{ "schema": "annalist.dataset/0.1", "company": { "id": "lockheed-martin", "name": "Lockheed Martin Corporation", "country": "US", "template": "corporate", "cik": "0000936468", "tickers": [ "LMT" ], "entity_name": "LOCKHEED MARTIN CORPORATION", "fiscal_year_end": "1231", "sic": "3760", "sic_description": "Guided Missiles & Space Vehicles & Parts", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-27", "release_date": "2026-10-22" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-29", "values": { "revenue": 15651000000.0, "cost_of_revenue": 13560000000.0, "gross_profit": 2091000000.0, "rnd": null, "sga": null, "operating_income": 2122000000.0, "interest_expense": 148000000.0, "pretax_income": 2030000000.0, "income_tax": 313000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1717000000.0, "net_income_common": null, "eps_basic": 6.1, "eps_diluted": 6.08, "shares_basic": 281300000.0, "shares_diluted": 282600000.0, "dps_declared": 2.4, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-21-000044" ], "value_sources": { "revenue": [ "10-Q:0000936468-21-000044" ], "cost_of_revenue": [ "10-Q:0000936468-21-000044" ], "gross_profit": [ "10-Q:0000936468-21-000044" ], "operating_income": [ "10-Q:0000936468-21-000044" ], "interest_expense": [ "10-Q:0000936468-21-000044" ], "pretax_income": [ "10-Q:0000936468-21-000044" ], "income_tax": [ "10-Q:0000936468-21-000044" ], "net_income": [ "10-Q:0000936468-21-000044" ], "eps_basic": [ "10-Q:0000936468-21-000044" ], "eps_diluted": [ "10-Q:0000936468-21-000044" ], "shares_basic": [ "10-Q:0000936468-21-000044" ], "shares_diluted": [ "10-Q:0000936468-21-000044" ], "dps_declared": [ "10-Q:0000936468-21-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-30", "end": "2020-06-28", "values": { "revenue": 16220000000.0, "cost_of_revenue": 14007000000.0, "gross_profit": 2213000000.0, "rnd": null, "sga": null, "operating_income": 2086000000.0, "interest_expense": 149000000.0, "pretax_income": 1962000000.0, "income_tax": 336000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1626000000.0, "net_income_common": null, "eps_basic": 5.81, "eps_diluted": 5.79, "shares_basic": 279800000.0, "shares_diluted": 280800000.0, "dps_declared": 2.4, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-21-000072" ], "value_sources": { "revenue": [ "10-Q:0000936468-21-000072" ], "cost_of_revenue": [ "10-Q:0000936468-21-000072" ], "gross_profit": [ "10-Q:0000936468-21-000072" ], "operating_income": [ "10-Q:0000936468-21-000072" ], "interest_expense": [ "10-Q:0000936468-21-000072" ], "pretax_income": [ "10-Q:0000936468-21-000072" ], "income_tax": [ "10-Q:0000936468-21-000072" ], "net_income": [ "10-Q:0000936468-21-000072" ], "eps_basic": [ "10-Q:0000936468-21-000072" ], "eps_diluted": [ "10-Q:0000936468-21-000072" ], "shares_basic": [ "10-Q:0000936468-21-000072" ], "shares_diluted": [ "10-Q:0000936468-21-000072" ], "dps_declared": [ "10-Q:0000936468-21-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-29", "end": "2020-09-27", "values": { "revenue": 16495000000.0, "cost_of_revenue": 14359000000.0, "gross_profit": 2136000000.0, "rnd": null, "sga": null, "operating_income": 2147000000.0, "interest_expense": 145000000.0, "pretax_income": 2056000000.0, "income_tax": 303000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1698000000.0, "net_income_common": null, "eps_basic": 6.08, "eps_diluted": 6.05, "shares_basic": 279300000.0, "shares_diluted": 280600000.0, "dps_declared": 2.4, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-21-000101" ], "value_sources": { "revenue": [ "10-Q:0000936468-21-000101" ], "cost_of_revenue": [ "10-Q:0000936468-21-000101" ], "gross_profit": [ "10-Q:0000936468-21-000101" ], "operating_income": [ "10-Q:0000936468-21-000101" ], "interest_expense": [ "10-Q:0000936468-21-000101" ], "pretax_income": [ "10-Q:0000936468-21-000101" ], "income_tax": [ "10-Q:0000936468-21-000101" ], "net_income": [ "10-Q:0000936468-21-000101" ], "eps_basic": [ "10-Q:0000936468-21-000101" ], "eps_diluted": [ "10-Q:0000936468-21-000101" ], "shares_basic": [ "10-Q:0000936468-21-000101" ], "shares_diluted": [ "10-Q:0000936468-21-000101" ], "dps_declared": [ "10-Q:0000936468-21-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-28", "end": "2020-12-31", "values": { "revenue": 17032000000.0, "cost_of_revenue": 14818000000.0, "gross_profit": 2214000000.0, "rnd": null, "sga": null, "operating_income": 2289000000.0, "interest_expense": 149000000.0, "pretax_income": 2187000000.0, "income_tax": 395000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1792000000.0, "net_income_common": null, "eps_basic": 6.41, "eps_diluted": 6.38, "shares_basic": null, "shares_diluted": null, "dps_declared": 2.6, "operating_lease_cost": null }, "sources": [ "10-K:0000936468-21-000013", "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "value_sources": { "revenue": [ "10-K:0000936468-21-000013" ], "cost_of_revenue": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "gross_profit": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "operating_income": [ "10-K:0000936468-21-000013" ], "interest_expense": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "pretax_income": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "income_tax": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "net_income": [ "10-K:0000936468-21-000013" ], "eps_basic": [ "10-K:0000936468-21-000013" ], "eps_diluted": [ "10-K:0000936468-21-000013" ], "dps_declared": [ "10-K:0000936468-22-000008" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "gross_profit": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-28", "values": { "revenue": 16258000000.0, "cost_of_revenue": 14072000000.0, "gross_profit": 2186000000.0, "rnd": null, "sga": null, "operating_income": 2182000000.0, "interest_expense": 140000000.0, "pretax_income": 2211000000.0, "income_tax": 374000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1837000000.0, "net_income_common": null, "eps_basic": 6.58, "eps_diluted": 6.56, "shares_basic": 279000000.0, "shares_diluted": 280000000.0, "dps_declared": 2.6, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-22-000048" ], "value_sources": { "revenue": [ "10-Q:0000936468-22-000048" ], "cost_of_revenue": [ "10-Q:0000936468-22-000048" ], "gross_profit": [ "10-Q:0000936468-22-000048" ], "operating_income": [ "10-Q:0000936468-22-000048" ], "interest_expense": [ "10-Q:0000936468-22-000048" ], "pretax_income": [ "10-Q:0000936468-22-000048" ], "income_tax": [ "10-Q:0000936468-22-000048" ], "net_income": [ "10-Q:0000936468-22-000048" ], "eps_basic": [ "10-Q:0000936468-22-000048" ], "eps_diluted": [ "10-Q:0000936468-22-000048" ], "shares_basic": [ "10-Q:0000936468-22-000048" ], "shares_diluted": [ "10-Q:0000936468-22-000048" ], "dps_declared": [ "10-Q:0000936468-22-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-29", "end": "2021-06-27", "values": { "revenue": 17029000000.0, "cost_of_revenue": 14878000000.0, "gross_profit": 2151000000.0, "rnd": null, "sga": null, "operating_income": 2192000000.0, "interest_expense": 142000000.0, "pretax_income": 2170000000.0, "income_tax": 355000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1815000000.0, "net_income_common": null, "eps_basic": 6.54, "eps_diluted": 6.52, "shares_basic": 277400000.0, "shares_diluted": 278400000.0, "dps_declared": 2.6, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-22-000096" ], "value_sources": { "revenue": [ "10-Q:0000936468-22-000096" ], "cost_of_revenue": [ "10-Q:0000936468-22-000096" ], "gross_profit": [ "10-Q:0000936468-22-000096" ], "operating_income": [ "10-Q:0000936468-22-000096" ], "interest_expense": [ "10-Q:0000936468-22-000096" ], "pretax_income": [ "10-Q:0000936468-22-000096" ], "income_tax": [ "10-Q:0000936468-22-000096" ], "net_income": [ "10-Q:0000936468-22-000096" ], "eps_basic": [ "10-Q:0000936468-22-000096" ], "eps_diluted": [ "10-Q:0000936468-22-000096" ], "shares_basic": [ "10-Q:0000936468-22-000096" ], "shares_diluted": [ "10-Q:0000936468-22-000096" ], "dps_declared": [ "10-Q:0000936468-22-000096" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-28", "end": "2021-09-26", "values": { "revenue": 16028000000.0, "cost_of_revenue": 13726000000.0, "gross_profit": 2302000000.0, "rnd": null, "sga": null, "operating_income": 2294000000.0, "interest_expense": 141000000.0, "pretax_income": 679000000.0, "income_tax": 65000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 614000000.0, "net_income_common": null, "eps_basic": 2.22, "eps_diluted": 2.21, "shares_basic": 276200000.0, "shares_diluted": 277300000.0, "dps_declared": 2.6, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-22-000120" ], "value_sources": { "revenue": [ "10-Q:0000936468-22-000120" ], "cost_of_revenue": [ "10-Q:0000936468-22-000120" ], "gross_profit": [ "10-Q:0000936468-22-000120" ], "operating_income": [ "10-Q:0000936468-22-000120" ], "interest_expense": [ "10-Q:0000936468-22-000120" ], "pretax_income": [ "10-Q:0000936468-22-000120" ], "income_tax": [ "10-Q:0000936468-22-000120" ], "net_income": [ "10-Q:0000936468-22-000120" ], "eps_basic": [ "10-Q:0000936468-22-000120" ], "eps_diluted": [ "10-Q:0000936468-22-000120" ], "shares_basic": [ "10-Q:0000936468-22-000120" ], "shares_diluted": [ "10-Q:0000936468-22-000120" ], "dps_declared": [ "10-Q:0000936468-22-000120" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-27", "end": "2021-12-31", "values": { "revenue": 17729000000.0, "cost_of_revenue": 15307000000.0, "gross_profit": 2422000000.0, "rnd": null, "sga": null, "operating_income": 2455000000.0, "interest_expense": 146000000.0, "pretax_income": 2490000000.0, "income_tax": 441000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2049000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 2.8, "operating_lease_cost": null }, "sources": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "value_sources": { "revenue": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "cost_of_revenue": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "gross_profit": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "operating_income": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "interest_expense": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "pretax_income": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "income_tax": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "net_income": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "dps_declared": [ "10-K:0000936468-23-000009" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-27", "values": { "revenue": 14964000000.0, "cost_of_revenue": 13055000000.0, "gross_profit": 1909000000.0, "rnd": null, "sga": null, "operating_income": 1933000000.0, "interest_expense": 135000000.0, "pretax_income": 2061000000.0, "income_tax": 328000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1733000000.0, "net_income_common": null, "eps_basic": 6.46, "eps_diluted": 6.44, "shares_basic": 268300000.0, "shares_diluted": 269200000.0, "dps_declared": 2.8, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-23-000051" ], "value_sources": { "revenue": [ "10-Q:0000936468-23-000051" ], "cost_of_revenue": [ "10-Q:0000936468-23-000051" ], "gross_profit": [ "10-Q:0000936468-23-000051" ], "operating_income": [ "10-Q:0000936468-23-000051" ], "interest_expense": [ "10-Q:0000936468-23-000051" ], "pretax_income": [ "10-Q:0000936468-23-000051" ], "income_tax": [ "10-Q:0000936468-23-000051" ], "net_income": [ "10-Q:0000936468-23-000051" ], "eps_basic": [ "10-Q:0000936468-23-000051" ], "eps_diluted": [ "10-Q:0000936468-23-000051" ], "shares_basic": [ "10-Q:0000936468-23-000051" ], "shares_diluted": [ "10-Q:0000936468-23-000051" ], "dps_declared": [ "10-Q:0000936468-23-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-28", "end": "2022-06-26", "values": { "revenue": 15446000000.0, "cost_of_revenue": 13490000000.0, "gross_profit": 1956000000.0, "rnd": null, "sga": null, "operating_income": 1963000000.0, "interest_expense": 141000000.0, "pretax_income": 330000000.0, "income_tax": 21000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 309000000.0, "net_income_common": null, "eps_basic": 1.16, "eps_diluted": 1.16, "shares_basic": 265800000.0, "shares_diluted": 266700000.0, "dps_declared": 2.8, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-23-000099" ], "value_sources": { "revenue": [ "10-Q:0000936468-23-000099" ], "cost_of_revenue": [ "10-Q:0000936468-23-000099" ], "gross_profit": [ "10-Q:0000936468-23-000099" ], "operating_income": [ "10-Q:0000936468-23-000099" ], "interest_expense": [ "10-Q:0000936468-23-000099" ], "pretax_income": [ "10-Q:0000936468-23-000099" ], "income_tax": [ "10-Q:0000936468-23-000099" ], "net_income": [ "10-Q:0000936468-23-000099" ], "eps_basic": [ "10-Q:0000936468-23-000099" ], "eps_diluted": [ "10-Q:0000936468-23-000099" ], "shares_basic": [ "10-Q:0000936468-23-000099" ], "shares_diluted": [ "10-Q:0000936468-23-000099" ], "dps_declared": [ "10-Q:0000936468-23-000099" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-27", "end": "2022-09-25", "values": { "revenue": 16583000000.0, "cost_of_revenue": 14463000000.0, "gross_profit": 2120000000.0, "rnd": null, "sga": null, "operating_income": 2159000000.0, "interest_expense": 145000000.0, "pretax_income": 2099000000.0, "income_tax": 321000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1778000000.0, "net_income_common": null, "eps_basic": 6.73, "eps_diluted": 6.71, "shares_basic": 264100000.0, "shares_diluted": 265100000.0, "dps_declared": 2.8, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-23-000123" ], "value_sources": { "revenue": [ "10-Q:0000936468-23-000123" ], "cost_of_revenue": [ "10-Q:0000936468-23-000123" ], "gross_profit": [ "10-Q:0000936468-23-000123" ], "operating_income": [ "10-Q:0000936468-23-000123" ], "interest_expense": [ "10-Q:0000936468-23-000123" ], "pretax_income": [ "10-Q:0000936468-23-000123" ], "income_tax": [ "10-Q:0000936468-23-000123" ], "net_income": [ "10-Q:0000936468-23-000123" ], "eps_basic": [ "10-Q:0000936468-23-000123" ], "eps_diluted": [ "10-Q:0000936468-23-000123" ], "shares_basic": [ "10-Q:0000936468-23-000123" ], "shares_diluted": [ "10-Q:0000936468-23-000123" ], "dps_declared": [ "10-Q:0000936468-23-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-26", "end": "2022-12-31", "values": { "revenue": 18991000000.0, "cost_of_revenue": 16689000000.0, "gross_profit": 2302000000.0, "rnd": null, "sga": null, "operating_income": 2293000000.0, "interest_expense": 202000000.0, "pretax_income": 2190000000.0, "income_tax": 278000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1912000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 3.0, "operating_lease_cost": null }, "sources": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "value_sources": { "revenue": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "cost_of_revenue": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "gross_profit": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "operating_income": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "interest_expense": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "pretax_income": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "income_tax": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "net_income": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "dps_declared": [ "10-K:0000936468-24-000010" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-26", "values": { "revenue": 15126000000.0, "cost_of_revenue": 13080000000.0, "gross_profit": 2046000000.0, "rnd": null, "sga": null, "operating_income": 2037000000.0, "interest_expense": 202000000.0, "pretax_income": 1994000000.0, "income_tax": 305000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1689000000.0, "net_income_common": null, "eps_basic": 6.63, "eps_diluted": 6.61, "shares_basic": 254700000.0, "shares_diluted": 255700000.0, "dps_declared": 3.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-24-000052" ], "value_sources": { "revenue": [ "10-Q:0000936468-24-000052" ], "cost_of_revenue": [ "10-Q:0000936468-24-000052" ], "gross_profit": [ "10-Q:0000936468-24-000052" ], "operating_income": [ "10-Q:0000936468-24-000052" ], "interest_expense": [ "10-Q:0000936468-24-000052" ], "pretax_income": [ "10-Q:0000936468-24-000052" ], "income_tax": [ "10-Q:0000936468-24-000052" ], "net_income": [ "10-Q:0000936468-24-000052" ], "eps_basic": [ "10-Q:0000936468-24-000052" ], "eps_diluted": [ "10-Q:0000936468-24-000052" ], "shares_basic": [ "10-Q:0000936468-24-000052" ], "shares_diluted": [ "10-Q:0000936468-24-000052" ], "dps_declared": [ "10-Q:0000936468-24-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-03-27", "end": "2023-06-25", "values": { "revenue": 16693000000.0, "cost_of_revenue": 14603000000.0, "gross_profit": 2090000000.0, "rnd": null, "sga": null, "operating_income": 2135000000.0, "interest_expense": 223000000.0, "pretax_income": 2006000000.0, "income_tax": 325000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1681000000.0, "net_income_common": null, "eps_basic": 6.65, "eps_diluted": 6.63, "shares_basic": 252800000.0, "shares_diluted": 253600000.0, "dps_declared": 3.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-24-000095" ], "value_sources": { "revenue": [ "10-Q:0000936468-24-000095" ], "cost_of_revenue": [ "10-Q:0000936468-24-000095" ], "gross_profit": [ "10-Q:0000936468-24-000095" ], "operating_income": [ "10-Q:0000936468-24-000095" ], "interest_expense": [ "10-Q:0000936468-24-000095" ], "pretax_income": [ "10-Q:0000936468-24-000095" ], "income_tax": [ "10-Q:0000936468-24-000095" ], "net_income": [ "10-Q:0000936468-24-000095" ], "eps_basic": [ "10-Q:0000936468-24-000095" ], "eps_diluted": [ "10-Q:0000936468-24-000095" ], "shares_basic": [ "10-Q:0000936468-24-000095" ], "shares_diluted": [ "10-Q:0000936468-24-000095" ], "dps_declared": [ "10-Q:0000936468-24-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-06-26", "end": "2023-09-24", "values": { "revenue": 16878000000.0, "cost_of_revenue": 14830000000.0, "gross_profit": 2048000000.0, "rnd": null, "sga": null, "operating_income": 2042000000.0, "interest_expense": 237000000.0, "pretax_income": 1953000000.0, "income_tax": 269000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1684000000.0, "net_income_common": null, "eps_basic": 6.75, "eps_diluted": 6.73, "shares_basic": 249300000.0, "shares_diluted": 250200000.0, "dps_declared": 3.