_incl_nci": [ "10-Q:0000055785-22-000055" ], "nci_profit": [ "10-Q:0000055785-22-000055" ], "net_income": [ "10-Q:0000055785-22-000055" ], "eps_basic": [ "10-Q:0000055785-22-000055" ], "eps_diluted": [ "10-Q:0000055785-22-000055" ], "shares_basic": [ "10-Q:0000055785-22-000055" ], "shares_diluted": [ "10-Q:0000055785-22-000055" ], "dps_declared": [ "10-Q:0000055785-22-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 5010000000.0, "cost_of_revenue": 3527000000.0, "gross_profit": 1483000000.0, "rnd": null, "sga": null, "operating_income": 657000000.0, "interest_expense": 64000000.0, "pretax_income": null, "income_tax": 126000000.0, "net_income_incl_nci": 479000000.0, "nci_profit": 10000000.0, "net_income": 469000000.0, "net_income_common": null, "eps_basic": 1.39, "eps_diluted": 1.39, "shares_basic": 336800000.0, "shares_diluted": 337500000.0, "dps_declared": 1.14, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-22-000074" ], "value_sources": { "revenue": [ "10-Q:0000055785-22-000074" ], "cost_of_revenue": [ "10-Q:0000055785-22-000074" ], "gross_profit": [ "10-Q:0000055785-22-000074" ], "operating_income": [ "10-Q:0000055785-22-000074" ], "interest_expense": [ "10-Q:0000055785-22-000074" ], "income_tax": [ "10-Q:0000055785-22-000074" ], "net_income_incl_nci": [ "10-Q:0000055785-22-000074" ], "nci_profit": [ "10-Q:0000055785-22-000074" ], "net_income": [ "10-Q:0000055785-22-000074" ], "eps_basic": [ "10-Q:0000055785-22-000074" ], "eps_diluted": [ "10-Q:0000055785-22-000074" ], "shares_basic": [ "10-Q:0000055785-22-000074" ], "shares_diluted": [ "10-Q:0000055785-22-000074" ], "dps_declared": [ "10-Q:0000055785-22-000074" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 4965000000.0, "cost_of_revenue": 3529000000.0, "gross_profit": 1436000000.0, "rnd": null, "sga": null, "operating_income": 521000000.0, "interest_expense": 64000000.0, "pretax_income": null, "income_tax": 93000000.0, "net_income_incl_nci": 361000000.0, "nci_profit": 4000000.0, "net_income": 357000000.0, "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:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "value_sources": { "revenue": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "cost_of_revenue": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "gross_profit": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "operating_income": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "interest_expense": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "income_tax": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "net_income_incl_nci": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "nci_profit": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "net_income": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "interest_expense": "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": 5095000000.0, "cost_of_revenue": 3575000000.0, "gross_profit": 1520000000.0, "rnd": null, "sga": null, "operating_income": 693000000.0, "interest_expense": 65000000.0, "pretax_income": null, "income_tax": 114000000.0, "net_income_incl_nci": 535000000.0, "nci_profit": 12000000.0, "net_income": 523000000.0, "net_income_common": null, "eps_basic": 1.55, "eps_diluted": 1.55, "shares_basic": 337000000.0, "shares_diluted": 338200000.0, "dps_declared": 1.16, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-23-000029" ], "value_sources": { "revenue": [ "10-Q:0000055785-23-000029" ], "cost_of_revenue": [ "10-Q:0000055785-23-000029" ], "gross_profit": [ "10-Q:0000055785-23-000029" ], "operating_income": [ "10-Q:0000055785-23-000029" ], "interest_expense": [ "10-Q:0000055785-23-000029" ], "income_tax": [ "10-Q:0000055785-23-000029" ], "net_income_incl_nci": [ "10-Q:0000055785-23-000029" ], "nci_profit": [ "10-Q:0000055785-23-000029" ], "net_income": [ "10-Q:0000055785-23-000029" ], "eps_basic": [ "10-Q:0000055785-23-000029" ], "eps_diluted": [ "10-Q:0000055785-23-000029" ], "shares_basic": [ "10-Q:0000055785-23-000029" ], "shares_diluted": [ "10-Q:0000055785-23-000029" ], "dps_declared": [ "10-Q:0000055785-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 5063000000.0, "cost_of_revenue": 3534000000.0, "gross_profit": 1529000000.0, "rnd": null, "sga": null, "operating_income": 621000000.0, "interest_expense": 68000000.0, "pretax_income": null, "income_tax": 115000000.0, "net_income_incl_nci": 441000000.0, "nci_profit": 4000000.0, "net_income": 437000000.0, "net_income_common": null, "eps_basic": 1.3, "eps_diluted": 1.29, "shares_basic": 337400000.0, "shares_diluted": 338300000.0, "dps_declared": 1.16, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-23-000054" ], "value_sources": { "revenue": [ "10-Q:0000055785-23-000054" ], "cost_of_revenue": [ "10-Q:0000055785-23-000054" ], "gross_profit": [ "10-Q:0000055785-23-000054" ], "operating_income": [ "10-Q:0000055785-23-000054" ], "interest_expense": [ "10-Q:0000055785-23-000054" ], "income_tax": [ "10-Q:0000055785-23-000054" ], "net_income_incl_nci": [ "10-Q:0000055785-23-000054" ], "nci_profit": [ "10-Q:0000055785-23-000054" ], "net_income": [ "10-Q:0000055785-23-000054" ], "eps_basic": [ "10-Q:0000055785-23-000054" ], "eps_diluted": [ "10-Q:0000055785-23-000054" ], "shares_basic": [ "10-Q:0000055785-23-000054" ], "shares_diluted": [ "10-Q:0000055785-23-000054" ], "dps_declared": [ "10-Q:0000055785-23-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 5053000000.0, "cost_of_revenue": 3510000000.0, "gross_profit": 1543000000.0, "rnd": null, "sga": null, "operating_income": 655000000.0, "interest_expense": 73000000.0, "pretax_income": null, "income_tax": 127000000.0, "net_income_incl_nci": 470000000.0, "nci_profit": 3000000.0, "net_income": 467000000.0, "net_income_common": null, "eps_basic": 1.38, "eps_diluted": 1.38, "shares_basic": 337600000.0, "shares_diluted": 338300000.0, "dps_declared": 1.16, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-23-000064" ], "value_sources": { "revenue": [ "10-Q:0000055785-23-000064" ], "cost_of_revenue": [ "10-Q:0000055785-23-000064" ], "gross_profit": [ "10-Q:0000055785-23-000064" ], "operating_income": [ "10-Q:0000055785-23-000064" ], "interest_expense": [ "10-Q:0000055785-23-000064" ], "income_tax": [ "10-Q:0000055785-23-000064" ], "net_income_incl_nci": [ "10-Q:0000055785-23-000064" ], "nci_profit": [ "10-Q:0000055785-23-000064" ], "net_income": [ "10-Q:0000055785-23-000064" ], "eps_basic": [ "10-Q:0000055785-23-000064" ], "eps_diluted": [ "10-Q:0000055785-23-000064" ], "shares_basic": [ "10-Q:0000055785-23-000064" ], "shares_diluted": [ "10-Q:0000055785-23-000064" ], "dps_declared": [ "10-Q:0000055785-23-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 4964000000.0, "cost_of_revenue": 3337000000.0, "gross_profit": 1627000000.0, "rnd": null, "sga": null, "operating_income": 712000000.0, "interest_expense": 76000000.0, "pretax_income": null, "income_tax": 139000000.0, "net_income_incl_nci": 515000000.0, "nci_profit": 8000000.0, "net_income": 507000000.0, "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:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "value_sources": { "revenue": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "cost_of_revenue": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "gross_profit": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "operating_income": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "interest_expense": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "income_tax": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "net_income_incl_nci": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "nci_profit": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "net_income": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "interest_expense": "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": 5195000000.0, "cost_of_revenue": 3469000000.0, "gross_profit": 1726000000.0, "rnd": null, "sga": null, "operating_income": 787000000.0, "interest_expense": 73000000.0, "pretax_income": null, "income_tax": 173000000.0, "net_income_incl_nci": 575000000.0, "nci_profit": 9000000.0, "net_income": 566000000.0, "net_income_common": null, "eps_basic": 1.68, "eps_diluted": 1.67, "shares_basic": 337500000.0, "shares_diluted": 338600000.0, "dps_declared": 1.18, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-24-000054" ], "value_sources": { "revenue": [ "10-Q:0000055785-24-000054" ], "cost_of_revenue": [ "10-Q:0000055785-24-000054" ], "gross_profit": [ "10-Q:0000055785-24-000054" ], "operating_income": [ "10-Q:0000055785-24-000054" ], "interest_expense": [ "10-Q:0000055785-24-000054" ], "income_tax": [ "10-Q:0000055785-24-000054" ], "net_income_incl_nci": [ "10-Q:0000055785-24-000054" ], "nci_profit": [ "10-Q:0000055785-24-000054" ], "net_income": [ "10-Q:0000055785-24-000054" ], "eps_basic": [ "10-Q:0000055785-24-000054" ], "eps_diluted": [ "10-Q:0000055785-24-000054" ], "shares_basic": [ "10-Q:0000055785-24-000054" ], "shares_diluted": [ "10-Q:0000055785-24-000054" ], "dps_declared": [ "10-Q:0000055785-24-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 5134000000.0, "cost_of_revenue": 3403000000.0, "gross_profit": 1731000000.0, "rnd": null, "sga": null, "operating_income": 113000000.0, "interest_expense": 76000000.0, "pretax_income": null, "income_tax": -32000000.0, "net_income_incl_nci": 86000000.0, "nci_profit": -16000000.0, "net_income": 102000000.0, "net_income_common": null, "eps_basic": 0.3, "eps_diluted": 0.3, "shares_basic": 338000000.0, "shares_diluted": 338900000.0, "dps_declared": 1.18, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-24-000085" ], "value_sources": { "revenue": [ "10-Q:0000055785-24-000085" ], "cost_of_revenue": [ "10-Q:0000055785-24-000085" ], "gross_profit": [ "10-Q:0000055785-24-000085" ], "operating_income": [ "10-Q:0000055785-24-000085" ], "interest_expense": [ "10-Q:0000055785-24-000085" ], "income_tax": [ "10-Q:0000055785-24-000085" ], "net_income_incl_nci": [ "10-Q:0000055785-24-000085" ], "nci_profit": [ "10-Q:0000055785-24-000085" ], "net_income": [ "10-Q:0000055785-24-000085" ], "eps_basic": [ "10-Q:0000055785-24-000085" ], "eps_diluted": [ "10-Q:0000055785-24-000085" ], "shares_basic": [ "10-Q:0000055785-24-000085" ], "shares_diluted": [ "10-Q:0000055785-24-000085" ], "dps_declared": [ "10-Q:0000055785-24-000085" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 5132000000.0, "cost_of_revenue": 3294000000.0, "gross_profit": 1838000000.0, "rnd": null, "sga": null, "operating_income": 774000000.0, "interest_expense": 74000000.0, "pretax_income": null, "income_tax": 157000000.0, "net_income_incl_nci": 591000000.0, "nci_profit": 4000000.0, "net_income": 587000000.0, "net_income_common": null, "eps_basic": 1.74, "eps_diluted": 1.73, "shares_basic": 338100000.0, "shares_diluted": 338900000.0, "dps_declared": 1.18, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-24-000094" ], "value_sources": { "revenue": [ "10-Q:0000055785-24-000094" ], "cost_of_revenue": [ "10-Q:0000055785-24-000094" ], "gross_profit": [ "10-Q:0000055785-24-000094" ], "operating_income": [ "10-Q:0000055785-24-000094" ], "interest_expense": [ "10-Q:0000055785-24-000094" ], "income_tax": [ "10-Q:0000055785-24-000094" ], "net_income_incl_nci": [ "10-Q:0000055785-24-000094" ], "nci_profit": [ "10-Q:0000055785-24-000094" ], "net_income": [ "10-Q:0000055785-24-000094" ], "eps_basic": [ "10-Q:0000055785-24-000094" ], "eps_diluted": [ "10-Q:0000055785-24-000094" ], "shares_basic": [ "10-Q:0000055785-24-000094" ], "shares_diluted": [ "10-Q:0000055785-24-000094" ], "dps_declared": [ "10-Q:0000055785-24-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 4970000000.0, "cost_of_revenue": 3233000000.0, "gross_profit": 1737000000.0, "rnd": null, "sga": null, "operating_income": 670000000.0, "interest_expense": 70000000.0, "pretax_income": null, "income_tax": 155000000.0, "net_income_incl_nci": 512000000.0, "nci_profit": 3000000.0, "net_income": 509000000.0, "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:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "value_sources": { "revenue": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "cost_of_revenue": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "gross_profit": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "operating_income": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "interest_expense": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "income_tax": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "net_income_incl_nci": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "nci_profit": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "net_income": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "interest_expense": "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": 4326000000.0, "cost_of_revenue": 2640000000.0, "gross_profit": 1686000000.0, "rnd": null, "sga": null, "operating_income": 715000000.0, "interest_expense": 67000000.0, "pretax_income": null, "income_tax": 148000000.0, "net_income_incl_nci": 658000000.0, "nci_profit": 11000000.0, "net_income": 647000000.0, "net_income_common": null, "eps_basic": 1.92, "eps_diluted": 1.91, "shares_basic": 336900000.0, "shares_diluted": 338300000.0, "dps_declared": 1.22, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "value_sources": { "revenue": [ "10-Q:0000055785-25-000080" ], "cost_of_revenue": [ "10-Q:0000055785-25-000080" ], "gross_profit": [ "10-Q:0000055785-25-000080" ], "operating_income": [ "10-Q:0000055785-25-000080" ], "interest_expense": [ "10-Q:0000055785-25-000039" ], "income_tax": [ "10-Q:0000055785-25-000080" ], "net_income_incl_nci": [ "10-Q:0000055785-25-000039" ], "nci_profit": [ "10-Q:0000055785-25-000039" ], "net_income": [ "10-Q:0000055785-25-000039" ], "eps_basic": [ "10-Q:0000055785-25-000039" ], "eps_diluted": [ "10-Q:0000055785-25-000039" ], "shares_basic": [ "10-Q:0000055785-25-000039" ], "shares_diluted": [ "10-Q:0000055785-25-000039" ], "dps_declared": [ "10-Q:0000055785-25-000039" ] }, "comparison": { "operating_income": { "value": 853000000.0, "earlier": 787000000.0, "sources": [ "10-Q:0000055785-24-000054" ], "basis": "FY2024" }, "revenue": { "value": 5149000000.0, "earlier": 5195000000.0, "sources": [ "10-Q:0000055785-24-000054" ], "basis": "FY2024" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "income_tax": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 4231000000.0, "cost_of_revenue": 2637000000.0, "gross_profit": 1594000000.0, "rnd": null, "sga": null, "operating_income": 539000000.0, "interest_expense": 72000000.0, "pretax_income": 461000000.0, "income_tax": 60000000.0, "net_income_incl_nci": 553000000.0, "nci_profit": 9000000.0, "net_income": 544000000.0, "net_income_common": null, "eps_basic": 1.61, "eps_diluted": 1.61, "shares_basic": 337100000.0, "shares_diluted": 338000000.0, "dps_declared": 1.22, "operating_lease_cost": null }, "sources": [ "10-Q:0000055785-25-000080" ], "value_sources": { "revenue": [ "10-Q:0000055785-25-000080" ], "cost_of_revenue": [ "10-Q:0000055785-25-000080" ], "gross_profit": [ "10-Q:0000055785-25-000080" ], "operating_income": [ "10-Q:0000055785-25-000080" ], "interest_expense": [ "10-Q:0000055785-25-000080" ], "pretax_income": [ "10-Q:0000055785-25-000080" ], "income_tax": [ "10-Q:0000055785-25-000080" ], "net_income_incl_nci": [ "10-Q:0000055785-25-000080" ], "nci_profit": [ "10-Q:0000055785-25-000080" ], "net_income": [ "10-Q:0000055785-25-000080" ], "eps_basic": [ "10-Q:0000055785-25-000080" ], "eps_diluted": [ "10-Q:0000055785-25-000080" ], "shares_basic": [ "10-Q:0000055785-25-000080" ], "shares_diluted": [ "10-Q:0000055785-25-000080" ], "dps_declared": [ "10-Q:0000055785-25-000080" ] }, "comparison": { "operating_income": { "value": 655000000.0, "earlier": 113000000.0, "sources": [ "10-Q:0000055785-24-000085" ], "basis": "FY2024" }, "revenue": { "value": 5029000000.0, "earlier": 5134000000.0, "sources": [ "10-Q:0000055785-24-000085" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 4144000000.0, "cost_of_revenue": 2580000000.0, "gross_profit": 1564000000.0, "rnd": null, "sga": null, "operating_income": 1026000000.0, "interest_expense": 67000000.0, "pretax_income": 962000000.0, "income_tax": 187000000.0, "net_income_incl_nci": 915000000.0, "nci_profit": 8000000.0, "net_income": 907000000.0, "net_income_common": null, "eps_basic": 2.7, "eps_diluted": 2.69, "shares_basic": 335700000.0, "shares_diluted": 337200000.0, "dps_declared": 1.22, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-047387" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-047387" ], "cost_of_revenue": [ "10-Q:0001628280-25-047387" ], "gross_profit": [ "10-Q:0001628280-25-047387" ], "operating_income": [ "10-Q:0001628280-25-047387" ], "interest_expense": [ "10-Q:0001628280-25-047387" ], "pretax_income": [ "10-Q:0001628280-25-047387" ], "income_tax": [ "10-Q:0001628280-25-047387" ], "net_income_incl_nci": [ "10-Q:0001628280-25-047387" ], "nci_profit": [ "10-Q:0001628280-25-047387" ], "net_income": [ "10-Q:0001628280-25-047387" ], "eps_basic": [ "10-Q:0001628280-25-047387" ], "eps_diluted": [ "10-Q:0001628280-25-047387" ], "shares_basic": [ "10-Q:0001628280-25-047387" ], "shares_diluted": [ "10-Q:0001628280-25-047387" ], "dps_declared": [ "10-Q:0001628280-25-047387" ] }, "comparison": { "operating_income": { "value": 1154000000.0, "earlier": 774000000.0, "sources": [ "10-Q:0000055785-24-000094" ], "basis": "FY2024" }, "revenue": { "value": 4952000000.0, "earlier": 5132000000.0, "sources": [ "10-Q:0000055785-24-000094" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 4104000000.0, "cost_of_revenue": 2659000000.0, "gross_profit": 1445000000.0, "rnd": null, "sga": null, "operating_income": 420000000.0, "interest_expense": 64000000.0, "pretax_income": 352000000.0, "income_tax": 47000000.0, "net_income_incl_nci": 452000000.0, "nci_profit": 5000000.0, "net_income": 447000000.0, "net_income_common": null, "eps_basic": 1.34, "eps_diluted": 1.34, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "value_sources": { "revenue": [ "10-K:0001628280-26-007567" ], "cost_of_revenue": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "gross_profit": [ "10-K:0001628280-26-007567" ], "operating_income": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "interest_expense": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "pretax_income": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "income_tax": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "net_income_incl_nci": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "nci_profit": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "net_income": [ "10-K:0001628280-26-007567" ], "eps_basic": [ "10-K:0001628280-26-007567" ], "eps_diluted": [ "10-K:0001628280-26-007567" ] }, "comparison": { "operating_income": { "value": 548000000.0, "earlier": 670000000.0, "sources": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "basis": "FY2024" }, "revenue": { "value": 4928000000.0, "earlier": 4970000000.0, "sources": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "basis": "FY2024" } }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 4054000000.0, "cost_of_revenue": 2545000000.0, "gross_profit": 1509000000.0, "rnd": null, "sga": null, "operating_income": 631000000.0, "interest_expense": 64000000.0, "pretax_income": 557000000.0, "income_tax": 131000000.0, "net_income_incl_nci": 573000000.0, "nci_profit": 6000000.0, "net_income": 567000000.0, "net_income_common": null, "eps_basic": 1.71, "eps_diluted": 1.7, "shares_basic": 331800000.0, "shares_diluted": 333300000.0, "dps_declared": 1.26, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-027800" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-027800" ], "cost_of_revenue": [ "10-Q:0001628280-26-027800" ], "gross_profit": [ "10-Q:0001628280-26-027800" ], "operating_income": [ "10-Q:0001628280-26-027800" ], "interest_expense": [ "10-Q:0001628280-26-027800" ], "pretax_income": [ "10-Q:0001628280-26-027800" ], "income_tax": [ "10-Q:0001628280-26-027800" ], "net_income_incl_nci": [ "10-Q:0001628280-26-027800" ], "nci_profit": [ "10-Q:0001628280-26-027800" ], "net_income": [ "10-Q:0001628280-26-027800" ], "eps_basic": [ "10-Q:0001628280-26-027800" ], "eps_diluted": [ "10-Q:0001628280-26-027800" ], "shares_basic": [ "10-Q:0001628280-26-027800" ], "shares_diluted": [ "10-Q:0001628280-26-027800" ], "dps_declared": [ "10-Q:0001628280-26-027800" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 4163000000.0, "cost_of_revenue": 2707000000.0, "gross_profit": 1456000000.0, "rnd": null, "sga": null, "operating_income": 592000000.0, "interest_expense": 67000000.0, "pretax_income": 513000000.0, "income_tax": 116000000.0, "net_income_incl_nci": 512000000.0, "nci_profit": 3000000.0, "net_income": 509000000.0, "net_income_common": null, "eps_basic": 1.53, "eps_diluted": 1.53, "shares_basic": 332100000.0, "shares_diluted": 333300000.0, "dps_declared": 1.26, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-052348" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-052348" ], "cost_of_revenue": [ "10-Q:0001628280-26-052348" ], "gross_profit": [ "10-Q:0001628280-26-052348" ], "operating_income": [ "10-Q:0001628280-26-052348" ], "interest_expense": [ "10-Q:0001628280-26-052348" ], "pretax_income": [ "10-Q:0001628280-26-052348" ], "income_tax": [ "10-Q:0001628280-26-052348" ], "net_income_incl_nci": [ "10-Q:0001628280-26-052348" ], "nci_profit": [ "10-Q:0001628280-26-052348" ], "net_income": [ "10-Q:0001628280-26-052348" ], "eps_basic": [ "10-Q:0001628280-26-052348" ], "eps_diluted": [ "10-Q:0001628280-26-052348" ], "shares_basic": [ "10-Q:0001628280-26-052348" ], "shares_diluted": [ "10-Q:0001628280-26-052348" ], "dps_declared": [ "10-Q:0001628280-26-052348" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 4150000000.0, "cost_of_revenue": 2657000000.0, "gross_profit": 1493000000.0, "rnd": null, "sga": null, "operating_income": 621000000.0, "interest_expense": 65000000.0, "pretax_income": 546000000.0, "income_tax": 248000000.0, "net_income_incl_nci": 454000000.0, "nci_profit": 8000000.0, "net_income": 446000000.0, "net_income_common": null, "eps_basic": 1.34, "eps_diluted": 1.34, "shares_basic": 331800000.0, "shares_diluted": 333100000.0, "dps_declared": 1.26, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-047387" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-047387" ], "cost_of_revenue": [ "10-Q:0001628280-25-047387" ], "gross_profit": [ "10-Q:0001628280-25-047387" ], "operating_income": [ "10-Q:0001628280-25-047387" ], "interest_expense": [ "10-Q:0001628280-25-047387" ], "pretax_income": [ "10-Q:0001628280-25-047387" ], "income_tax": [ "10-Q:0001628280-25-047387" ], "net_income_incl_nci": [ "10-Q:0001628280-25-047387" ], "nci_profit": [ "10-Q:0001628280-25-047387" ], "net_income": [ "10-Q:0001628280-25-047387" ], "eps_basic": [ "10-Q:0001628280-25-047387" ], "eps_diluted": [ "10-Q:0001628280-25-047387" ], "shares_basic": [ "10-Q:0001628280-25-047387" ], "shares_diluted": [ "10-Q:0001628280-25-047387" ], "dps_declared": [ "10-Q:0001628280-25-047387" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 4080000000.0, "cost_of_revenue": 2615000000.0, "gross_profit": 1465000000.0, "rnd": null, "sga": null, "operating_income": 507000000.0, "interest_expense": 60000000.0, "pretax_income": 436000000.0, "income_tax": 104000000.0, "net_income_incl_nci": 510000000.0, "nci_profit": 11000000.0, "net_income": 499000000.0, "net_income_common": null, "eps_basic": 1.5, "eps_diluted": 1.5, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "value_sources": { "revenue": [ "10-K:0001628280-26-007567" ], "cost_of_revenue": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "gross_profit": [ "10-K:0001628280-26-007567" ], "operating_income": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "interest_expense": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "pretax_income": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "income_tax": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "net_income_incl_nci": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "nci_profit": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "net_income": [ "10-K:0001628280-26-007567" ], "eps_basic": [ "10-K:0001628280-26-007567" ], "eps_diluted": [ "10-K:0001628280-26-007567" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 4163000000.0, "cost_of_revenue": 2629000000.0, "gross_profit": 1534000000.0, "rnd": null, "sga": null, "operating_income": 753000000.0, "interest_expense": 58000000.0, "pretax_income": 685000000.0, "income_tax": 164000000.0, "net_income_incl_nci": 675000000.0, "nci_profit": 10000000.0, "net_income": 665000000.0, "net_income_common": null, "eps_basic": 2.0, "eps_diluted": 2.0, "shares_basic": 331900000.0, "shares_diluted": 333200000.0, "dps_declared": 1.28, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-027800" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-027800" ], "cost_of_revenue": [ "10-Q:0001628280-26-027800" ], "gross_profit": [ "10-Q:0001628280-26-027800" ], "operating_income": [ "10-Q:0001628280-26-027800" ], "interest_expense": [ "10-Q:0001628280-26-027800" ], "pretax_income": [ "10-Q:0001628280-26-027800" ], "income_tax": [ "10-Q:0001628280-26-027800" ], "net_income_incl_nci": [ "10-Q:0001628280-26-027800" ], "nci_profit": [ "10-Q:0001628280-26-027800" ], "net_income": [ "10-Q:0001628280-26-027800" ], "eps_basic": [ "10-Q:0001628280-26-027800" ], "eps_diluted": [ "10-Q:0001628280-26-027800" ], "shares_basic": [ "10-Q:0001628280-26-027800" ], "shares_diluted": [ "10-Q:0001628280-26-027800" ], "dps_declared": [ "10-Q:0001628280-26-027800" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 4189000000.0, "cost_of_revenue": 2586000000.0, "gross_profit": 1603000000.0, "rnd": null, "sga": null, "operating_income": 633000000.0, "interest_expense": 53000000.0, "pretax_income": 572000000.0, "income_tax": 217000000.0, "net_income_incl_nci": 350000000.0, "nci_profit": 5000000.0, "net_income": 345000000.0, "net_income_common": null, "eps_basic": 1.04, "eps_diluted": 1.04, "shares_basic": 332400000.0, "shares_diluted": 333300000.0, "dps_declared": 1.28, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-052348" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-052348" ], "cost_of_revenue": [ "10-Q:0001628280-26-052348" ], "gross_profit": [ "10-Q:0001628280-26-052348" ], "operating_income": [ "10-Q:0001628280-26-052348" ], "interest_expense": [ "10-Q:0001628280-26-052348" ], "pretax_income": [ "10-Q:0001628280-26-052348" ], "income_tax": [ "10-Q:0001628280-26-052348" ], "net_income_incl_nci": [ "10-Q:0001628280-26-052348" ], "nci_profit": [ "10-Q:0001628280-26-052348" ], "net_income": [ "10-Q:0001628280-26-052348" ], "eps_basic": [ "10-Q:0001628280-26-052348" ], "eps_diluted": [ "10-Q:0001628280-26-052348" ], "shares_basic": [ "10-Q:0001628280-26-052348" ], "shares_diluted": [ "10-Q:0001628280-26-052348" ], "dps_declared": [ "10-Q:0001628280-26-052348" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 19140000000.0, "cost_of_revenue": 12318000000.0, "gross_profit": 6822000000.0, "rnd": 276000000.0, "sga": null, "operating_income": 3244000000.0, "interest_expense": 252000000.0, "pretax_income": 2930000000.0, "income_tax": 676000000.0, "net_income_incl_nci": 2396000000.0, "nci_profit": 44000000.0, "net_income": 2352000000.0, "net_income_common": null, "eps_basic": 6.9, "eps_diluted": 6.87, "shares_basic": 340700000.0, "shares_diluted": 342500000.0, "dps_declared": 4.28, "operating_lease_cost": 168000000.0 }, "sources": [ "10-K:0000055785-22-000010", "10-K:0000055785-23-000012" ], "value_sources": { "revenue": [ "10-K:0000055785-23-000012" ], "cost_of_revenue": [ "10-K:0000055785-23-000012" ], "gross_profit": [ "10-K:0000055785-23-000012" ], "rnd": [ "10-K:0000055785-23-000012" ], "operating_income": [ "10-K:0000055785-23-000012" ], "interest_expense": [ "10-K:0000055785-23-000012" ], "pretax_income": [ "10-K:0000055785-23-000012" ], "income_tax": [ "10-K:0000055785-23-000012" ], "net_income_incl_nci": [ "10-K:0000055785-23-000012" ], "nci_profit": [ "10-K:0000055785-23-000012" ], "net_income": [ "10-K:0000055785-23-000012" ], "eps_basic": [ "10-K:0000055785-23-000012" ], "eps_diluted": [ "10-K:0000055785-23-000012" ], "shares_basic": [ "10-K:0000055785-23-000012" ], "shares_diluted": [ "10-K:0000055785-23-000012" ], "dps_declared": [ "10-K:0000055785-23-000012" ], "operating_lease_cost": [ "10-K:0000055785-22-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 19440000000.0, "cost_of_revenue": 13452000000.0, "gross_profit": 5988000000.0, "rnd": 269000000.0, "sga": null, "operating_income": 2561000000.0, "interest_expense": 256000000.0, "pretax_income": 2225000000.0, "income_tax": 479000000.0, "net_income_incl_nci": 1844000000.0, "nci_profit": 30000000.0, "net_income": 1814000000.0, "net_income_common": null, "eps_basic": 5.38, "eps_diluted": 5.35, "shares_basic": 337300000.0, "shares_diluted": 338800000.0, "dps_declared": 4.56, "operating_lease_cost": 157000000.0 }, "sources": [ "10-K:0000055785-22-000010", "10-K:0000055785-24-000018" ], "value_sources": { "revenue": [ "10-K:0000055785-24-000018" ], "cost_of_revenue": [ "10-K:0000055785-24-000018" ], "gross_profit": [ "10-K:0000055785-24-000018" ], "rnd": [ "10-K:0000055785-24-000018" ], "operating_income": [ "10-K:0000055785-24-000018" ], "interest_expense": [ "10-K:0000055785-24-000018" ], "pretax_income": [ "10-K:0000055785-24-000018" ], "income_tax": [ "10-K:0000055785-24-000018" ], "net_income_incl_nci": [ "10-K:0000055785-24-000018" ], "nci_profit": [ "10-K:0000055785-24-000018" ], "net_income": [ "10-K:0000055785-24-000018" ], "eps_basic": [ "10-K:0000055785-24-000018" ], "eps_diluted": [ "10-K:0000055785-24-000018" ], "shares_basic": [ "10-K:0000055785-24-000018" ], "shares_diluted": [ "10-K:0000055785-24-000018" ], "dps_declared": [ "10-K:0000055785-24-000018" ], "operating_lease_cost": [ "10-K:0000055785-22-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 20175000000.0, "cost_of_revenue": 13956000000.0, "gross_profit": 6219000000.0, "rnd": 292000000.0, "sga": null, "operating_income": 2681000000.0, "interest_expense": 282000000.0, "pretax_income": 2340000000.0, "income_tax": 495000000.0, "net_income_incl_nci": 1961000000.0, "nci_profit": 27000000.0, "net_income": 1934000000.0, "net_income_common": null, "eps_basic": 5.73, "eps_diluted": 5.72, "shares_basic": 337400000.0, "shares_diluted": 338300000.0, "dps_declared": 4.64, "operating_lease_cost": null }, "sources": [ "10-K:0000055785-24-000018", "10-K:0000055785-25-000013" ], "value_sources": { "revenue": [ "10-K:0000055785-25-000013" ], "cost_of_revenue": [ "10-K:0000055785-25-000013" ], "gross_profit": [ "10-K:0000055785-25-000013" ], "rnd": [ "10-K:0000055785-25-000013" ], "operating_income": [ "10-K:0000055785-25-000013" ], "interest_expense": [ "10-K:0000055785-25-000013" ], "pretax_income": [ "10-K:0000055785-24-000018" ], "income_tax": [ "10-K:0000055785-25-000013" ], "net_income_incl_nci": [ "10-K:0000055785-25-000013" ], "nci_profit": [ "10-K:0000055785-25-000013" ], "net_income": [ "10-K:0000055785-25-000013" ], "eps_basic": [ "10-K:0000055785-25-000013" ], "eps_diluted": [ "10-K:0000055785-25-000013" ], "shares_basic": [ "10-K:0000055785-25-000013" ], "shares_diluted": [ "10-K:0000055785-25-000013" ], "dps_declared": [ "10-K:0000055785-25-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 17146000000.0, "cost_of_revenue": 10877000000.0, "gross_profit": 6269000000.0, "rnd": 303000000.0, "sga": null, "operating_income": 1928000000.0, "interest_expense": 293000000.0, "pretax_income": 1606000000.0, "income_tax": 343000000.0, "net_income_incl_nci": 1764000000.0, "nci_profit": 0.0, "net_income": 1764000000.0, "net_income_common": null, "eps_basic": 5.22, "eps_diluted": 5.21, "shares_basic": 337800000.0, "shares_diluted": 338800000.0, "dps_declared": 4.72, "operating_lease_cost": 131000000.0 }, "sources": [ "10-K:0001628280-26-007567" ], "value_sources": { "revenue": [ "10-K:0001628280-26-007567" ], "cost_of_revenue": [ "10-K:0001628280-26-007567" ], "gross_profit": [ "10-K:0001628280-26-007567" ], "rnd": [ "10-K:0001628280-26-007567" ], "operating_income": [ "10-K:0001628280-26-007567" ], "interest_expense": [ "10-K:0001628280-26-007567" ], "pretax_income": [ "10-K:0001628280-26-007567" ], "income_tax": [ "10-K:0001628280-26-007567" ], "net_income_incl_nci": [ "10-K:0001628280-26-007567" ], "nci_profit": [ "10-K:0001628280-26-007567" ], "net_income": [ "10-K:0001628280-26-007567" ], "eps_basic": [ "10-K:0001628280-26-007567" ], "eps_diluted": [ "10-K:0001628280-26-007567" ], "shares_basic": [ "10-K:0001628280-26-007567" ], "shares_diluted": [ "10-K:0001628280-26-007567" ], "dps_declared": [ "10-K:0001628280-26-007567" ], "operating_lease_cost": [ "10-K:0001628280-26-007567" ] }, "comparison": { "operating_income": { "value": 2344000000.0, "earlier": 2681000000.0, "sources": [ "10-K:0000055785-25-000013" ], "basis": "FY2024" }, "pretax_income": { "value": 2021000000.0, "earlier": 2340000000.0, "sources": [ "10-K:0000055785-24-000018" ], "basis": "FY2023" }, "revenue": { "value": 20431000000.0, "earlier": 20175000000.0, "sources": [ "10-K:0000055785-25-000013" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 16805000000.0, "cost_of_revenue": 10516000000.0, "gross_profit": 6289000000.0, "rnd": 328000000.0, "sga": null, "operating_income": 2700000000.0, "interest_expense": 270000000.0, "pretax_income": 2418000000.0, "income_tax": 442000000.0, "net_income_incl_nci": 2578000000.0, "nci_profit": 33000000.0, "net_income": 2545000000.0, "net_income_common": null, "eps_basic": 7.58, "eps_diluted": 7.55, "shares_basic": 335600000.0, "shares_diluted": 337000000.0, "dps_declared": 4.88, "operating_lease_cost": 136000000.0 }, "sources": [ "10-K:0001628280-26-007567" ], "value_sources": { "revenue": [ "10-K:0001628280-26-007567" ], "cost_of_revenue": [ "10-K:0001628280-26-007567" ], "gross_profit": [ "10-K:0001628280-26-007567" ], "rnd": [ "10-K:0001628280-26-007567" ], "operating_income": [ "10-K:0001628280-26-007567" ], "interest_expense": [ "10-K:0001628280-26-007567" ], "pretax_income": [ "10-K:0001628280-26-007567" ], "income_tax": [ "10-K:0001628280-26-007567" ], "net_income_incl_nci": [ "10-K:0001628280-26-007567" ], "nci_profit": [ "10-K:0001628280-26-007567" ], "net_income": [ "10-K:0001628280-26-007567" ], "eps_basic": [ "10-K:0001628280-26-007567" ], "eps_diluted": [ "10-K:0001628280-26-007567" ], "shares_basic": [ "10-K:0001628280-26-007567" ], "shares_diluted": [ "10-K:0001628280-26-007567" ], "dps_declared": [ "10-K:0001628280-26-007567" ], "operating_lease_cost": [ "10-K:0001628280-26-007567" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 16447000000.0, "cost_of_revenue": 10524000000.0, "gross_profit": 5923000000.0, "rnd": 326000000.0, "sga": null, "operating_income": 2351000000.0, "interest_expense": 256000000.0, "pretax_income": 2052000000.0, "income_tax": 599000000.0, "net_income_incl_nci": 2049000000.0, "nci_profit": 28000000.0, "net_income": 2021000000.0, "net_income_common": null, "eps_basic": 6.09, "eps_diluted": 6.07, "shares_basic": 331900000.0, "shares_diluted": 333200000.0, "dps_declared": 5.04, "operating_lease_cost": 141000000.0 }, "sources": [ "10-K:0001628280-26-007567" ], "value_sources": { "revenue": [ "10-K:0001628280-26-007567" ], "cost_of_revenue": [ "10-K:0001628280-26-007567" ], "gross_profit": [ "10-K:0001628280-26-007567" ], "rnd": [ "10-K:0001628280-26-007567" ], "operating_income": [ "10-K:0001628280-26-007567" ], "interest_expense": [ "10-K:0001628280-26-007567" ], "pretax_income": [ "10-K:0001628280-26-007567" ], "income_tax": [ "10-K:0001628280-26-007567" ], "net_income_incl_nci": [ "10-K:0001628280-26-007567" ], "nci_profit": [ "10-K:0001628280-26-007567" ], "net_income": [ "10-K:0001628280-26-007567" ], "eps_basic": [ "10-K:0001628280-26-007567" ], "eps_diluted": [ "10-K:0001628280-26-007567" ], "shares_basic": [ "10-K:0001628280-26-007567" ], "shares_diluted": [ "10-K:0001628280-26-007567" ], "dps_declared": [ "10-K:0001628280-26-007567" ], "operating_lease_cost": [ "10-K:0001628280-26-007567" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 979000000.0, "short_term_investments": null, "receivables": 2519000000.0, "inventory": 1539000000.0, "current_assets": 5646000000.0, "ppe_net": 7226000000.0, "goodwill": 1361000000.0, "intangibles": null, "total_assets": 15677000000.0, "accounts_payable": 2876000000.0, "short_term_borrowings": null, "debt_current": 1238000000.0, "current_liabilities": 6483000000.0, "long_term_debt": 7210000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -167000000.0, "nci": 213000000.0, "equity_total": 46000000.0, "liabilities_and_equity": 15677000000.0, "shares_outstanding": 