{ "schema": "annalist.dataset/0.1", "company": { "id": "mccormick", "name": "McCormick & Company, Incorporated", "country": "US", "template": "corporate", "cik": "0000063754", "tickers": [ "MKC" ], "entity_name": "McCORMICK & COMPANY, INCORPORATED", "fiscal_year_end": "1130", "sic": "2090", "sic_description": "Miscellaneous Food Preparations & Kindred Products", "exchanges": [ "NYSE", "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-08-31", "release_date": "2026-10-01" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 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": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-01", "end": "2021-02-28", "values": { "revenue": 1481500000.0, "cost_of_revenue": 904000000.0, "gross_profit": 577500000.0, "rnd": null, "sga": 321300000.0, "operating_income": 236300000.0, "interest_expense": 33800000.0, "pretax_income": 207100000.0, "income_tax": 58600000.0, "net_income_incl_nci": null, "nci_profit": -800000.0, "net_income": 161800000.0, "net_income_common": null, "eps_basic": 0.61, "eps_diluted": 0.6, "shares_basic": 267100000.0, "shares_diluted": 269900000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-22-000015" ], "value_sources": { "revenue": [ "10-Q:0000063754-22-000015" ], "cost_of_revenue": [ "10-Q:0000063754-22-000015" ], "gross_profit": [ "10-Q:0000063754-22-000015" ], "sga": [ "10-Q:0000063754-22-000015" ], "operating_income": [ "10-Q:0000063754-22-000015" ], "interest_expense": [ "10-Q:0000063754-22-000015" ], "pretax_income": [ "10-Q:0000063754-22-000015" ], "income_tax": [ "10-Q:0000063754-22-000015" ], "nci_profit": [ "10-Q:0000063754-22-000015" ], "net_income": [ "10-Q:0000063754-22-000015" ], "eps_basic": [ "10-Q:0000063754-22-000015" ], "eps_diluted": [ "10-Q:0000063754-22-000015" ], "shares_basic": [ "10-Q:0000063754-22-000015" ], "shares_diluted": [ "10-Q:0000063754-22-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-01", "end": "2021-05-31", "values": { "revenue": 1556700000.0, "cost_of_revenue": 942100000.0, "gross_profit": 614600000.0, "rnd": null, "sga": 356600000.0, "operating_income": 237400000.0, "interest_expense": 35600000.0, "pretax_income": 205700000.0, "income_tax": 45400000.0, "net_income_incl_nci": null, "nci_profit": -2000000.0, "net_income": 183700000.0, "net_income_common": null, "eps_basic": 0.69, "eps_diluted": 0.68, "shares_basic": 267300000.0, "shares_diluted": 270000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-22-000038" ], "value_sources": { "revenue": [ "10-Q:0000063754-22-000038" ], "cost_of_revenue": [ "10-Q:0000063754-22-000038" ], "gross_profit": [ "10-Q:0000063754-22-000038" ], "sga": [ "10-Q:0000063754-22-000038" ], "operating_income": [ "10-Q:0000063754-22-000038" ], "interest_expense": [ "10-Q:0000063754-22-000038" ], "pretax_income": [ "10-Q:0000063754-22-000038" ], "income_tax": [ "10-Q:0000063754-22-000038" ], "nci_profit": [ "10-Q:0000063754-22-000038" ], "net_income": [ "10-Q:0000063754-22-000038" ], "eps_basic": [ "10-Q:0000063754-22-000038" ], "eps_diluted": [ "10-Q:0000063754-22-000038" ], "shares_basic": [ "10-Q:0000063754-22-000038" ], "shares_diluted": [ "10-Q:0000063754-22-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-01", "end": "2021-08-31", "values": { "revenue": 1549400000.0, "cost_of_revenue": 949800000.0, "gross_profit": 599600000.0, "rnd": null, "sga": 327300000.0, "operating_income": 265200000.0, "interest_expense": 33900000.0, "pretax_income": 234800000.0, "income_tax": 31500000.0, "net_income_incl_nci": null, "nci_profit": -700000.0, "net_income": 212400000.0, "net_income_common": null, "eps_basic": 0.79, "eps_diluted": 0.79, "shares_basic": 267400000.0, "shares_diluted": 270000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-22-000044" ], "value_sources": { "revenue": [ "10-Q:0000063754-22-000044" ], "cost_of_revenue": [ "10-Q:0000063754-22-000044" ], "gross_profit": [ "10-Q:0000063754-22-000044" ], "sga": [ "10-Q:0000063754-22-000044" ], "operating_income": [ "10-Q:0000063754-22-000044" ], "interest_expense": [ "10-Q:0000063754-22-000044" ], "pretax_income": [ "10-Q:0000063754-22-000044" ], "income_tax": [ "10-Q:0000063754-22-000044" ], "nci_profit": [ "10-Q:0000063754-22-000044" ], "net_income": [ "10-Q:0000063754-22-000044" ], "eps_basic": [ "10-Q:0000063754-22-000044" ], "eps_diluted": [ "10-Q:0000063754-22-000044" ], "shares_basic": [ "10-Q:0000063754-22-000044" ], "shares_diluted": [ "10-Q:0000063754-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-01", "end": "2021-11-30", "values": { "revenue": 1730300000.0, "cost_of_revenue": 1027400000.0, "gross_profit": 702900000.0, "rnd": null, "sga": 398900000.0, "operating_income": 276200000.0, "interest_expense": 33300000.0, "pretax_income": 248200000.0, "income_tax": 57200000.0, "net_income_incl_nci": null, "nci_profit": -4500000.0, "net_income": 197400000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "value_sources": { "revenue": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "cost_of_revenue": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "gross_profit": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "sga": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "operating_income": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "interest_expense": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "pretax_income": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "income_tax": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "nci_profit": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "net_income": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-12-01", "end": "2022-02-28", "values": { "revenue": 1522400000.0, "cost_of_revenue": 962000000.0, "gross_profit": 560400000.0, "rnd": null, "sga": 333300000.0, "operating_income": 206900000.0, "interest_expense": 33100000.0, "pretax_income": 180000000.0, "income_tax": 34400000.0, "net_income_incl_nci": null, "nci_profit": -2500000.0, "net_income": 154900000.0, "net_income_common": null, "eps_basic": 0.58, "eps_diluted": 0.57, "shares_basic": 267800000.0, "shares_diluted": 270500000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-23-000012" ], "value_sources": { "revenue": [ "10-Q:0000063754-23-000012" ], "cost_of_revenue": [ "10-Q:0000063754-23-000012" ], "gross_profit": [ "10-Q:0000063754-23-000012" ], "sga": [ "10-Q:0000063754-23-000012" ], "operating_income": [ "10-Q:0000063754-23-000012" ], "interest_expense": [ "10-Q:0000063754-23-000012" ], "pretax_income": [ "10-Q:0000063754-23-000012" ], "income_tax": [ "10-Q:0000063754-23-000012" ], "nci_profit": [ "10-Q:0000063754-22-000015" ], "net_income": [ "10-Q:0000063754-23-000012" ], "eps_basic": [ "10-Q:0000063754-23-000012" ], "eps_diluted": [ "10-Q:0000063754-23-000012" ], "shares_basic": [ "10-Q:0000063754-23-000012" ], "shares_diluted": [ "10-Q:0000063754-23-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-01", "end": "2022-05-31", "values": { "revenue": 1536800000.0, "cost_of_revenue": 1013800000.0, "gross_profit": 523000000.0, "rnd": null, "sga": 349200000.0, "operating_income": 157200000.0, "interest_expense": 33700000.0, "pretax_income": 129800000.0, "income_tax": 21700000.0, "net_income_incl_nci": null, "nci_profit": -1200000.0, "net_income": 118500000.0, "net_income_common": null, "eps_basic": 0.44, "eps_diluted": 0.44, "shares_basic": 268300000.0, "shares_diluted": 270500000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-23-000032" ], "value_sources": { "revenue": [ "10-Q:0000063754-23-000032" ], "cost_of_revenue": [ "10-Q:0000063754-23-000032" ], "gross_profit": [ "10-Q:0000063754-23-000032" ], "sga": [ "10-Q:0000063754-23-000032" ], "operating_income": [ "10-Q:0000063754-23-000032" ], "interest_expense": [ "10-Q:0000063754-23-000032" ], "pretax_income": [ "10-Q:0000063754-23-000032" ], "income_tax": [ "10-Q:0000063754-23-000032" ], "nci_profit": [ "10-Q:0000063754-22-000038" ], "net_income": [ "10-Q:0000063754-23-000032" ], "eps_basic": [ "10-Q:0000063754-23-000032" ], "eps_diluted": [ "10-Q:0000063754-23-000032" ], "shares_basic": [ "10-Q:0000063754-23-000032" ], "shares_diluted": [ "10-Q:0000063754-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-01", "end": "2022-08-31", "values": { "revenue": 1595600000.0, "cost_of_revenue": 1028900000.0, "gross_profit": 566700000.0, "rnd": null, "sga": 328100000.0, "operating_income": 235200000.0, "interest_expense": 37900000.0, "pretax_income": 274700000.0, "income_tax": 59300000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 222900000.0, "net_income_common": null, "eps_basic": 0.83, "eps_diluted": 0.82, "shares_basic": 268300000.0, "shares_diluted": 270200000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-23-000045" ], "value_sources": { "revenue": [ "10-Q:0000063754-23-000045" ], "cost_of_revenue": [ "10-Q:0000063754-23-000045" ], "gross_profit": [ "10-Q:0000063754-23-000045" ], "sga": [ "10-Q:0000063754-23-000045" ], "operating_income": [ "10-Q:0000063754-23-000045" ], "interest_expense": [ "10-Q:0000063754-23-000045" ], "pretax_income": [ "10-Q:0000063754-23-000045" ], "income_tax": [ "10-Q:0000063754-23-000045" ], "net_income": [ "10-Q:0000063754-23-000045" ], "eps_basic": [ "10-Q:0000063754-23-000045" ], "eps_diluted": [ "10-Q:0000063754-23-000045" ], "shares_basic": [ "10-Q:0000063754-23-000045" ], "shares_diluted": [ "10-Q:0000063754-23-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-01", "end": "2022-11-30", "values": { "revenue": 1695700000.0, "cost_of_revenue": 1071300000.0, "gross_profit": 624400000.0, "rnd": null, "sga": 346500000.0, "operating_income": 264300000.0, "interest_expense": 44400000.0, "pretax_income": 228300000.0, "income_tax": 53200000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 185700000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "value_sources": { "revenue": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "cost_of_revenue": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "gross_profit": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "sga": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "operating_income": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "interest_expense": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "pretax_income": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "income_tax": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "net_income": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-12-01", "end": "2023-02-28", "values": { "revenue": 1565500000.0, "cost_of_revenue": 1002600000.0, "gross_profit": 562900000.0, "rnd": null, "sga": 336100000.0, "operating_income": 199000000.0, "interest_expense": 50600000.0, "pretax_income": 159500000.0, "income_tax": 34400000.0, "net_income_incl_nci": null, "nci_profit": 800000.0, "net_income": 139100000.0, "net_income_common": null, "eps_basic": 0.52, "eps_diluted": 0.52, "shares_basic": 268200000.0, "shares_diluted": 269800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-24-000033" ], "value_sources": { "revenue": [ "10-Q:0000063754-24-000033" ], "cost_of_revenue": [ "10-Q:0000063754-24-000033" ], "gross_profit": [ "10-Q:0000063754-24-000033" ], "sga": [ "10-Q:0000063754-24-000033" ], "operating_income": [ "10-Q:0000063754-24-000033" ], "interest_expense": [ "10-Q:0000063754-24-000033" ], "pretax_income": [ "10-Q:0000063754-24-000033" ], "income_tax": [ "10-Q:0000063754-24-000033" ], "nci_profit": [ "10-Q:0000063754-24-000033" ], "net_income": [ "10-Q:0000063754-24-000033" ], "eps_basic": [ "10-Q:0000063754-24-000033" ], "eps_diluted": [ "10-Q:0000063754-24-000033" ], "shares_basic": [ "10-Q:0000063754-24-000033" ], "shares_diluted": [ "10-Q:0000063754-24-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-03-01", "end": "2023-05-31", "values": { "revenue": 1659200000.0, "cost_of_revenue": 1043700000.0, "gross_profit": 615500000.0, "rnd": null, "sga": 380500000.0, "operating_income": 221800000.0, "interest_expense": 52200000.0, "pretax_income": 182100000.0, "income_tax": 40300000.0, "net_income_incl_nci": null, "nci_profit": 2000000.0, "net_income": 152100000.0, "net_income_common": null, "eps_basic": 0.57, "eps_diluted": 0.56, "shares_basic": 268400000.0, "shares_diluted": 269800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-24-000057" ], "value_sources": { "revenue": [ "10-Q:0000063754-24-000057" ], "cost_of_revenue": [ "10-Q:0000063754-24-000057" ], "gross_profit": [ "10-Q:0000063754-24-000057" ], "sga": [ "10-Q:0000063754-24-000057" ], "operating_income": [ "10-Q:0000063754-24-000057" ], "interest_expense": [ "10-Q:0000063754-24-000057" ], "pretax_income": [ "10-Q:0000063754-24-000057" ], "income_tax": [ "10-Q:0000063754-24-000057" ], "nci_profit": [ "10-Q:0000063754-24-000057" ], "net_income": [ "10-Q:0000063754-24-000057" ], "eps_basic": [ "10-Q:0000063754-24-000057" ], "eps_diluted": [ "10-Q:0000063754-24-000057" ], "shares_basic": [ "10-Q:0000063754-24-000057" ], "shares_diluted": [ "10-Q:0000063754-24-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-06-01", "end": "2023-08-31", "values": { "revenue": 1684700000.0, "cost_of_revenue": 1061900000.0, "gross_profit": 622800000.0, "rnd": null, "sga": 371700000.0, "operating_income": 245000000.0, "interest_expense": 52700000.0, "pretax_income": 199400000.0, "income_tax": 42700000.0, "net_income_incl_nci": null, "nci_profit": 700000.0, "net_income": 170100000.0, "net_income_common": null, "eps_basic": 0.63, "eps_diluted": 0.63, "shares_basic": 268400000.0, "shares_diluted": 270100000.0, "dps_declared": 0.39, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-24-000064" ], "value_sources": { "revenue": [ "10-Q:0000063754-24-000064" ], "cost_of_revenue": [ "10-Q:0000063754-24-000064" ], "gross_profit": [ "10-Q:0000063754-24-000064" ], "sga": [ "10-Q:0000063754-24-000064" ], "operating_income": [ "10-Q:0000063754-24-000064" ], "interest_expense": [ "10-Q:0000063754-24-000064" ], "pretax_income": [ "10-Q:0000063754-24-000064" ], "income_tax": [ "10-Q:0000063754-24-000064" ], "nci_profit": [ "10-Q:0000063754-24-000064" ], "net_income": [ "10-Q:0000063754-24-000064" ], "eps_basic": [ "10-Q:0000063754-24-000064" ], "eps_diluted": [ "10-Q:0000063754-24-000064" ], "shares_basic": [ "10-Q:0000063754-24-000064" ], "shares_diluted": [ "10-Q:0000063754-24-000064" ], "dps_declared": [ "10-Q:0000063754-24-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-09-01", "end": "2023-11-30", "values": { "revenue": 1752800000.0, "cost_of_revenue": 1051500000.0, "gross_profit": 701300000.0, "rnd": null, "sga": 390000000.0, "operating_income": 297200000.0, "interest_expense": 52700000.0, "pretax_income": 257700000.0, "income_tax": 57100000.0, "net_income_incl_nci": null, "nci_profit": -9000000.0, "net_income": 219300000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "value_sources": { "revenue": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "cost_of_revenue": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "gross_profit": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "sga": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "operating_income": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "interest_expense": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "pretax_income": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "income_tax": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "nci_profit": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "net_income": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-12-01", "end": "2024-02-29", "values": { "revenue": 