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-24-000110" ], "value_sources": { "revenue": [ "10-Q:0000936468-24-000110" ], "cost_of_revenue": [ "10-Q:0000936468-24-000110" ], "gross_profit": [ "10-Q:0000936468-24-000110" ], "operating_income": [ "10-Q:0000936468-24-000110" ], "interest_expense": [ "10-Q:0000936468-24-000110" ], "pretax_income": [ "10-Q:0000936468-24-000110" ], "income_tax": [ "10-Q:0000936468-24-000110" ], "net_income": [ "10-Q:0000936468-24-000110" ], "eps_basic": [ "10-Q:0000936468-24-000110" ], "eps_diluted": [ "10-Q:0000936468-24-000110" ], "shares_basic": [ "10-Q:0000936468-24-000110" ], "shares_diluted": [ "10-Q:0000936468-24-000110" ], "dps_declared": [ "10-Q:0000936468-24-000110" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-09-25", "end": "2023-12-31", "values": { "revenue": 18874000000.0, "cost_of_revenue": 16579000000.0, "gross_profit": 2295000000.0, "rnd": null, "sga": null, "operating_income": 2293000000.0, "interest_expense": 254000000.0, "pretax_income": 2145000000.0, "income_tax": 279000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1866000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 3.15, "operating_lease_cost": null }, "sources": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "value_sources": { "revenue": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "cost_of_revenue": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "gross_profit": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "operating_income": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "interest_expense": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "pretax_income": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "income_tax": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "net_income": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "dps_declared": [ "10-K:0000936468-25-000009" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 17195000000.0, "cost_of_revenue": 15202000000.0, "gross_profit": 1993000000.0, "rnd": null, "sga": null, "operating_income": 2029000000.0, "interest_expense": 255000000.0, "pretax_income": 1835000000.0, "income_tax": 290000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1545000000.0, "net_income_common": null, "eps_basic": 6.42, "eps_diluted": 6.39, "shares_basic": 240700000.0, "shares_diluted": 241600000.0, "dps_declared": 3.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-25-000035" ], "value_sources": { "revenue": [ "10-Q:0000936468-25-000035" ], "cost_of_revenue": [ "10-Q:0000936468-25-000035" ], "gross_profit": [ "10-Q:0000936468-25-000035" ], "operating_income": [ "10-Q:0000936468-25-000035" ], "interest_expense": [ "10-Q:0000936468-25-000035" ], "pretax_income": [ "10-Q:0000936468-25-000035" ], "income_tax": [ "10-Q:0000936468-25-000035" ], "net_income": [ "10-Q:0000936468-25-000035" ], "eps_basic": [ "10-Q:0000936468-25-000035" ], "eps_diluted": [ "10-Q:0000936468-25-000035" ], "shares_basic": [ "10-Q:0000936468-25-000035" ], "shares_diluted": [ "10-Q:0000936468-25-000035" ], "dps_declared": [ "10-Q:0000936468-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 18122000000.0, "cost_of_revenue": 15992000000.0, "gross_profit": 2130000000.0, "rnd": null, "sga": null, "operating_income": 2148000000.0, "interest_expense": 261000000.0, "pretax_income": 1948000000.0, "income_tax": 307000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1641000000.0, "net_income_common": null, "eps_basic": 6.87, "eps_diluted": 6.85, "shares_basic": 238900000.0, "shares_diluted": 239600000.0, "dps_declared": 3.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-035565" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-035565" ], "cost_of_revenue": [ "10-Q:0001628280-25-035565" ], "gross_profit": [ "10-Q:0001628280-25-035565" ], "operating_income": [ "10-Q:0001628280-25-035565" ], "interest_expense": [ "10-Q:0001628280-25-035565" ], "pretax_income": [ "10-Q:0001628280-25-035565" ], "income_tax": [ "10-Q:0001628280-25-035565" ], "net_income": [ "10-Q:0001628280-25-035565" ], "eps_basic": [ "10-Q:0001628280-25-035565" ], "eps_diluted": [ "10-Q:0001628280-25-035565" ], "shares_basic": [ "10-Q:0001628280-25-035565" ], "shares_diluted": [ "10-Q:0001628280-25-035565" ], "dps_declared": [ "10-Q:0001628280-25-035565" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-29", "values": { "revenue": 17104000000.0, "cost_of_revenue": 14987000000.0, "gross_profit": 2117000000.0, "rnd": null, "sga": null, "operating_income": 2140000000.0, "interest_expense": 256000000.0, "pretax_income": 1918000000.0, "income_tax": 295000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1623000000.0, "net_income_common": null, "eps_basic": 6.83, "eps_diluted": 6.8, "shares_basic": 237500000.0, "shares_diluted": 238600000.0, "dps_declared": 3.15, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-045693" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-045693" ], "cost_of_revenue": [ "10-Q:0001628280-25-045693" ], "gross_profit": [ "10-Q:0001628280-25-045693" ], "operating_income": [ "10-Q:0001628280-25-045693" ], "interest_expense": [ "10-Q:0001628280-25-045693" ], "pretax_income": [ "10-Q:0001628280-25-045693" ], "income_tax": [ "10-Q:0001628280-25-045693" ], "net_income": [ "10-Q:0001628280-25-045693" ], "eps_basic": [ "10-Q:0001628280-25-045693" ], "eps_diluted": [ "10-Q:0001628280-25-045693" ], "shares_basic": [ "10-Q:0001628280-25-045693" ], "shares_diluted": [ "10-Q:0001628280-25-045693" ], "dps_declared": [ "10-Q:0001628280-25-045693" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-30", "end": "2024-12-31", "values": { "revenue": 18622000000.0, "cost_of_revenue": 17932000000.0, "gross_profit": 690000000.0, "rnd": null, "sga": null, "operating_income": 696000000.0, "interest_expense": 264000000.0, "pretax_income": 519000000.0, "income_tax": -8000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 527000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 3.3, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "cost_of_revenue": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "gross_profit": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "operating_income": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "interest_expense": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "pretax_income": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "income_tax": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "net_income": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "dps_declared": [ "10-K:0001628280-26-004195" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-30", "values": { "revenue": 17963000000.0, "cost_of_revenue": 15640000000.0, "gross_profit": 2323000000.0, "rnd": null, "sga": null, "operating_income": 2372000000.0, "interest_expense": 268000000.0, "pretax_income": 2036000000.0, "income_tax": 324000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1712000000.0, "net_income_common": null, "eps_basic": 7.3, "eps_diluted": 7.28, "shares_basic": 234400000.0, "shares_diluted": 235300000.0, "dps_declared": 3.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-26-026836" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-026836" ], "cost_of_revenue": [ "10-Q:0001628280-26-026836" ], "gross_profit": [ "10-Q:0001628280-26-026836" ], "operating_income": [ "10-Q:0001628280-26-026836" ], "interest_expense": [ "10-Q:0001628280-26-026836" ], "pretax_income": [ "10-Q:0001628280-26-026836" ], "income_tax": [ "10-Q:0001628280-26-026836" ], "net_income": [ "10-Q:0001628280-26-026836" ], "eps_basic": [ "10-Q:0001628280-26-026836" ], "eps_diluted": [ "10-Q:0001628280-26-026836" ], "shares_basic": [ "10-Q:0001628280-26-026836" ], "shares_diluted": [ "10-Q:0001628280-26-026836" ], "dps_declared": [ "10-Q:0000936468-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-31", "end": "2025-06-29", "values": { "revenue": 18155000000.0, "cost_of_revenue": 17421000000.0, "gross_profit": 734000000.0, "rnd": null, "sga": null, "operating_income": 748000000.0, "interest_expense": 274000000.0, "pretax_income": 417000000.0, "income_tax": 75000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 342000000.0, "net_income_common": null, "eps_basic": 1.46, "eps_diluted": 1.46, "shares_basic": 233500000.0, "shares_diluted": 234300000.0, "dps_declared": 3.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-26-049411" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-049411" ], "cost_of_revenue": [ "10-Q:0001628280-26-049411" ], "gross_profit": [ "10-Q:0001628280-26-049411" ], "operating_income": [ "10-Q:0001628280-26-049411" ], "interest_expense": [ "10-Q:0001628280-26-049411" ], "pretax_income": [ "10-Q:0001628280-26-049411" ], "income_tax": [ "10-Q:0001628280-26-049411" ], "net_income": [ "10-Q:0001628280-26-049411" ], "eps_basic": [ "10-Q:0001628280-26-049411" ], "eps_diluted": [ "10-Q:0001628280-26-049411" ], "shares_basic": [ "10-Q:0001628280-26-049411" ], "shares_diluted": [ "10-Q:0001628280-26-049411" ], "dps_declared": [ "10-Q:0001628280-25-035565" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-30", "end": "2025-09-28", "values": { "revenue": 18609000000.0, "cost_of_revenue": 16369000000.0, "gross_profit": 2240000000.0, "rnd": null, "sga": null, "operating_income": 2280000000.0, "interest_expense": 286000000.0, "pretax_income": 1938000000.0, "income_tax": 319000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1619000000.0, "net_income_common": null, "eps_basic": 6.98, "eps_diluted": 6.95, "shares_basic": 231900000.0, "shares_diluted": 232800000.0, "dps_declared": 3.3, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-045693", "10-Q:0001628280-26-066928" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-066928" ], "cost_of_revenue": [ "10-Q:0001628280-26-066928" ], "gross_profit": [ "10-Q:0001628280-26-066928" ], "operating_income": [ "10-Q:0001628280-26-066928" ], "interest_expense": [ "10-Q:0001628280-26-066928" ], "pretax_income": [ "10-Q:0001628280-26-066928" ], "income_tax": [ "10-Q:0001628280-26-066928" ], "net_income": [ "10-Q:0001628280-26-066928" ], "eps_basic": [ "10-Q:0001628280-26-066928" ], "eps_diluted": [ "10-Q:0001628280-26-066928" ], "shares_basic": [ "10-Q:0001628280-26-066928" ], "shares_diluted": [ "10-Q:0001628280-26-066928" ], "dps_declared": [ "10-Q:0001628280-25-045693" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-29", "end": "2025-12-31", "values": { "revenue": 20321000000.0, "cost_of_revenue": 17999000000.0, "gross_profit": 2322000000.0, "rnd": null, "sga": null, "operating_income": 2331000000.0, "interest_expense": 290000000.0, "pretax_income": 1531000000.0, "income_tax": 187000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1344000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 3.45, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "cost_of_revenue": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "gross_profit": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "operating_income": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "interest_expense": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "pretax_income": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "income_tax": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "net_income": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "dps_declared": [ "10-K:0001628280-26-004195" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-29", "values": { "revenue": 18021000000.0, "cost_of_revenue": 15943000000.0, "gross_profit": 2078000000.0, "rnd": null, "sga": null, "operating_income": 2063000000.0, "interest_expense": 269000000.0, "pretax_income": 1774000000.0, "income_tax": 286000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1488000000.0, "net_income_common": null, "eps_basic": 6.47, "eps_diluted": 6.44, "shares_basic": 229900000.0, "shares_diluted": 231100000.0, "dps_declared": 3.45, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-026836" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-026836" ], "cost_of_revenue": [ "10-Q:0001628280-26-026836" ], "gross_profit": [ "10-Q:0001628280-26-026836" ], "operating_income": [ "10-Q:0001628280-26-026836" ], "interest_expense": [ "10-Q:0001628280-26-026836" ], "pretax_income": [ "10-Q:0001628280-26-026836" ], "income_tax": [ "10-Q:0001628280-26-026836" ], "net_income": [ "10-Q:0001628280-26-026836" ], "eps_basic": [ "10-Q:0001628280-26-026836" ], "eps_diluted": [ "10-Q:0001628280-26-026836" ], "shares_basic": [ "10-Q:0001628280-26-026836" ], "shares_diluted": [ "10-Q:0001628280-26-026836" ], "dps_declared": [ "10-Q:0001628280-26-026836" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-30", "end": "2026-06-28", "values": { "revenue": 20063000000.0, "cost_of_revenue": 17617000000.0, "gross_profit": 2446000000.0, "rnd": null, "sga": null, "operating_income": 2479000000.0, "interest_expense": 266000000.0, "pretax_income": 2178000000.0, "income_tax": 342000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1836000000.0, "net_income_common": null, "eps_basic": 7.98, "eps_diluted": 7.94, "shares_basic": 230200000.0, "shares_diluted": 231100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-049411" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-049411" ], "cost_of_revenue": [ "10-Q:0001628280-26-049411" ], "gross_profit": [ "10-Q:0001628280-26-049411" ], "operating_income": [ "10-Q:0001628280-26-049411" ], "interest_expense": [ "10-Q:0001628280-26-049411" ], "pretax_income": [ "10-Q:0001628280-26-049411" ], "income_tax": [ "10-Q:0001628280-26-049411" ], "net_income": [ "10-Q:0001628280-26-049411" ], "eps_basic": [ "10-Q:0001628280-26-049411" ], "eps_diluted": [ "10-Q:0001628280-26-049411" ], "shares_basic": [ "10-Q:0001628280-26-049411" ], "shares_diluted": [ "10-Q:0001628280-26-049411" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-29", "end": "2026-09-27", "values": { "revenue": 20711000000.0, "cost_of_revenue": 18275000000.0, "gross_profit": 2436000000.0, "rnd": null, "sga": null, "operating_income": 2443000000.0, "interest_expense": 264000000.0, "pretax_income": 2172000000.0, "income_tax": 327000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1845000000.0, "net_income_common": null, "eps_basic": 8.0, "eps_diluted": 7.97, "shares_basic": 230500000.0, "shares_diluted": 231500000.0, "dps_declared": 3.45, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-066928" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-066928" ], "cost_of_revenue": [ "10-Q:0001628280-26-066928" ], "gross_profit": [ "10-Q:0001628280-26-066928" ], "operating_income": [ "10-Q:0001628280-26-066928" ], "interest_expense": [ "10-Q:0001628280-26-066928" ], "pretax_income": [ "10-Q:0001628280-26-066928" ], "income_tax": [ "10-Q:0001628280-26-066928" ], "net_income": [ "10-Q:0001628280-26-066928" ], "eps_basic": [ "10-Q:0001628280-26-066928" ], "eps_diluted": [ "10-Q:0001628280-26-066928" ], "shares_basic": [ "10-Q:0001628280-26-066928" ], "shares_diluted": [ "10-Q:0001628280-26-066928" ], "dps_declared": [ "10-Q:0001628280-26-066928" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 65398000000.0, "cost_of_revenue": 56744000000.0, "gross_profit": 8654000000.0, "rnd": 1300000000.0, "sga": null, "operating_income": 8644000000.0, "interest_expense": 591000000.0, "pretax_income": 8235000000.0, "income_tax": 1347000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 6833000000.0, "net_income_common": null, "eps_basic": 24.4, "eps_diluted": 24.3, "shares_basic": 280000000.0, "shares_diluted": 281200000.0, "dps_declared": 9.8, "operating_lease_cost": null }, "sources": [ "10-K:0000936468-23-000009" ], "value_sources": { "revenue": [ "10-K:0000936468-23-000009" ], "cost_of_revenue": [ "10-K:0000936468-23-000009" ], "gross_profit": [ "10-K:0000936468-23-000009" ], "rnd": [ "10-K:0000936468-23-000009" ], "operating_income": [ "10-K:0000936468-23-000009" ], "interest_expense": [ "10-K:0000936468-23-000009" ], "pretax_income": [ "10-K:0000936468-23-000009" ], "income_tax": [ "10-K:0000936468-23-000009" ], "net_income": [ "10-K:0000936468-23-000009" ], "eps_basic": [ "10-K:0000936468-23-000009" ], "eps_diluted": [ "10-K:0000936468-23-000009" ], "shares_basic": [ "10-K:0000936468-23-000009" ], "shares_diluted": [ "10-K:0000936468-23-000009" ], "dps_declared": [ "10-K:0000936468-23-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 67044000000.0, "cost_of_revenue": 57983000000.0, "gross_profit": 9061000000.0, "rnd": 1500000000.0, "sga": null, "operating_income": 9123000000.0, "interest_expense": 569000000.0, "pretax_income": 7550000000.0, "income_tax": 1235000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 6315000000.0, "net_income_common": null, "eps_basic": 22.85, "eps_diluted": 22.76, "shares_basic": 276400000.0, "shares_diluted": 277400000.0, "dps_declared": 10.6, "operating_lease_cost": null }, "sources": [ "10-K:0000936468-23-000009", "10-K:0000936468-24-000010" ], "value_sources": { "revenue": [ "10-K:0000936468-24-000010" ], "cost_of_revenue": [ "10-K:0000936468-24-000010" ], "gross_profit": [ "10-K:0000936468-24-000010" ], "rnd": [ "10-K:0000936468-24-000010" ], "operating_income": [ "10-K:0000936468-24-000010" ], "interest_expense": [ "10-K:0000936468-24-000010" ], "pretax_income": [ "10-K:0000936468-24-000010" ], "income_tax": [ "10-K:0000936468-24-000010" ], "net_income": [ "10-K:0000936468-24-000010" ], "eps_basic": [ "10-K:0000936468-24-000010" ], "eps_diluted": [ "10-K:0000936468-24-000010" ], "shares_basic": [ "10-K:0000936468-24-000010" ], "shares_diluted": [ "10-K:0000936468-24-000010" ], "dps_declared": [ "10-K:0000936468-23-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 65984000000.0, "cost_of_revenue": 57697000000.0, "gross_profit": 8287000000.0, "rnd": 1700000000.0, "sga": null, "operating_income": 8348000000.0, "interest_expense": 623000000.0, "pretax_income": 6680000000.0, "income_tax": 948000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5732000000.0, "net_income_common": null, "eps_basic": 21.74, "eps_diluted": 21.66, "shares_basic": 263700000.0, "shares_diluted": 264600000.0, "dps_declared": 