340800000.0, "retained_earnings": 6978000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 314000000.0, "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:0000055785-20-000034" ], "value_sources": { "cash": [ "10-Q:0000055785-20-000034" ], "receivables": [ "10-Q:0000055785-20-000034" ], "inventory": [ "10-Q:0000055785-20-000034" ], "current_assets": [ "10-Q:0000055785-20-000034" ], "ppe_net": [ "10-Q:0000055785-20-000034" ], "goodwill": [ "10-Q:0000055785-20-000034" ], "total_assets": [ "10-Q:0000055785-20-000034" ], "accounts_payable": [ "10-Q:0000055785-20-000034" ], "debt_current": [ "10-Q:0000055785-20-000034" ], "current_liabilities": [ "10-Q:0000055785-20-000034" ], "long_term_debt": [ "10-Q:0000055785-20-000034" ], "equity_parent": [ "10-Q:0000055785-20-000034" ], "nci": [ "10-Q:0000055785-20-000034" ], "equity_total": [ "10-Q:0000055785-20-000034" ], "liabilities_and_equity": [ "10-Q:0000055785-20-000034" ], "shares_outstanding": [ "10-Q:0000055785-20-000034" ], "retained_earnings": [ "10-Q:0000055785-20-000034" ], "preferred_stock": [ "10-Q:0000055785-20-000034" ], "equity_method_investments": [ "10-Q:0000055785-20-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1448000000.0, "short_term_investments": null, "receivables": 2024000000.0, "inventory": 1825000000.0, "current_assets": 5904000000.0, "ppe_net": 7366000000.0, "goodwill": 1401000000.0, "intangibles": null, "total_assets": 16173000000.0, "accounts_payable": 3032000000.0, "short_term_borrowings": null, "debt_current": 850000000.0, "current_liabilities": 6494000000.0, "long_term_debt": 7223000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 268000000.0, "nci": 227000000.0, "equity_total": 495000000.0, "liabilities_and_equity": 16173000000.0, "shares_outstanding": 341000000.0, "retained_earnings": 7299000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 319000000.0, "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:0000055785-20-000053" ], "value_sources": { "cash": [ "10-Q:0000055785-20-000053" ], "receivables": [ "10-Q:0000055785-20-000053" ], "inventory": [ "10-Q:0000055785-20-000053" ], "current_assets": [ "10-Q:0000055785-20-000053" ], "ppe_net": [ "10-Q:0000055785-20-000053" ], "goodwill": [ "10-Q:0000055785-20-000053" ], "total_assets": [ "10-Q:0000055785-20-000053" ], "accounts_payable": [ "10-Q:0000055785-20-000053" ], "debt_current": [ "10-Q:0000055785-20-000053" ], "current_liabilities": [ "10-Q:0000055785-20-000053" ], "long_term_debt": [ "10-Q:0000055785-20-000053" ], "equity_parent": [ "10-Q:0000055785-20-000053" ], "nci": [ "10-Q:0000055785-20-000053" ], "equity_total": [ "10-Q:0000055785-20-000053" ], "liabilities_and_equity": [ "10-Q:0000055785-20-000053" ], "shares_outstanding": [ "10-Q:0000055785-20-000053" ], "retained_earnings": [ "10-Q:0000055785-20-000053" ], "preferred_stock": [ "10-Q:0000055785-20-000053" ], "equity_method_investments": [ "10-Q:0000055785-20-000053" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1518000000.0, "short_term_investments": null, "receivables": 2125000000.0, "inventory": 1787000000.0, "current_assets": 6075000000.0, "ppe_net": 7497000000.0, "goodwill": 1418000000.0, "intangibles": null, "total_assets": 16531000000.0, "accounts_payable": 2995000000.0, "short_term_borrowings": null, "debt_current": 517000000.0, "current_liabilities": 6102000000.0, "long_term_debt": 7851000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 335000000.0, "nci": 242000000.0, "equity_total": 577000000.0, "liabilities_and_equity": 16531000000.0, "shares_outstanding": 340400000.0, "retained_earnings": 7395000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 333000000.0, "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:0000055785-20-000074" ], "value_sources": { "cash": [ "10-Q:0000055785-20-000074" ], "receivables": [ "10-Q:0000055785-20-000074" ], "inventory": [ "10-Q:0000055785-20-000074" ], "current_assets": [ "10-Q:0000055785-20-000074" ], "ppe_net": [ "10-Q:0000055785-20-000074" ], "goodwill": [ "10-Q:0000055785-20-000074" ], "total_assets": [ "10-Q:0000055785-20-000074" ], "accounts_payable": [ "10-Q:0000055785-20-000074" ], "debt_current": [ "10-Q:0000055785-20-000074" ], "current_liabilities": [ "10-Q:0000055785-20-000074" ], "long_term_debt": [ "10-Q:0000055785-20-000074" ], "equity_parent": [ "10-Q:0000055785-20-000074" ], "nci": [ "10-Q:0000055785-20-000074" ], "equity_total": [ "10-Q:0000055785-20-000074" ], "liabilities_and_equity": [ "10-Q:0000055785-20-000074" ], "shares_outstanding": [ "10-Q:0000055785-20-000074" ], "retained_earnings": [ "10-Q:0000055785-20-000074" ], "preferred_stock": [ "10-Q:0000055785-20-000074" ], "equity_method_investments": [ "10-Q:0000055785-20-000074" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 303000000.0, "short_term_investments": null, "receivables": 2235000000.0, "inventory": 1903000000.0, "current_assets": 5174000000.0, "ppe_net": 8042000000.0, "goodwill": 1895000000.0, "intangibles": 832000000.0, "total_assets": 17523000000.0, "accounts_payable": 3336000000.0, "short_term_borrowings": null, "debt_current": 486000000.0, "current_liabilities": 6443000000.0, "long_term_debt": 7878000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 626000000.0, "nci": 243000000.0, "equity_total": 869000000.0, "liabilities_and_equity": 17523000000.0, "shares_outstanding": 338700000.0, "retained_earnings": 7567000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 300000000.0, "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": 0.0355, "operating_lease_payments_y1": 148000000.0, "operating_lease_payments_total": 603000000.0, "operating_lease_imputed_interest": 47000000.0, "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:0000055785-21-000016", "10-K:0000055785-22-000010" ], "value_sources": { "cash": [ "10-K:0000055785-22-000010" ], "receivables": [ "10-K:0000055785-22-000010" ], "inventory": [ "10-K:0000055785-22-000010" ], "current_assets": [ "10-K:0000055785-22-000010" ], "ppe_net": [ "10-K:0000055785-22-000010" ], "goodwill": [ "10-K:0000055785-22-000010" ], "intangibles": [ "10-K:0000055785-22-000010" ], "total_assets": [ "10-K:0000055785-22-000010" ], "accounts_payable": [ "10-K:0000055785-22-000010" ], "debt_current": [ "10-K:0000055785-22-000010" ], "current_liabilities": [ "10-K:0000055785-22-000010" ], "long_term_debt": [ "10-K:0000055785-22-000010" ], "equity_parent": [ "10-K:0000055785-22-000010" ], "nci": [ "10-K:0000055785-22-000010" ], "equity_total": [ "10-K:0000055785-22-000010" ], "liabilities_and_equity": [ "10-K:0000055785-22-000010" ], "shares_outstanding": [ "10-K:0000055785-22-000010" ], "retained_earnings": [ "10-K:0000055785-22-000010" ], "preferred_stock": [ "10-K:0000055785-22-000010" ], "equity_method_investments": [ "10-K:0000055785-22-000010" ], "operating_lease_discount_rate": [ "10-K:0000055785-21-000016" ], "operating_lease_payments_y1": [ "10-K:0000055785-21-000016" ], "operating_lease_payments_total": [ "10-K:0000055785-21-000016" ], "operating_lease_imputed_interest": [ "10-K:0000055785-21-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 320000000.0, "short_term_investments": null, "receivables": 2199000000.0, "inventory": 1956000000.0, "current_assets": 5143000000.0, "ppe_net": 7887000000.0, "goodwill": 1820000000.0, "intangibles": null, "total_assets": 17226000000.0, "accounts_payable": 3152000000.0, "short_term_borrowings": null, "debt_current": 1274000000.0, "current_liabilities": 6694000000.0, "long_term_debt": 7548000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 518000000.0, "nci": 228000000.0, "equity_total": 746000000.0, "liabilities_and_equity": 17226000000.0, "shares_outstanding": 337600000.0, "retained_earnings": 7764000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 349000000.0, "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:0000055785-21-000037" ], "value_sources": { "cash": [ "10-Q:0000055785-21-000037" ], "receivables": [ "10-Q:0000055785-21-000037" ], "inventory": [ "10-Q:0000055785-21-000037" ], "current_assets": [ "10-Q:0000055785-21-000037" ], "ppe_net": [ "10-Q:0000055785-21-000037" ], "goodwill": [ "10-Q:0000055785-21-000037" ], "total_assets": [ "10-Q:0000055785-21-000037" ], "accounts_payable": [ "10-Q:0000055785-21-000037" ], "debt_current": [ "10-Q:0000055785-21-000037" ], "current_liabilities": [ "10-Q:0000055785-21-000037" ], "long_term_debt": [ "10-Q:0000055785-21-000037" ], "equity_parent": [ "10-Q:0000055785-21-000037" ], "nci": [ "10-Q:0000055785-21-000037" ], "equity_total": [ "10-Q:0000055785-21-000037" ], "liabilities_and_equity": [ "10-Q:0000055785-21-000037" ], "shares_outstanding": [ "10-Q:0000055785-21-000037" ], "retained_earnings": [ "10-Q:0000055785-21-000037" ], "preferred_stock": [ "10-Q:0000055785-21-000037" ], "equity_method_investments": [ "10-Q:0000055785-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 306000000.0, "short_term_investments": null, "receivables": 2340000000.0, "inventory": 2110000000.0, "current_assets": 5572000000.0, "ppe_net": 8018000000.0, "goodwill": 1834000000.0, "intangibles": null, "total_assets": 17827000000.0, "accounts_payable": 3337000000.0, "short_term_borrowings": null, "debt_current": 1493000000.0, "current_liabilities": 7244000000.0, "long_term_debt": 7591000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 524000000.0, "nci": 234000000.0, "equity_total": 758000000.0, "liabilities_and_equity": 17827000000.0, "shares_outstanding": 336900000.0, "retained_earnings": 7798000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 350000000.0, "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:0000055785-21-000073" ], "value_sources": { "cash": [ "10-Q:0000055785-21-000073" ], "receivables": [ "10-Q:0000055785-21-000073" ], "inventory": [ "10-Q:0000055785-21-000073" ], "current_assets": [ "10-Q:0000055785-21-000073" ], "ppe_net": [ "10-Q:0000055785-21-000073" ], "goodwill": [ "10-Q:0000055785-21-000073" ], "total_assets": [ "10-Q:0000055785-21-000073" ], "accounts_payable": [ "10-Q:0000055785-21-000073" ], "debt_current": [ "10-Q:0000055785-21-000073" ], "current_liabilities": [ "10-Q:0000055785-21-000073" ], "long_term_debt": [ "10-Q:0000055785-21-000073" ], "equity_parent": [ "10-Q:0000055785-21-000073" ], "nci": [ "10-Q:0000055785-21-000073" ], "equity_total": [ "10-Q:0000055785-21-000073" ], "liabilities_and_equity": [ "10-Q:0000055785-21-000073" ], "shares_outstanding": [ "10-Q:0000055785-21-000073" ], "retained_earnings": [ "10-Q:0000055785-21-000073" ], "preferred_stock": [ "10-Q:0000055785-21-000073" ], "equity_method_investments": [ "10-Q:0000055785-21-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 286000000.0, "short_term_investments": null, "receivables": 2399000000.0, "inventory": 2098000000.0, "current_assets": 5626000000.0, "ppe_net": 7964000000.0, "goodwill": 1796000000.0, "intangibles": null, "total_assets": 17775000000.0, "accounts_payable": 3519000000.0, "short_term_borrowings": null, "debt_current": 1387000000.0, "current_liabilities": 7258000000.0, "long_term_debt": 7555000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 474000000.0, "nci": 233000000.0, "equity_total": 707000000.0, "liabilities_and_equity": 17775000000.0, "shares_outstanding": 336700000.0, "retained_earnings": 7883000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 340000000.0, "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:0000055785-21-000091" ], "value_sources": { "cash": [ "10-Q:0000055785-21-000091" ], "receivables": [ "10-Q:0000055785-21-000091" ], "inventory": [ "10-Q:0000055785-21-000091" ], "current_assets": [ "10-Q:0000055785-21-000091" ], "ppe_net": [ "10-Q:0000055785-21-000091" ], "goodwill": [ "10-Q:0000055785-21-000091" ], "total_assets": [ "10-Q:0000055785-21-000091" ], "accounts_payable": [ "10-Q:0000055785-21-000091" ], "debt_current": [ "10-Q:0000055785-21-000091" ], "current_liabilities": [ "10-Q:0000055785-21-000091" ], "long_term_debt": [ "10-Q:0000055785-21-000091" ], "equity_parent": [ "10-Q:0000055785-21-000091" ], "nci": [ "10-Q:0000055785-21-000091" ], "equity_total": [ "10-Q:0000055785-21-000091" ], "liabilities_and_equity": [ "10-Q:0000055785-21-000091" ], "shares_outstanding": [ "10-Q:0000055785-21-000091" ], "retained_earnings": [ "10-Q:0000055785-21-000091" ], "preferred_stock": [ "10-Q:0000055785-21-000091" ], "equity_method_investments": [ "10-Q:0000055785-21-000091" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 270000000.0, "short_term_investments": null, "receivables": 2207000000.0, "inventory": 2239000000.0, "current_assets": 5565000000.0, "ppe_net": 8097000000.0, "goodwill": 1840000000.0, "intangibles": 810000000.0, "total_assets": 17837000000.0, "accounts_payable": 3840000000.0, "short_term_borrowings": null, "debt_current": 433000000.0, "current_liabilities": 6749000000.0, "long_term_debt": 8141000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 514000000.0, "nci": 223000000.0, "equity_total": 737000000.0, "liabilities_and_equity": 17837000000.0, "shares_outstanding": 336800000.0, "retained_earnings": 7858000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 290000000.0, "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": 0.03, "operating_lease_payments_y1": 142000000.0, "operating_lease_payments_total": 558000000.0, "operating_lease_imputed_interest": 35000000.0, "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:0000055785-22-000010", "10-K:0000055785-23-000012" ], "value_sources": { "cash": [ "10-K:0000055785-23-000012" ], "receivables": [ "10-K:0000055785-23-000012" ], "inventory": [ "10-K:0000055785-23-000012" ], "current_assets": [ "10-K:0000055785-23-000012" ], "ppe_net": [ "10-K:0000055785-23-000012" ], "goodwill": [ "10-K:0000055785-23-000012" ], "intangibles": [ "10-K:0000055785-23-000012" ], "total_assets": [ "10-K:0000055785-23-000012" ], "accounts_payable": [ "10-K:0000055785-23-000012" ], "debt_current": [ "10-K:0000055785-23-000012" ], "current_liabilities": [ "10-K:0000055785-23-000012" ], "long_term_debt": [ "10-K:0000055785-23-000012" ], "equity_parent": [ "10-K:0000055785-23-000012" ], "nci": [ "10-K:0000055785-23-000012" ], "equity_total": [ "10-K:0000055785-23-000012" ], "liabilities_and_equity": [ "10-K:0000055785-23-000012" ], "shares_outstanding": [ "10-K:0000055785-23-000012" ], "retained_earnings": [ "10-K:0000055785-23-000012" ], "preferred_stock": [ "10-K:0000055785-23-000012" ], "equity_method_investments": [ "10-K:0000055785-23-000012" ], "operating_lease_discount_rate": [ "10-K:0000055785-22-000010" ], "operating_lease_payments_y1": [ "10-K:0000055785-22-000010" ], "operating_lease_payments_total": [ "10-K:0000055785-22-000010" ], "operating_lease_imputed_interest": [ "10-K:0000055785-22-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 493000000.0, "short_term_investments": null, "receivables": 2516000000.0, "inventory": 2265000000.0, "current_assets": 5903000000.0, "ppe_net": 8114000000.0, "goodwill": 2177000000.0, "intangibles": null, "total_assets": 18672000000.0, "accounts_payable": 3846000000.0, "short_term_borrowings": null, "debt_current": 969000000.0, "current_liabilities": 7257000000.0, "long_term_debt": 8101000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 705000000.0, "nci": 149000000.0, "equity_total": 854000000.0, "liabilities_and_equity": 18672000000.0, "shares_outstanding": 337000000.0, "retained_earnings": null, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 266000000.0, "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:0000055785-22-000035" ], "value_sources": { "cash": [ "10-Q:0000055785-22-000035" ], "receivables": [ "10-Q:0000055785-22-000035" ], "inventory": [ "10-Q:0000055785-22-000035" ], "current_assets": [ "10-Q:0000055785-22-000035" ], "ppe_net": [ "10-Q:0000055785-22-000035" ], "goodwill": [ "10-Q:0000055785-22-000035" ], "total_assets": [ "10-Q:0000055785-22-000035" ], "accounts_payable": [ "10-Q:0000055785-22-000035" ], "debt_current": [ "10-Q:0000055785-22-000035" ], "current_liabilities": [ "10-Q:0000055785-22-000035" ], "long_term_debt": [ "10-Q:0000055785-22-000035" ], "equity_parent": [ "10-Q:0000055785-22-000035" ], "nci": [ "10-Q:0000055785-22-000035" ], "equity_total": [ "10-Q:0000055785-22-000035" ], "liabilities_and_equity": [ "10-Q:0000055785-22-000035" ], "shares_outstanding": [ "10-Q:0000055785-22-000035" ], "preferred_stock": [ "10-Q:0000055785-22-000035" ], "equity_method_investments": [ "10-Q:0000055785-22-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 311000000.0, "short_term_investments": null, "receivables": 2469000000.0, "inventory": 2278000000.0, "current_assets": 5662000000.0, "ppe_net": 7931000000.0, "goodwill": 2102000000.0, "intangibles": null, "total_assets": 18114000000.0, "accounts_payable": 3701000000.0, "short_term_borrowings": null, "debt_current": 1031000000.0, "current_liabilities": 7209000000.0, "long_term_debt": 7698000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 593000000.0, "nci": 149000000.0, "equity_total": 742000000.0, "liabilities_and_equity": 18114000000.0, "shares_outstanding": 337600000.0, "retained_earnings": 8022000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 270000000.0, "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:0000055785-22-000055" ], "value_sources": { "cash": [ "10-Q:0000055785-22-000055" ], "receivables": [ "10-Q:0000055785-22-000055" ], "inventory": [ "10-Q:0000055785-22-000055" ], "current_assets": [ "10-Q:0000055785-22-000055" ], "ppe_net": [ "10-Q:0000055785-22-000055" ], "goodwill": [ "10-Q:0000055785-22-000055" ], "total_assets": [ "10-Q:0000055785-22-000055" ], "accounts_payable": [ "10-Q:0000055785-22-000055" ], "debt_current": [ "10-Q:0000055785-22-000055" ], "current_liabilities": [ "10-Q:0000055785-22-000055" ], "long_term_debt": [ "10-Q:0000055785-22-000055" ], "equity_parent": [ "10-Q:0000055785-22-000055" ], "nci": [ "10-Q:0000055785-22-000055" ], "equity_total": [ "10-Q:0000055785-22-000055" ], "liabilities_and_equity": [ "10-Q:0000055785-22-000055" ], "shares_outstanding": [ "10-Q:0000055785-22-000055" ], "retained_earnings": [ "10-Q:0000055785-22-000055" ], "preferred_stock": [ "10-Q:0000055785-22-000055" ], "equity_method_investments": [ "10-Q:0000055785-22-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 362000000.0, "short_term_investments": null, "receivables": 2333000000.0, "inventory": 2281000000.0, "current_assets": 