11.4, "operating_lease_cost": null }, "sources": [ "10-K:0000936468-25-000009" ], "value_sources": { "revenue": [ "10-K:0000936468-25-000009" ], "cost_of_revenue": [ "10-K:0000936468-25-000009" ], "gross_profit": [ "10-K:0000936468-25-000009" ], "rnd": [ "10-K:0000936468-25-000009" ], "operating_income": [ "10-K:0000936468-25-000009" ], "interest_expense": [ "10-K:0000936468-25-000009" ], "pretax_income": [ "10-K:0000936468-25-000009" ], "income_tax": [ "10-K:0000936468-25-000009" ], "net_income": [ "10-K:0000936468-25-000009" ], "eps_basic": [ "10-K:0000936468-25-000009" ], "eps_diluted": [ "10-K:0000936468-25-000009" ], "shares_basic": [ "10-K:0000936468-25-000009" ], "shares_diluted": [ "10-K:0000936468-25-000009" ], "dps_declared": [ "10-K:0000936468-25-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 67571000000.0, "cost_of_revenue": 59092000000.0, "gross_profit": 8479000000.0, "rnd": 1500000000.0, "sga": null, "operating_income": 8507000000.0, "interest_expense": 916000000.0, "pretax_income": 8098000000.0, "income_tax": 1178000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 6920000000.0, "net_income_common": null, "eps_basic": 27.65, "eps_diluted": 27.55, "shares_basic": 250300000.0, "shares_diluted": 251200000.0, "dps_declared": 12.15, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-004195" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004195" ], "cost_of_revenue": [ "10-K:0001628280-26-004195" ], "gross_profit": [ "10-K:0001628280-26-004195" ], "rnd": [ "10-K:0001628280-26-004195" ], "operating_income": [ "10-K:0001628280-26-004195" ], "interest_expense": [ "10-K:0001628280-26-004195" ], "pretax_income": [ "10-K:0001628280-26-004195" ], "income_tax": [ "10-K:0001628280-26-004195" ], "net_income": [ "10-K:0001628280-26-004195" ], "eps_basic": [ "10-K:0001628280-26-004195" ], "eps_diluted": [ "10-K:0001628280-26-004195" ], "shares_basic": [ "10-K:0001628280-26-004195" ], "shares_diluted": [ "10-K:0001628280-26-004195" ], "dps_declared": [ "10-K:0001628280-26-004195" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 71043000000.0, "cost_of_revenue": 64113000000.0, "gross_profit": 6930000000.0, "rnd": 1600000000.0, "sga": null, "operating_income": 7013000000.0, "interest_expense": 1036000000.0, "pretax_income": 6220000000.0, "income_tax": 884000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5336000000.0, "net_income_common": null, "eps_basic": 22.39, "eps_diluted": 22.31, "shares_basic": 238300000.0, "shares_diluted": 239200000.0, "dps_declared": 12.75, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-004195" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004195" ], "cost_of_revenue": [ "10-K:0001628280-26-004195" ], "gross_profit": [ "10-K:0001628280-26-004195" ], "rnd": [ "10-K:0001628280-26-004195" ], "operating_income": [ "10-K:0001628280-26-004195" ], "interest_expense": [ "10-K:0001628280-26-004195" ], "pretax_income": [ "10-K:0001628280-26-004195" ], "income_tax": [ "10-K:0001628280-26-004195" ], "net_income": [ "10-K:0001628280-26-004195" ], "eps_basic": [ "10-K:0001628280-26-004195" ], "eps_diluted": [ "10-K:0001628280-26-004195" ], "shares_basic": [ "10-K:0001628280-26-004195" ], "shares_diluted": [ "10-K:0001628280-26-004195" ], "dps_declared": [ "10-K:0001628280-26-004195" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 75048000000.0, "cost_of_revenue": 67429000000.0, "gross_profit": 7619000000.0, "rnd": 2000000000.0, "sga": null, "operating_income": 7731000000.0, "interest_expense": 1118000000.0, "pretax_income": 5922000000.0, "income_tax": 905000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 5017000000.0, "net_income_common": null, "eps_basic": 21.56, "eps_diluted": 21.49, "shares_basic": 232700000.0, "shares_diluted": 233500000.0, "dps_declared": 13.35, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-26-004195" ], "value_sources": { "revenue": [ "10-K:0001628280-26-004195" ], "cost_of_revenue": [ "10-K:0001628280-26-004195" ], "gross_profit": [ "10-K:0001628280-26-004195" ], "rnd": [ "10-K:0001628280-26-004195" ], "operating_income": [ "10-K:0001628280-26-004195" ], "interest_expense": [ "10-K:0001628280-26-004195" ], "pretax_income": [ "10-K:0001628280-26-004195" ], "income_tax": [ "10-K:0001628280-26-004195" ], "net_income": [ "10-K:0001628280-26-004195" ], "eps_basic": [ "10-K:0001628280-26-004195" ], "eps_diluted": [ "10-K:0001628280-26-004195" ], "shares_basic": [ "10-K:0001628280-26-004195" ], "shares_diluted": [ "10-K:0001628280-26-004195" ], "dps_declared": [ "10-K:0001628280-26-004195" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-29", "values": { "cash": 1988000000.0, "short_term_investments": null, "receivables": 2892000000.0, "inventory": null, "current_assets": 19222000000.0, "ppe_net": 6605000000.0, "goodwill": 10565000000.0, "intangibles": 3142000000.0, "total_assets": 49248000000.0, "accounts_payable": 3166000000.0, "short_term_borrowings": null, "debt_current": 1250000000.0, "current_liabilities": 15652000000.0, "long_term_debt": 11439000000.0, "total_liabilities": 45761000000.0, "temporary_equity": null, "equity_parent": 3446000000.0, "nci": 41000000.0, "equity_total": 3487000000.0, "liabilities_and_equity": 49248000000.0, "shares_outstanding": null, "retained_earnings": 18708000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-20-000056" ], "value_sources": { "cash": [ "10-Q:0000936468-20-000056" ], "receivables": [ "10-Q:0000936468-20-000056" ], "current_assets": [ "10-Q:0000936468-20-000056" ], "ppe_net": [ "10-Q:0000936468-20-000056" ], "goodwill": [ "10-Q:0000936468-20-000056" ], "intangibles": [ "10-Q:0000936468-20-000056" ], "total_assets": [ "10-Q:0000936468-20-000056" ], "accounts_payable": [ "10-Q:0000936468-20-000056" ], "debt_current": [ "10-Q:0000936468-20-000056" ], "current_liabilities": [ "10-Q:0000936468-20-000056" ], "long_term_debt": [ "10-Q:0000936468-20-000056" ], "total_liabilities": [ "10-Q:0000936468-20-000056" ], "equity_parent": [ "10-Q:0000936468-20-000056" ], "nci": [ "10-Q:0000936468-20-000056" ], "equity_total": [ "10-Q:0000936468-20-000056" ], "liabilities_and_equity": [ "10-Q:0000936468-20-000056" ], "retained_earnings": [ "10-Q:0000936468-20-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-28", "values": { "cash": 2855000000.0, "short_term_investments": null, "receivables": 2835000000.0, "inventory": null, "current_assets": 19570000000.0, "ppe_net": 6663000000.0, "goodwill": 10579000000.0, "intangibles": 3077000000.0, "total_assets": 49603000000.0, "accounts_payable": 1453000000.0, "short_term_borrowings": null, "debt_current": 500000000.0, "current_liabilities": 14888000000.0, "long_term_debt": 12174000000.0, "total_liabilities": 45817000000.0, "temporary_equity": null, "equity_parent": 3751000000.0, "nci": 35000000.0, "equity_total": 3786000000.0, "liabilities_and_equity": 49603000000.0, "shares_outstanding": null, "retained_earnings": 18876000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-20-000115" ], "value_sources": { "cash": [ "10-Q:0000936468-20-000115" ], "receivables": [ "10-Q:0000936468-20-000115" ], "current_assets": [ "10-Q:0000936468-20-000115" ], "ppe_net": [ "10-Q:0000936468-20-000115" ], "goodwill": [ "10-Q:0000936468-20-000115" ], "intangibles": [ "10-Q:0000936468-20-000115" ], "total_assets": [ "10-Q:0000936468-20-000115" ], "accounts_payable": [ "10-Q:0000936468-20-000115" ], "debt_current": [ "10-Q:0000936468-20-000115" ], "current_liabilities": [ "10-Q:0000936468-20-000115" ], "long_term_debt": [ "10-Q:0000936468-20-000115" ], "total_liabilities": [ "10-Q:0000936468-20-000115" ], "equity_parent": [ "10-Q:0000936468-20-000115" ], "nci": [ "10-Q:0000936468-20-000115" ], "equity_total": [ "10-Q:0000936468-20-000115" ], "liabilities_and_equity": [ "10-Q:0000936468-20-000115" ], "retained_earnings": [ "10-Q:0000936468-20-000115" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-27", "values": { "cash": 3585000000.0, "short_term_investments": null, "receivables": 2480000000.0, "inventory": null, "current_assets": 20290000000.0, "ppe_net": 6803000000.0, "goodwill": 10589000000.0, "intangibles": 3013000000.0, "total_assets": 50773000000.0, "accounts_payable": 1491000000.0, "short_term_borrowings": null, "debt_current": 1000000000.0, "current_liabilities": 15201000000.0, "long_term_debt": 11675000000.0, "total_liabilities": 45787000000.0, "temporary_equity": null, "equity_parent": 4953000000.0, "nci": 33000000.0, "equity_total": 4986000000.0, "liabilities_and_equity": 50773000000.0, "shares_outstanding": null, "retained_earnings": 19844000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-20-000125" ], "value_sources": { "cash": [ "10-Q:0000936468-20-000125" ], "receivables": [ "10-Q:0000936468-20-000125" ], "current_assets": [ "10-Q:0000936468-20-000125" ], "ppe_net": [ "10-Q:0000936468-20-000125" ], "goodwill": [ "10-Q:0000936468-20-000125" ], "intangibles": [ "10-Q:0000936468-20-000125" ], "total_assets": [ "10-Q:0000936468-20-000125" ], "accounts_payable": [ "10-Q:0000936468-20-000125" ], "debt_current": [ "10-Q:0000936468-20-000125" ], "current_liabilities": [ "10-Q:0000936468-20-000125" ], "long_term_debt": [ "10-Q:0000936468-20-000125" ], "total_liabilities": [ "10-Q:0000936468-20-000125" ], "equity_parent": [ "10-Q:0000936468-20-000125" ], "nci": [ "10-Q:0000936468-20-000125" ], "equity_total": [ "10-Q:0000936468-20-000125" ], "liabilities_and_equity": [ "10-Q:0000936468-20-000125" ], "retained_earnings": [ "10-Q:0000936468-20-000125" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 3160000000.0, "short_term_investments": null, "receivables": 1978000000.0, "inventory": 3545000000.0, "current_assets": 19378000000.0, "ppe_net": 7213000000.0, "goodwill": 10806000000.0, "intangibles": 3012000000.0, "total_assets": 50710000000.0, "accounts_payable": 880000000.0, "short_term_borrowings": null, "debt_current": 500000000.0, "current_liabilities": 13933000000.0, "long_term_debt": 11669000000.0, "total_liabilities": 44672000000.0, "temporary_equity": null, "equity_parent": 6015000000.0, "nci": 23000000.0, "equity_total": 6038000000.0, "liabilities_and_equity": 50710000000.0, "shares_outstanding": 279000000.0, "retained_earnings": 21636000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 784000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1115000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 841000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 300000000.0, "operating_lease_payments_total": 1273000000.0, "operating_lease_imputed_interest": 158000000.0, "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:0000936468-21-000013", "10-K:0000936468-22-000008" ], "value_sources": { "cash": [ "10-K:0000936468-22-000008" ], "receivables": [ "10-K:0000936468-22-000008" ], "inventory": [ "10-K:0000936468-22-000008" ], "current_assets": [ "10-K:0000936468-22-000008" ], "ppe_net": [ "10-K:0000936468-22-000008" ], "goodwill": [ "10-K:0000936468-22-000008" ], "intangibles": [ "10-K:0000936468-22-000008" ], "total_assets": [ "10-K:0000936468-22-000008" ], "accounts_payable": [ "10-K:0000936468-22-000008" ], "debt_current": [ "10-K:0000936468-22-000008" ], "current_liabilities": [ "10-K:0000936468-22-000008" ], "long_term_debt": [ "10-K:0000936468-22-000008" ], "total_liabilities": [ "10-K:0000936468-22-000008" ], "equity_parent": [ "10-K:0000936468-22-000008" ], "nci": [ "10-K:0000936468-22-000008" ], "equity_total": [ "10-K:0000936468-22-000008" ], "liabilities_and_equity": [ "10-K:0000936468-22-000008" ], "shares_outstanding": [ "10-K:0000936468-21-000013" ], "retained_earnings": [ "10-K:0000936468-22-000008" ], "equity_method_investments": [ "10-K:0000936468-22-000008" ], "operating_lease_liability": [ "10-K:0000936468-21-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0000936468-21-000013" ], "operating_lease_discount_rate": [ "10-K:0000936468-21-000013" ], "operating_lease_payments_y1": [ "10-K:0000936468-21-000013" ], "operating_lease_payments_total": [ "10-K:0000936468-21-000013" ], "operating_lease_imputed_interest": [ "10-K:0000936468-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-28", "values": { "cash": 2933000000.0, "short_term_investments": null, "receivables": 2214000000.0, "inventory": null, "current_assets": 20252000000.0, "ppe_net": 7213000000.0, "goodwill": 10799000000.0, "intangibles": 2930000000.0, "total_assets": 51437000000.0, "accounts_payable": 1889000000.0, "short_term_borrowings": null, "debt_current": 506000000.0, "current_liabilities": 14717000000.0, "long_term_debt": 11657000000.0, "total_liabilities": 45104000000.0, "temporary_equity": null, "equity_parent": 6312000000.0, "nci": 21000000.0, "equity_total": 6333000000.0, "liabilities_and_equity": 51437000000.0, "shares_outstanding": null, "retained_earnings": 21977000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-21-000044" ], "value_sources": { "cash": [ "10-Q:0000936468-21-000044" ], "receivables": [ "10-Q:0000936468-21-000044" ], "current_assets": [ "10-Q:0000936468-21-000044" ], "ppe_net": [ "10-Q:0000936468-21-000044" ], "goodwill": [ "10-Q:0000936468-21-000044" ], "intangibles": [ "10-Q:0000936468-21-000044" ], "total_assets": [ "10-Q:0000936468-21-000044" ], "accounts_payable": [ "10-Q:0000936468-21-000044" ], "debt_current": [ "10-Q:0000936468-21-000044" ], "current_liabilities": [ "10-Q:0000936468-21-000044" ], "long_term_debt": [ "10-Q:0000936468-21-000044" ], "total_liabilities": [ "10-Q:0000936468-21-000044" ], "equity_parent": [ "10-Q:0000936468-21-000044" ], "nci": [ "10-Q:0000936468-21-000044" ], "equity_total": [ "10-Q:0000936468-21-000044" ], "liabilities_and_equity": [ "10-Q:0000936468-21-000044" ], "retained_earnings": [ "10-Q:0000936468-21-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-27", "values": { "cash": 2745000000.0, "short_term_investments": null, "receivables": 2611000000.0, "inventory": null, "current_assets": 20674000000.0, "ppe_net": 7290000000.0, "goodwill": 10810000000.0, "intangibles": 2849000000.0, "total_assets": 52099000000.0, "accounts_payable": 1608000000.0, "short_term_borrowings": null, "debt_current": 506000000.0, "current_liabilities": 15242000000.0, "long_term_debt": 11665000000.0, "total_liabilities": 45569000000.0, "temporary_equity": null, "equity_parent": 6522000000.0, "nci": 8000000.0, "equity_total": 6530000000.0, "liabilities_and_equity": 52099000000.0, "shares_outstanding": null, "retained_earnings": 21961000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-21-000072" ], "value_sources": { "cash": [ "10-Q:0000936468-21-000072" ], "receivables": [ "10-Q:0000936468-21-000072" ], "current_assets": [ "10-Q:0000936468-21-000072" ], "ppe_net": [ "10-Q:0000936468-21-000072" ], "goodwill": [ "10-Q:0000936468-21-000072" ], "intangibles": [ "10-Q:0000936468-21-000072" ], "total_assets": [ "10-Q:0000936468-21-000072" ], "accounts_payable": [ "10-Q:0000936468-21-000072" ], "debt_current": [ "10-Q:0000936468-21-000072" ], "current_liabilities": [ "10-Q:0000936468-21-000072" ], "long_term_debt": [ "10-Q:0000936468-21-000072" ], "total_liabilities": [ "10-Q:0000936468-21-000072" ], "equity_parent": [ "10-Q:0000936468-21-000072" ], "nci": [ "10-Q:0000936468-21-000072" ], "equity_total": [ "10-Q:0000936468-21-000072" ], "liabilities_and_equity": [ "10-Q:0000936468-21-000072" ], "retained_earnings": [ "10-Q:0000936468-21-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-26", "values": { "cash": 2727000000.0, "short_term_investments": null, "receivables": 2267000000.0, "inventory": null, "current_assets": 21357000000.0, "ppe_net": 7332000000.0, "goodwill": 10815000000.0, "intangibles": 2768000000.0, "total_assets": 51843000000.0, "accounts_payable": 1520000000.0, "short_term_borrowings": null, "debt_current": 6000000.0, "current_liabilities": 15026000000.0, "long_term_debt": 11668000000.0, "total_liabilities": 42212000000.0, "temporary_equity": null, "equity_parent": 9631000000.0, "nci": 0.0, "equity_total": 9631000000.0, "liabilities_and_equity": 51843000000.0, "shares_outstanding": null, "retained_earnings": 21476000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-21-000101" ], "value_sources": { "cash": [ "10-Q:0000936468-21-000101" ], "receivables": [ "10-Q:0000936468-21-000101" ], "current_assets": [ "10-Q:0000936468-21-000101" ], "ppe_net": [ "10-Q:0000936468-21-000101" ], "goodwill": [ "10-Q:0000936468-21-000101" ], "intangibles": [ "10-Q:0000936468-21-000101" ], "total_assets": [ "10-Q:0000936468-21-000101" ], "accounts_payable": [ "10-Q:0000936468-21-000101" ], "debt_current": [ "10-Q:0000936468-21-000101" ], "current_liabilities": [ "10-Q:0000936468-21-000101" ], "long_term_debt": [ "10-Q:0000936468-21-000101" ], "total_liabilities": [ "10-Q:0000936468-21-000101" ], "equity_parent": [ "10-Q:0000936468-21-000101" ], "nci": [ "10-Q:0000936468-21-000101" ], "equity_total": [ "10-Q:0000936468-21-000101" ], "liabilities_and_equity": [ "10-Q:0000936468-21-000101" ], "retained_earnings": [ "10-Q:0000936468-21-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 3604000000.0, "short_term_investments": null, "receivables": 1963000000.0, "inventory": 2981000000.0, "current_assets": 19815000000.0, "ppe_net": 7597000000.0, "goodwill": 10813000000.0, "intangibles": 2706000000.0, "total_assets": 50873000000.0, "accounts_payable": 780000000.0, "short_term_borrowings": null, "debt_current": 6000000.0, "current_liabilities": 13997000000.0, "long_term_debt": 11670000000.0, "total_liabilities": 39914000000.0, "temporary_equity": null, "equity_parent": 10959000000.0, "nci": 0.0, "equity_total": 10959000000.0, "liabilities_and_equity": 50873000000.0, "shares_outstanding": 271000000.0, "retained_earnings": 21600000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 689000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1426000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1100000000.0, "operating_lease_discount_rate": 0.02, "operating_lease_payments_y1": 325000000.0, "operating_lease_payments_total": 1566000000.0, "operating_lease_imputed_interest": 140000000.0, "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:0000936468-22-000008", "10-K:0000936468-23-000009" ], "value_sources": { "cash": [ "10-K:0000936468-23-000009" ], "receivables": [ "10-K:0000936468-23-000009" ], "inventory": [ "10-K:0000936468-23-000009" ], "current_assets": [ "10-K:0000936468-23-000009" ], "ppe_net": [ "10-K:0000936468-23-000009" ], "goodwill": [ "10-K:0000936468-23-000009" ], "intangibles": [ "10-K:0000936468-23-000009" ], "total_assets": [ "10-K:0000936468-23-000009" ], "accounts_payable": [ "10-K:0000936468-23-000009" ], "debt_current": [ "10-K:0000936468-23-000009" ], "current_liabilities": [ "10-K:0000936468-23-000009" ], "long_term_debt": [ "10-K:0000936468-23-000009" ], "total_liabilities": [ "10-K:0000936468-23-000009" ], "equity_parent": [ "10-K:0000936468-23-000009" ], "nci": [ "10-K:0000936468-22-000008" ], "equity_total": [ "10-K:0000936468-23-000009" ], "liabilities_and_equity": [ "10-K:0000936468-23-000009" ], "shares_outstanding": [ "10-K:0000936468-22-000008" ], "retained_earnings": [ "10-K:0000936468-23-000009" ], "equity_method_investments": [ "10-K:0000936468-23-000009" ], "operating_lease_liability": [ "10-K:0000936468-22-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000936468-22-000008" ], "operating_lease_discount_rate": [ "10-K:0000936468-22-000008" ], "operating_lease_payments_y1": [ "10-K:0000936468-22-000008" ], "operating_lease_payments_total": [ "10-K:0000936468-22-000008" ], "operating_lease_imputed_interest": [ "10-K:0000936468-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-27", "values": { "cash": 1883000000.0, "short_term_investments": null, "receivables": 2527000000.0, "inventory": null, "current_assets": 20390000000.0, "ppe_net": 7561000000.0, "goodwill": 10811000000.0, "intangibles": 2644000000.0, "total_assets": 51510000000.0, "accounts_payable": 2599000000.0, "short_term_borrowings": null, "debt_current": 500000000.0, "current_liabilities": 16047000000.0, "long_term_debt": 11145000000.0, "total_liabilities": 41508000000.0, "temporary_equity": null, "equity_parent": 10002000000.0, "nci": null, "equity_total": 10002000000.0, "liabilities_and_equity": 51510000000.0, "shares_outstanding": null, "retained_earnings": 20716000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-22-000048" ], "value_sources": { "cash": [ "10-Q:0000936468-22-000048" ], "receivables": [ "10-Q:0000936468-22-000048" ], "current_assets": [ "10-Q:0000936468-22-000048" ], "ppe_net": [ "10-Q:0000936468-22-000048" ], "goodwill": [ "10-Q:0000936468-22-000048" ], "intangibles": [ "10-Q:0000936468-22-000048" ], "total_assets": [ "10-Q:0000936468-22-000048" ], "accounts_payable": [ "10-Q:0000936468-22-000048" ], "debt_current": [ "10-Q:0000936468-22-000048" ], "current_liabilities": [ "10-Q:0000936468-22-000048" ], "long_term_debt": [ "10-Q:0000936468-22-000048" ], "total_liabilities": [ "10-Q:0000936468-22-000048" ], "equity_parent": [ "10-Q:0000936468-22-000048" ], "equity_total": [ "10-Q:0000936468-22-000048" ], "liabilities_and_equity": [ "10-Q:0000936468-22-000048" ], "retained_earnings": [ "10-Q:0000936468-22-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-26", "values": { "cash": 1775000000.0, "short_term_investments": null, "receivables": 3401000000.0, "inventory": null, "current_assets": 20973000000.0, "ppe_net": 7569000000.0, "goodwill": 10794000000.0, "intangibles": 2584000000.0, "total_assets": 51758000000.0, "accounts_payable": 2309000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 16479000000.0, "long_term_debt": 11644000000.0, "total_liabilities": 40326000000.0, "temporary_equity": null, "equity_parent": 11432000000.0, "nci": null, "equity_total": 11432000000.0, "liabilities_and_equity": 51758000000.0, "shares_outstanding": null, "retained_earnings": 19336000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-22-000096" ], "value_sources": { "cash": [ "10-Q:0000936468-22-000096" ], "receivables": [ "10-Q:0000936468-22-000096" ], "current_assets": [ "10-Q:0000936468-22-000096" ], "ppe_net": [ "10-Q:0000936468-22-000096" ], "goodwill": [ "10-Q:0000936468-22-000096" ], "intangibles": [ "10-Q:0000936468-22-000096" ], "total_assets": [ "10-Q:0000936468-22-000096" ], "accounts_payable": [ "10-Q:0000936468-22-000096" ], "current_liabilities": [ "10-Q:0000936468-22-000096" ], "long_term_debt": [ "10-Q:0000936468-22-000096" ], "total_liabilities": [ "10-Q:0000936468-22-000096" ], "equity_parent": [ "10-Q:0000936468-22-000096" ], "equity_total": [ "10-Q:0000936468-22-000096" ], "liabilities_and_equity": [ "10-Q:0000936468-22-000096" ], "retained_earnings": [ "10-Q:0000936468-22-000096" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-25", "values": { "cash": 2430000000.0, "short_term_investments": null, "receivables": 2484000000.0, "inventory": null, "current_assets": 20960000000.0, "ppe_net": 7629000000.0, "goodwill": 10764000000.0, "intangibles": 2521000000.0, "total_assets": 52030000000.0, "accounts_payable": 2622000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 16347000000.0, "long_term_debt": 11480000000.0, "total_liabilities": 40064000000.0, "temporary_equity": null, "equity_parent": 11966000000.0, "nci": null, "equity_total": 11966000000.0, "liabilities_and_equity": 52030000000.0, "shares_outstanding": null, "retained_earnings": 19839000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-22-000120" ], "value_sources": { "cash": [ "10-Q:0000936468-22-000120" ], "receivables": [ "10-Q:0000936468-22-000120" ], "current_assets": [ "10-Q:0000936468-22-000120" ], "ppe_net": [ "10-Q:0000936468-22-000120" ], "goodwill": [ "10-Q:0000936468-22-000120" ], "intangibles": [ "10-Q:0000936468-22-000120" ], "total_assets": [ "10-Q:0000936468-22-000120" ], "accounts_payable": [ "10-Q:0000936468-22-000120" ], "current_liabilities": [ "10-Q:0000936468-22-000120" ], "long_term_debt": [ "10-Q:0000936468-22-000120" ], "total_liabilities": [ "10-Q:0000936468-22-000120" ], "equity_parent": [ "10-Q:0000936468-22-000120" ], "equity_total": [ "10-Q:0000936468-22-000120" ], "liabilities_and_equity": [ "10-Q:0000936468-22-000120" ], "retained_earnings": [ "10-Q:0000936468-22-000120" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 2547000000.0, "short_term_investments": null, "receivables": 2505000000.0, "inventory": 3088000000.0, "current_assets": 20991000000.0, "ppe_net": 7975000000.0, "goodwill": 10780000000.0, "intangibles": 2459000000.0, "total_assets": 52880000000.0, "accounts_payable": 2117000000.0, "short_term_borrowings": null, "debt_current": 118000000.0, "current_liabilities": 15887000000.0, "long_term_debt": 15429000000.0, "total_liabilities": 43614000000.0, "temporary_equity": null, "equity_parent": 9266000000.0, "nci": null, "equity_total": 9266000000.0, "liabilities_and_equity": 52880000000.0, "shares_outstanding": 254000000.0, "retained_earnings": 16943000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 685000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1217000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 916000000.0, "operating_lease_discount_rate": 0.024, "operating_lease_payments_y1": 327000000.0, "operating_lease_payments_total": 1342000000.0, "operating_lease_imputed_interest": 125000000.0, "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:0000936468-23-000009", "10-K:0000936468-24-000010" ], "value_sources": { "cash": [ "10-K:0000936468-24-000010" ], "receivables": [ "10-K:0000936468-24-000010" ], "inventory": [ "10-K:0000936468-24-000010" ], "current_assets": [ "10-K:0000936468-24-000010" ], "ppe_net": [ "10-K:0000936468-24-000010" ], "goodwill": [ "10-K:0000936468-24-000010" ], "intangibles": [ "10-K:0000936468-24-000010" ], "total_assets": [ "10-K:0000936468-24-000010" ], "accounts_payable": [ "10-K:0000936468-24-000010" ], "debt_current": [ "10-K:0000936468-24-000010" ], "current_liabilities": [ "10-K:0000936468-24-000010" ], "long_term_debt": [ "10-K:0000936468-24-000010" ], "total_liabilities": [ "10-K:0000936468-24-000010" ], "equity_parent": [ "10-K:0000936468-24-000010" ], "equity_total": [ "10-K:0000936468-24-000010" ], "liabilities_and_equity": [ "10-K:0000936468-24-000010" ], "shares_outstanding": [ "10-K:0000936468-24-000010" ], "retained_earnings": [ "10-K:0000936468-24-000010" ], "equity_method_investments": [ "10-K:0000936468-24-000010" ], "operating_lease_liability": [ "10-K:0000936468-23-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0000936468-23-000009" ], "operating_lease_discount_rate": [ "10-K:0000936468-23-000009" ], "operating_lease_payments_y1": [ "10-K:0000936468-23-000009" ], "operating_lease_payments_total": [ "10-K:0000936468-23-000009" ], "operating_lease_imputed_interest": [ "10-K:0000936468-23-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-26", "values": { "cash": 2440000000.0, "short_term_investments": null, "receivables": 2583000000.0, "inventory": null, "current_assets": 22144000000.0, "ppe_net": 7938000000.0, "goodwill": 10776000000.0, "intangibles": 2397000000.0, "total_assets": 54622000000.0, "accounts_payable": 3271000000.0, "short_term_borrowings": null, "debt_current": 115000000.0, "current_liabilities": 16982000000.0, "long_term_debt": 15485000000.0, "total_liabilities": 44976000000.0, "temporary_equity": null, "equity_parent": 9646000000.0, "nci": null, "equity_total": 9646000000.0, "liabilities_and_equity": 54622000000.0, "shares_outstanding": null, "retained_earnings": 17478000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-23-000051" ], "value_sources": { "cash": [ "10-Q:0000936468-23-000051" ], "receivables": [ "10-Q:0000936468-23-000051" ], "current_assets": [ "10-Q:0000936468-23-000051" ], "ppe_net": [ "10-Q:0000936468-23-000051" ], "goodwill": [ "10-Q:0000936468-23-000051" ], "intangibles": [ "10-Q:0000936468-23-000051" ], "total_assets": [ "10-Q:0000936468-23-000051" ], "accounts_payable": [ "10-Q:0000936468-23-000051" ], "debt_current": [ "10-Q:0000936468-23-000051" ], "current_liabilities": [ "10-Q:0000936468-23-000051" ], "long_term_debt": [ "10-Q:0000936468-23-000051" ], "total_liabilities": [ "10-Q:0000936468-23-000051" ], "equity_parent": [ "10-Q:0000936468-23-000051" ], "equity_total": [ "10-Q:0000936468-23-000051" ], "liabilities_and_equity": [ "10-Q:0000936468-23-000051" ], "retained_earnings": [ "10-Q:0000936468-23-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-25", "values": { "cash": 3673000000.0, "short_term_investments": null, "receivables": 3427000000.0, "inventory": null, "current_assets": 24087000000.0, "ppe_net": 7966000000.0, "goodwill": 10795000000.0, "intangibles": 2336000000.0, "total_assets": 56978000000.0, "accounts_payable": 3466000000.0, "short_term_borrowings": null, "debt_current": 283000000.0, "current_liabilities": 17704000000.0, "long_term_debt": 17262000000.0, "total_liabilities": 47738000000.0, "temporary_equity": null, "equity_parent": 9240000000.0, "nci": null, "equity_total": 9240000000.0, "liabilities_and_equity": 56978000000.0, "shares_outstanding": null, "retained_earnings": 17068000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-23-000099" ], "value_sources": { "cash": [ "10-Q:0000936468-23-000099" ], "receivables": [ "10-Q:0000936468-23-000099" ], "current_assets": [ "10-Q:0000936468-23-000099" ], "ppe_net": [ "10-Q:0000936468-23-000099" ], "goodwill": [ "10-Q:0000936468-23-000099" ], "intangibles": [ "10-Q:0000936468-23-000099" ], "total_assets": [ "10-Q:0000936468-23-000099" ], "accounts_payable": [ "10-Q:0000936468-23-000099" ], "debt_current": [ "10-Q:0000936468-23-000099" ], "current_liabilities": [ "10-Q:0000936468-23-000099" ], "long_term_debt": [ "10-Q:0000936468-23-000099" ], "total_liabilities": [ "10-Q:0000936468-23-000099" ], "equity_parent": [ "10-Q:0000936468-23-000099" ], "equity_total": [ "10-Q:0000936468-23-000099" ], "liabilities_and_equity": [ "10-Q:0000936468-23-000099" ], "retained_earnings": [ "10-Q:0000936468-23-000099" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-24", "values": { "cash": 3551000000.0, "short_term_investments": null, "receivables": 2405000000.0, "inventory": null, "current_assets": 23322000000.0, "ppe_net": 8046000000.0, "goodwill": 10782000000.0, "intangibles": 2274000000.0, "total_assets": 56666000000.0, "accounts_payable": 3817000000.0, "short_term_borrowings": null, "debt_current": 168000000.0, "current_liabilities": 17193000000.0, "long_term_debt": 17221000000.0, "total_liabilities": 47392000000.0, "temporary_equity": null, "equity_parent": 9274000000.0, "nci": null, "equity_total": 9274000000.0, "liabilities_and_equity": 56666000000.0, "shares_outstanding": null, "retained_earnings": 17066000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-23-000123" ], "value_sources": { "cash": [ "10-Q:0000936468-23-000123" ], "receivables": [ "10-Q:0000936468-23-000123" ], "current_assets": [ "10-Q:0000936468-23-000123" ], "ppe_net": [ "10-Q:0000936468-23-000123" ], "goodwill": [ "10-Q:0000936468-23-000123" ], "intangibles": [ "10-Q:0000936468-23-000123" ], "total_assets": [ "10-Q:0000936468-23-000123" ], "accounts_payable": [ "10-Q:0000936468-23-000123" ], "debt_current": [ "10-Q:0000936468-23-000123" ], "current_liabilities": [ "10-Q:0000936468-23-000123" ], "long_term_debt": [ "10-Q:0000936468-23-000123" ], "total_liabilities": [ "10-Q:0000936468-23-000123" ], "equity_parent": [ "10-Q:0000936468-23-000123" ], "equity_total": [ "10-Q:0000936468-23-000123" ], "liabilities_and_equity": [ "10-Q:0000936468-23-000123" ], "retained_earnings": [ "10-Q:0000936468-23-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1442000000.0, "short_term_investments": null, "receivables": 2132000000.0, "inventory": 3132000000.0, "current_assets": 20521000000.0, "ppe_net": 8370000000.0, "goodwill": 10799000000.0, "intangibles": 2212000000.0, "total_assets": 52456000000.0, "accounts_payable": 2312000000.0, "short_term_borrowings": null, "debt_current": 168000000.0, "current_liabilities": 16937000000.0, "long_term_debt": 17291000000.0, "total_liabilities": 45621000000.0, "temporary_equity": null, "equity_parent": 6835000000.0, "nci": null, "equity_total": 6835000000.0, "liabilities_and_equity": 52456000000.0, "shares_outstanding": 240000000.0, "retained_earnings": 15398000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 701000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1177000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 862000000.0, "operating_lease_discount_rate": 0.029, "operating_lease_payments_y1": 339000000.0, "operating_lease_payments_total": 1306000000.0, "operating_lease_imputed_interest": 129000000.0, "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:0000936468-24-000010", "10-K:0000936468-25-000009" ], "value_sources": { "cash": [ "10-K:0000936468-25-000009" ], "receivables": [ "10-K:0000936468-25-000009" ], "inventory": [ "10-K:0000936468-25-000009" ], "current_assets": [ "10-K:0000936468-25-000009" ], "ppe_net": [ "10-K:0000936468-25-000009" ], "goodwill": [ "10-K:0000936468-25-000009" ], "intangibles": [ "10-K:0000936468-25-000009" ], "total_assets": [ "10-K:0000936468-25-000009" ], "accounts_payable": [ "10-K:0000936468-25-000009" ], "debt_current": [ "10-K:0000936468-25-000009" ], "current_liabilities": [ "10-K:0000936468-25-000009" ], "long_term_debt": [ "10-K:0000936468-25-000009" ], "total_liabilities": [ "10-K:0000936468-25-000009" ], "equity_parent": [ "10-K:0000936468-25-000009" ], "equity_total": [ "10-K:0000936468-24-000010" ], "liabilities_and_equity": [ "10-K:0000936468-25-000009" ], "shares_outstanding": [ "10-K:0000936468-25-000009" ], "retained_earnings": [ "10-K:0000936468-25-000009" ], "equity_method_investments": [ "10-K:0000936468-25-000009" ], "operating_lease_liability": [ "10-K:0000936468-24-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000936468-24-000010" ], "operating_lease_discount_rate": [ "10-K:0000936468-24-000010" ], "operating_lease_payments_y1": [ "10-K:0000936468-24-000010" ], "operating_lease_payments_total": [ "10-K:0000936468-24-000010" ], "operating_lease_imputed_interest": [ "10-K:0000936468-24-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 2790000000.0, "short_term_investments": null, "receivables": 2257000000.0, "inventory": 3278000000.0, "current_assets": 22958000000.0, "ppe_net": 8354000000.0, "goodwill": 10789000000.0, "intangibles": 2151000000.0, "total_assets": 54963000000.0, "accounts_payable": 3523000000.0, "short_term_borrowings": null, "debt_current": 168000000.0, "current_liabilities": 17699000000.0, "long_term_debt": 19250000000.0, "total_liabilities": 48313000000.0, "temporary_equity": null, "equity_parent": 6650000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 54963000000.0, "shares_outstanding": null, "retained_earnings": 15222000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-24-000052" ], "value_sources": { "cash": [ "10-Q:0000936468-24-000052" ], "receivables": [ "10-Q:0000936468-24-000052" ], "inventory": [ "10-Q:0000936468-24-000052" ], "current_assets": [ "10-Q:0000936468-24-000052" ], "ppe_net": [ "10-Q:0000936468-24-000052" ], "goodwill": [ "10-Q:0000936468-24-000052" ], "intangibles": [ "10-Q:0000936468-24-000052" ], "total_assets": [ "10-Q:0000936468-24-000052" ], "accounts_payable": [ "10-Q:0000936468-24-000052" ], "debt_current": [ "10-Q:0000936468-24-000052" ], "current_liabilities": [ "10-Q:0000936468-24-000052" ], "long_term_debt": [ "10-Q:0000936468-24-000052" ], "total_liabilities": [ "10-Q:0000936468-24-000052" ], "equity_parent": [ "10-Q:0000936468-24-000052" ], "liabilities_and_equity": [ "10-Q:0000936468-24-000052" ], "retained_earnings": [ "10-Q:0000936468-24-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 2523000000.0, "short_term_investments": null, "receivables": 2930000000.0, "inventory": 3097000000.0, "current_assets": 22967000000.0, "ppe_net": 8394000000.0, "goodwill": 10787000000.0, "intangibles": 2040000000.0, "total_assets": 55076000000.0, "accounts_payable": 3282000000.0, "short_term_borrowings": null, "debt_current": 142000000.0, "current_liabilities": 18493000000.0, "long_term_debt": 19115000000.0, "total_liabilities": 48901000000.0, "temporary_equity": null, "equity_parent": 6175000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 55076000000.0, "shares_outstanding": null, "retained_earnings": 14707000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-24-000095" ], "value_sources": { "cash": [ "10-Q:0000936468-24-000095" ], "receivables": [ "10-Q:0000936468-24-000095" ], "inventory": [ "10-Q:0000936468-24-000095" ], "current_assets": [ "10-Q:0000936468-24-000095" ], "ppe_net": [ "10-Q:0000936468-24-000095" ], "goodwill": [ "10-Q:0000936468-24-000095" ], "intangibles": [ "10-Q:0000936468-24-000095" ], "total_assets": [ "10-Q:0000936468-24-000095" ], "accounts_payable": [ "10-Q:0000936468-24-000095" ], "debt_current": [ "10-Q:0000936468-24-000095" ], "current_liabilities": [ "10-Q:0000936468-24-000095" ], "long_term_debt": [ "10-Q:0000936468-24-000095" ], "total_liabilities": [ "10-Q:0000936468-24-000095" ], "equity_parent": [ "10-Q:0000936468-24-000095" ], "liabilities_and_equity": [ "10-Q:0000936468-24-000095" ], "retained_earnings": [ "10-Q:0000936468-24-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-29", "values": { "cash": 3151000000.0, "short_term_investments": null, "receivables": 2141000000.0, "inventory": 3234000000.0, "current_assets": 23211000000.0, "ppe_net": 8454000000.0, "goodwill": 10800000000.0, "intangibles": 1979000000.0, "total_assets": 55520000000.0, "accounts_payable": 3221000000.0, "short_term_borrowings": null, "debt_current": 142000000.0, "current_liabilities": 17810000000.0, "long_term_debt": 19179000000.0, "total_liabilities": 48320000000.0, "temporary_equity": null, "equity_parent": 7200000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 55520000000.0, "shares_outstanding": null, "retained_earnings": 15657000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-24-000110" ], "value_sources": { "cash": [ "10-Q:0000936468-24-000110" ], "receivables": [ "10-Q:0000936468-24-000110" ], "inventory": [ "10-Q:0000936468-24-000110" ], "current_assets": [ "10-Q:0000936468-24-000110" ], "ppe_net": [ "10-Q:0000936468-24-000110" ], "goodwill": [ "10-Q:0000936468-24-000110" ], "intangibles": [ "10-Q:0000936468-24-000110" ], "total_assets": [ "10-Q:0000936468-24-000110" ], "accounts_payable": [ "10-Q:0000936468-24-000110" ], "debt_current": [ "10-Q:0000936468-24-000110" ], "current_liabilities": [ "10-Q:0000936468-24-000110" ], "long_term_debt": [ "10-Q:0000936468-24-000110" ], "total_liabilities": [ "10-Q:0000936468-24-000110" ], "equity_parent": [ "10-Q:0000936468-24-000110" ], "liabilities_and_equity": [ "10-Q:0000936468-24-000110" ], "retained_earnings": [ "10-Q:0000936468-24-000110" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 2483000000.0, "short_term_investments": null, "receivables": 2351000000.0, "inventory": 3474000000.0, "current_assets": 21849000000.0, "ppe_net": 8726000000.0, "goodwill": 11067000000.0, "intangibles": 2015000000.0, "total_assets": 55617000000.0, "accounts_payable": 2222000000.0, "short_term_borrowings": null, "debt_current": 643000000.0, "current_liabilities": 19420000000.0, "long_term_debt": 19627000000.0, "total_liabilities": 49284000000.0, "temporary_equity": null, "equity_parent": 6333000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 55617000000.0, "shares_outstanding": 234000000.0, "retained_earnings": 14551000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 654000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1148000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 833000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 324000000.0, "operating_lease_payments_total": 1295000000.0, "operating_lease_imputed_interest": 147000000.0, "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:0000936468-25-000009", "10-K:0001628280-26-004195" ], "value_sources": { "cash": [ "10-K:0001628280-26-004195" ], "receivables": [ "10-K:0001628280-26-004195" ], "inventory": [ "10-K:0001628280-26-004195" ], "current_assets": [ "10-K:0001628280-26-004195" ], "ppe_net": [ "10-K:0001628280-26-004195" ], "goodwill": [ "10-K:0001628280-26-004195" ], "intangibles": [ "10-K:0001628280-26-004195" ], "total_assets": [ "10-K:0001628280-26-004195" ], "accounts_payable": [ "10-K:0001628280-26-004195" ], "debt_current": [ "10-K:0001628280-26-004195" ], "current_liabilities": [ "10-K:0001628280-26-004195" ], "long_term_debt": [ "10-K:0001628280-26-004195" ], "total_liabilities": [ "10-K:0001628280-26-004195" ], "equity_parent": [ "10-K:0001628280-26-004195" ], "liabilities_and_equity": [ "10-K:0001628280-26-004195" ], "shares_outstanding": [ "10-K:0001628280-26-004195" ], "retained_earnings": [ "10-K:0001628280-26-004195" ], "equity_method_investments": [ "10-K:0001628280-26-004195" ], "operating_lease_liability": [ "10-K:0000936468-25-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0000936468-25-000009" ], "operating_lease_discount_rate": [ "10-K:0000936468-25-000009" ], "operating_lease_payments_y1": [ "10-K:0000936468-25-000009" ], "operating_lease_payments_total": [ "10-K:0000936468-25-000009" ], "operating_lease_imputed_interest": [ "10-K:0000936468-25-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-30", "values": { "cash": 1803000000.0, "short_term_investments": null, "receivables": 2024000000.0, "inventory": 3599000000.0, "current_assets": 22801000000.0, "ppe_net": 8713000000.0, "goodwill": 11076000000.0, "intangibles": 1952000000.0, "total_assets": 56669000000.0, "accounts_payable": 3821000000.0, "short_term_borrowings": null, "debt_current": 1643000000.0, "current_liabilities": 21187000000.0, "long_term_debt": 18661000000.0, "total_liabilities": 49986000000.0, "temporary_equity": null, "equity_parent": 6683000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 56669000000.0, "shares_outstanding": null, "retained_earnings": 14773000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000936468-25-000035" ], "value_sources": { "cash": [ "10-Q:0000936468-25-000035" ], "receivables": [ "10-Q:0000936468-25-000035" ], "inventory": [ "10-Q:0000936468-25-000035" ], "current_assets": [ "10-Q:0000936468-25-000035" ], "ppe_net": [ "10-Q:0000936468-25-000035" ], "goodwill": [ "10-Q:0000936468-25-000035" ], "intangibles": [ "10-Q:0000936468-25-000035" ], "total_assets": [ "10-Q:0000936468-25-000035" ], "accounts_payable": [ "10-Q:0000936468-25-000035" ], "debt_current": [ "10-Q:0000936468-25-000035" ], "current_liabilities": [ "10-Q:0000936468-25-000035" ], "long_term_debt": [ "10-Q:0000936468-25-000035" ], "total_liabilities": [ "10-Q:0000936468-25-000035" ], "equity_parent": [ "10-Q:0000936468-25-000035" ], "liabilities_and_equity": [ "10-Q:0000936468-25-000035" ], "retained_earnings": [ "10-Q:0000936468-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-29", "values": { "cash": 1293000000.0, "short_term_investments": null, "receivables": 3306000000.0, "inventory": 3699000000.0, "current_assets": 23988000000.0, "ppe_net": 8670000000.0, "goodwill": 11309000000.0, "intangibles": 2013000000.0, "total_assets": 58870000000.0, "accounts_payable": 3653000000.0, "short_term_borrowings": null, "debt_current": 3118000000.0, "current_liabilities": 24354000000.0, "long_term_debt": 18520000000.0, "total_liabilities": 53536000000.0, "temporary_equity": null, "equity_parent": 5334000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 58870000000.0, "shares_outstanding": null, "retained_earnings": 13259000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-035565" ], "value_sources": { "cash": [ "10-Q:0001628280-25-035565" ], "receivables": [ "10-Q:0001628280-25-035565" ], "inventory": [ "10-Q:0001628280-25-035565" ], "current_assets": [ "10-Q:0001628280-25-035565" ], "ppe_net": [ "10-Q:0001628280-25-035565" ], "goodwill": [ "10-Q:0001628280-25-035565" ], "intangibles": [ "10-Q:0001628280-25-035565" ], "total_assets": [ "10-Q:0001628280-25-035565" ], "accounts_payable": [ "10-Q:0001628280-25-035565" ], "debt_current": [ "10-Q:0001628280-25-035565" ], "current_liabilities": [ "10-Q:0001628280-25-035565" ], "long_term_debt": [ "10-Q:0001628280-25-035565" ], "total_liabilities": [ "10-Q:0001628280-25-035565" ], "equity_parent": [ "10-Q:0001628280-25-035565" ], "liabilities_and_equity": [ "10-Q:0001628280-25-035565" ], "retained_earnings": [ "10-Q:0001628280-25-035565" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-28", "values": { "cash": 3470000000.0, "short_term_investments": null, "receivables": 3844000000.0, "inventory": 3749000000.0, "current_assets": 25936000000.0, "ppe_net": 8722000000.0, "goodwill": 11313000000.0, "intangibles": 1943000000.0, "total_assets": 60276000000.0, "accounts_payable": 3834000000.0, "short_term_borrowings": null, "debt_current": 1669000000.0, "current_liabilities": 22974000000.0, "long_term_debt": 20520000000.0, "total_liabilities": 54095000000.0, "temporary_equity": null, "equity_parent": 6181000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 60276000000.0, "shares_outstanding": null, "retained_earnings": 14053000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-045693" ], "value_sources": { "cash": [ "10-Q:0001628280-25-045693" ], "receivables": [ "10-Q:0001628280-25-045693" ], "inventory": [ "10-Q:0001628280-25-045693" ], "current_assets": [ "10-Q:0001628280-25-045693" ], "ppe_net": [ "10-Q:0001628280-25-045693" ], "goodwill": [ "10-Q:0001628280-25-045693" ], "intangibles": [ "10-Q:0001628280-25-045693" ], "total_assets": [ "10-Q:0001628280-25-045693" ], "accounts_payable": [ "10-Q:0001628280-25-045693" ], "debt_current": [ "10-Q:0001628280-25-045693" ], "current_liabilities": [ "10-Q:0001628280-25-045693" ], "long_term_debt": [ "10-Q:0001628280-25-045693" ], "total_liabilities": [ "10-Q:0001628280-25-045693" ], "equity_parent": [ "10-Q:0001628280-25-045693" ], "liabilities_and_equity": [ "10-Q:0001628280-25-045693" ], "retained_earnings": [ "10-Q:0001628280-25-045693" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 4121000000.0, "short_term_investments": null, "receivables": 3901000000.0, "inventory": 3524000000.0, "current_assets": 25362000000.0, "ppe_net": 11292000000.0, "goodwill": 11314000000.0, "intangibles": 1887000000.0, "total_assets": 59840000000.0, "accounts_payable": 3630000000.0, "short_term_borrowings": null, "debt_current": 1168000000.0, "current_liabilities": 23335000000.0, "long_term_debt": 20532000000.0, "total_liabilities": 53119000000.0, "temporary_equity": null, "equity_parent": 6721000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 59840000000.0, "shares_outstanding": 229000000.0, "retained_earnings": 14034000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 653000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1071000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 825000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": 279000000.0, "operating_lease_payments_total": 1212000000.0, "operating_lease_imputed_interest": 141000000.0, "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:0001628280-26-004195", "10-Q:0001628280-26-066928" ], "value_sources": { "cash": [ "10-Q:0001628280-26-066928" ], "receivables": [ "10-Q:0001628280-26-066928" ], "inventory": [ "10-Q:0001628280-26-066928" ], "current_assets": [ "10-Q:0001628280-26-066928" ], "ppe_net": [ "10-Q:0001628280-26-066928" ], "goodwill": [ "10-Q:0001628280-26-066928" ], "intangibles": [ "10-Q:0001628280-26-066928" ], "total_assets": [ "10-Q:0001628280-26-066928" ], "accounts_payable": [ "10-Q:0001628280-26-066928" ], "debt_current": [ "10-Q:0001628280-26-066928" ], "current_liabilities": [ "10-Q:0001628280-26-066928" ], "long_term_debt": [ "10-Q:0001628280-26-066928" ], "total_liabilities": [ "10-Q:0001628280-26-066928" ], "equity_parent": [ "10-Q:0001628280-26-066928" ], "liabilities_and_equity": [ "10-Q:0001628280-26-066928" ], "shares_outstanding": [ "10-K:0001628280-26-004195" ], "retained_earnings": [ "10-Q:0001628280-26-066928" ], "equity_method_investments": [ "10-K:0001628280-26-004195" ], "operating_lease_liability": [ "10-K:0001628280-26-004195" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-26-004195" ], "operating_lease_discount_rate": [ "10-K:0001628280-26-004195" ], "operating_lease_payments_y1": [ "10-K:0001628280-26-004195" ], "operating_lease_payments_total": [ "10-K:0001628280-26-004195" ], "operating_lease_imputed_interest": [ "10-K:0001628280-26-004195" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-29", "values": { "cash": 1894000000.0, "short_term_investments": null, "receivables": 2322000000.0, "inventory": 4251000000.0, "current_assets": 25080000000.0, "ppe_net": 11283000000.0, "goodwill": 11306000000.0, "intangibles": 1837000000.0, "total_assets": 59238000000.0, "accounts_payable": 4707000000.0, "short_term_borrowings": null, "debt_current": 168000000.0, "current_liabilities": 22090000000.0, "long_term_debt": 20529000000.0, "total_liabilities": 51749000000.0, "temporary_equity": null, "equity_parent": 7489000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 59238000000.0, "shares_outstanding": null, "retained_earnings": 14723000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-026836" ], "value_sources": { "cash": [ "10-Q:0001628280-26-026836" ], "receivables": [ "10-Q:0001628280-26-026836" ], "inventory": [ "10-Q:0001628280-26-026836" ], "current_assets": [ "10-Q:0001628280-26-026836" ], "ppe_net": [ "10-Q:0001628280-26-026836" ], "goodwill": [ "10-Q:0001628280-26-026836" ], "intangibles": [ "10-Q:0001628280-26-026836" ], "total_assets": [ "10-Q:0001628280-26-026836" ], "accounts_payable": [ "10-Q:0001628280-26-026836" ], "debt_current": [ "10-Q:0001628280-26-026836" ], "current_liabilities": [ "10-Q:0001628280-26-026836" ], "long_term_debt": [ "10-Q:0001628280-26-026836" ], "total_liabilities": [ "10-Q:0001628280-26-026836" ], "equity_parent": [ "10-Q:0001628280-26-026836" ], "liabilities_and_equity": [ "10-Q:0001628280-26-026836" ], "retained_earnings": [ "10-Q:0001628280-26-026836" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-28", "values": { "cash": 3791000000.0, "short_term_investments": null, "receivables": 3356000000.0, "inventory": 4411000000.0, "current_assets": 28401000000.0, "ppe_net": 11390000000.0, "goodwill": 11298000000.0, "intangibles": 1787000000.0, "total_assets": 62450000000.0, "accounts_payable": 4915000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 23809000000.0, "long_term_debt": 20538000000.0, "total_liabilities": 53682000000.0, "temporary_equity": null, "equity_parent": 8768000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 62450000000.0, "shares_outstanding": null, "retained_earnings": 15759000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-049411" ], "value_sources": { "cash": [ "10-Q:0001628280-26-049411" ], "receivables": [ "10-Q:0001628280-26-049411" ], "inventory": [ "10-Q:0001628280-26-049411" ], "current_assets": [ "10-Q:0001628280-26-049411" ], "ppe_net": [ "10-Q:0001628280-26-049411" ], "goodwill": [ "10-Q:0001628280-26-049411" ], "intangibles": [ "10-Q:0001628280-26-049411" ], "total_assets": [ "10-Q:0001628280-26-049411" ], "accounts_payable": [ "10-Q:0001628280-26-049411" ], "debt_current": [ "10-Q:0001628280-26-049411" ], "current_liabilities": [ "10-Q:0001628280-26-049411" ], "long_term_debt": [ "10-Q:0001628280-26-049411" ], "total_liabilities": [ "10-Q:0001628280-26-049411" ], "equity_parent": [ "10-Q:0001628280-26-049411" ], "liabilities_and_equity": [ "10-Q:0001628280-26-049411" ], "retained_earnings": [ "10-Q:0001628280-26-049411" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-27", "values": { "cash": 5960000000.0, "short_term_investments": null, "receivables": 3096000000.0, "inventory": 3987000000.0, "current_assets": 31001000000.0, "ppe_net": 11524000000.0, "goodwill": 11299000000.0, "intangibles": 1737000000.0, "total_assets": 64510000000.0, "accounts_payable": 5005000000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 24540000000.0, "long_term_debt": 20498000000.0, "total_liabilities": 54447000000.0, "temporary_equity": null, "equity_parent": 10063000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 64510000000.0, "shares_outstanding": null, "retained_earnings": 16802000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-066928" ], "value_sources": { "cash": [ "10-Q:0001628280-26-066928" ], "receivables": [ "10-Q:0001628280-26-066928" ], "inventory": [ "10-Q:0001628280-26-066928" ], "current_assets": [ "10-Q:0001628280-26-066928" ], "ppe_net": [ "10-Q:0001628280-26-066928" ], "goodwill": [ "10-Q:0001628280-26-066928" ], "intangibles": [ "10-Q:0001628280-26-066928" ], "total_assets": [ "10-Q:0001628280-26-066928" ], "accounts_payable": [ "10-Q:0001628280-26-066928" ], "debt_current": [ "10-Q:0001628280-26-066928" ], "current_liabilities": [ "10-Q:0001628280-26-066928" ], "long_term_debt": [ "10-Q:0001628280-26-066928" ], "total_liabilities": [ "10-Q:0001628280-26-066928" ], "equity_parent": [ "10-Q:0001628280-26-066928" ], "liabilities_and_equity": [ "10-Q:0001628280-26-066928" ], "retained_earnings": [ "10-Q:0001628280-26-066928" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-29", "values": { "cfo": 2314000000.0, "cfi": -295000000.0, "cff": -1545000000.0, "capex": 293000000.0, "d_and_a": null, "sbc": 42000000.0, "dividends_paid": 693000000.0, "buybacks": 756000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 555000000.0, "change_inventories": -80000000.0, "change_payables": 1894000000.0, "change_contract_liabilities": 151000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000936468-21-000044" ], "value_sources": { "cfo": [ "10-Q:0000936468-21-000044" ], "cfi": [ "10-Q:0000936468-21-000044" ], "cff": [ "10-Q:0000936468-21-000044" ], "capex": [ "10-Q:0000936468-21-000044" ], "sbc": [ "10-Q:0000936468-21-000044" ], "dividends_paid": [ "10-Q:0000936468-21-000044" ], "buybacks": [ "10-Q:0000936468-21-000044" ], "change_receivables": [ "10-Q:0000936468-21-000044" ], "change_inventories": [ "10-Q:0000936468-21-000044" ], "change_payables": [ "10-Q:0000936468-21-000044" ], "change_contract_liabilities": [ "10-Q:0000936468-21-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-30", "end": "2020-06-28", "values": { "cfo": 2182000000.0, "cfi": -337000000.0, "cff": -978000000.0, "capex": 343000000.0, "d_and_a": null, "sbc": 73000000.0, "dividends_paid": 671000000.0, "buybacks": 259000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -57000000.0, "change_inventories": -18000000.0, "change_payables": -1703000000.0, "change_contract_liabilities": 