5625000000.0, "ppe_net": 7737000000.0, "goodwill": 2043000000.0, "intangibles": null, "total_assets": 17836000000.0, "accounts_payable": 3660000000.0, "short_term_borrowings": null, "debt_current": 959000000.0, "current_liabilities": 7197000000.0, "long_term_debt": 7628000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 437000000.0, "nci": 146000000.0, "equity_total": 583000000.0, "liabilities_and_equity": 17836000000.0, "shares_outstanding": 337500000.0, "retained_earnings": 8086000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 266000000.0, "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:0000055785-22-000074" ], "value_sources": { "cash": [ "10-Q:0000055785-22-000074" ], "receivables": [ "10-Q:0000055785-22-000074" ], "inventory": [ "10-Q:0000055785-22-000074" ], "current_assets": [ "10-Q:0000055785-22-000074" ], "ppe_net": [ "10-Q:0000055785-22-000074" ], "goodwill": [ "10-Q:0000055785-22-000074" ], "total_assets": [ "10-Q:0000055785-22-000074" ], "accounts_payable": [ "10-Q:0000055785-22-000074" ], "debt_current": [ "10-Q:0000055785-22-000074" ], "current_liabilities": [ "10-Q:0000055785-22-000074" ], "long_term_debt": [ "10-Q:0000055785-22-000074" ], "equity_parent": [ "10-Q:0000055785-22-000074" ], "nci": [ "10-Q:0000055785-22-000074" ], "equity_total": [ "10-Q:0000055785-22-000074" ], "liabilities_and_equity": [ "10-Q:0000055785-22-000074" ], "shares_outstanding": [ "10-Q:0000055785-22-000074" ], "retained_earnings": [ "10-Q:0000055785-22-000074" ], "preferred_stock": [ "10-Q:0000055785-22-000074" ], "equity_method_investments": [ "10-Q:0000055785-22-000074" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 427000000.0, "short_term_investments": null, "receivables": 2280000000.0, "inventory": 2269000000.0, "current_assets": 5729000000.0, "ppe_net": 7885000000.0, "goodwill": 2074000000.0, "intangibles": 851000000.0, "total_assets": 17970000000.0, "accounts_payable": 3813000000.0, "short_term_borrowings": null, "debt_current": 844000000.0, "current_liabilities": 7334000000.0, "long_term_debt": 7578000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 547000000.0, "nci": 153000000.0, "equity_total": 700000000.0, "liabilities_and_equity": 17970000000.0, "shares_outstanding": 337500000.0, "retained_earnings": 8201000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 238000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 127000000.0, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 138000000.0, "operating_lease_payments_total": 539000000.0, "operating_lease_imputed_interest": 35000000.0, "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:0000055785-23-000012", "10-K:0000055785-24-000018" ], "value_sources": { "cash": [ "10-K:0000055785-24-000018" ], "receivables": [ "10-K:0000055785-24-000018" ], "inventory": [ "10-K:0000055785-24-000018" ], "current_assets": [ "10-K:0000055785-24-000018" ], "ppe_net": [ "10-K:0000055785-24-000018" ], "goodwill": [ "10-K:0000055785-24-000018" ], "intangibles": [ "10-K:0000055785-24-000018" ], "total_assets": [ "10-K:0000055785-24-000018" ], "accounts_payable": [ "10-K:0000055785-24-000018" ], "debt_current": [ "10-K:0000055785-24-000018" ], "current_liabilities": [ "10-K:0000055785-24-000018" ], "long_term_debt": [ "10-K:0000055785-24-000018" ], "equity_parent": [ "10-K:0000055785-24-000018" ], "nci": [ "10-K:0000055785-24-000018" ], "equity_total": [ "10-K:0000055785-24-000018" ], "liabilities_and_equity": [ "10-K:0000055785-24-000018" ], "shares_outstanding": [ "10-K:0000055785-24-000018" ], "retained_earnings": [ "10-K:0000055785-24-000018" ], "preferred_stock": [ "10-K:0000055785-24-000018" ], "equity_method_investments": [ "10-K:0000055785-24-000018" ], "operating_lease_liability_current": [ "10-K:0000055785-24-000018" ], "operating_lease_discount_rate": [ "10-K:0000055785-23-000012" ], "operating_lease_payments_y1": [ "10-K:0000055785-23-000012" ], "operating_lease_payments_total": [ "10-K:0000055785-23-000012" ], "operating_lease_imputed_interest": [ "10-K:0000055785-23-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 524000000.0, "short_term_investments": null, "receivables": 2430000000.0, "inventory": 2224000000.0, "current_assets": 5851000000.0, "ppe_net": 7866000000.0, "goodwill": 2090000000.0, "intangibles": null, "total_assets": 18177000000.0, "accounts_payable": 3788000000.0, "short_term_borrowings": null, "debt_current": 536000000.0, "current_liabilities": 7094000000.0, "long_term_debt": 7945000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 719000000.0, "nci": 142000000.0, "equity_total": 861000000.0, "liabilities_and_equity": 18177000000.0, "shares_outstanding": 337400000.0, "retained_earnings": 8365000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 281000000.0, "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:0000055785-23-000029" ], "value_sources": { "cash": [ "10-Q:0000055785-23-000029" ], "receivables": [ "10-Q:0000055785-23-000029" ], "inventory": [ "10-Q:0000055785-23-000029" ], "current_assets": [ "10-Q:0000055785-23-000029" ], "ppe_net": [ "10-Q:0000055785-23-000029" ], "goodwill": [ "10-Q:0000055785-23-000029" ], "total_assets": [ "10-Q:0000055785-23-000029" ], "accounts_payable": [ "10-Q:0000055785-23-000029" ], "debt_current": [ "10-Q:0000055785-23-000029" ], "current_liabilities": [ "10-Q:0000055785-23-000029" ], "long_term_debt": [ "10-Q:0000055785-23-000029" ], "equity_parent": [ "10-Q:0000055785-23-000029" ], "nci": [ "10-Q:0000055785-23-000029" ], "equity_total": [ "10-Q:0000055785-23-000029" ], "liabilities_and_equity": [ "10-Q:0000055785-23-000029" ], "shares_outstanding": [ "10-Q:0000055785-23-000029" ], "retained_earnings": [ "10-Q:0000055785-23-000029" ], "preferred_stock": [ "10-Q:0000055785-23-000029" ], "equity_method_investments": [ "10-Q:0000055785-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 580000000.0, "short_term_investments": null, "receivables": 2359000000.0, "inventory": 2128000000.0, "current_assets": 5744000000.0, "ppe_net": 7815000000.0, "goodwill": 2086000000.0, "intangibles": null, "total_assets": 17383000000.0, "accounts_payable": 3713000000.0, "short_term_borrowings": null, "debt_current": 188000000.0, "current_liabilities": 6598000000.0, "long_term_debt": 7947000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 500000000.0, "nci": 151000000.0, "equity_total": 651000000.0, "liabilities_and_equity": 17383000000.0, "shares_outstanding": 338200000.0, "retained_earnings": 8040000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 299000000.0, "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:0000055785-23-000054" ], "value_sources": { "cash": [ "10-Q:0000055785-23-000054" ], "receivables": [ "10-Q:0000055785-23-000054" ], "inventory": [ "10-Q:0000055785-23-000054" ], "current_assets": [ "10-Q:0000055785-23-000054" ], "ppe_net": [ "10-Q:0000055785-23-000054" ], "goodwill": [ "10-Q:0000055785-23-000054" ], "total_assets": [ "10-Q:0000055785-23-000054" ], "accounts_payable": [ "10-Q:0000055785-23-000054" ], "debt_current": [ "10-Q:0000055785-23-000054" ], "current_liabilities": [ "10-Q:0000055785-23-000054" ], "long_term_debt": [ "10-Q:0000055785-23-000054" ], "equity_parent": [ "10-Q:0000055785-23-000054" ], "nci": [ "10-Q:0000055785-23-000054" ], "equity_total": [ "10-Q:0000055785-23-000054" ], "liabilities_and_equity": [ "10-Q:0000055785-23-000054" ], "shares_outstanding": [ "10-Q:0000055785-23-000054" ], "retained_earnings": [ "10-Q:0000055785-23-000054" ], "preferred_stock": [ "10-Q:0000055785-23-000054" ], "equity_method_investments": [ "10-Q:0000055785-23-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 814000000.0, "short_term_investments": null, "receivables": 2298000000.0, "inventory": 2021000000.0, "current_assets": 5727000000.0, "ppe_net": 7700000000.0, "goodwill": 2045000000.0, "intangibles": null, "total_assets": 17153000000.0, "accounts_payable": 3490000000.0, "short_term_borrowings": null, "debt_current": 687000000.0, "current_liabilities": 6831000000.0, "long_term_debt": 7403000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 680000000.0, "nci": 160000000.0, "equity_total": 840000000.0, "liabilities_and_equity": 17153000000.0, "shares_outstanding": 338000000.0, "retained_earnings": 8217000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 320000000.0, "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:0000055785-23-000064" ], "value_sources": { "cash": [ "10-Q:0000055785-23-000064" ], "receivables": [ "10-Q:0000055785-23-000064" ], "inventory": [ "10-Q:0000055785-23-000064" ], "current_assets": [ "10-Q:0000055785-23-000064" ], "ppe_net": [ "10-Q:0000055785-23-000064" ], "goodwill": [ "10-Q:0000055785-23-000064" ], "total_assets": [ "10-Q:0000055785-23-000064" ], "accounts_payable": [ "10-Q:0000055785-23-000064" ], "debt_current": [ "10-Q:0000055785-23-000064" ], "current_liabilities": [ "10-Q:0000055785-23-000064" ], "long_term_debt": [ "10-Q:0000055785-23-000064" ], "equity_parent": [ "10-Q:0000055785-23-000064" ], "nci": [ "10-Q:0000055785-23-000064" ], "equity_total": [ "10-Q:0000055785-23-000064" ], "liabilities_and_equity": [ "10-Q:0000055785-23-000064" ], "shares_outstanding": [ "10-Q:0000055785-23-000064" ], "retained_earnings": [ "10-Q:0000055785-23-000064" ], "preferred_stock": [ "10-Q:0000055785-23-000064" ], "equity_method_investments": [ "10-Q:0000055785-23-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1093000000.0, "short_term_investments": null, "receivables": 2135000000.0, "inventory": 1955000000.0, "current_assets": 5703000000.0, "ppe_net": 7913000000.0, "goodwill": 2085000000.0, "intangibles": 197000000.0, "total_assets": 17344000000.0, "accounts_payable": 3653000000.0, "short_term_borrowings": null, "debt_current": 567000000.0, "current_liabilities": 6930000000.0, "long_term_debt": 7417000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 915000000.0, "nci": 153000000.0, "equity_total": 1068000000.0, "liabilities_and_equity": 17344000000.0, "shares_outstanding": 337000000.0, "retained_earnings": 8368000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 306000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 130000000.0, "operating_lease_liability_noncurrent": 346000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 145000000.0, "operating_lease_payments_total": 519000000.0, "operating_lease_imputed_interest": 43000000.0, "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:0000055785-24-000018", "10-K:0000055785-25-000013" ], "value_sources": { "cash": [ "10-K:0000055785-25-000013" ], "receivables": [ "10-K:0000055785-25-000013" ], "inventory": [ "10-K:0000055785-25-000013" ], "current_assets": [ "10-K:0000055785-25-000013" ], "ppe_net": [ "10-K:0000055785-25-000013" ], "goodwill": [ "10-K:0000055785-25-000013" ], "intangibles": [ "10-K:0000055785-25-000013" ], "total_assets": [ "10-K:0000055785-25-000013" ], "accounts_payable": [ "10-K:0000055785-25-000013" ], "debt_current": [ "10-K:0000055785-25-000013" ], "current_liabilities": [ "10-K:0000055785-25-000013" ], "long_term_debt": [ "10-K:0000055785-25-000013" ], "equity_parent": [ "10-K:0000055785-25-000013" ], "nci": [ "10-K:0000055785-25-000013" ], "equity_total": [ "10-K:0000055785-25-000013" ], "liabilities_and_equity": [ "10-K:0000055785-25-000013" ], "shares_outstanding": [ "10-K:0000055785-25-000013" ], "retained_earnings": [ "10-K:0000055785-25-000013" ], "preferred_stock": [ "10-K:0000055785-25-000013" ], "equity_method_investments": [ "10-K:0000055785-25-000013" ], "operating_lease_liability_current": [ "10-K:0000055785-25-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0000055785-25-000013" ], "operating_lease_discount_rate": [ "10-K:0000055785-25-000013" ], "operating_lease_payments_y1": [ "10-K:0000055785-24-000018" ], "operating_lease_payments_total": [ "10-K:0000055785-24-000018" ], "operating_lease_imputed_interest": [ "10-K:0000055785-24-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 853000000.0, "short_term_investments": null, "receivables": 2383000000.0, "inventory": 1877000000.0, "current_assets": 5600000000.0, "ppe_net": 7772000000.0, "goodwill": 2043000000.0, "intangibles": null, "total_assets": 17092000000.0, "accounts_payable": 3531000000.0, "short_term_borrowings": null, "debt_current": 809000000.0, "current_liabilities": 6878000000.0, "long_term_debt": 7161000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1044000000.0, "nci": 140000000.0, "equity_total": 1184000000.0, "liabilities_and_equity": 17092000000.0, "shares_outstanding": 336800000.0, "retained_earnings": 8601000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 364000000.0, "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:0000055785-24-000054" ], "value_sources": { "cash": [ "10-Q:0000055785-24-000054" ], "receivables": [ "10-Q:0000055785-24-000054" ], "inventory": [ "10-Q:0000055785-24-000054" ], "current_assets": [ "10-Q:0000055785-24-000054" ], "ppe_net": [ "10-Q:0000055785-24-000054" ], "goodwill": [ "10-Q:0000055785-24-000054" ], "total_assets": [ "10-Q:0000055785-24-000054" ], "accounts_payable": [ "10-Q:0000055785-24-000054" ], "debt_current": [ "10-Q:0000055785-24-000054" ], "current_liabilities": [ "10-Q:0000055785-24-000054" ], "long_term_debt": [ "10-Q:0000055785-24-000054" ], "equity_parent": [ "10-Q:0000055785-24-000054" ], "nci": [ "10-Q:0000055785-24-000054" ], "equity_total": [ "10-Q:0000055785-24-000054" ], "liabilities_and_equity": [ "10-Q:0000055785-24-000054" ], "shares_outstanding": [ "10-Q:0000055785-24-000054" ], "retained_earnings": [ "10-Q:0000055785-24-000054" ], "preferred_stock": [ "10-Q:0000055785-24-000054" ], "equity_method_investments": [ "10-Q:0000055785-24-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1163000000.0, "short_term_investments": null, "receivables": 2306000000.0, "inventory": 1915000000.0, "current_assets": 5949000000.0, "ppe_net": 7620000000.0, "goodwill": 2019000000.0, "intangibles": null, "total_assets": 17280000000.0, "accounts_payable": 3613000000.0, "short_term_borrowings": null, "debt_current": 806000000.0, "current_liabilities": 7011000000.0, "long_term_debt": 7158000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1136000000.0, "nci": 145000000.0, "equity_total": 1281000000.0, "liabilities_and_equity": 17280000000.0, "shares_outstanding": 337000000.0, "retained_earnings": 8734000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 381000000.0, "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:0000055785-24-000085" ], "value_sources": { "cash": [ "10-Q:0000055785-24-000085" ], "receivables": [ "10-Q:0000055785-24-000085" ], "inventory": [ "10-Q:0000055785-24-000085" ], "current_assets": [ "10-Q:0000055785-24-000085" ], "ppe_net": [ "10-Q:0000055785-24-000085" ], "goodwill": [ "10-Q:0000055785-24-000085" ], "total_assets": [ "10-Q:0000055785-24-000085" ], "accounts_payable": [ "10-Q:0000055785-24-000085" ], "debt_current": [ "10-Q:0000055785-24-000085" ], "current_liabilities": [ "10-Q:0000055785-24-000085" ], "long_term_debt": [ "10-Q:0000055785-24-000085" ], "equity_parent": [ "10-Q:0000055785-24-000085" ], "nci": [ "10-Q:0000055785-24-000085" ], "equity_total": [ "10-Q:0000055785-24-000085" ], "liabilities_and_equity": [ "10-Q:0000055785-24-000085" ], "shares_outstanding": [ "10-Q:0000055785-24-000085" ], "retained_earnings": [ "10-Q:0000055785-24-000085" ], "preferred_stock": [ "10-Q:0000055785-24-000085" ], "equity_method_investments": [ "10-Q:0000055785-24-000085" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 1111000000.0, "short_term_investments": null, "receivables": 2229000000.0, "inventory": 1937000000.0, "current_assets": 5847000000.0, "ppe_net": 7703000000.0, "goodwill": 2058000000.0, "intangibles": null, "total_assets": 17165000000.0, "accounts_payable": 3643000000.0, "short_term_borrowings": null, "debt_current": 569000000.0, "current_liabilities": 7066000000.0, "long_term_debt": 6882000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1285000000.0, "nci": 159000000.0, "equity_total": 1444000000.0, "liabilities_and_equity": 17165000000.0, "shares_outstanding": 333500000.0, "retained_earnings": 9279000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 362000000.0, "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:0000055785-24-000094" ], "value_sources": { "cash": [ "10-Q:0000055785-24-000094" ], "receivables": [ "10-Q:0000055785-24-000094" ], "inventory": [ "10-Q:0000055785-24-000094" ], "current_assets": [ "10-Q:0000055785-24-000094" ], "ppe_net": [ "10-Q:0000055785-24-000094" ], "goodwill": [ "10-Q:0000055785-24-000094" ], "total_assets": [ "10-Q:0000055785-24-000094" ], "accounts_payable": [ "10-Q:0000055785-24-000094" ], "debt_current": [ "10-Q:0000055785-24-000094" ], "current_liabilities": [ "10-Q:0000055785-24-000094" ], "long_term_debt": [ "10-Q:0000055785-24-000094" ], "equity_parent": [ "10-Q:0000055785-24-000094" ], "nci": [ "10-Q:0000055785-24-000094" ], "equity_total": [ "10-Q:0000055785-24-000094" ], "liabilities_and_equity": [ "10-Q:0000055785-24-000094" ], "shares_outstanding": [ "10-Q:0000055785-24-000094" ], "retained_earnings": [ "10-Q:0000055785-24-000094" ], "preferred_stock": [ "10-Q:0000055785-24-000094" ], "equity_method_investments": [ "10-Q:0000055785-24-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1010000000.0, "short_term_investments": null, "receivables": 1728000000.0, "inventory": 1452000000.0, "current_assets": 5580000000.0, "ppe_net": 6284000000.0, "goodwill": 1796000000.0, "intangibles": 80000000.0, "total_assets": 16546000000.0, "accounts_payable": 3264000000.0, "short_term_borrowings": null, "debt_current": 564000000.0, "current_liabilities": 7004000000.0, "long_term_debt": 6854000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 840000000.0, "nci": 135000000.0, "equity_total": 975000000.0, "liabilities_and_equity": 16546000000.0, "shares_outstanding": 331800000.0, "retained_earnings": 9257000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 314000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 436000000.0, "operating_lease_liability_current": 116000000.0, "operating_lease_liability_noncurrent": 265000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 146000000.0, "operating_lease_payments_total": 480000000.0, "operating_lease_imputed_interest": 44000000.0, "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:0000055785-25-000013", "10-K:0001628280-26-007567" ], "value_sources": { "cash": [ "10-K:0001628280-26-007567" ], "receivables": [ "10-K:0001628280-26-007567" ], "inventory": [ "10-K:0001628280-26-007567" ], "current_assets": [ "10-K:0001628280-26-007567" ], "ppe_net": [ "10-K:0001628280-26-007567" ], "goodwill": [ "10-K:0001628280-26-007567" ], "intangibles": [ "10-K:0001628280-26-007567" ], "total_assets": [ "10-K:0001628280-26-007567" ], "accounts_payable": [ "10-K:0001628280-26-007567" ], "debt_current": [ "10-K:0001628280-26-007567" ], "current_liabilities": [ "10-K:0001628280-26-007567" ], "long_term_debt": [ "10-K:0001628280-26-007567" ], "equity_parent": [ "10-K:0001628280-26-007567" ], "nci": [ "10-K:0001628280-26-007567" ], "equity_total": [ "10-K:0001628280-26-007567" ], "liabilities_and_equity": [ "10-K:0001628280-26-007567" ], "shares_outstanding": [ "10-K:0001628280-26-007567" ], "retained_earnings": [ "10-K:0001628280-26-007567" ], "preferred_stock": [ "10-K:0001628280-26-007567" ], "equity_method_investments": [ "10-K:0001628280-26-007567" ], "operating_lease_liability": [ "10-K:0000055785-25-000013" ], "operating_lease_liability_current": [ "10-K:0001628280-26-007567" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-007567" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-007567" ], "operating_lease_payments_y1": [ "10-K:0000055785-25-000013" ], "operating_lease_payments_total": [ "10-K:0000055785-25-000013" ], "operating_lease_imputed_interest": [ "10-K:0000055785-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 563000000.0, "short_term_investments": null, "receivables": 2176000000.0, "inventory": 1909000000.0, "current_assets": 5281000000.0, "ppe_net": 7507000000.0, "goodwill": 1971000000.0, "intangibles": null, "total_assets": 16305000000.0, "accounts_payable": 3601000000.0, "short_term_borrowings": null, "debt_current": 766000000.0, "current_liabilities": 6921000000.0, "long_term_debt": 6481000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1101000000.0, "nci": 123000000.0, "equity_total": 1224000000.0, "liabilities_and_equity": 16305000000.0, "shares_outstanding": 331900000.0, "retained_earnings": 9406000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 354000000.0, "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:0000055785-25-000039" ], "value_sources": { "cash": [ "10-Q:0000055785-25-000039" ], "receivables": [ "10-Q:0000055785-25-000039" ], "inventory": [ "10-Q:0000055785-25-000039" ], "current_assets": [ "10-Q:0000055785-25-000039" ], "ppe_net": [ "10-Q:0000055785-25-000039" ], "goodwill": [ "10-Q:0000055785-25-000039" ], "total_assets": [ "10-Q:0000055785-25-000039" ], "accounts_payable": [ "10-Q:0000055785-25-000039" ], "debt_current": [ "10-Q:0000055785-25-000039" ], "current_liabilities": [ "10-Q:0000055785-25-000039" ], "long_term_debt": [ "10-Q:0000055785-25-000039" ], "equity_parent": [ "10-Q:0000055785-25-000039" ], "nci": [ "10-Q:0000055785-25-000039" ], "equity_total": [ "10-Q:0000055785-25-000039" ], "liabilities_and_equity": [ "10-Q:0000055785-25-000039" ], "shares_outstanding": [ "10-Q:0000055785-25-000039" ], "retained_earnings": [ "10-Q:0000055785-25-000039" ], "preferred_stock": [ "10-Q:0000055785-25-000039" ], "equity_method_investments": [ "10-Q:0000055785-25-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 634000000.0, "short_term_investments": null, "receivables": 2007000000.0, "inventory": 1558000000.0, "current_assets": 5557000000.0, "ppe_net": 6317000000.0, "goodwill": 1836000000.0, "intangibles": null, "total_assets": 16771000000.0, "accounts_payable": 3253000000.0, "short_term_borrowings": null, "debt_current": 771000000.0, "current_liabilities": 7171000000.0, "long_term_debt": 6470000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1271000000.0, "nci": 132000000.0, "equity_total": 1403000000.0, "liabilities_and_equity": 16771000000.0, "shares_outstanding": 331900000.0, "retained_earnings": 9494000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 359000000.0, "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:0000055785-25-000080" ], "value_sources": { "cash": [ "10-Q:0000055785-25-000080" ], "receivables": [ "10-Q:0000055785-25-000080" ], "inventory": [ "10-Q:0000055785-25-000080" ], "current_assets": [ "10-Q:0000055785-25-000080" ], "ppe_net": [ "10-Q:0000055785-25-000080" ], "goodwill": [ "10-Q:0000055785-25-000080" ], "total_assets": [ "10-Q:0000055785-25-000080" ], "accounts_payable": [ "10-Q:0000055785-25-000080" ], "debt_current": [ "10-Q:0000055785-25-000080" ], "current_liabilities": [ "10-Q:0000055785-25-000080" ], "long_term_debt": [ "10-Q:0000055785-25-000080" ], "equity_parent": [ "10-Q:0000055785-25-000080" ], "nci": [ "10-Q:0000055785-25-000080" ], "equity_total": [ "10-Q:0000055785-25-000080" ], "liabilities_and_equity": [ "10-Q:0000055785-25-000080" ], "shares_outstanding": [ "10-Q:0000055785-25-000080" ], "retained_earnings": [ "10-Q:0000055785-25-000080" ], "preferred_stock": [ "10-Q:0000055785-25-000080" ], "equity_method_investments": [ "10-Q:0000055785-25-000080" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 617000000.0, "short_term_investments": null, "receivables": 1972000000.0, "inventory": 1541000000.0, "current_assets": 5474000000.0, "ppe_net": 6530000000.0, "goodwill": 1833000000.0, "intangibles": null, "total_assets": 16888000000.0, "accounts_payable": 3227000000.0, "short_term_borrowings": null, "debt_current": 834000000.0, "current_liabilities": 7077000000.0, "long_term_debt": 6470000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1332000000.0, "nci": 136000000.0, "equity_total": 1468000000.0, "liabilities_and_equity": 16888000000.0, "shares_outstanding": 331900000.0, "retained_earnings": 9520000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 355000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-047387" ], "value_sources": { "cash": [ "10-Q:0001628280-25-047387" ], "receivables": [ "10-Q:0001628280-25-047387" ], "inventory": [ "10-Q:0001628280-25-047387" ], "current_assets": [ "10-Q:0001628280-25-047387" ], "ppe_net": [ "10-Q:0001628280-25-047387" ], "goodwill": [ "10-Q:0001628280-25-047387" ], "total_assets": [ "10-Q:0001628280-25-047387" ], "accounts_payable": [ "10-Q:0001628280-25-047387" ], "debt_current": [ "10-Q:0001628280-25-047387" ], "current_liabilities": [ "10-Q:0001628280-25-047387" ], "long_term_debt": [ "10-Q:0001628280-25-047387" ], "equity_parent": [ "10-Q:0001628280-25-047387" ], "nci": [ "10-Q:0001628280-25-047387" ], "equity_total": [ "10-Q:0001628280-25-047387" ], "liabilities_and_equity": [ "10-Q:0001628280-25-047387" ], "shares_outstanding": [ "10-Q:0001628280-25-047387" ], "retained_earnings": [ "10-Q:0001628280-25-047387" ], "preferred_stock": [ "10-Q:0001628280-25-047387" ], "equity_method_investments": [ "10-Q:0001628280-25-047387" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 688000000.0, "short_term_investments": null, "receivables": 1892000000.0, "inventory": 1475000000.0, "current_assets": 5310000000.0, "ppe_net": 6775000000.0, "goodwill": 1839000000.0, "intangibles": 77000000.0, "total_assets": 17098000000.0, "accounts_payable": 3388000000.0, "short_term_borrowings": null, "debt_current": 694000000.0, "current_liabilities": 7125000000.0, "long_term_debt": 6474000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1502000000.0, "nci": 128000000.0, "equity_total": 1630000000.0, "liabilities_and_equity": 17098000000.0, "shares_outstanding": 331900000.0, "retained_earnings": 9611000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 330000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 386000000.0, "operating_lease_liability_current": 128000000.0, "operating_lease_liability_noncurrent": 258000000.0, "operating_lease_discount_rate": 0.058, "operating_lease_payments_y1": 146000000.0, "operating_lease_payments_total": 438000000.0, "operating_lease_imputed_interest": 52000000.0, "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:0001628280-26-007567", "10-Q:0001628280-26-052348" ], "value_sources": { "cash": [ "10-Q:0001628280-26-052348" ], "receivables": [ "10-Q:0001628280-26-052348" ], "inventory": [ "10-Q:0001628280-26-052348" ], "current_assets": [ "10-Q:0001628280-26-052348" ], "ppe_net": [ "10-Q:0001628280-26-052348" ], "goodwill": [ "10-Q:0001628280-26-052348" ], "intangibles": [ "10-Q:0001628280-26-052348" ], "total_assets": [ "10-Q:0001628280-26-052348" ], "accounts_payable": [ "10-Q:0001628280-26-052348" ], "debt_current": [ "10-Q:0001628280-26-052348" ], "current_liabilities": [ "10-Q:0001628280-26-052348" ], "long_term_debt": [ "10-Q:0001628280-26-052348" ], "equity_parent": [ "10-Q:0001628280-26-052348" ], "nci": [ "10-Q:0001628280-26-052348" ], "equity_total": [ "10-Q:0001628280-26-052348" ], "liabilities_and_equity": [ "10-Q:0001628280-26-052348" ], "shares_outstanding": [ "10-K:0001628280-26-007567" ], "retained_earnings": [ "10-Q:0001628280-26-052348" ], "preferred_stock": [ "10-Q:0001628280-26-052348" ], "equity_method_investments": [ "10-Q:0001628280-26-052348" ], "operating_lease_liability": [ "10-K:0001628280-26-007567" ], "operating_lease_liability_current": [ "10-K:0001628280-26-007567" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-007567" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-007567" ], "operating_lease_payments_y1": [ "10-K:0001628280-26-007567" ], "operating_lease_payments_total": [ "10-K:0001628280-26-007567" ], "operating_lease_imputed_interest": [ "10-K:0001628280-26-007567" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 542000000.0, "short_term_investments": null, "receivables": 2001000000.0, "inventory": 1479000000.0, "current_assets": 5291000000.0, "ppe_net": 6833000000.0, "goodwill": 1840000000.0, "intangibles": 76000000.0, "total_assets": 17184000000.0, "accounts_payable": 3245000000.0, "short_term_borrowings": null, "debt_current": 609000000.0, "current_liabilities": 6903000000.0, "long_term_debt": 6475000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1796000000.0, "nci": 118000000.0, "equity_total": 1914000000.0, "liabilities_and_equity": 17184000000.0, "shares_outstanding": 331900000.0, "retained_earnings": 9850000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 383000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-027800" ], "value_sources": { "cash": [ "10-Q:0001628280-26-027800" ], "receivables": [ "10-Q:0001628280-26-027800" ], "inventory": [ "10-Q:0001628280-26-027800" ], "current_assets": [ "10-Q:0001628280-26-027800" ], "ppe_net": [ "10-Q:0001628280-26-027800" ], "goodwill": [ "10-Q:0001628280-26-027800" ], "intangibles": [ "10-Q:0001628280-26-027800" ], "total_assets": [ "10-Q:0001628280-26-027800" ], "accounts_payable": [ "10-Q:0001628280-26-027800" ], "debt_current": [ "10-Q:0001628280-26-027800" ], "current_liabilities": [ "10-Q:0001628280-26-027800" ], "long_term_debt": [ "10-Q:0001628280-26-027800" ], "equity_parent": [ "10-Q:0001628280-26-027800" ], "nci": [ "10-Q:0001628280-26-027800" ], "equity_total": [ "10-Q:0001628280-26-027800" ], "liabilities_and_equity": [ "10-Q:0001628280-26-027800" ], "shares_outstanding": [ "10-Q:0001628280-26-027800" ], "retained_earnings": [ "10-Q:0001628280-26-027800" ], "preferred_stock": [ "10-Q:0001628280-26-027800" ], "equity_method_investments": [ "10-Q:0001628280-26-027800" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 956000000.0, "short_term_investments": null, "receivables": 1858000000.0, "inventory": 1539000000.0, "current_assets": 6354000000.0, "ppe_net": 6948000000.0, "goodwill": 1831000000.0, "intangibles": 73000000.0, "total_assets": 18554000000.0, "accounts_payable": 3372000000.0, "short_term_borrowings": null, "debt_current": 43000000.0, "current_liabilities": 6988000000.0, "long_term_debt": 6474000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1750000000.0, "nci": 124000000.0, "equity_total": 1874000000.0, "liabilities_and_equity": 18554000000.0, "shares_outstanding": 332600000.0, "retained_earnings": 9765000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 381000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-052348" ], "value_sources": { "cash": [ "10-Q:0001628280-26-052348" ], "receivables": [ "10-Q:0001628280-26-052348" ], "inventory": [ "10-Q:0001628280-26-052348" ], "current_assets": [ "10-Q:0001628280-26-052348" ], "ppe_net": [ "10-Q:0001628280-26-052348" ], "goodwill": [ "10-Q:0001628280-26-052348" ], "intangibles": [ "10-Q:0001628280-26-052348" ], "total_assets": [ "10-Q:0001628280-26-052348" ], "accounts_payable": [ "10-Q:0001628280-26-052348" ], "debt_current": [ "10-Q:0001628280-26-052348" ], "current_liabilities": [ "10-Q:0001628280-26-052348" ], "long_term_debt": [ "10-Q:0001628280-26-052348" ], "equity_parent": [ "10-Q:0001628280-26-052348" ], "nci": [ "10-Q:0001628280-26-052348" ], "equity_total": [ "10-Q:0001628280-26-052348" ], "liabilities_and_equity": [ "10-Q:0001628280-26-052348" ], "shares_outstanding": [ "10-Q:0001628280-26-052348" ], "retained_earnings": [ "10-Q:0001628280-26-052348" ], "preferred_stock": [ "10-Q:0001628280-26-052348" ], "equity_method_investments": [ "10-Q:0001628280-26-052348" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 704000000.0, "cfi": -359000000.0, "cff": 220000000.0, "capex": 352000000.0, "d_and_a": 213000000.0, "sbc": 15000000.0, "dividends_paid": 357000000.0, "buybacks": 214000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -9000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1241000000.0 }, "sources": [ "10-Q:0000055785-21-000037" ], "value_sources": { "cfo": [ "10-Q:0000055785-21-000037" ], "cfi": [ "10-Q:0000055785-21-000037" ], "cff": [ "10-Q:0000055785-21-000037" ], "capex": [ "10-Q:0000055785-21-000037" ], "d_and_a": [ "10-Q:0000055785-21-000037" ], "sbc": [ "10-Q:0000055785-21-000037" ], "dividends_paid": [ "10-Q:0000055785-21-000037" ], "buybacks": [ "10-Q:0000055785-21-000037" ], "deferred_tax": [ "10-Q:0000055785-21-000037" ], "proceeds_debt_issuance": [ "10-Q:0000055785-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 1579000000.0, "cfi": -331000000.0, "cff": -787000000.0, "capex": 284000000.0, "d_and_a": 201000000.0, "sbc": 39000000.0, "dividends_paid": 365000000.0, "buybacks": 49000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 21000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "value_sources": { "cfo": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "cfi": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "cff": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "capex": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "d_and_a": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "sbc": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "dividends_paid": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "buybacks": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "deferred_tax": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ], "proceeds_debt_issuance": [ "10-Q:0000055785-21-000037", "10-Q:0000055785-21-000073" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 559000000.0, "cfi": -287000000.0, "cff": -205000000.0, "capex": 258000000.0, "d_and_a": 192000000.0, "sbc": 47000000.0, "dividends_paid": 365000000.0, "buybacks": 186000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -42000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 601000000.0 }, "sources": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "value_sources": { "cfo": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "cfi": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "cff": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "capex": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "d_and_a": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "sbc": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "dividends_paid": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "buybacks": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "deferred_tax": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ], "proceeds_debt_issuance": [ "10-Q:0000055785-21-000073", "10-Q:0000055785-21-000091" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 887000000.0, "cfi": -1328000000.0, "cff": -795000000.0, "capex": 323000000.0, "d_and_a": 190000000.0, "sbc": 46000000.0, "dividends_paid": 364000000.0, "buybacks": 251000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 75000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3000000.0 }, "sources": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "value_sources": { "cfo": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "cfi": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "cff": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "capex": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "d_and_a": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "sbc": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "dividends_paid": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "buybacks": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "deferred_tax": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ], "proceeds_debt_issuance": [ "10-K:0000055785-22-000010", "10-Q:0000055785-21-000091" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 321000000.0, "cfi": -245000000.0, "cff": -52000000.0, "capex": 298000000.0, "d_and_a": 189000000.0, "sbc": 22000000.0, "dividends_paid": 359000000.0, "buybacks": 169000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -35000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5000000.0 }, "sources": [ "10-Q:0000055785-22-000035" ], "value_sources": { "cfo": [ "10-Q:0000055785-22-000035" ], "cfi": [ "10-Q:0000055785-22-000035" ], "cff": [ "10-Q:0000055785-22-000035" ], "capex": [ "10-Q:0000055785-22-000035" ], "d_and_a": [ "10-Q:0000055785-22-000035" ], "sbc": [ "10-Q:0000055785-22-000035" ], "dividends_paid": [ "10-Q:0000055785-22-000035" ], "buybacks": [ "10-Q:0000055785-22-000035" ], "deferred_tax": [ "10-Q:0000055785-22-000035" ], "proceeds_debt_issuance": [ "10-Q:0000055785-22-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 565000000.0, "cfi": -242000000.0, "cff": -342000000.0, "capex": 201000000.0, "d_and_a": 189000000.0, "sbc": 20000000.0, "dividends_paid": 389000000.0, "buybacks": 