276000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "value_sources": { "cfo": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "cfi": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "cff": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "capex": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "sbc": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "dividends_paid": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "buybacks": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "change_receivables": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "change_inventories": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "change_payables": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ], "change_contract_liabilities": [ "10-Q:0000936468-21-000044", "10-Q:0000936468-21-000072" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-29", "end": "2020-09-27", "values": { "cfo": 1880000000.0, "cfi": -385000000.0, "cff": -765000000.0, "capex": 408000000.0, "d_and_a": null, "sbc": 67000000.0, "dividends_paid": 672000000.0, "buybacks": 85000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -355000000.0, "change_inventories": -228000000.0, "change_payables": 56000000.0, "change_contract_liabilities": -127000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "value_sources": { "cfo": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "cfi": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "cff": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "capex": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "sbc": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "dividends_paid": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "buybacks": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "change_receivables": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "change_inventories": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "change_payables": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "change_contract_liabilities": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ], "proceeds_debt_issuance": [ "10-Q:0000936468-21-000072", "10-Q:0000936468-21-000101" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-28", "end": "2020-12-31", "values": { "cfo": 1807000000.0, "cfi": -993000000.0, "cff": -1239000000.0, "capex": 722000000.0, "d_and_a": null, "sbc": 39000000.0, "dividends_paid": 728000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -502000000.0, "change_inventories": 252000000.0, "change_payables": -619000000.0, "change_contract_liabilities": 191000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "value_sources": { "cfo": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "cfi": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "cff": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "capex": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "sbc": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "dividends_paid": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "buybacks": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "change_receivables": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "change_inventories": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "change_payables": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "change_contract_liabilities": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ], "proceeds_debt_issuance": [ "10-K:0000936468-22-000008", "10-Q:0000936468-21-000101" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-28", "values": { "cfo": 1748000000.0, "cfi": -169000000.0, "cff": -1806000000.0, "capex": 281000000.0, "d_and_a": null, "sbc": 47000000.0, "dividends_paid": 739000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 63000000.0, "change_receivables": 236000000.0, "change_inventories": -289000000.0, "change_payables": 1023000000.0, "change_contract_liabilities": -290000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000936468-22-000048" ], "value_sources": { "cfo": [ "10-Q:0000936468-22-000048" ], "cfi": [ "10-Q:0000936468-22-000048" ], "cff": [ "10-Q:0000936468-22-000048" ], "capex": [ "10-Q:0000936468-22-000048" ], "sbc": [ "10-Q:0000936468-22-000048" ], "dividends_paid": [ "10-Q:0000936468-22-000048" ], "buybacks": [ "10-Q:0000936468-22-000048" ], "deferred_tax": [ "10-Q:0000936468-22-000048" ], "change_receivables": [ "10-Q:0000936468-22-000048" ], "change_inventories": [ "10-Q:0000936468-22-000048" ], "change_payables": [ "10-Q:0000936468-22-000048" ], "change_contract_liabilities": [ "10-Q:0000936468-22-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-29", "end": "2021-06-27", "values": { "cfo": 1268000000.0, "cfi": -220000000.0, "cff": -1236000000.0, "capex": 318000000.0, "d_and_a": null, "sbc": 80000000.0, "dividends_paid": 721000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -39000000.0, "change_receivables": 397000000.0, "change_inventories": -137000000.0, "change_payables": -280000000.0, "change_contract_liabilities": 124000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "value_sources": { "cfo": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "cfi": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "cff": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "capex": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "sbc": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "dividends_paid": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "buybacks": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "deferred_tax": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "change_receivables": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "change_inventories": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "change_payables": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ], "change_contract_liabilities": [ "10-Q:0000936468-22-000048", "10-Q:0000936468-22-000096" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-28", "end": "2021-09-26", "values": { "cfo": 1937000000.0, "cfi": -230000000.0, "cff": -1725000000.0, "capex": 316000000.0, "d_and_a": null, "sbc": 62000000.0, "dividends_paid": 718000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -259000000.0, "change_receivables": -344000000.0, "change_inventories": -216000000.0, "change_payables": -90000000.0, "change_contract_liabilities": 136000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "value_sources": { "cfo": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "cfi": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "cff": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "capex": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "sbc": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "dividends_paid": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "buybacks": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "deferred_tax": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "change_receivables": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "change_inventories": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "change_payables": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "change_contract_liabilities": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ], "proceeds_debt_issuance": [ "10-Q:0000936468-22-000096", "10-Q:0000936468-22-000120" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-27", "end": "2021-12-31", "values": { "cfo": 4268000000.0, "cfi": -542000000.0, "cff": -2849000000.0, "capex": 607000000.0, "d_and_a": null, "sbc": 38000000.0, "dividends_paid": 762000000.0, "buybacks": 2087000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 52000000.0, "change_receivables": -304000000.0, "change_inventories": 78000000.0, "change_payables": -751000000.0, "change_contract_liabilities": 592000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "value_sources": { "cfo": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "cfi": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "cff": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "capex": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "sbc": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "dividends_paid": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "buybacks": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "deferred_tax": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "change_receivables": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "change_inventories": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "change_payables": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "change_contract_liabilities": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ], "proceeds_debt_issuance": [ "10-K:0000936468-23-000009", "10-Q:0000936468-22-000120" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-27", "values": { "cfo": 1410000000.0, "cfi": -251000000.0, "cff": -2880000000.0, "capex": 268000000.0, "d_and_a": null, "sbc": 54000000.0, "dividends_paid": 767000000.0, "buybacks": 2000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -31000000.0, "change_receivables": 564000000.0, "change_inventories": 163000000.0, "change_payables": 1829000000.0, "change_contract_liabilities": -205000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000936468-23-000051" ], "value_sources": { "cfo": [ "10-Q:0000936468-23-000051" ], "cfi": [ "10-Q:0000936468-23-000051" ], "cff": [ "10-Q:0000936468-23-000051" ], "capex": [ "10-Q:0000936468-23-000051" ], "sbc": [ "10-Q:0000936468-23-000051" ], "dividends_paid": [ "10-Q:0000936468-23-000051" ], "buybacks": [ "10-Q:0000936468-23-000051" ], "deferred_tax": [ "10-Q:0000936468-23-000051" ], "change_receivables": [ "10-Q:0000936468-23-000051" ], "change_inventories": [ "10-Q:0000936468-23-000051" ], "change_payables": [ "10-Q:0000936468-23-000051" ], "change_contract_liabilities": [ "10-Q:0000936468-23-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-28", "end": "2022-06-26", "values": { "cfo": 1331000000.0, "cfi": -332000000.0, "cff": -1107000000.0, "capex": 304000000.0, "d_and_a": null, "sbc": 80000000.0, "dividends_paid": 744000000.0, "buybacks": 356000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -394000000.0, "change_receivables": 874000000.0, "change_inventories": 287000000.0, "change_payables": -307000000.0, "change_contract_liabilities": 175000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "value_sources": { "cfo": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "cfi": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "cff": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "capex": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "sbc": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "dividends_paid": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "buybacks": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "deferred_tax": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "change_receivables": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "change_inventories": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "change_payables": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ], "change_contract_liabilities": [ "10-Q:0000936468-23-000051", "10-Q:0000936468-23-000099" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-27", "end": "2022-09-25", "values": { "cfo": 3133000000.0, "cfi": -398000000.0, "cff": -2080000000.0, "capex": 405000000.0, "d_and_a": null, "sbc": 61000000.0, "dividends_paid": 739000000.0, "buybacks": 1338000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -115000000.0, "change_receivables": -917000000.0, "change_inventories": -318000000.0, "change_payables": 312000000.0, "change_contract_liabilities": -18000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "value_sources": { "cfo": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "cfi": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "cff": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "capex": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "sbc": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "dividends_paid": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "buybacks": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "deferred_tax": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "change_receivables": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "change_inventories": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "change_payables": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "change_contract_liabilities": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ], "proceeds_debt_issuance": [ "10-Q:0000936468-23-000099", "10-Q:0000936468-23-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-26", "end": "2022-12-31", "values": { "cfo": 1928000000.0, "cfi": -808000000.0, "cff": -1003000000.0, "capex": 693000000.0, "d_and_a": null, "sbc": 43000000.0, "dividends_paid": 766000000.0, "buybacks": 4206000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -217000000.0, "change_receivables": 21000000.0, "change_inventories": -25000000.0, "change_payables": -560000000.0, "change_contract_liabilities": 429000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3944000000.0 }, "sources": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "value_sources": { "cfo": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "cfi": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "cff": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "capex": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "sbc": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "dividends_paid": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "buybacks": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "deferred_tax": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "change_receivables": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "change_inventories": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "change_payables": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "change_contract_liabilities": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ], "proceeds_debt_issuance": [ "10-K:0000936468-24-000010", "10-Q:0000936468-23-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-26", "values": { "cfo": 1564000000.0, "cfi": -259000000.0, "cff": -1412000000.0, "capex": 294000000.0, "d_and_a": null, "sbc": 57000000.0, "dividends_paid": 784000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -117000000.0, "change_receivables": 78000000.0, "change_inventories": 383000000.0, "change_payables": 1217000000.0, "change_contract_liabilities": -152000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000936468-24-000052" ], "value_sources": { "cfo": [ "10-Q:0000936468-24-000052" ], "cfi": [ "10-Q:0000936468-24-000052" ], "cff": [ "10-Q:0000936468-24-000052" ], "capex": [ "10-Q:0000936468-24-000052" ], "sbc": [ "10-Q:0000936468-24-000052" ], "dividends_paid": [ "10-Q:0000936468-24-000052" ], "buybacks": [ "10-Q:0000936468-24-000052" ], "deferred_tax": [ "10-Q:0000936468-24-000052" ], "change_receivables": [ "10-Q:0000936468-24-000052" ], "change_inventories": [ "10-Q:0000936468-24-000052" ], "change_payables": [ "10-Q:0000936468-24-000052" ], "change_contract_liabilities": [ "10-Q:0000936468-24-000052" ], "proceeds_debt_issuance": [ "10-Q:0000936468-24-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-03-27", "end": "2023-06-25", "values": { "cfo": 1100000000.0, "cfi": -334000000.0, "cff": 467000000.0, "capex": 329000000.0, "d_and_a": null, "sbc": 89000000.0, "dividends_paid": 758000000.0, "buybacks": 750000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -117000000.0, "change_receivables": 844000000.0, "change_inventories": 27000000.0, "change_payables": 180000000.0, "change_contract_liabilities": -152000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1975000000.0 }, "sources": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "value_sources": { "cfo": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "cfi": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "cff": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "capex": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "sbc": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "dividends_paid": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "buybacks": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "deferred_tax": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "change_receivables": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "change_inventories": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "change_payables": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "change_contract_liabilities": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ], "proceeds_debt_issuance": [ "10-Q:0000936468-24-000052", "10-Q:0000936468-24-000095" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-06-26", "end": "2023-09-24", "values": { "cfo": 2891000000.0, "cfi": -398000000.0, "cff": -2615000000.0, "capex": 364000000.0, "d_and_a": null, "sbc": 75000000.0, "dividends_paid": 747000000.0, "buybacks": 1750000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -161000000.0, "change_receivables": -1022000000.0, "change_inventories": -186000000.0, "change_payables": 334000000.0, "change_contract_liabilities": -248000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "value_sources": { "cfo": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "cfi": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "cff": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "capex": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "sbc": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "dividends_paid": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "buybacks": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "deferred_tax": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "change_receivables": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "change_inventories": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "change_payables": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "change_contract_liabilities": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ], "proceeds_debt_issuance": [ "10-Q:0000936468-24-000095", "10-Q:0000936468-24-000110" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-09-25", "end": "2023-12-31", "values": { "cfo": 2365000000.0, "cfi": -703000000.0, "cff": -3771000000.0, "capex": 