162000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -39000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "value_sources": { "cfo": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "cfi": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "cff": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "capex": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "d_and_a": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "sbc": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "dividends_paid": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "buybacks": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "deferred_tax": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ], "proceeds_debt_issuance": [ "10-Q:0000055785-22-000035", "10-Q:0000055785-22-000055" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 782000000.0, "cfi": -249000000.0, "cff": -547000000.0, "capex": 235000000.0, "d_and_a": 194000000.0, "sbc": -12000000.0, "dividends_paid": 385000000.0, "buybacks": 62000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 32000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "value_sources": { "cfo": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "cfi": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "cff": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "capex": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "d_and_a": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "sbc": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "dividends_paid": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "buybacks": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "deferred_tax": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ], "proceeds_debt_issuance": [ "10-Q:0000055785-22-000055", "10-Q:0000055785-22-000074" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1062000000.0, "cfi": -320000000.0, "cff": -755000000.0, "capex": 273000000.0, "d_and_a": 194000000.0, "sbc": -4000000.0, "dividends_paid": 383000000.0, "buybacks": 7000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -28000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 600000000.0 }, "sources": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "value_sources": { "cfo": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "cfi": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "cff": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "capex": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "d_and_a": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "sbc": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "dividends_paid": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "buybacks": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "deferred_tax": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ], "proceeds_debt_issuance": [ "10-K:0000055785-23-000012", "10-Q:0000055785-22-000074" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 204000000.0, "cfi": -116000000.0, "cff": 133000000.0, "capex": 253000000.0, "d_and_a": 188000000.0, "sbc": 16000000.0, "dividends_paid": 384000000.0, "buybacks": 25000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -52000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000055785-23-000029" ], "value_sources": { "cfo": [ "10-Q:0000055785-23-000029" ], "cfi": [ "10-Q:0000055785-23-000029" ], "cff": [ "10-Q:0000055785-23-000029" ], "capex": [ "10-Q:0000055785-23-000029" ], "d_and_a": [ "10-Q:0000055785-23-000029" ], "sbc": [ "10-Q:0000055785-23-000029" ], "dividends_paid": [ "10-Q:0000055785-23-000029" ], "buybacks": [ "10-Q:0000055785-23-000029" ], "deferred_tax": [ "10-Q:0000055785-23-000029" ], "proceeds_debt_issuance": [ "10-Q:0000055785-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 740000000.0, "cfi": -161000000.0, "cff": -753000000.0, "capex": 217000000.0, "d_and_a": 192000000.0, "sbc": 52000000.0, "dividends_paid": 391000000.0, "buybacks": 24000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 17000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "value_sources": { "cfo": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "cfi": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "cff": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "capex": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "d_and_a": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "sbc": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "dividends_paid": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "buybacks": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "deferred_tax": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ], "proceeds_debt_issuance": [ "10-Q:0000055785-23-000029", "10-Q:0000055785-23-000054" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 798000000.0, "cfi": -240000000.0, "cff": -489000000.0, "capex": 209000000.0, "d_and_a": 188000000.0, "sbc": 33000000.0, "dividends_paid": 392000000.0, "buybacks": 25000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -96000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "value_sources": { "cfo": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "cfi": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "cff": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "capex": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "d_and_a": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "sbc": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "dividends_paid": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "buybacks": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "deferred_tax": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ], "proceeds_debt_issuance": [ "10-Q:0000055785-23-000054", "10-Q:0000055785-23-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 991000000.0, "cfi": -268000000.0, "cff": -651000000.0, "capex": 197000000.0, "d_and_a": 186000000.0, "sbc": 49000000.0, "dividends_paid": 391000000.0, "buybacks": 26000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 74000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "value_sources": { "cfo": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "cfi": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "cff": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "capex": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "d_and_a": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "sbc": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "dividends_paid": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "buybacks": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "deferred_tax": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ], "proceeds_debt_issuance": [ "10-K:0000055785-24-000018", "10-Q:0000055785-23-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 613000000.0, "cfi": -115000000.0, "cff": -397000000.0, "capex": 201000000.0, "d_and_a": 188000000.0, "sbc": 24000000.0, "dividends_paid": 391000000.0, "buybacks": 30000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -50000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 348000000.0 }, "sources": [ "10-Q:0000055785-24-000054" ], "value_sources": { "cfo": [ "10-Q:0000055785-24-000054" ], "cfi": [ "10-Q:0000055785-24-000054" ], "cff": [ "10-Q:0000055785-24-000054" ], "capex": [ "10-Q:0000055785-24-000054" ], "d_and_a": [ "10-Q:0000055785-24-000054" ], "sbc": [ "10-Q:0000055785-24-000054" ], "dividends_paid": [ "10-Q:0000055785-24-000054" ], "buybacks": [ "10-Q:0000055785-24-000054" ], "deferred_tax": [ "10-Q:0000055785-24-000054" ], "proceeds_debt_issuance": [ "10-Q:0000055785-24-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 787000000.0, "cfi": 40000000.0, "cff": -755000000.0, "capex": 188000000.0, "d_and_a": 189000000.0, "sbc": 47000000.0, "dividends_paid": 399000000.0, "buybacks": 33000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -188000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9000000.0 }, "sources": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "value_sources": { "cfo": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "cfi": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "cff": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "capex": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "d_and_a": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "sbc": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "dividends_paid": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "buybacks": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "deferred_tax": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ], "proceeds_debt_issuance": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-24-000085" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 927000000.0, "cfi": -191000000.0, "cff": -468000000.0, "capex": 160000000.0, "d_and_a": 189000000.0, "sbc": 60000000.0, "dividends_paid": 399000000.0, "buybacks": 32000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -59000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "value_sources": { "cfo": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "cfi": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "cff": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "capex": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "d_and_a": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "sbc": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "dividends_paid": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "buybacks": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "deferred_tax": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ], "proceeds_debt_issuance": [ "10-Q:0000055785-24-000085", "10-Q:0000055785-24-000094" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 1215000000.0, "cfi": -152000000.0, "cff": -754000000.0, "capex": 217000000.0, "d_and_a": 187000000.0, "sbc": 38000000.0, "dividends_paid": 399000000.0, "buybacks": 130000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -25000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6000000.0 }, "sources": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "value_sources": { "cfo": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "cfi": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "cff": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "capex": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "d_and_a": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "sbc": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "dividends_paid": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "buybacks": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "deferred_tax": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ], "proceeds_debt_issuance": [ "10-K:0000055785-25-000013", "10-Q:0000055785-24-000094" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 438000000.0, "cfi": -181000000.0, "cff": -485000000.0, "capex": 194000000.0, "d_and_a": 185000000.0, "sbc": 32000000.0, "dividends_paid": 398000000.0, "buybacks": 54000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -11000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000055785-24-000054", "10-Q:0000055785-25-000039" ], "value_sources": { "cfo": [ "10-Q:0000055785-25-000039" ], "cfi": [ "10-Q:0000055785-25-000039" ], "cff": [ "10-Q:0000055785-25-000039" ], "capex": [ "10-Q:0000055785-25-000039" ], "d_and_a": [ "10-Q:0000055785-25-000039" ], "sbc": [ "10-Q:0000055785-25-000039" ], "dividends_paid": [ "10-Q:0000055785-25-000039" ], "buybacks": [ "10-Q:0000055785-25-000039" ], "deferred_tax": [ "10-Q:0000055785-25-000039" ], "proceeds_debt_issuance": [ "10-Q:0000055785-24-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1021000000.0, "cfi": -195000000.0, "cff": -513000000.0, "capex": 158000000.0, "d_and_a": 188000000.0, "sbc": 39000000.0, "dividends_paid": 411000000.0, "buybacks": 102000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -68000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "value_sources": { "cfo": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "cfi": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "cff": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "capex": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "d_and_a": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "sbc": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "dividends_paid": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "buybacks": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ], "deferred_tax": [ "10-Q:0000055785-25-000039", "10-Q:0000055785-25-000080" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 958000000.0, "cfi": 470000000.0, "cff": -1482000000.0, "capex": 160000000.0, "d_and_a": 191000000.0, "sbc": 39000000.0, "dividends_paid": 411000000.0, "buybacks": 596000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -7000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "value_sources": { "cfo": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "cfi": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "cff": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "capex": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "d_and_a": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "sbc": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "dividends_paid": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "buybacks": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "deferred_tax": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 817000000.0, "cfi": -194000000.0, "cff": -686000000.0, "capex": 209000000.0, "d_and_a": 217000000.0, "sbc": 21000000.0, "dividends_paid": 408000000.0, "buybacks": 248000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 48000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "value_sources": { "cfo": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "cfi": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "cff": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "capex": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "d_and_a": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "sbc": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "dividends_paid": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "buybacks": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "deferred_tax": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 327000000.0, "cfi": -119000000.0, "cff": -683000000.0, "capex": 204000000.0, "d_and_a": 218000000.0, "sbc": 32000000.0, "dividends_paid": 405000000.0, "buybacks": 61000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 7000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-027800" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-027800" ], "cfi": [ "10-Q:0001628280-26-027800" ], "cff": [ "10-Q:0001628280-26-027800" ], "capex": [ "10-Q:0001628280-26-027800" ], "d_and_a": [ "10-Q:0001628280-26-027800" ], "sbc": [ "10-Q:0001628280-26-027800" ], "dividends_paid": [ "10-Q:0001628280-26-027800" ], "buybacks": [ "10-Q:0001628280-26-027800" ], "deferred_tax": [ "10-Q:0001628280-26-027800" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 770000000.0, "cfi": -193000000.0, "cff": -500000000.0, "capex": 197000000.0, "d_and_a": 222000000.0, "sbc": 41000000.0, "dividends_paid": 419000000.0, "buybacks": 59000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -37000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "cfi": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "cff": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "capex": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "d_and_a": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "sbc": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "dividends_paid": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "buybacks": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "deferred_tax": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 708000000.0, "cfi": -338000000.0, "cff": -388000000.0, "capex": 340000000.0, "d_and_a": 176000000.0, "sbc": 42000000.0, "dividends_paid": 418000000.0, "buybacks": 20000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 234000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "value_sources": { "cfo": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "cfi": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "cff": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "capex": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "d_and_a": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "sbc": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "dividends_paid": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "buybacks": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ], "deferred_tax": [ "10-Q:0000055785-25-000080", "10-Q:0001628280-25-047387" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 972000000.0, "cfi": -301000000.0, "cff": -608000000.0, "capex": 397000000.0, "d_and_a": 189000000.0, "sbc": 25000000.0, "dividends_paid": 418000000.0, "buybacks": 1000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 37000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "value_sources": { "cfo": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "cfi": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "cff": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "capex": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "d_and_a": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "sbc": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "dividends_paid": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "buybacks": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ], "deferred_tax": [ "10-K:0001628280-26-007567", "10-Q:0001628280-25-047387" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 745000000.0, "cfi": -355000000.0, "cff": -527000000.0, "capex": 424000000.0, "d_and_a": 193000000.0, "sbc": 23000000.0, "dividends_paid": 418000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 36000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-027800" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-027800" ], "cfi": [ "10-Q:0001628280-26-027800" ], "cff": [ "10-Q:0001628280-26-027800" ], "capex": [ "10-Q:0001628280-26-027800" ], "d_and_a": [ "10-Q:0001628280-26-027800" ], "sbc": [ "10-Q:0001628280-26-027800" ], "dividends_paid": [ "10-Q:0001628280-26-027800" ], "buybacks": [ "10-Q:0001628280-26-027800" ], "deferred_tax": [ "10-Q:0001628280-26-027800" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 908000000.0, "cfi": -410000000.0, "cff": 305000000.0, "capex": 352000000.0, "d_and_a": 167000000.0, "sbc": 41000000.0, "dividends_paid": 425000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -119000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "cfi": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "cff": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "capex": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "d_and_a": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "sbc": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "dividends_paid": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "buybacks": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ], "deferred_tax": [ "10-Q:0001628280-26-027800", "10-Q:0001628280-26-052348" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 3729000000.0, "cfi": -2305000000.0, "cff": -1567000000.0, "capex": 1217000000.0, "d_and_a": 796000000.0, "sbc": 147000000.0, "dividends_paid": 1451000000.0, "buybacks": 700000000.0, "interest_paid": 245000000.0, "taxes_paid": 533000000.0, "depreciation": null, "amortisation_intangibles": 2000000.0, "goodwill_impairment": null, "deferred_tax": 45000000.0, "change_receivables": -95000000.0, "change_inventories": 96000000.0, "change_payables": 239000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1845000000.0 }, "sources": [ "10-K:0000055785-23-000012" ], "value_sources": { "cfo": [ "10-K:0000055785-23-000012" ], "cfi": [ "10-K:0000055785-23-000012" ], "cff": [ "10-K:0000055785-23-000012" ], "capex": [ "10-K:0000055785-23-000012" ], "d_and_a": [ "10-K:0000055785-23-000012" ], "sbc": [ "10-K:0000055785-23-000012" ], "dividends_paid": [ "10-K:0000055785-23-000012" ], "buybacks": [ "10-K:0000055785-23-000012" ], "interest_paid": [ "10-K:0000055785-23-000012" ], "taxes_paid": [ "10-K:0000055785-23-000012" ], "amortisation_intangibles": [ "10-K:0000055785-23-000012" ], "deferred_tax": [ "10-K:0000055785-23-000012" ], "change_receivables": [ "10-K:0000055785-23-000012" ], "change_inventories": [ "10-K:0000055785-23-000012" ], "change_payables": [ "10-K:0000055785-23-000012" ], "proceeds_debt_issuance": [ "10-K:0000055785-23-000012" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 2730000000.0, "cfi": -1056000000.0, "cff": -1696000000.0, "capex": 1007000000.0, "d_and_a": 766000000.0, "sbc": 26000000.0, "dividends_paid": 1516000000.0, "buybacks": 400000000.0, "interest_paid": 243000000.0, "taxes_paid": 492000000.0, "depreciation": null, "amortisation_intangibles": 9000000.0, "goodwill_impairment": null, "deferred_tax": -70000000.0, "change_receivables": 37000000.0, "change_inventories": 417000000.0, "change_payables": 627000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 605000000.0 }, "sources": [ "10-K:0000055785-24-000018" ], "value_sources": { "cfo": [ "10-K:0000055785-24-000018" ], "cfi": [ "10-K:0000055785-24-000018" ], "cff": [ "10-K:0000055785-24-000018" ], "capex": [ "10-K:0000055785-24-000018" ], "d_and_a": [ "10-K:0000055785-24-000018" ], "sbc": [ "10-K:0000055785-24-000018" ], "dividends_paid": [ "10-K:0000055785-24-000018" ], "buybacks": [ "10-K:0000055785-24-000018" ], "interest_paid": [ "10-K:0000055785-24-000018" ], "taxes_paid": [ "10-K:0000055785-24-000018" ], "amortisation_intangibles": [ "10-K:0000055785-24-000018" ], "deferred_tax": [ "10-K:0000055785-24-000018" ], "change_receivables": [ "10-K:0000055785-24-000018" ], "change_inventories": [ "10-K:0000055785-24-000018" ], "change_payables": [ "10-K:0000055785-24-000018" ], "proceeds_debt_issuance": [ "10-K:0000055785-24-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 2733000000.0, "cfi": -785000000.0, "cff": -1760000000.0, "capex": 876000000.0, "d_and_a": 754000000.0, "sbc": 150000000.0, "dividends_paid": 1558000000.0, "buybacks": 100000000.0, "interest_paid": 270000000.0, "taxes_paid": 468000000.0, "depreciation": 739000000.0, "amortisation_intangibles": 15000000.0, "goodwill_impairment": null, "deferred_tax": -57000000.0, "change_receivables": 151000000.0, "change_inventories": 76000000.0, "change_payables": 109000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000055785-25-000013" ], "value_sources": { "cfo": [ "10-K:0000055785-25-000013" ], "cfi": [ "10-K:0000055785-25-000013" ], "cff": [ "10-K:0000055785-25-000013" ], "capex": [ "10-K:0000055785-25-000013" ], "d_and_a": [ "10-K:0000055785-25-000013" ], "sbc": [ "10-K:0000055785-25-000013" ], "dividends_paid": [ "10-K:0000055785-25-000013" ], "buybacks": [ "10-K:0000055785-25-000013" ], "interest_paid": [ "10-K:0000055785-25-000013" ], "taxes_paid": [ "10-K:0000055785-25-000013" ], "depreciation": [ "10-K:0000055785-25-000013" ], "amortisation_intangibles": [ "10-K:0000055785-25-000013" ], "deferred_tax": [ "10-K:0000055785-25-000013" ], "change_receivables": [ "10-K:0000055785-25-000013" ], "change_inventories": [ "10-K:0000055785-25-000013" ], "change_payables": [ "10-K:0000055785-25-000013" ], "proceeds_debt_issuance": [ "10-K:0000055785-25-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3542000000.0, "cfi": -418000000.0, "cff": -2374000000.0, "capex": 766000000.0, "d_and_a": 753000000.0, "sbc": 169000000.0, "dividends_paid": 1588000000.0, "buybacks": 225000000.0, "interest_paid": 277000000.0, "taxes_paid": 648000000.0, "depreciation": 627000000.0, "amortisation_intangibles": 11000000.0, "goodwill_impairment": null, "deferred_tax": -322000000.0, "change_receivables": -127000000.0, "change_inventories": -290000000.0, "change_payables": -109000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 363000000.0 }, "sources": [ "10-K:0001628280-26-007567" ], "value_sources": { "cfo": [ "10-K:0001628280-26-007567" ], "cfi": [ "10-K:0001628280-26-007567" ], "cff": [ "10-K:0001628280-26-007567" ], "capex": [ "10-K:0001628280-26-007567" ], "d_and_a": [ "10-K:0001628280-26-007567" ], "sbc": [ "10-K:0001628280-26-007567" ], "dividends_paid": [ "10-K:0001628280-26-007567" ], "buybacks": [ "10-K:0001628280-26-007567" ], "interest_paid": [ "10-K:0001628280-26-007567" ], "taxes_paid": [ "10-K:0001628280-26-007567" ], "depreciation": [ "10-K:0001628280-26-007567" ], "amortisation_intangibles": [ "10-K:0001628280-26-007567" ], "deferred_tax": [ "10-K:0001628280-26-007567" ], "change_receivables": [ "10-K:0001628280-26-007567" ], "change_inventories": [ "10-K:0001628280-26-007567" ], "change_payables": [ "10-K:0001628280-26-007567" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-007567" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 3234000000.0, "cfi": -100000000.0, "cff": -3166000000.0, "capex": 721000000.0, "d_and_a": 781000000.0, "sbc": 131000000.0, "dividends_paid": 1628000000.0, "buybacks": 1000000000.0, "interest_paid": 268000000.0, "taxes_paid": 587000000.0, "depreciation": 641000000.0, "amortisation_intangibles": 7000000.0, "goodwill_impairment": null, "deferred_tax": -38000000.0, "change_receivables": -48000000.0, "change_inventories": -10000000.0, "change_payables": 179000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-26-007567" ], "value_sources": { "cfo": [ "10-K:0001628280-26-007567" ], "cfi": [ "10-K:0001628280-26-007567" ], "cff": [ "10-K:0001628280-26-007567" ], "capex": [ "10-K:0001628280-26-007567" ], "d_and_a": [ "10-K:0001628280-26-007567" ], "sbc": [ "10-K:0001628280-26-007567" ], "dividends_paid": [ "10-K:0001628280-26-007567" ], "buybacks": [ "10-K:0001628280-26-007567" ], "interest_paid": [ "10-K:0001628280-26-007567" ], "taxes_paid": [ "10-K:0001628280-26-007567" ], "depreciation": [ "10-K:0001628280-26-007567" ], "amortisation_intangibles": [ "10-K:0001628280-26-007567" ], "deferred_tax": [ "10-K:0001628280-26-007567" ], "change_receivables": [ "10-K:0001628280-26-007567" ], "change_inventories": [ "10-K:0001628280-26-007567" ], "change_payables": [ "10-K:0001628280-26-007567" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-007567" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 2777000000.0, "cfi": -951000000.0, "cff": -2179000000.0, "capex": 1138000000.0, "d_and_a": 805000000.0, "sbc": 140000000.0, "dividends_paid": 1660000000.0, "buybacks": 141000000.0, "interest_paid": 248000000.0, "taxes_paid": 497000000.0, "depreciation": 735000000.0, "amortisation_intangibles": 2000000.0, "goodwill_impairment": null, "deferred_tax": 241000000.0, "change_receivables": 58000000.0, "change_inventories": -70000000.0, "change_payables": -147000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-26-007567" ], "value_sources": { "cfo": [ "10-K:0001628280-26-007567" ], "cfi": [ "10-K:0001628280-26-007567" ], "cff": [ "10-K:0001628280-26-007567" ], "capex": [ "10-K:0001628280-26-007567" ], "d_and_a": [ "10-K:0001628280-26-007567" ], "sbc": [ "10-K:0001628280-26-007567" ], "dividends_paid": [ "10-K:0001628280-26-007567" ], "buybacks": [ "10-K:0001628280-26-007567" ], "interest_paid": [ "10-K:0001628280-26-007567" ], "taxes_paid": [ "10-K:0001628280-26-007567" ], "depreciation": [ "10-K:0001628280-26-007567" ], "amortisation_intangibles": [ "10-K:0001628280-26-007567" ], "deferred_tax": [ "10-K:0001628280-26-007567" ], "change_receivables": [ "10-K:0001628280-26-007567" ], "change_inventories": [ "10-K:0001628280-26-007567" ], "change_payables": [ "10-K:0001628280-26-007567" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-007567" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000055785-21-000016": { "kind": "filing", "form": "10-K", "accession": "0000055785-21-000016", "report_date": "2020-12-31", "filed": "2021-02-11", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578521000016/kmb-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578521000016/" }, "10-K:0000055785-22-000010": { "kind": "filing", "form": "10-K", "accession": "0000055785-22-000010", "report_date": "2021-12-31", "filed": "2022-02-10", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578522000010/kmb-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578522000010/" }, "10-K:0000055785-23-000012": { "kind": "filing", "form": "10-K", "accession": "0000055785-23-000012", "report_date": "2022-12-31", "filed": "2023-02-09", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578523000012/kmb-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578523000012/" }, "10-K:0000055785-24-000018": { "kind": "filing", "form": "10-K", "accession": "0000055785-24-000018", "report_date": "2023-12-31", "filed": "2024-02-08", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578524000018/kmb-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578524000018/" }, "10-K:0000055785-25-000013": { "kind": "filing", "form": "10-K", "accession": "0000055785-25-000013", "report_date": "2024-12-31", "filed": "2025-02-13", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578525000013/kmb-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578525000013/" }, "10-K:0001628280-26-007567": { "kind": "filing", "form": "10-K", "accession": "0001628280-26-007567", "report_date": "2025-12-31", "filed": "2026-02-12", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/55785/000162828026007567/kmb-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000162828026007567/" }, "10-Q:0000055785-20-000034": { "kind": "filing", "form": "10-Q", "accession": "0000055785-20-000034", "report_date": "2020-03-31", "filed": "2020-04-22", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578520000034/kmb-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578520000034/" }, "10-Q:0000055785-20-000053": { "kind": "filing", "form": "10-Q", "accession": "0000055785-20-000053", "report_date": "2020-06-30", "filed": "2020-07-23", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578520000053/kmb-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578520000053/" }, "10-Q:0000055785-20-000074": { "kind": "filing", "form": "10-Q", "accession": "0000055785-20-000074", "report_date": "2020-09-30", "filed": "2020-10-22", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578520000074/kmb-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578520000074/" }, "10-Q:0000055785-21-000037": { "kind": "filing", "form": "10-Q", "accession": "0000055785-21-000037", "report_date": "2021-03-31", "filed": "2021-04-23", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578521000037/kmb-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578521000037/" }, "10-Q:0000055785-21-000073": { "kind": "filing", "form": "10-Q", "accession": "0000055785-21-000073", "report_date": "2021-06-30", "filed": "2021-07-23", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578521000073/kmb-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578521000073/" }, "10-Q:0000055785-21-000091": { "kind": "filing", "form": "10-Q", "accession": "0000055785-21-000091", "report_date": "2021-09-30", "filed": "2021-10-25", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578521000091/kmb-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578521000091/" }, "10-Q:0000055785-22-000035": { "kind": "filing", "form": "10-Q", "accession": "0000055785-22-000035", "report_date": "2022-03-31", "filed": "2022-04-22", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578522000035/kmb-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578522000035/" }, "10-Q:0000055785-22-000055": { "kind": "filing", "form": "10-Q", "accession": "0000055785-22-000055", "report_date": "2022-06-30", "filed": "2022-07-26", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578522000055/kmb-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578522000055/" }, "10-Q:0000055785-22-000074": { "kind": "filing", "form": "10-Q", "accession": "0000055785-22-000074", "report_date": "2022-09-30", "filed": "2022-10-25", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578522000074/kmb-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578522000074/" }, "10-Q:0000055785-23-000029": { "kind": "filing", "form": "10-Q", "accession": "0000055785-23-000029", "report_date": "2023-03-31", "filed": "2023-04-25", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578523000029/kmb-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578523000029/" }, "10-Q:0000055785-23-000054": { "kind": "filing", "form": "10-Q", "accession": "0000055785-23-000054", "report_date": "2023-06-30", "filed": "2023-07-25", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578523000054/kmb-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578523000054/" }, "10-Q:0000055785-23-000064": { "kind": "filing", "form": "10-Q", "accession": "0000055785-23-000064", "report_date": "2023-09-30", "filed": "2023-10-24", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578523000064/kmb-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578523000064/" }, "10-Q:0000055785-24-000054": { "kind": "filing", "form": "10-Q", "accession": "0000055785-24-000054", "report_date": "2024-03-31", "filed": "2024-04-23", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578524000054/kmb-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578524000054/" }, "10-Q:0000055785-24-000085": { "kind": "filing", "form": "10-Q", "accession": "0000055785-24-000085", "report_date": "2024-06-30", "filed": "2024-07-23", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578524000085/kmb-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578524000085/" }, "10-Q:0000055785-24-000094": { "kind": "filing", "form": "10-Q", "accession": "0000055785-24-000094", "report_date": "2024-09-30", "filed": "2024-10-22", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578524000094/kmb-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578524000094/" }, "10-Q:0000055785-25-000039": { "kind": "filing", "form": "10-Q", "accession": "0000055785-25-000039", "report_date": "2025-03-31", "filed": "2025-04-22", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578525000039/kmb-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578525000039/" }, "10-Q:0000055785-25-000080": { "kind": "filing", "form": "10-Q", "accession": "0000055785-25-000080", "report_date": "2025-06-30", "filed": "2025-08-01", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/55785/000005578525000080/kmb-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000005578525000080/" }, "10-Q:0001628280-25-047387": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-047387", "report_date": "2025-09-30", "filed": "2025-10-30", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/55785/000162828025047387/kmb-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000162828025047387/" }, "10-Q:0001628280-26-027800": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-027800", "report_date": "2026-03-31", "filed": "2026-04-28", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/55785/000162828026027800/kmb-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000162828026027800/" }, "10-Q:0001628280-26-052348": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-052348", "report_date": "2026-06-30", "filed": "2026-08-04", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/55785/000162828026052348/kmb-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000162828026052348/" }, "8-K:0001104659-26-120990": { "kind": "filing", "form": "8-K", "accession": "0001104659-26-120990", "report_date": "2026-10-30", "filed": "2026-11-02", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/55785/000110465926120990/tm2628636d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/55785/000110465926120990/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "equity_parent", "start": null, "end": "2020-03-31", "first": { "value": -167000000.0, "source": "10-Q:0000055785-20-000034", "filed": "2020-04-22" }, "latest": { "value": 46000000.0, "source": "10-Q:0000055785-21-000037", "filed": "2021-04-23" }, "used": { "value": -167000000.0, "source": "10-Q:0000055785-20-000034", "filed": "2020-04-22" } }, { "period": "FY2020 Q2", "item": "equity_parent", "start": null, "end": "2020-06-30", "first": { "value": 268000000.0, "source": "10-Q:0000055785-20-000053", "filed": "2020-07-23" }, "latest": { "value": 495000000.0, "source": "10-Q:0000055785-21-000073", "filed": "2021-07-23" }, "used": { "value": 268000000.0, "source": "10-Q:0000055785-20-000053", "filed": "2020-07-23" } }, { "period": "FY2020 Q3", "item": "equity_parent", "start": null, "end": "2020-09-30", "first": { "value": 335000000.0, "source": "10-Q:0000055785-20-000074", "filed": "2020-10-22" }, "latest": { "value": 577000000.0, "source": "10-Q:0000055785-21-000091", "filed": "2021-10-25" }, "used": { "value": 335000000.0, "source": "10-Q:0000055785-20-000074", "filed": "2020-10-22" } }, { "period": "FY2021 Q1", "item": "equity_parent", "start": null, "end": "2021-03-31", "first": { "value": 