704000000.0, "d_and_a": null, "sbc": 44000000.0, "dividends_paid": 767000000.0, "buybacks": 3000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -103000000.0, "change_receivables": -273000000.0, "change_inventories": -180000000.0, "change_payables": -1580000000.0, "change_contract_liabilities": 1254000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "value_sources": { "cfo": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "cfi": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "cff": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "capex": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "sbc": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "dividends_paid": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "buybacks": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "deferred_tax": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "change_receivables": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "change_inventories": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "change_payables": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "change_contract_liabilities": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ], "proceeds_debt_issuance": [ "10-K:0000936468-25-000009", "10-Q:0000936468-24-000110" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1635000000.0, "cfi": -372000000.0, "cff": 85000000.0, "capex": 378000000.0, "d_and_a": null, "sbc": 61000000.0, "dividends_paid": 780000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -77000000.0, "change_receivables": 125000000.0, "change_inventories": 146000000.0, "change_payables": 1301000000.0, "change_contract_liabilities": -445000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1980000000.0 }, "sources": [ "10-Q:0000936468-25-000035" ], "value_sources": { "cfo": [ "10-Q:0000936468-25-000035" ], "cfi": [ "10-Q:0000936468-25-000035" ], "cff": [ "10-Q:0000936468-25-000035" ], "capex": [ "10-Q:0000936468-25-000035" ], "sbc": [ "10-Q:0000936468-25-000035" ], "dividends_paid": [ "10-Q:0000936468-25-000035" ], "buybacks": [ "10-Q:0000936468-25-000035" ], "deferred_tax": [ "10-Q:0000936468-25-000035" ], "change_receivables": [ "10-Q:0000936468-25-000035" ], "change_inventories": [ "10-Q:0000936468-25-000035" ], "change_payables": [ "10-Q:0000936468-25-000035" ], "change_contract_liabilities": [ "10-Q:0000936468-25-000035" ], "proceeds_debt_issuance": [ "10-Q:0000936468-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1876000000.0, "cfi": -372000000.0, "cff": -1771000000.0, "capex": 370000000.0, "d_and_a": null, "sbc": 93000000.0, "dividends_paid": 752000000.0, "buybacks": 850000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -68000000.0, "change_receivables": 673000000.0, "change_inventories": -181000000.0, "change_payables": -249000000.0, "change_contract_liabilities": 436000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "value_sources": { "cfo": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "cfi": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "cff": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "capex": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "sbc": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "dividends_paid": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "buybacks": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "deferred_tax": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "change_receivables": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "change_inventories": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "change_payables": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "change_contract_liabilities": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ], "proceeds_debt_issuance": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-29", "values": { "cfo": 2438000000.0, "cfi": -210000000.0, "cff": -1600000000.0, "capex": 355000000.0, "d_and_a": null, "sbc": 75000000.0, "dividends_paid": 749000000.0, "buybacks": 850000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -29000000.0, "change_receivables": -789000000.0, "change_inventories": 190000000.0, "change_payables": -82000000.0, "change_contract_liabilities": -130000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "cfi": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "cff": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "capex": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "sbc": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "dividends_paid": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "buybacks": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "deferred_tax": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "change_receivables": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "change_inventories": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "change_payables": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "change_contract_liabilities": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ], "proceeds_debt_issuance": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-25-045693" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-30", "end": "2024-12-31", "values": { "cfo": 1023000000.0, "cfi": -838000000.0, "cff": -853000000.0, "capex": 582000000.0, "d_and_a": null, "sbc": 48000000.0, "dividends_paid": 778000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -414000000.0, "change_receivables": 210000000.0, "change_inventories": 323000000.0, "change_payables": -1063000000.0, "change_contract_liabilities": 744000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 990000000.0 }, "sources": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "cfi": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "cff": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "capex": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "sbc": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "dividends_paid": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "buybacks": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "deferred_tax": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "change_receivables": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "change_inventories": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "change_payables": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "change_contract_liabilities": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-30", "values": { "cfo": 1409000000.0, "cfi": -430000000.0, "cff": -1659000000.0, "capex": 454000000.0, "d_and_a": 397000000.0, "sbc": 60000000.0, "dividends_paid": 796000000.0, "buybacks": 750000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -34000000.0, "change_receivables": -327000000.0, "change_inventories": 125000000.0, "change_payables": 1680000000.0, "change_contract_liabilities": -420000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-26-026836" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-026836" ], "cfi": [ "10-Q:0001628280-26-026836" ], "cff": [ "10-Q:0001628280-26-026836" ], "capex": [ "10-Q:0001628280-26-026836" ], "d_and_a": [ "10-Q:0001628280-26-026836" ], "sbc": [ "10-Q:0001628280-26-026836" ], "dividends_paid": [ "10-Q:0001628280-26-026836" ], "buybacks": [ "10-Q:0001628280-26-026836" ], "deferred_tax": [ "10-Q:0001628280-26-026836" ], "change_receivables": [ "10-Q:0001628280-26-026836" ], "change_inventories": [ "10-Q:0001628280-26-026836" ], "change_payables": [ "10-Q:0001628280-26-026836" ], "change_contract_liabilities": [ "10-Q:0001628280-26-026836" ], "proceeds_debt_issuance": [ "10-Q:0000936468-25-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-31", "end": "2025-06-29", "values": { "cfo": 201000000.0, "cfi": -715000000.0, "cff": 4000000.0, "capex": 351000000.0, "d_and_a": 399000000.0, "sbc": 81000000.0, "dividends_paid": 771000000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -527000000.0, "change_receivables": 1282000000.0, "change_inventories": 336000000.0, "change_payables": -180000000.0, "change_contract_liabilities": 60000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565", "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "cfi": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "cff": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "capex": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "d_and_a": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "sbc": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "dividends_paid": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "buybacks": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "deferred_tax": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "change_receivables": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "change_inventories": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "change_payables": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "change_contract_liabilities": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "proceeds_debt_issuance": [ "10-Q:0000936468-25-000035", "10-Q:0001628280-25-035565" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-30", "end": "2025-09-28", "values": { "cfo": 3728000000.0, "cfi": -319000000.0, "cff": -1232000000.0, "capex": 381000000.0, "d_and_a": 428000000.0, "sbc": 74000000.0, "dividends_paid": 765000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 633000000.0, "change_receivables": 538000000.0, "change_inventories": 50000000.0, "change_payables": 144000000.0, "change_contract_liabilities": 398000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1985000000.0 }, "sources": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "cfi": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "cff": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "capex": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "d_and_a": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "sbc": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "dividends_paid": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "buybacks": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "deferred_tax": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "change_receivables": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "change_inventories": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "change_payables": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "change_contract_liabilities": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "proceeds_debt_issuance": [ "10-Q:0001628280-25-035565", "10-Q:0001628280-26-066928" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-29", "end": "2025-12-31", "values": { "cfo": 3219000000.0, "cfi": -513000000.0, "cff": -2055000000.0, "capex": 463000000.0, "d_and_a": 463000000.0, "sbc": 89000000.0, "dividends_paid": 799000000.0, "buybacks": 750000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 300000000.0, "change_receivables": 57000000.0, "change_inventories": -225000000.0, "change_payables": -303000000.0, "change_contract_liabilities": 1181000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693", "10-Q:0001628280-26-066928" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "cfi": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "cff": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "capex": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "d_and_a": [ "10-K:0001628280-26-004195", "10-Q:0001628280-26-066928" ], "sbc": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "dividends_paid": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "buybacks": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "deferred_tax": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "change_receivables": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "change_inventories": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "change_payables": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "change_contract_liabilities": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004195", "10-Q:0001628280-25-045693" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-29", "values": { "cfo": 220000000.0, "cfi": -541000000.0, "cff": -1906000000.0, "capex": 511000000.0, "d_and_a": 398000000.0, "sbc": 83000000.0, "dividends_paid": 816000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 161000000.0, "change_receivables": -1579000000.0, "change_inventories": 727000000.0, "change_payables": 1222000000.0, "change_contract_liabilities": -705000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-026836" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-026836" ], "cfi": [ "10-Q:0001628280-26-026836" ], "cff": [ "10-Q:0001628280-26-026836" ], "capex": [ "10-Q:0001628280-26-026836" ], "d_and_a": [ "10-Q:0001628280-26-026836" ], "sbc": [ "10-Q:0001628280-26-026836" ], "dividends_paid": [ "10-Q:0001628280-26-026836" ], "buybacks": [ "10-Q:0001628280-26-026836" ], "deferred_tax": [ "10-Q:0001628280-26-026836" ], "change_receivables": [ "10-Q:0001628280-26-026836" ], "change_inventories": [ "10-Q:0001628280-26-026836" ], "change_payables": [ "10-Q:0001628280-26-026836" ], "change_contract_liabilities": [ "10-Q:0001628280-26-026836" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-30", "end": "2026-06-28", "values": { "cfo": 3235000000.0, "cfi": -349000000.0, "cff": -989000000.0, "capex": 318000000.0, "d_and_a": 400000000.0, "sbc": 97000000.0, "dividends_paid": 796000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 377000000.0, "change_receivables": 1034000000.0, "change_inventories": 160000000.0, "change_payables": 187000000.0, "change_contract_liabilities": 1416000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "cfi": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "cff": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "capex": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "d_and_a": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "sbc": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "dividends_paid": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "buybacks": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "deferred_tax": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "change_receivables": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "change_inventories": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "change_payables": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ], "change_contract_liabilities": [ "10-Q:0001628280-26-026836", "10-Q:0001628280-26-049411" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-29", "end": "2026-09-27", "values": { "cfo": 3438000000.0, "cfi": -470000000.0, "cff": -799000000.0, "capex": 439000000.0, "d_and_a": 425000000.0, "sbc": 89000000.0, "dividends_paid": 796000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 576000000.0, "change_receivables": -260000000.0, "change_inventories": -424000000.0, "change_payables": 79000000.0, "change_contract_liabilities": 493000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "cfi": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "cff": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "capex": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "d_and_a": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "sbc": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "dividends_paid": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "buybacks": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "deferred_tax": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "change_receivables": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "change_inventories": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "change_payables": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ], "change_contract_liabilities": [ "10-Q:0001628280-26-049411", "10-Q:0001628280-26-066928" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 8183000000.0, "cfi": -2010000000.0, "cff": -4527000000.0, "capex": 1766000000.0, "d_and_a": 1019000000.0, "sbc": 221000000.0, "dividends_paid": 2764000000.0, "buybacks": 1100000000.0, "interest_paid": 567000000.0, "taxes_paid": 1400000000.0, "depreciation": 853000000.0, "amortisation_intangibles": 271000000.0, "goodwill_impairment": null, "deferred_tax": 5000000.0, "change_receivables": -359000000.0, "change_inventories": -74000000.0, "change_payables": -372000000.0, "change_contract_liabilities": 491000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1131000000.0 }, "sources": [ "10-K:0000936468-23-000009" ], "value_sources": { "cfo": [ "10-K:0000936468-23-000009" ], "cfi": [ "10-K:0000936468-23-000009" ], "cff": [ "10-K:0000936468-23-000009" ], "capex": [ "10-K:0000936468-23-000009" ], "d_and_a": [ "10-K:0000936468-23-000009" ], "sbc": [ "10-K:0000936468-23-000009" ], "dividends_paid": [ "10-K:0000936468-23-000009" ], "buybacks": [ "10-K:0000936468-23-000009" ], "interest_paid": [ "10-K:0000936468-23-000009" ], "taxes_paid": [ "10-K:0000936468-23-000009" ], "depreciation": [ "10-K:0000936468-23-000009" ], "amortisation_intangibles": [ "10-K:0000936468-23-000009" ], "deferred_tax": [ "10-K:0000936468-23-000009" ], "change_receivables": [ "10-K:0000936468-23-000009" ], "change_inventories": [ "10-K:0000936468-23-000009" ], "change_payables": [ "10-K:0000936468-23-000009" ], "change_contract_liabilities": [ "10-K:0000936468-23-000009" ], "proceeds_debt_issuance": [ "10-K:0000936468-23-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 9221000000.0, "cfi": -1161000000.0, "cff": -7616000000.0, "capex": 1522000000.0, "d_and_a": 1364000000.0, "sbc": 227000000.0, "dividends_paid": 2940000000.0, "buybacks": 4087000000.0, "interest_paid": 543000000.0, "taxes_paid": 1400000000.0, "depreciation": 904000000.0, "amortisation_intangibles": 285000000.0, "goodwill_impairment": null, "deferred_tax": -183000000.0, "change_receivables": -15000000.0, "change_inventories": -564000000.0, "change_payables": -98000000.0, "change_contract_liabilities": 562000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000936468-24-000010" ], "value_sources": { "cfo": [ "10-K:0000936468-24-000010" ], "cfi": [ "10-K:0000936468-24-000010" ], "cff": [ "10-K:0000936468-24-000010" ], "capex": [ "10-K:0000936468-24-000010" ], "d_and_a": [ "10-K:0000936468-24-000010" ], "sbc": [ "10-K:0000936468-24-000010" ], "dividends_paid": [ "10-K:0000936468-24-000010" ], "buybacks": [ "10-K:0000936468-24-000010" ], "interest_paid": [ "10-K:0000936468-24-000010" ], "taxes_paid": [ "10-K:0000936468-24-000010" ], "depreciation": [ "10-K:0000936468-24-000010" ], "amortisation_intangibles": [ "10-K:0000936468-24-000010" ], "deferred_tax": [ "10-K:0000936468-24-000010" ], "change_receivables": [ "10-K:0000936468-24-000010" ], "change_inventories": [ "10-K:0000936468-24-000010" ], "change_payables": [ "10-K:0000936468-24-000010" ], "change_contract_liabilities": [ "10-K:0000936468-24-000010" ], "proceeds_debt_issuance": [ "10-K:0000936468-24-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 7802000000.0, "cfi": -1789000000.0, "cff": -7070000000.0, "capex": 1670000000.0, "d_and_a": 1404000000.0, "sbc": 238000000.0, "dividends_paid": 3016000000.0, "buybacks": 7900000000.0, "interest_paid": 573000000.0, "taxes_paid": 1600000000.0, "depreciation": 903000000.0, "amortisation_intangibles": 248000000.0, "goodwill_impairment": null, "deferred_tax": -757000000.0, "change_receivables": 542000000.0, "change_inventories": 107000000.0, "change_payables": 1274000000.0, "change_contract_liabilities": 381000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6211000000.0 }, "sources": [ "10-K:0000936468-25-000009" ], "value_sources": { "cfo": [ "10-K:0000936468-25-000009" ], "cfi": [ "10-K:0000936468-25-000009" ], "cff": [ "10-K:0000936468-25-000009" ], "capex": [ "10-K:0000936468-25-000009" ], "d_and_a": [ "10-K:0000936468-25-000009" ], "sbc": [ "10-K:0000936468-25-000009" ], "dividends_paid": [ "10-K:0000936468-25-000009" ], "buybacks": [ "10-K:0000936468-25-000009" ], "interest_paid": [ "10-K:0000936468-25-000009" ], "taxes_paid": [ "10-K:0000936468-25-000009" ], "depreciation": [ "10-K:0000936468-25-000009" ], "amortisation_intangibles": [ "10-K:0000936468-25-000009" ], "deferred_tax": [ "10-K:0000936468-25-000009" ], "change_receivables": [ "10-K:0000936468-25-000009" ], "change_inventories": [ "10-K:0000936468-25-000009" ], "change_payables": [ "10-K:0000936468-25-000009" ], "change_contract_liabilities": [ "10-K:0000936468-25-000009" ], "proceeds_debt_issuance": [ "10-K:0000936468-25-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 7920000000.0, "cfi": -1694000000.0, "cff": -7331000000.0, "capex": 1691000000.0, "d_and_a": 1430000000.0, "sbc": 265000000.0, "dividends_paid": 3056000000.0, "buybacks": 6000000000.0, "interest_paid": 832000000.0, "taxes_paid": 1800000000.0, "depreciation": 920000000.0, "amortisation_intangibles": 247000000.0, "goodwill_impairment": null, "deferred_tax": -498000000.0, "change_receivables": -373000000.0, "change_inventories": 44000000.0, "change_payables": 151000000.0, "change_contract_liabilities": 702000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1975000000.0 }, "sources": [ "10-K:0001628280-26-004195" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004195" ], "cfi": [ "10-K:0001628280-26-004195" ], "cff": [ "10-K:0001628280-26-004195" ], "capex": [ "10-K:0001628280-26-004195" ], "d_and_a": [ "10-K:0001628280-26-004195" ], "sbc": [ "10-K:0001628280-26-004195" ], "dividends_paid": [ "10-K:0001628280-26-004195" ], "buybacks": [ "10-K:0001628280-26-004195" ], "interest_paid": [ "10-K:0001628280-26-004195" ], "taxes_paid": [ "10-K:0001628280-26-004195" ], "depreciation": [ "10-K:0001628280-26-004195" ], "amortisation_intangibles": [ "10-K:0001628280-26-004195" ], "deferred_tax": [ "10-K:0001628280-26-004195" ], "change_receivables": [ "10-K:0001628280-26-004195" ], "change_inventories": [ "10-K:0001628280-26-004195" ], "change_payables": [ "10-K:0001628280-26-004195" ], "change_contract_liabilities": [ "10-K:0001628280-26-004195" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004195" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 6972000000.0, "cfi": -1792000000.0, "cff": -4139000000.0, "capex": 1685000000.0, "d_and_a": 1559000000.0, "sbc": 277000000.0, "dividends_paid": 3059000000.0, "buybacks": 3700000000.0, "interest_paid": 950000000.0, "taxes_paid": 1300000000.0, "depreciation": 967000000.0, "amortisation_intangibles": 254000000.0, "goodwill_impairment": null, "deferred_tax": -588000000.0, "change_receivables": 219000000.0, "change_inventories": 478000000.0, "change_payables": -93000000.0, "change_contract_liabilities": 605000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2970000000.0 }, "sources": [ "10-K:0001628280-26-004195" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004195" ], "cfi": [ "10-K:0001628280-26-004195" ], "cff": [ "10-K:0001628280-26-004195" ], "capex": [ "10-K:0001628280-26-004195" ], "d_and_a": [ "10-K:0001628280-26-004195" ], "sbc": [ "10-K:0001628280-26-004195" ], "dividends_paid": [ "10-K:0001628280-26-004195" ], "buybacks": [ "10-K:0001628280-26-004195" ], "interest_paid": [ "10-K:0001628280-26-004195" ], "taxes_paid": [ "10-K:0001628280-26-004195" ], "depreciation": [ "10-K:0001628280-26-004195" ], "amortisation_intangibles": [ "10-K:0001628280-26-004195" ], "deferred_tax": [ "10-K:0001628280-26-004195" ], "change_receivables": [ "10-K:0001628280-26-004195" ], "change_inventories": [ "10-K:0001628280-26-004195" ], "change_payables": [ "10-K:0001628280-26-004195" ], "change_contract_liabilities": [ "10-K:0001628280-26-004195" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004195" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 8557000000.0, "cfi": -1977000000.0, "cff": -4942000000.0, "capex": 1649000000.0, "d_and_a": 1687000000.0, "sbc": 304000000.0, "dividends_paid": 3131000000.0, "buybacks": 3000000000.0, "interest_paid": 1000000000.0, "taxes_paid": 788000000.0, "depreciation": 1000000000.0, "amortisation_intangibles": 254000000.0, "goodwill_impairment": null, "deferred_tax": 372000000.0, "change_receivables": 1550000000.0, "change_inventories": 286000000.0, "change_payables": 1341000000.0, "change_contract_liabilities": 1219000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1985000000.0 }, "sources": [ "10-K:0001628280-26-004195" ], "value_sources": { "cfo": [ "10-K:0001628280-26-004195" ], "cfi": [ "10-K:0001628280-26-004195" ], "cff": [ "10-K:0001628280-26-004195" ], "capex": [ "10-K:0001628280-26-004195" ], "d_and_a": [ "10-K:0001628280-26-004195" ], "sbc": [ "10-K:0001628280-26-004195" ], "dividends_paid": [ "10-K:0001628280-26-004195" ], "buybacks": [ "10-K:0001628280-26-004195" ], "interest_paid": [ "10-K:0001628280-26-004195" ], "taxes_paid": [ "10-K:0001628280-26-004195" ], "depreciation": [ "10-K:0001628280-26-004195" ], "amortisation_intangibles": [ "10-K:0001628280-26-004195" ], "deferred_tax": [ "10-K:0001628280-26-004195" ], "change_receivables": [ "10-K:0001628280-26-004195" ], "change_inventories": [ "10-K:0001628280-26-004195" ], "change_payables": [ "10-K:0001628280-26-004195" ], "change_contract_liabilities": [ "10-K:0001628280-26-004195" ], "proceeds_debt_issuance": [ "10-K:0001628280-26-004195" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000936468-21-000013": { "kind": "filing", "form": "10-K", "accession": "0000936468-21-000013", "report_date": "2020-12-31", "filed": "2021-01-28", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646821000013/lmt-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646821000013/" }, "10-K:0000936468-22-000008": { "kind": "filing", "form": "10-K", "accession": "0000936468-22-000008", "report_date": "2021-12-31", "filed": "2022-01-25", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646822000008/lmt-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646822000008/" }, "10-K:0000936468-23-000009": { "kind": "filing", "form": "10-K", "accession": "0000936468-23-000009", "report_date": "2022-12-31", "filed": "2023-01-26", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646823000009/lmt-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646823000009/" }, "10-K:0000936468-24-000010": { "kind": "filing", "form": "10-K", "accession": "0000936468-24-000010", "report_date": "2023-12-31", "filed": "2024-01-23", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646824000010/lmt-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646824000010/" }, "10-K:0000936468-25-000009": { "kind": "filing", "form": "10-K", "accession": "0000936468-25-000009", "report_date": "2024-12-31", "filed": "2025-01-28", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646825000009/lmt-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646825000009/" }, "10-K:0001628280-26-004195": { "kind": "filing", "form": "10-K", "accession": "0001628280-26-004195", "report_date": "2025-12-31", "filed": "2026-01-29", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/936468/000162828026004195/lmt-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000162828026004195/" }, "10-Q:0000936468-20-000056": { "kind": "filing", "form": "10-Q", "accession": "0000936468-20-000056", "report_date": "2020-03-29", "filed": "2020-04-22", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646820000056/lmtq1202010q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646820000056/" }, "10-Q:0000936468-20-000115": { "kind": "filing", "form": "10-Q", "accession": "0000936468-20-000115", "report_date": "2020-06-28", "filed": "2020-07-21", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646820000115/lmt-20200628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646820000115/" }, "10-Q:0000936468-20-000125": { "kind": "filing", "form": "10-Q", "accession": "0000936468-20-000125", "report_date": "2020-09-27", "filed": "2020-10-22", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646820000125/lmt-20200927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646820000125/" }, "10-Q:0000936468-21-000044": { "kind": "filing", "form": "10-Q", "accession": "0000936468-21-000044", "report_date": "2021-03-28", "filed": "2021-04-21", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646821000044/lmt-20210328.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646821000044/" }, "10-Q:0000936468-21-000072": { "kind": "filing", "form": "10-Q", "accession": "0000936468-21-000072", "report_date": "2021-06-27", "filed": "2021-07-26", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646821000072/lmt-20210627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646821000072/" }, "10-Q:0000936468-21-000101": { "kind": "filing", "form": "10-Q", "accession": "0000936468-21-000101", "report_date": "2021-09-26", "filed": "2021-10-26", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646821000101/lmt-20210926.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646821000101/" }, "10-Q:0000936468-22-000048": { "kind": "filing", "form": "10-Q", "accession": "0000936468-22-000048", "report_date": "2022-03-27", "filed": "2022-04-20", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646822000048/lmt-20220327.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646822000048/" }, "10-Q:0000936468-22-000096": { "kind": "filing", "form": "10-Q", "accession": "0000936468-22-000096", "report_date": "2022-06-26", "filed": "2022-07-19", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646822000096/lmt-20220626.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646822000096/" }, "10-Q:0000936468-22-000120": { "kind": "filing", "form": "10-Q", "accession": "0000936468-22-000120", "report_date": "2022-09-25", "filed": "2022-10-18", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646822000120/lmt-20220925.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646822000120/" }, "10-Q:0000936468-23-000051": { "kind": "filing", "form": "10-Q", "accession": "0000936468-23-000051", "report_date": "2023-03-26", "filed": "2023-04-18", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646823000051/lmt-20230326.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646823000051/" }, "10-Q:0000936468-23-000099": { "kind": "filing", "form": "10-Q", "accession": "0000936468-23-000099", "report_date": "2023-06-25", "filed": "2023-07-19", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646823000099/lmt-20230625.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646823000099/" }, "10-Q:0000936468-23-000123": { "kind": "filing", "form": "10-Q", "accession": "0000936468-23-000123", "report_date": "2023-09-24", "filed": "2023-10-17", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646823000123/lmt-20230924.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646823000123/" }, "10-Q:0000936468-24-000052": { "kind": "filing", "form": "10-Q", "accession": "0000936468-24-000052", "report_date": "2024-03-31", "filed": "2024-04-23", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646824000052/lmt-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646824000052/" }, "10-Q:0000936468-24-000095": { "kind": "filing", "form": "10-Q", "accession": "0000936468-24-000095", "report_date": "2024-06-30", "filed": "2024-07-23", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646824000095/lmt-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646824000095/" }, "10-Q:0000936468-24-000110": { "kind": "filing", "form": "10-Q", "accession": "0000936468-24-000110", "report_date": "2024-09-29", "filed": "2024-10-22", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646824000110/lmt-20240929.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646824000110/" }, "10-Q:0000936468-25-000035": { "kind": "filing", "form": "10-Q", "accession": "0000936468-25-000035", "report_date": "2025-03-30", "filed": "2025-04-22", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/936468/000093646825000035/lmt-20250330.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000093646825000035/" }, "10-Q:0001628280-25-035565": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-035565", "report_date": "2025-06-29", "filed": "2025-07-22", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/936468/000162828025035565/lmt-20250629.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000162828025035565/" }, "10-Q:0001628280-25-045693": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-045693", "report_date": "2025-09-28", "filed": "2025-10-21", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/936468/000162828025045693/lmt-20250928.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000162828025045693/" }, "10-Q:0001628280-26-026836": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-026836", "report_date": "2026-03-29", "filed": "2026-04-23", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/936468/000162828026026836/lmt-20260329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000162828026026836/" }, "10-Q:0001628280-26-049411": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-049411", "report_date": "2026-06-28", "filed": "2026-07-23", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/936468/000162828026049411/lmt-20260628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000162828026049411/" }, "10-Q:0001628280-26-066928": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-066928", "report_date": "2026-09-27", "filed": "2026-10-22", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/936468/000162828026066928/lmt-20260927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/936468/000162828026066928/" } }, "restatements": [ { "period": "FY2020", "item": "d_and_a", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1290000000.0, "source": "10-K:0000936468-21-000013", "filed": "2021-01-28" }, "latest": { "value": 1019000000.0, "source": "10-K:0000936468-23-000009", "filed": "2023-01-26" }, "used": { "value": 1019000000.0, "source": "10-K:0000936468-23-000009", "filed": "2023-01-26" } }, { "period": "FY2021", "item": "d_and_a", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1079000000.0, "source": "10-K:0000936468-22-000008", "filed": "2022-01-25" }, "latest": { "value": 1364000000.0, "source": "10-K:0000936468-24-000010", "filed": "2024-01-23" }, "used": { "value": 1364000000.0, "source": "10-K:0000936468-24-000010", "filed": "2024-01-23" } }, { "period": "FY2022 Q1", "item": "deferred_tax", "start": "2022-01-01", "end": "2022-03-27", "first": { "value": -411000000.0, "source": "10-Q:0000936468-22-000048", "filed": "2022-04-20" }, "latest": { "value": -31000000.0, "source": "10-Q:0000936468-23-000051", "filed": "2023-04-18" }, "used": { "value": -31000000.0, "source": "10-Q:0000936468-23-000051", "filed": "2023-04-18" } }, { "period": "FY2022 Q2", "item": "deferred_tax", "start": "2022-01-01", "end": "2022-06-26", "first": { "value": -1172000000.0, "source": "10-Q:0000936468-22-000096", "filed": "2022-07-19" }, "latest": { "value": -425000000.0, "source": "10-Q:0000936468-23-000099", "filed": "2023-07-19" }, "used": { "value": -425000000.0, "source": "10-Q:0000936468-23-000099", "filed": "2023-07-19" } }, { "period": "FY2022", "item": "d_and_a", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1156000000.0, "source": "10-K:0000936468-23-000009", "filed": "2023-01-26" }, "latest": { "value": 1404000000.0, "source": "10-K:0000936468-25-000009", "filed": "2025-01-28" }, "used": { "value": 1404000000.0, "source": "10-K:0000936468-25-000009", "filed": "2025-01-28" } }, { "period": "FY2024 Q3", "item": "change_inventories", "start": "2024-01-01", "end": "2024-09-29", "first": { "value": 102000000.0, "source": "10-Q:0000936468-24-000110", "filed": "2024-10-22" }, "latest": { "value": 155000000.0, "source": "10-Q:0001628280-25-045693", "filed": "2025-10-21" }, "used": { "value": 155000000.0, "source": "10-Q:0001628280-25-045693", "filed": "2025-10-21" } }, { "period": "FY2024", "item": "amortisation_intangibles", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 247000000.0, "source": "10-K:0000936468-25-000009", "filed": "2025-01-28" }, "latest": { "value": 254000000.0, "source": "10-K:0001628280-26-004195", "filed": "2026-01-29" }, "used": { "value": 254000000.0, "source": "10-K:0001628280-26-004195", "filed": "2026-01-29" } }, { "period": "FY2025 Q4", "item": "ppe_net", "start": null, "end": "2025-12-31", "first": { "value": 8875000000.0, "source": "10-K:0001628280-26-004195", "filed": "2026-01-29" }, "latest": { "value": 11292000000.0, "source": "10-Q:0001628280-26-066928", "filed": "2026-10-22" }, "used": { "value": 11292000000.0, "source": "10-Q:0001628280-26-066928", "filed": "2026-10-22" } } ], "withheld": [], "events": [] }