518000000.0, "source": "10-Q:0000055785-21-000037", "filed": "2021-04-23" }, "latest": { "value": 746000000.0, "source": "10-Q:0000055785-22-000035", "filed": "2022-04-22" }, "used": { "value": 518000000.0, "source": "10-Q:0000055785-21-000037", "filed": "2021-04-23" } }, { "period": "FY2021 Q2", "item": "equity_parent", "start": null, "end": "2021-06-30", "first": { "value": 524000000.0, "source": "10-Q:0000055785-21-000073", "filed": "2021-07-23" }, "latest": { "value": 758000000.0, "source": "10-Q:0000055785-22-000055", "filed": "2022-07-26" }, "used": { "value": 524000000.0, "source": "10-Q:0000055785-21-000073", "filed": "2021-07-23" } }, { "period": "FY2021 Q3", "item": "equity_parent", "start": null, "end": "2021-09-30", "first": { "value": 474000000.0, "source": "10-Q:0000055785-21-000091", "filed": "2021-10-25" }, "latest": { "value": 707000000.0, "source": "10-Q:0000055785-22-000074", "filed": "2022-10-25" }, "used": { "value": 474000000.0, "source": "10-Q:0000055785-21-000091", "filed": "2021-10-25" } }, { "period": "FY2023", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 13000000.0, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 11000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 11000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2023", "item": "cost_of_revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 13399000000.0, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 10877000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 13399000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" } }, { "period": "FY2023", "item": "depreciation", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 740000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 627000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 627000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2023 Q4", "item": "goodwill", "start": null, "end": "2023-12-31", "first": { "value": 2085000000.0, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 1894000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 2085000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" } }, { "period": "FY2023", "item": "gross_profit", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 7032000000.0, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 6269000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 7032000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" } }, { "period": "FY2023", "item": "income_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 453000000.0, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 343000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 453000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" } }, { "period": "FY2023", "item": "operating_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2344000000.0, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 1928000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 2344000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" } }, { "period": "FY2023 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2023-12-31", "first": { "value": 0.04, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 0.038, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "used": { "value": 0.038, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" } }, { "period": "FY2023", "item": "pretax_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2021000000.0, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 1606000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 1606000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2023", "item": "revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 20431000000.0, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 17146000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 20431000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" } }, { "period": "FY2023", "item": "rnd", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 312000000.0, "source": "10-K:0000055785-24-000018", "filed": "2024-02-08" }, "latest": { "value": 303000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 303000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q2", "item": "cost_of_revenue", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 6457000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 5277000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" }, "used": { "value": 5277000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q2", "item": "cost_of_revenue", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 3219000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 2637000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" }, "used": { "value": 2637000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q2", "item": "gross_profit", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 3721000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 3280000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" }, "used": { "value": 3280000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q2", "item": "gross_profit", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 1810000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 1594000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 1594000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q2", "item": "income_tax", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 271000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 208000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" }, "used": { "value": 208000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q2", "item": "income_tax", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 87000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 60000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" }, "used": { "value": 60000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q2", "item": "operating_income", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 1508000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 1254000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" }, "used": { "value": 1254000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q2", "item": "operating_income", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 655000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 539000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" }, "used": { "value": 539000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q2", "item": "revenue", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 10178000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 8557000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" }, "used": { "value": 8557000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q2", "item": "revenue", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 5029000000.0, "source": "10-Q:0000055785-24-000085", "filed": "2024-07-23" }, "latest": { "value": 4231000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 4231000000.0, "source": "10-Q:0000055785-25-000080", "filed": "2025-08-01" } }, { "period": "FY2024 Q3", "item": "cost_of_revenue", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 3168000000.0, "source": "10-Q:0000055785-24-000094", "filed": "2024-10-22" }, "latest": { "value": 2580000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" }, "used": { "value": 2580000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" } }, { "period": "FY2024 Q3", "item": "cost_of_revenue", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 9625000000.0, "source": "10-Q:0000055785-24-000094", "filed": "2024-10-22" }, "latest": { "value": 7857000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" }, "used": { "value": 7857000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" } }, { "period": "FY2024 Q3", "item": "gross_profit", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 1784000000.0, "source": "10-Q:0000055785-24-000094", "filed": "2024-10-22" }, "latest": { "value": 1564000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 1564000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" } }, { "period": "FY2024 Q3", "item": "income_tax", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 223000000.0, "source": "10-Q:0000055785-24-000094", "filed": "2024-10-22" }, "latest": { "value": 187000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" }, "used": { "value": 187000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" } }, { "period": "FY2024 Q3", "item": "income_tax", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 494000000.0, "source": "10-Q:0000055785-24-000094", "filed": "2024-10-22" }, "latest": { "value": 395000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" }, "used": { "value": 395000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" } }, { "period": "FY2024 Q3", "item": "operating_income", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 1154000000.0, "source": "10-Q:0000055785-24-000094", "filed": "2024-10-22" }, "latest": { "value": 1026000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" }, "used": { "value": 1026000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" } }, { "period": "FY2024 Q3", "item": "operating_income", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 2662000000.0, "source": "10-Q:0000055785-24-000094", "filed": "2024-10-22" }, "latest": { "value": 2280000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" }, "used": { "value": 2280000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" } }, { "period": "FY2024 Q3", "item": "revenue", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 4952000000.0, "source": "10-Q:0000055785-24-000094", "filed": "2024-10-22" }, "latest": { "value": 4144000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 4144000000.0, "source": "10-Q:0001628280-25-047387", "filed": "2025-10-30" } }, { "period": "FY2024 Q4", "item": "accounts_payable", "start": null, "end": "2024-12-31", "first": { "value": 3715000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 3264000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 3264000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "amortisation_intangibles", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 8000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 7000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 7000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "cash", "start": null, "end": "2024-12-31", "first": { "value": 1021000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 1010000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 1010000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "cost_of_revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 12878000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 10516000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 10516000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "debt_current", "start": null, "end": "2024-12-31", "first": { "value": 568000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 564000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 564000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "depreciation", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 773000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 641000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 641000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "goodwill", "start": null, "end": "2024-12-31", "first": { "value": 1964000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 1796000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 1796000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "gross_profit", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 7180000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 6289000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 6289000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "income_tax", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 565000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 442000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 442000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "intangibles", "start": null, "end": "2024-12-31", "first": { "value": 87000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 80000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 80000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "inventory", "start": null, "end": "2024-12-31", "first": { "value": 1822000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 1452000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 1452000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "long_term_debt", "start": null, "end": "2024-12-31", "first": { "value": 6875000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 6854000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 6854000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "operating_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 3210000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 2700000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 2700000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2024-12-31", "first": { "value": 0.041, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 0.043, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 0.043, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2024-12-31", "first": { "value": 131000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 116000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 116000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2024-12-31", "first": { "value": 305000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 265000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 265000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "ppe_net", "start": null, "end": "2024-12-31", "first": { "value": 7513000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 6284000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 6284000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "receivables", "start": null, "end": "2024-12-31", "first": { "value": 2009000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 1728000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 1728000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 20058000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 16805000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 16805000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "rnd", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 338000000.0, "source": "10-K:0000055785-25-000013", "filed": "2025-02-13" }, "latest": { "value": 328000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" }, "used": { "value": 328000000.0, "source": "10-K:0001628280-26-007567", "filed": "2026-02-12" } }, { "period": "FY2025 Q1", "item": "cost_of_revenue", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 3107000000.0, "source": "10-Q:0000055785-25-000039", "filed": "2025-04-22" }, "latest": { "value": 2545000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" }, "used": { "value": 2545000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" } }, { "period": "FY2025 Q1", "item": "gross_profit", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1733000000.0, "source": "10-Q:0000055785-25-000039", "filed": "2025-04-22" }, "latest": { "value": 1509000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" }, "used": { "value": 1509000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" } }, { "period": "FY2025 Q1", "item": "income_tax", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 165000000.0, "source": "10-Q:0000055785-25-000039", "filed": "2025-04-22" }, "latest": { "value": 131000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" }, "used": { "value": 131000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" } }, { "period": "FY2025 Q1", "item": "operating_income", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 769000000.0, "source": "10-Q:0000055785-25-000039", "filed": "2025-04-22" }, "latest": { "value": 631000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" }, "used": { "value": 631000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" } }, { "period": "FY2025 Q1", "item": "revenue", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 4840000000.0, "source": "10-Q:0000055785-25-000039", "filed": "2025-04-22" }, "latest": { "value": 4054000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" }, "used": { "value": 4054000000.0, "source": "10-Q:0001628280-26-027800", "filed": "2026-04-28" } } ], "withheld": [], "events": [ { "id": "acquisition:2026-11-02:8-K:0001104659-26-120990", "type": "acquisition", "date": "2026-11-02", "fiscal_period": null, "text": "Completed the acquisition of Kenvue Inc.", "counterparty": "Kenvue Inc.", "amount": null, "sources": [ "8-K:0001104659-26-120990" ] }, { "id": "recast:2026-02-12:10-K:0001628280-26-007567", "type": "recast", "date": "2026-02-12", "fiscal_period": "FY2023", "text": "Presented revenue for fiscal 2023 again as US$17.1 billion, from US$20.4 billion, after the discontinued operations reported at the year end of 31 December 2023.", "counterparty": null, "amount": { "value": -3285000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-26-007567" ] }, { "id": "discontinued_operations:2025-12-31:10-K:0001628280-26-007567", "type": "discontinued_operations", "date": "2025-12-31", "fiscal_period": "FY2025", "text": "Reported discontinued operations for fiscal 2025, with net income of US$400 million from them.", "counterparty": null, "amount": { "value": 400000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-26-007567" ] }, { "id": "discontinued_operations:2024-12-31:10-K:0001628280-26-007567", "type": "discontinued_operations", "date": "2024-12-31", "fiscal_period": "FY2024", "text": "Reported discontinued operations for fiscal 2024, with net income of US$386 million from them.", "counterparty": null, "amount": { "value": 386000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-26-007567" ] }, { "id": "discontinued_operations:2023-12-31:10-K:0001628280-26-007567", "type": "discontinued_operations", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Reported discontinued operations for fiscal 2023, with net income of US$305 million from them.", "counterparty": null, "amount": { "value": 305000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-26-007567" ] } ] }