1602700000.0, "cost_of_revenue": 1003400000.0, "gross_profit": 599300000.0, "rnd": null, "sga": 361600000.0, "operating_income": 233500000.0, "interest_expense": 50300000.0, "pretax_income": 194300000.0, "income_tax": 49600000.0, "net_income_incl_nci": null, "nci_profit": 2100000.0, "net_income": 166000000.0, "net_income_common": null, "eps_basic": 0.62, "eps_diluted": 0.62, "shares_basic": 268400000.0, "shares_diluted": 269600000.0, "dps_declared": 0.42, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-25-000024" ], "value_sources": { "revenue": [ "10-Q:0000063754-25-000024" ], "cost_of_revenue": [ "10-Q:0000063754-25-000024" ], "gross_profit": [ "10-Q:0000063754-25-000024" ], "sga": [ "10-Q:0000063754-25-000024" ], "operating_income": [ "10-Q:0000063754-25-000024" ], "interest_expense": [ "10-Q:0000063754-25-000024" ], "pretax_income": [ "10-Q:0000063754-25-000024" ], "income_tax": [ "10-Q:0000063754-25-000024" ], "nci_profit": [ "10-Q:0000063754-25-000024" ], "net_income": [ "10-Q:0000063754-25-000024" ], "eps_basic": [ "10-Q:0000063754-25-000024" ], "eps_diluted": [ "10-Q:0000063754-25-000024" ], "shares_basic": [ "10-Q:0000063754-25-000024" ], "shares_diluted": [ "10-Q:0000063754-25-000024" ], "dps_declared": [ "10-Q:0000063754-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-01", "end": "2024-05-31", "values": { "revenue": 1643200000.0, "cost_of_revenue": 1023600000.0, "gross_profit": 619600000.0, "rnd": null, "sga": 383700000.0, "operating_income": 234100000.0, "interest_expense": 52900000.0, "pretax_income": 193600000.0, "income_tax": 26200000.0, "net_income_incl_nci": null, "nci_profit": 1800000.0, "net_income": 184200000.0, "net_income_common": null, "eps_basic": 0.69, "eps_diluted": 0.68, "shares_basic": 268600000.0, "shares_diluted": 269700000.0, "dps_declared": 0.42, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-25-000041" ], "value_sources": { "revenue": [ "10-Q:0000063754-25-000041" ], "cost_of_revenue": [ "10-Q:0000063754-25-000041" ], "gross_profit": [ "10-Q:0000063754-25-000041" ], "sga": [ "10-Q:0000063754-25-000041" ], "operating_income": [ "10-Q:0000063754-25-000041" ], "interest_expense": [ "10-Q:0000063754-25-000041" ], "pretax_income": [ "10-Q:0000063754-25-000041" ], "income_tax": [ "10-Q:0000063754-25-000041" ], "nci_profit": [ "10-Q:0000063754-25-000041" ], "net_income": [ "10-Q:0000063754-25-000041" ], "eps_basic": [ "10-Q:0000063754-25-000041" ], "eps_diluted": [ "10-Q:0000063754-25-000041" ], "shares_basic": [ "10-Q:0000063754-25-000041" ], "shares_diluted": [ "10-Q:0000063754-25-000041" ], "dps_declared": [ "10-Q:0000063754-25-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-01", "end": "2024-08-31", "values": { "revenue": 1679800000.0, "cost_of_revenue": 1029900000.0, "gross_profit": 649900000.0, "rnd": null, "sga": 361500000.0, "operating_income": 286500000.0, "interest_expense": 53500000.0, "pretax_income": 246200000.0, "income_tax": 41000000.0, "net_income_incl_nci": null, "nci_profit": 2100000.0, "net_income": 223100000.0, "net_income_common": null, "eps_basic": 0.83, "eps_diluted": 0.83, "shares_basic": 268600000.0, "shares_diluted": 269700000.0, "dps_declared": 0.42, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-25-000065" ], "value_sources": { "revenue": [ "10-Q:0000063754-25-000065" ], "cost_of_revenue": [ "10-Q:0000063754-25-000065" ], "gross_profit": [ "10-Q:0000063754-25-000065" ], "sga": [ "10-Q:0000063754-25-000065" ], "operating_income": [ "10-Q:0000063754-25-000065" ], "interest_expense": [ "10-Q:0000063754-25-000065" ], "pretax_income": [ "10-Q:0000063754-25-000065" ], "income_tax": [ "10-Q:0000063754-25-000065" ], "nci_profit": [ "10-Q:0000063754-25-000065" ], "net_income": [ "10-Q:0000063754-25-000065" ], "eps_basic": [ "10-Q:0000063754-25-000065" ], "eps_diluted": [ "10-Q:0000063754-25-000065" ], "shares_basic": [ "10-Q:0000063754-25-000065" ], "shares_diluted": [ "10-Q:0000063754-25-000065" ], "dps_declared": [ "10-Q:0000063754-25-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-01", "end": "2024-11-30", "values": { "revenue": 1798000000.0, "cost_of_revenue": 1075800000.0, "gross_profit": 722200000.0, "rnd": null, "sga": 414400000.0, "operating_income": 306200000.0, "interest_expense": 52700000.0, "pretax_income": 264200000.0, "income_tax": 67200000.0, "net_income_incl_nci": null, "nci_profit": -13500000.0, "net_income": 215200000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "value_sources": { "revenue": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "cost_of_revenue": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "gross_profit": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "sga": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "operating_income": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "interest_expense": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "pretax_income": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "income_tax": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "nci_profit": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "net_income": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-01", "end": "2025-02-28", "values": { "revenue": 1605500000.0, "cost_of_revenue": 1001500000.0, "gross_profit": 604000000.0, "rnd": null, "sga": 378800000.0, "operating_income": 225200000.0, "interest_expense": 48500000.0, "pretax_income": 186500000.0, "income_tax": 41600000.0, "net_income_incl_nci": 163400000.0, "nci_profit": 1100000.0, "net_income": 162300000.0, "net_income_common": null, "eps_basic": 0.6, "eps_diluted": 0.6, "shares_basic": 268300000.0, "shares_diluted": 269500000.0, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-26-000192" ], "value_sources": { "revenue": [ "10-Q:0000063754-26-000192" ], "cost_of_revenue": [ "10-Q:0000063754-26-000192" ], "gross_profit": [ "10-Q:0000063754-26-000192" ], "sga": [ "10-Q:0000063754-26-000192" ], "operating_income": [ "10-Q:0000063754-26-000192" ], "interest_expense": [ "10-Q:0000063754-26-000192" ], "pretax_income": [ "10-Q:0000063754-26-000192" ], "income_tax": [ "10-Q:0000063754-26-000192" ], "net_income_incl_nci": [ "10-Q:0000063754-26-000192" ], "nci_profit": [ "10-Q:0000063754-26-000192" ], "net_income": [ "10-Q:0000063754-26-000192" ], "eps_basic": [ "10-Q:0000063754-26-000192" ], "eps_diluted": [ "10-Q:0000063754-26-000192" ], "shares_basic": [ "10-Q:0000063754-26-000192" ], "shares_diluted": [ "10-Q:0000063754-26-000192" ], "dps_declared": [ "10-Q:0000063754-26-000192" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-01", "end": "2025-05-31", "values": { "revenue": 1659500000.0, "cost_of_revenue": 1036700000.0, "gross_profit": 622800000.0, "rnd": null, "sga": 364200000.0, "operating_income": 245800000.0, "interest_expense": 51000000.0, "pretax_income": 204600000.0, "income_tax": 49300000.0, "net_income_incl_nci": 176000000.0, "nci_profit": 1000000.0, "net_income": 175000000.0, "net_income_common": null, "eps_basic": 0.65, "eps_diluted": 0.65, "shares_basic": 268600000.0, "shares_diluted": 269400000.0, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-26-000274" ], "value_sources": { "revenue": [ "10-Q:0000063754-26-000274" ], "cost_of_revenue": [ "10-Q:0000063754-26-000274" ], "gross_profit": [ "10-Q:0000063754-26-000274" ], "sga": [ "10-Q:0000063754-26-000274" ], "operating_income": [ "10-Q:0000063754-26-000274" ], "interest_expense": [ "10-Q:0000063754-26-000274" ], "pretax_income": [ "10-Q:0000063754-26-000274" ], "income_tax": [ "10-Q:0000063754-26-000274" ], "net_income_incl_nci": [ "10-Q:0000063754-26-000274" ], "nci_profit": [ "10-Q:0000063754-26-000274" ], "net_income": [ "10-Q:0000063754-26-000274" ], "eps_basic": [ "10-Q:0000063754-26-000274" ], "eps_diluted": [ "10-Q:0000063754-26-000274" ], "shares_basic": [ "10-Q:0000063754-26-000274" ], "shares_diluted": [ "10-Q:0000063754-26-000274" ], "dps_declared": [ "10-Q:0000063754-26-000274" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-01", "end": "2025-08-31", "values": { "revenue": 1724900000.0, "cost_of_revenue": 1079800000.0, "gross_profit": 645100000.0, "rnd": null, "sga": 352500000.0, "operating_income": 288700000.0, "interest_expense": 50200000.0, "pretax_income": 247900000.0, "income_tax": 39300000.0, "net_income_incl_nci": 227700000.0, "nci_profit": 2200000.0, "net_income": 225500000.0, "net_income_common": null, "eps_basic": 0.84, "eps_diluted": 0.84, "shares_basic": 268600000.0, "shares_diluted": 269300000.0, "dps_declared": 0.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-26-000329" ], "value_sources": { "revenue": [ "10-Q:0000063754-26-000329" ], "cost_of_revenue": [ "10-Q:0000063754-26-000329" ], "gross_profit": [ "10-Q:0000063754-26-000329" ], "sga": [ "10-Q:0000063754-26-000329" ], "operating_income": [ "10-Q:0000063754-26-000329" ], "interest_expense": [ "10-Q:0000063754-26-000329" ], "pretax_income": [ "10-Q:0000063754-26-000329" ], "income_tax": [ "10-Q:0000063754-26-000329" ], "net_income_incl_nci": [ "10-Q:0000063754-26-000329" ], "nci_profit": [ "10-Q:0000063754-26-000329" ], "net_income": [ "10-Q:0000063754-26-000329" ], "eps_basic": [ "10-Q:0000063754-26-000329" ], "eps_diluted": [ "10-Q:0000063754-26-000329" ], "shares_basic": [ "10-Q:0000063754-26-000329" ], "shares_diluted": [ "10-Q:0000063754-26-000329" ], "dps_declared": [ "10-Q:0000063754-26-000329" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-01", "end": "2025-11-30", "values": { "revenue": 1850400000.0, "cost_of_revenue": 1130100000.0, "gross_profit": 720300000.0, "rnd": null, "sga": 404800000.0, "operating_income": 311100000.0, "interest_expense": 46500000.0, "pretax_income": 274000000.0, "income_tax": 65600000.0, "net_income_incl_nci": null, "nci_profit": -10400000.0, "net_income": 226600000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "value_sources": { "revenue": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "cost_of_revenue": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "gross_profit": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "sga": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "operating_income": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "interest_expense": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "pretax_income": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "income_tax": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "nci_profit": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "net_income": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-01", "end": "2026-02-28", "values": { "revenue": 1873900000.0, "cost_of_revenue": 1165000000.0, "gross_profit": 708900000.0, "rnd": null, "sga": 456300000.0, "operating_income": 227500000.0, "interest_expense": 47300000.0, "pretax_income": 185000000.0, "income_tax": 48700000.0, "net_income_incl_nci": 1022300000.0, "nci_profit": 6100000.0, "net_income": 1016200000.0, "net_income_common": null, "eps_basic": 3.78, "eps_diluted": 3.77, "shares_basic": 268800000.0, "shares_diluted": 269400000.0, "dps_declared": 0.48, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-26-000192" ], "value_sources": { "revenue": [ "10-Q:0000063754-26-000192" ], "cost_of_revenue": [ "10-Q:0000063754-26-000192" ], "gross_profit": [ "10-Q:0000063754-26-000192" ], "sga": [ "10-Q:0000063754-26-000192" ], "operating_income": [ "10-Q:0000063754-26-000192" ], "interest_expense": [ "10-Q:0000063754-26-000192" ], "pretax_income": [ "10-Q:0000063754-26-000192" ], "income_tax": [ "10-Q:0000063754-26-000192" ], "net_income_incl_nci": [ "10-Q:0000063754-26-000192" ], "nci_profit": [ "10-Q:0000063754-26-000192" ], "net_income": [ "10-Q:0000063754-26-000192" ], "eps_basic": [ "10-Q:0000063754-26-000192" ], "eps_diluted": [ "10-Q:0000063754-26-000192" ], "shares_basic": [ "10-Q:0000063754-26-000192" ], "shares_diluted": [ "10-Q:0000063754-26-000192" ], "dps_declared": [ "10-Q:0000063754-26-000192" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-01", "end": "2026-05-31", "values": { "revenue": 1936600000.0, "cost_of_revenue": 1158400000.0, "gross_profit": 778200000.0, "rnd": null, "sga": 441800000.0, "operating_income": 276400000.0, "interest_expense": 62700000.0, "pretax_income": 220200000.0, "income_tax": 63500000.0, "net_income_incl_nci": 160200000.0, "nci_profit": 10100000.0, "net_income": 150100000.0, "net_income_common": null, "eps_basic": 0.56, "eps_diluted": 0.56, "shares_basic": 269200000.0, "shares_diluted": 269200000.0, "dps_declared": 0.48, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-26-000274" ], "value_sources": { "revenue": [ "10-Q:0000063754-26-000274" ], "cost_of_revenue": [ "10-Q:0000063754-26-000274" ], "gross_profit": [ "10-Q:0000063754-26-000274" ], "sga": [ "10-Q:0000063754-26-000274" ], "operating_income": [ "10-Q:0000063754-26-000274" ], "interest_expense": [ "10-Q:0000063754-26-000274" ], "pretax_income": [ "10-Q:0000063754-26-000274" ], "income_tax": [ "10-Q:0000063754-26-000274" ], "net_income_incl_nci": [ "10-Q:0000063754-26-000274" ], "nci_profit": [ "10-Q:0000063754-26-000274" ], "net_income": [ "10-Q:0000063754-26-000274" ], "eps_basic": [ "10-Q:0000063754-26-000274" ], "eps_diluted": [ "10-Q:0000063754-26-000274" ], "shares_basic": [ "10-Q:0000063754-26-000274" ], "shares_diluted": [ "10-Q:0000063754-26-000274" ], "dps_declared": [ "10-Q:0000063754-26-000274" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-01", "end": "2026-08-31", "values": { "revenue": 2024800000.0, "cost_of_revenue": 1229900000.0, "gross_profit": 794900000.0, "rnd": null, "sga": 436400000.0, "operating_income": 217000000.0, "interest_expense": 68400000.0, "pretax_income": 154500000.0, "income_tax": 49900000.0, "net_income_incl_nci": 107600000.0, "nci_profit": 10000000.0, "net_income": 97600000.0, "net_income_common": null, "eps_basic": 0.36, "eps_diluted": 0.36, "shares_basic": 269300000.0, "shares_diluted": 269400000.0, "dps_declared": 0.48, "operating_lease_cost": null }, "sources": [ "10-Q:0000063754-26-000329" ], "value_sources": { "revenue": [ "10-Q:0000063754-26-000329" ], "cost_of_revenue": [ "10-Q:0000063754-26-000329" ], "gross_profit": [ "10-Q:0000063754-26-000329" ], "sga": [ "10-Q:0000063754-26-000329" ], "operating_income": [ "10-Q:0000063754-26-000329" ], "interest_expense": [ "10-Q:0000063754-26-000329" ], "pretax_income": [ "10-Q:0000063754-26-000329" ], "income_tax": [ "10-Q:0000063754-26-000329" ], "net_income_incl_nci": [ "10-Q:0000063754-26-000329" ], "nci_profit": [ "10-Q:0000063754-26-000329" ], "net_income": [ "10-Q:0000063754-26-000329" ], "eps_basic": [ "10-Q:0000063754-26-000329" ], "eps_diluted": [ "10-Q:0000063754-26-000329" ], "shares_basic": [ "10-Q:0000063754-26-000329" ], "shares_diluted": [ "10-Q:0000063754-26-000329" ], "dps_declared": [ "10-Q:0000063754-26-000329" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-12-01", "end": "2021-11-30", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 6317900000.0, "cost_of_revenue": 3823300000.0, "gross_profit": 2494600000.0, "rnd": 87300000.0, "sga": 1404100000.0, "operating_income": 1015100000.0, "interest_expense": 136600000.0, "pretax_income": 895800000.0, "income_tax": 192700000.0, "net_income_incl_nci": null, "nci_profit": -8000000.0, "net_income": 755300000.0, "net_income_common": null, "eps_basic": 2.83, "eps_diluted": 2.8, "shares_basic": 267300000.0, "shares_diluted": 269900000.0, "dps_declared": 1.36, "operating_lease_cost": 45000000.0 }, "sources": [ "10-K:0000063754-24-000027" ], "value_sources": { "revenue": [ "10-K:0000063754-24-000027" ], "cost_of_revenue": [ "10-K:0000063754-24-000027" ], "gross_profit": [ "10-K:0000063754-24-000027" ], "rnd": [ "10-K:0000063754-24-000027" ], "sga": [ "10-K:0000063754-24-000027" ], "operating_income": [ "10-K:0000063754-24-000027" ], "interest_expense": [ "10-K:0000063754-24-000027" ], "pretax_income": [ "10-K:0000063754-24-000027" ], "income_tax": [ "10-K:0000063754-24-000027" ], "nci_profit": [ "10-K:0000063754-24-000027" ], "net_income": [ "10-K:0000063754-24-000027" ], "eps_basic": [ "10-K:0000063754-24-000027" ], "eps_diluted": [ "10-K:0000063754-24-000027" ], "shares_basic": [ "10-K:0000063754-24-000027" ], "shares_diluted": [ "10-K:0000063754-24-000027" ], "dps_declared": [ "10-K:0000063754-24-000027" ], "operating_lease_cost": [ "10-K:0000063754-24-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-01", "end": "2022-11-30", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 6350500000.0, "cost_of_revenue": 4076000000.0, "gross_profit": 2274500000.0, "rnd": 87500000.0, "sga": 1357100000.0, "operating_income": 863600000.0, "interest_expense": 149100000.0, "pretax_income": 812800000.0, "income_tax": 168600000.0, "net_income_incl_nci": null, "nci_profit": -6200000.0, "net_income": 682000000.0, "net_income_common": null, "eps_basic": 2.54, "eps_diluted": 2.52, "shares_basic": 268200000.0, "shares_diluted": 270200000.0, "dps_declared": 1.48, "operating_lease_cost": 47000000.0 }, "sources": [ "10-K:0000063754-25-000005" ], "value_sources": { "revenue": [ "10-K:0000063754-25-000005" ], "cost_of_revenue": [ "10-K:0000063754-25-000005" ], "gross_profit": [ "10-K:0000063754-25-000005" ], "rnd": [ "10-K:0000063754-25-000005" ], "sga": [ "10-K:0000063754-25-000005" ], "operating_income": [ "10-K:0000063754-25-000005" ], "interest_expense": [ "10-K:0000063754-25-000005" ], "pretax_income": [ "10-K:0000063754-25-000005" ], "income_tax": [ "10-K:0000063754-25-000005" ], "nci_profit": [ "10-K:0000063754-25-000005" ], "net_income": [ "10-K:0000063754-25-000005" ], "eps_basic": [ "10-K:0000063754-25-000005" ], "eps_diluted": [ "10-K:0000063754-25-000005" ], "shares_basic": [ "10-K:0000063754-25-000005" ], "shares_diluted": [ "10-K:0000063754-25-000005" ], "dps_declared": [ "10-K:0000063754-25-000005" ], "operating_lease_cost": [ "10-K:0000063754-25-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-12-01", "end": "2023-11-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 6662200000.0, "cost_of_revenue": 4159700000.0, "gross_profit": 2502500000.0, "rnd": 94900000.0, "sga": 1478300000.0, "operating_income": 963000000.0, "interest_expense": 208200000.0, "pretax_income": 798700000.0, "income_tax": 174500000.0, "net_income_incl_nci": null, "nci_profit": -5500000.0, "net_income": 680600000.0, "net_income_common": null, "eps_basic": 2.54, "eps_diluted": 2.52, "shares_basic": 268400000.0, "shares_diluted": 269800000.0, "dps_declared": 1.56, "operating_lease_cost": 74600000.0 }, "sources": [ "10-K:0000063754-26-000037" ], "value_sources": { "revenue": [ "10-K:0000063754-26-000037" ], "cost_of_revenue": [ "10-K:0000063754-26-000037" ], "gross_profit": [ "10-K:0000063754-26-000037" ], "rnd": [ "10-K:0000063754-26-000037" ], "sga": [ "10-K:0000063754-26-000037" ], "operating_income": [ "10-K:0000063754-26-000037" ], "interest_expense": [ "10-K:0000063754-26-000037" ], "pretax_income": [ "10-K:0000063754-26-000037" ], "income_tax": [ "10-K:0000063754-26-000037" ], "nci_profit": [ "10-K:0000063754-26-000037" ], "net_income": [ "10-K:0000063754-26-000037" ], "eps_basic": [ "10-K:0000063754-26-000037" ], "eps_diluted": [ "10-K:0000063754-26-000037" ], "shares_basic": [ "10-K:0000063754-26-000037" ], "shares_diluted": [ "10-K:0000063754-26-000037" ], "dps_declared": [ "10-K:0000063754-26-000037" ], "operating_lease_cost": [ "10-K:0000063754-26-000037" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-01", "end": "2024-11-30", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 6723700000.0, "cost_of_revenue": 4132700000.0, "gross_profit": 2591000000.0, "rnd": 102900000.0, "sga": 1521200000.0, "operating_income": 1060300000.0, "interest_expense": 209400000.0, "pretax_income": 898300000.0, "income_tax": 184000000.0, "net_income_incl_nci": null, "nci_profit": -7500000.0, "net_income": 788500000.0, "net_income_common": null, "eps_basic": 2.94, "eps_diluted": 2.92, "shares_basic": 268500000.0, "shares_diluted": 269600000.0, "dps_declared": 1.68, "operating_lease_cost": 75700000.0 }, "sources": [ "10-K:0000063754-26-000037" ], "value_sources": { "revenue": [ "10-K:0000063754-26-000037" ], "cost_of_revenue": [ "10-K:0000063754-26-000037" ], "gross_profit": [ "10-K:0000063754-26-000037" ], "rnd": [ "10-K:0000063754-26-000037" ], "sga": [ "10-K:0000063754-26-000037" ], "operating_income": [ "10-K:0000063754-26-000037" ], "interest_expense": [ "10-K:0000063754-26-000037" ], "pretax_income": [ "10-K:0000063754-26-000037" ], "income_tax": [ "10-K:0000063754-26-000037" ], "nci_profit": [ "10-K:0000063754-26-000037" ], "net_income": [ "10-K:0000063754-26-000037" ], "eps_basic": [ "10-K:0000063754-26-000037" ], "eps_diluted": [ "10-K:0000063754-26-000037" ], "shares_basic": [ "10-K:0000063754-26-000037" ], "shares_diluted": [ "10-K:0000063754-26-000037" ], "dps_declared": [ "10-K:0000063754-26-000037" ], "operating_lease_cost": [ "10-K:0000063754-26-000037" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-01", "end": "2025-11-30", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 6840300000.0, "cost_of_revenue": 4248100000.0, "gross_profit": 2592200000.0, "rnd": 106100000.0, "sga": 1500300000.0, "operating_income": 1070800000.0, "interest_expense": 196200000.0, "pretax_income": 913000000.0, "income_tax": 195800000.0, "net_income_incl_nci": null, "nci_profit": -6100000.0, "net_income": 789400000.0, "net_income_common": null, "eps_basic": 2.94, "eps_diluted": 2.93, "shares_basic": 268500000.0, "shares_diluted": 269400000.0, "dps_declared": 1.8, "operating_lease_cost": 77000000.0 }, "sources": [ "10-K:0000063754-26-000037" ], "value_sources": { "revenue": [ "10-K:0000063754-26-000037" ], "cost_of_revenue": [ "10-K:0000063754-26-000037" ], "gross_profit": [ "10-K:0000063754-26-000037" ], "rnd": [ "10-K:0000063754-26-000037" ], "sga": [ "10-K:0000063754-26-000037" ], "operating_income": [ "10-K:0000063754-26-000037" ], "interest_expense": [ "10-K:0000063754-26-000037" ], "pretax_income": [ "10-K:0000063754-26-000037" ], "income_tax": [ "10-K:0000063754-26-000037" ], "nci_profit": [ "10-K:0000063754-26-000037" ], "net_income": [ "10-K:0000063754-26-000037" ], "eps_basic": [ "10-K:0000063754-26-000037" ], "eps_diluted": [ "10-K:0000063754-26-000037" ], "shares_basic": [ "10-K:0000063754-26-000037" ], "shares_diluted": [ "10-K:0000063754-26-000037" ], "dps_declared": [ "10-K:0000063754-26-000037" ], "operating_lease_cost": [ "10-K:0000063754-26-000037" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2021-02-28", "values": { "cash": 256100000.0, "short_term_investments": null, "receivables": 515900000.0, "inventory": null, "current_assets": 1954700000.0, "ppe_net": 1070800000.0, "goodwill": 5397000000.0, "intangibles": 3500900000.0, "total_assets": 12685100000.0, "accounts_payable": null, "short_term_borrowings": 594300000.0, "debt_current": 265900000.0, "current_liabilities": 2423700000.0, "long_term_debt": 4739200000.0, "total_liabilities": 8520400000.0, "temporary_equity": null, "equity_parent": 4149500000.0, "nci": 15200000.0, "equity_total": 4164700000.0, "liabilities_and_equity": 12685100000.0, "shares_outstanding": null, "retained_earnings": 2573600000.0, "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:0000063754-21-000071" ], "value_sources": { "cash": [ "10-Q:0000063754-21-000071" ], "receivables": [ "10-Q:0000063754-21-000071" ], "current_assets": [ "10-Q:0000063754-21-000071" ], "ppe_net": [ "10-Q:0000063754-21-000071" ], "goodwill": [ "10-Q:0000063754-21-000071" ], "intangibles": [ "10-Q:0000063754-21-000071" ], "total_assets": [ "10-Q:0000063754-21-000071" ], "short_term_borrowings": [ "10-Q:0000063754-21-000071" ], "debt_current": [ "10-Q:0000063754-21-000071" ], "current_liabilities": [ "10-Q:0000063754-21-000071" ], "long_term_debt": [ "10-Q:0000063754-21-000071" ], "total_liabilities": [ "10-Q:0000063754-21-000071" ], "equity_parent": [ "10-Q:0000063754-21-000071" ], "nci": [ "10-Q:0000063754-21-000071" ], "equity_total": [ "10-Q:0000063754-21-000071" ], "liabilities_and_equity": [ "10-Q:0000063754-21-000071" ], "retained_earnings": [ "10-Q:0000063754-21-000071" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-05-31", "values": { "cash": 291800000.0, "short_term_investments": null, "receivables": 500400000.0, "inventory": null, "current_assets": 2052600000.0, "ppe_net": 1112800000.0, "goodwill": 5428800000.0, "intangibles": 3494500000.0, "total_assets": 12810500000.0, "accounts_payable": null, "short_term_borrowings": 457200000.0, "debt_current": 267800000.0, "current_liabilities": 2381200000.0, "long_term_debt": 4735900000.0, "total_liabilities": 8469700000.0, "temporary_equity": null, "equity_parent": 4325300000.0, "nci": 15500000.0, "equity_total": 4340800000.0, "liabilities_and_equity": 12810500000.0, "shares_outstanding": null, "retained_earnings": 2660500000.0, "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:0000063754-21-000120" ], "value_sources": { "cash": [ "10-Q:0000063754-21-000120" ], "receivables": [ "10-Q:0000063754-21-000120" ], "current_assets": [ "10-Q:0000063754-21-000120" ], "ppe_net": [ "10-Q:0000063754-21-000120" ], "goodwill": [ "10-Q:0000063754-21-000120" ], "intangibles": [ "10-Q:0000063754-21-000120" ], "total_assets": [ "10-Q:0000063754-21-000120" ], "short_term_borrowings": [ "10-Q:0000063754-21-000120" ], "debt_current": [ "10-Q:0000063754-21-000120" ], "current_liabilities": [ "10-Q:0000063754-21-000120" ], "long_term_debt": [ "10-Q:0000063754-21-000120" ], "total_liabilities": [ "10-Q:0000063754-21-000120" ], "equity_parent": [ "10-Q:0000063754-21-000120" ], "nci": [ "10-Q:0000063754-21-000120" ], "equity_total": [ "10-Q:0000063754-21-000120" ], "liabilities_and_equity": [ "10-Q:0000063754-21-000120" ], "retained_earnings": [ "10-Q:0000063754-21-000120" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-08-31", "values": { "cash": 312600000.0, "short_term_investments": null, "receivables": 541000000.0, "inventory": null, "current_assets": 2160900000.0, "ppe_net": 1113500000.0, "goodwill": 5379500000.0, "intangibles": 3478300000.0, "total_assets": 12884400000.0, "accounts_payable": null, "short_term_borrowings": 767400000.0, "debt_current": 768500000.0, "current_liabilities": 3161300000.0, "long_term_debt": 3985000000.0, "total_liabilities": 8481300000.0, "temporary_equity": null, "equity_parent": 4386500000.0, "nci": 16600000.0, "equity_total": 4403100000.0, "liabilities_and_equity": 12884400000.0, "shares_outstanding": null, "retained_earnings": 2780000000.0, "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:0000063754-21-000150" ], "value_sources": { "cash": [ "10-Q:0000063754-21-000150" ], "receivables": [ "10-Q:0000063754-21-000150" ], "current_assets": [ "10-Q:0000063754-21-000150" ], "ppe_net": [ "10-Q:0000063754-21-000150" ], "goodwill": [ "10-Q:0000063754-21-000150" ], "intangibles": [ "10-Q:0000063754-21-000150" ], "total_assets": [ "10-Q:0000063754-21-000150" ], "short_term_borrowings": [ "10-Q:0000063754-21-000150" ], "debt_current": [ "10-Q:0000063754-21-000150" ], "current_liabilities": [ "10-Q:0000063754-21-000150" ], "long_term_debt": [ "10-Q:0000063754-21-000150" ], "total_liabilities": [ "10-Q:0000063754-21-000150" ], "equity_parent": [ "10-Q:0000063754-21-000150" ], "nci": [ "10-Q:0000063754-21-000150" ], "equity_total": [ "10-Q:0000063754-21-000150" ], "liabilities_and_equity": [ "10-Q:0000063754-21-000150" ], "retained_earnings": [ "10-Q:0000063754-21-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-11-30", "values": { "cash": 351700000.0, "short_term_investments": null, "receivables": 549500000.0, "inventory": 1182300000.0, "current_assets": 2195800000.0, "ppe_net": 1140300000.0, "goodwill": 5335800000.0, "intangibles": 3452500000.0, "total_assets": 12905800000.0, "accounts_payable": null, "short_term_borrowings": 539100000.0, "debt_current": 770300000.0, "current_liabilities": 3223800000.0, "long_term_debt": 3973300000.0, "total_liabilities": 8480300000.0, "temporary_equity": null, "equity_parent": 4411000000.0, "nci": 14500000.0, "equity_total": 4425500000.0, "liabilities_and_equity": 12905800000.0, "shares_outstanding": null, "retained_earnings": 2782400000.0, "preferred_stock": null, "long_term_investments": 137300000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 530800000.0, "operating_lease_liability": 140400000.0, "operating_lease_liability_current": 34300000.0, "operating_lease_liability_noncurrent": 106100000.0, "operating_lease_discount_rate": 0.019, "operating_lease_payments_y1": 38300000.0, "operating_lease_payments_total": 154200000.0, "operating_lease_imputed_interest": 13800000.0, "debt_maturity_y1": null, "debt_maturity_y2": 264500000.0, "debt_maturity_y3": 797200000.0, "debt_maturity_y4": 278000000.0, "debt_maturity_y5": 509200000.0, "debt_maturity_after_y5": 2135000000.0 }, "sources": [ "10-K:0000063754-22-000005", "10-K:0000063754-23-000005" ], "value_sources": { "cash": [ "10-K:0000063754-23-000005" ], "receivables": [ "10-K:0000063754-23-000005" ], "inventory": [ "10-K:0000063754-23-000005" ], "current_assets": [ "10-K:0000063754-23-000005" ], "ppe_net": [ "10-K:0000063754-23-000005" ], "goodwill": [ "10-K:0000063754-23-000005" ], "intangibles": [ "10-K:0000063754-23-000005" ], "total_assets": [ "10-K:0000063754-23-000005" ], "short_term_borrowings": [ "10-K:0000063754-23-000005" ], "debt_current": [ "10-K:0000063754-23-000005" ], "current_liabilities": [ "10-K:0000063754-23-000005" ], "long_term_debt": [ "10-K:0000063754-23-000005" ], "total_liabilities": [ "10-K:0000063754-23-000005" ], "equity_parent": [ "10-K:0000063754-23-000005" ], "nci": [ "10-K:0000063754-23-000005" ], "equity_total": [ "10-K:0000063754-23-000005" ], "liabilities_and_equity": [ "10-K:0000063754-23-000005" ], "retained_earnings": [ "10-K:0000063754-23-000005" ], "long_term_investments": [ "10-K:0000063754-23-000005" ], "commercial_paper": [ "10-K:0000063754-23-000005" ], "operating_lease_liability": [ "10-K:0000063754-22-000005" ], "operating_lease_liability_current": [ "10-K:0000063754-23-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0000063754-23-000005" ], "operating_lease_discount_rate": [ "10-K:0000063754-23-000005" ], "operating_lease_payments_y1": [ "10-K:0000063754-22-000005" ], "operating_lease_payments_total": [ "10-K:0000063754-22-000005" ], "operating_lease_imputed_interest": [ "10-K:0000063754-22-000005" ], "debt_maturity_y2": [ "10-K:0000063754-22-000005" ], "debt_maturity_y3": [ "10-K:0000063754-22-000005" ], "debt_maturity_y4": [ "10-K:0000063754-22-000005" ], "debt_maturity_y5": [ "10-K:0000063754-22-000005" ], "debt_maturity_after_y5": [ "10-K:0000063754-22-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-02-28", "values": { "cash": 338400000.0, "short_term_investments": null, "receivables": 516700000.0, "inventory": null, "current_assets": 2239000000.0, "ppe_net": 1135900000.0, "goodwill": 5333400000.0, "intangibles": 3443700000.0, "total_assets": 12940800000.0, "accounts_payable": null, "short_term_borrowings": 636700000.0, "debt_current": 770800000.0, "current_liabilities": 3076700000.0, "long_term_debt": 3964500000.0, "total_liabilities": 8326600000.0, "temporary_equity": null, "equity_parent": 4597700000.0, "nci": 16500000.0, "equity_total": 4614200000.0, "liabilities_and_equity": 12940800000.0, "shares_outstanding": null, "retained_earnings": 2922400000.0, "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:0000063754-22-000015" ], "value_sources": { "cash": [ "10-Q:0000063754-22-000015" ], "receivables": [ "10-Q:0000063754-22-000015" ], "current_assets": [ "10-Q:0000063754-22-000015" ], "ppe_net": [ "10-Q:0000063754-22-000015" ], "goodwill": [ "10-Q:0000063754-22-000015" ], "intangibles": [ "10-Q:0000063754-22-000015" ], "total_assets": [ "10-Q:0000063754-22-000015" ], "short_term_borrowings": [ "10-Q:0000063754-22-000015" ], "debt_current": [ "10-Q:0000063754-22-000015" ], "current_liabilities": [ "10-Q:0000063754-22-000015" ], "long_term_debt": [ "10-Q:0000063754-22-000015" ], "total_liabilities": [ "10-Q:0000063754-22-000015" ], "equity_parent": [ "10-Q:0000063754-22-000015" ], "nci": [ "10-Q:0000063754-22-000015" ], "equity_total": [ "10-Q:0000063754-22-000015" ], "liabilities_and_equity": [ "10-Q:0000063754-22-000015" ], "retained_earnings": [ "10-Q:0000063754-22-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-05-31", "values": { "cash": 325800000.0, "short_term_investments": null, "receivables": 493100000.0, "inventory": null, "current_assets": 2324700000.0, "ppe_net": 1136100000.0, "goodwill": 5300200000.0, "intangibles": 3419700000.0, "total_assets": 12957900000.0, "accounts_payable": null, "short_term_borrowings": 667000000.0, "debt_current": 770800000.0, "current_liabilities": 3133000000.0, "long_term_debt": 3920300000.0, "total_liabilities": 8342800000.0, "temporary_equity": null, "equity_parent": 4598200000.0, "nci": 16900000.0, "equity_total": 4615100000.0, "liabilities_and_equity": 12957900000.0, "shares_outstanding": null, "retained_earnings": 2933600000.0, "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:0000063754-22-000038" ], "value_sources": { "cash": [ "10-Q:0000063754-22-000038" ], "receivables": [ "10-Q:0000063754-22-000038" ], "current_assets": [ "10-Q:0000063754-22-000038" ], "ppe_net": [ "10-Q:0000063754-22-000038" ], "goodwill": [ "10-Q:0000063754-22-000038" ], "intangibles": [ "10-Q:0000063754-22-000038" ], "total_assets": [ "10-Q:0000063754-22-000038" ], "short_term_borrowings": [ "10-Q:0000063754-22-000038" ], "debt_current": [ "10-Q:0000063754-22-000038" ], "current_liabilities": [ "10-Q:0000063754-22-000038" ], "long_term_debt": [ "10-Q:0000063754-22-000038" ], "total_liabilities": [ "10-Q:0000063754-22-000038" ], "equity_parent": [ "10-Q:0000063754-22-000038" ], "nci": [ "10-Q:0000063754-22-000038" ], "equity_total": [ "10-Q:0000063754-22-000038" ], "liabilities_and_equity": [ "10-Q:0000063754-22-000038" ], "retained_earnings": [ "10-Q:0000063754-22-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-08-31", "values": { "cash": 343900000.0, "short_term_investments": null, "receivables": 565800000.0, "inventory": null, "current_assets": 2412800000.0, "ppe_net": 1139100000.0, "goodwill": 5209700000.0, "intangibles": 3396600000.0, "total_assets": 12941000000.0, "accounts_payable": null, "short_term_borrowings": 1436400000.0, "debt_current": 20600000.0, "current_liabilities": 3140400000.0, "long_term_debt": 3904800000.0, "total_liabilities": 8334300000.0, "temporary_equity": null, "equity_parent": 4589300000.0, "nci": 17400000.0, "equity_total": 4606700000.0, "liabilities_and_equity": 12941000000.0, "shares_outstanding": null, "retained_earnings": 3048400000.0, "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:0000063754-22-000044" ], "value_sources": { "cash": [ "10-Q:0000063754-22-000044" ], "receivables": [ "10-Q:0000063754-22-000044" ], "current_assets": [ "10-Q:0000063754-22-000044" ], "ppe_net": [ "10-Q:0000063754-22-000044" ], "goodwill": [ "10-Q:0000063754-22-000044" ], "intangibles": [ "10-Q:0000063754-22-000044" ], "total_assets": [ "10-Q:0000063754-22-000044" ], "short_term_borrowings": [ "10-Q:0000063754-22-000044" ], "debt_current": [ "10-Q:0000063754-22-000044" ], "current_liabilities": [ "10-Q:0000063754-22-000044" ], "long_term_debt": [ "10-Q:0000063754-22-000044" ], "total_liabilities": [ "10-Q:0000063754-22-000044" ], "equity_parent": [ "10-Q:0000063754-22-000044" ], "nci": [ "10-Q:0000063754-22-000044" ], "equity_total": [ "10-Q:0000063754-22-000044" ], "liabilities_and_equity": [ "10-Q:0000063754-22-000044" ], "retained_earnings": [ "10-Q:0000063754-22-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-11-30", "values": { "cash": 334000000.0, "short_term_investments": null, "receivables": 573700000.0, "inventory": 1340100000.0, "current_assets": 2386700000.0, "ppe_net": 1198000000.0, "goodwill": 5212900000.0, "intangibles": 3387900000.0, "total_assets": 13124900000.0, "accounts_payable": null, "short_term_borrowings": 1236700000.0, "debt_current": 270600000.0, "current_liabilities": 3432400000.0, "long_term_debt": 3642300000.0, "total_liabilities": 8425700000.0, "temporary_equity": null, "equity_parent": 4680500000.0, "nci": 18700000.0, "equity_total": 4699200000.0, "liabilities_and_equity": 13124900000.0, "shares_outstanding": null, "retained_earnings": 3022500000.0, "preferred_stock": null, "long_term_investments": 115100000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 1224600000.0, "operating_lease_liability": 230500000.0, "operating_lease_liability_current": 54400000.0, "operating_lease_liability_noncurrent": 176100000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 58300000.0, "operating_lease_payments_total": 257400000.0, "operating_lease_imputed_interest": 26900000.0, "debt_maturity_y1": null, "debt_maturity_y2": 796900000.0, "debt_maturity_y3": 269700000.0, "debt_maturity_y4": 509200000.0, "debt_maturity_y5": 759600000.0, "debt_maturity_after_y5": 1375100000.0 }, "sources": [ "10-K:0000063754-23-000005", "10-K:0000063754-24-000027" ], "value_sources": { "cash": [ "10-K:0000063754-24-000027" ], "receivables": [ "10-K:0000063754-24-000027" ], "inventory": [ "10-K:0000063754-24-000027" ], "current_assets": [ "10-K:0000063754-24-000027" ], "ppe_net": [ "10-K:0000063754-24-000027" ], "goodwill": [ "10-K:0000063754-24-000027" ], "intangibles": [ "10-K:0000063754-24-000027" ], "total_assets": [ "10-K:0000063754-24-000027" ], "short_term_borrowings": [ "10-K:0000063754-24-000027" ], "debt_current": [ "10-K:0000063754-24-000027" ], "current_liabilities": [ "10-K:0000063754-24-000027" ], "long_term_debt": [ "10-K:0000063754-24-000027" ], "total_liabilities": [ "10-K:0000063754-24-000027" ], "equity_parent": [ "10-K:0000063754-24-000027" ], "nci": [ "10-K:0000063754-24-000027" ], "equity_total": [ "10-K:0000063754-24-000027" ], "liabilities_and_equity": [ "10-K:0000063754-24-000027" ], "retained_earnings": [ "10-K:0000063754-24-000027" ], "long_term_investments": [ "10-K:0000063754-24-000027" ], "commercial_paper": [ "10-K:0000063754-24-000027" ], "operating_lease_liability": [ "10-K:0000063754-23-000005" ], "operating_lease_liability_current": [ "10-K:0000063754-24-000027" ], "operating_lease_liability_noncurrent": [ "10-K:0000063754-24-000027" ], "operating_lease_discount_rate": [ "10-K:0000063754-24-000027" ], "operating_lease_payments_y1": [ "10-K:0000063754-23-000005" ], "operating_lease_payments_total": [ "10-K:0000063754-23-000005" ], "operating_lease_imputed_interest": [ "10-K:0000063754-23-000005" ], "debt_maturity_y2": [ "10-K:0000063754-23-000005" ], "debt_maturity_y3": [ "10-K:0000063754-23-000005" ], "debt_maturity_y4": [ "10-K:0000063754-23-000005" ], "debt_maturity_y5": [ "10-K:0000063754-23-000005" ], "debt_maturity_after_y5": [ "10-K:0000063754-23-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-02-28", "values": { "cash": 356800000.0, "short_term_investments": null, "receivables": 571000000.0, "inventory": null, "current_assets": 2411300000.0, "ppe_net": 1225200000.0, "goodwill": 5229700000.0, "intangibles": 3381700000.0, "total_assets": 13205400000.0, "accounts_payable": null, "short_term_borrowings": 1304800000.0, "debt_current": 281200000.0, "current_liabilities": 3321000000.0, "long_term_debt": 3619800000.0, "total_liabilities": 8317700000.0, "temporary_equity": null, "equity_parent": 4870100000.0, "nci": 17600000.0, "equity_total": 4887700000.0, "liabilities_and_equity": 13205400000.0, "shares_outstanding": null, "retained_earnings": 3155100000.0, "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:0000063754-23-000012" ], "value_sources": { "cash": [ "10-Q:0000063754-23-000012" ], "receivables": [ "10-Q:0000063754-23-000012" ], "current_assets": [ "10-Q:0000063754-23-000012" ], "ppe_net": [ "10-Q:0000063754-23-000012" ], "goodwill": [ "10-Q:0000063754-23-000012" ], "intangibles": [ "10-Q:0000063754-23-000012" ], "total_assets": [ "10-Q:0000063754-23-000012" ], "short_term_borrowings": [ "10-Q:0000063754-23-000012" ], "debt_current": [ "10-Q:0000063754-23-000012" ], "current_liabilities": [ "10-Q:0000063754-23-000012" ], "long_term_debt": [ "10-Q:0000063754-23-000012" ], "total_liabilities": [ "10-Q:0000063754-23-000012" ], "equity_parent": [ "10-Q:0000063754-23-000012" ], "nci": [ "10-Q:0000063754-23-000012" ], "equity_total": [ "10-Q:0000063754-23-000012" ], "liabilities_and_equity": [ "10-Q:0000063754-23-000012" ], "retained_earnings": [ "10-Q:0000063754-23-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-05-31", "values": { "cash": 127400000.0, "short_term_investments": null, "receivables": 557200000.0, "inventory": null, "current_assets": 2104000000.0, "ppe_net": 1249600000.0, "goodwill": 5235400000.0, "intangibles": 3371900000.0, "total_assets": 12908200000.0, "accounts_payable": null, "short_term_borrowings": 460200000.0, "debt_current": 285700000.0, "current_liabilities": 2487100000.0, "long_term_debt": 4117600000.0, "total_liabilities": 7951300000.0, "temporary_equity": null, "equity_parent": 4937000000.0, "nci": 19900000.0, "equity_total": 4956900000.0, "liabilities_and_equity": 12908200000.0, "shares_outstanding": null, "retained_earnings": 3191400000.0, "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:0000063754-23-000032" ], "value_sources": { "cash": [ "10-Q:0000063754-23-000032" ], "receivables": [ "10-Q:0000063754-23-000032" ], "current_assets": [ "10-Q:0000063754-23-000032" ], "ppe_net": [ "10-Q:0000063754-23-000032" ], "goodwill": [ "10-Q:0000063754-23-000032" ], "intangibles": [ "10-Q:0000063754-23-000032" ], "total_assets": [ "10-Q:0000063754-23-000032" ], "short_term_borrowings": [ "10-Q:0000063754-23-000032" ], "debt_current": [ "10-Q:0000063754-23-000032" ], "current_liabilities": [ "10-Q:0000063754-23-000032" ], "long_term_debt": [ "10-Q:0000063754-23-000032" ], "total_liabilities": [ "10-Q:0000063754-23-000032" ], "equity_parent": [ "10-Q:0000063754-23-000032" ], "nci": [ "10-Q:0000063754-23-000032" ], "equity_total": [ "10-Q:0000063754-23-000032" ], "liabilities_and_equity": [ "10-Q:0000063754-23-000032" ], "retained_earnings": [ "10-Q:0000063754-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-08-31", "values": { "cash": 154700000.0, "short_term_investments": null, "receivables": 624500000.0, "inventory": null, "current_assets": 2127500000.0, "ppe_net": 1285700000.0, "goodwill": 5252400000.0, "intangibles": 3364400000.0, "total_assets": 12990100000.0, "accounts_payable": null, "short_term_borrowings": 387000000.0, "debt_current": 1004800000.0, "current_liabilities": 3171000000.0, "long_term_debt": 3385300000.0, "total_liabilities": 7920000000.0, "temporary_equity": null, "equity_parent": 5049300000.0, "nci": 20800000.0, "equity_total": 5070100000.0, "liabilities_and_equity": 12990100000.0, "shares_outstanding": null, "retained_earnings": 3251700000.0, "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:0000063754-23-000045" ], "value_sources": { "cash": [ "10-Q:0000063754-23-000045" ], "receivables": [ "10-Q:0000063754-23-000045" ], "current_assets": [ "10-Q:0000063754-23-000045" ], "ppe_net": [ "10-Q:0000063754-23-000045" ], "goodwill": [ "10-Q:0000063754-23-000045" ], "intangibles": [ "10-Q:0000063754-23-000045" ], "total_assets": [ "10-Q:0000063754-23-000045" ], "short_term_borrowings": [ "10-Q:0000063754-23-000045" ], "debt_current": [ "10-Q:0000063754-23-000045" ], "current_liabilities": [ "10-Q:0000063754-23-000045" ], "long_term_debt": [ "10-Q:0000063754-23-000045" ], "total_liabilities": [ "10-Q:0000063754-23-000045" ], "equity_parent": [ "10-Q:0000063754-23-000045" ], "nci": [ "10-Q:0000063754-23-000045" ], "equity_total": [ "10-Q:0000063754-23-000045" ], "liabilities_and_equity": [ "10-Q:0000063754-23-000045" ], "retained_earnings": [ "10-Q:0000063754-23-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-11-30", "values": { "cash": 166600000.0, "short_term_investments": null, "receivables": 587500000.0, "inventory": 1126500000.0, "current_assets": 2001600000.0, "ppe_net": 1324700000.0, "goodwill": 5260100000.0, "intangibles": 3356700000.0, "total_assets": 12862300000.0, "accounts_payable": null, "short_term_borrowings": 272200000.0, "debt_current": 799300000.0, "current_liabilities": 3098900000.0, "long_term_debt": 3339900000.0, "total_liabilities": 7778800000.0, "temporary_equity": null, "equity_parent": 5060700000.0, "nci": 22800000.0, "equity_total": 5083500000.0, "liabilities_and_equity": 12862300000.0, "shares_outstanding": null, "retained_earnings": 3249700000.0, "preferred_stock": null, "long_term_investments": 115000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 269400000.0, "operating_lease_liability": 233200000.0, "operating_lease_liability_current": 53300000.0, "operating_lease_liability_noncurrent": 179900000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 61300000.0, "operating_lease_payments_total": 261700000.0, "operating_lease_imputed_interest": 28500000.0, "debt_maturity_y1": null, "debt_maturity_y2": 269800000.0, "debt_maturity_y3": 509300000.0, "debt_maturity_y4": 759700000.0, "debt_maturity_y5": 10400000.0, "debt_maturity_after_y5": 1865600000.0 }, "sources": [ "10-K:0000063754-24-000027", "10-K:0000063754-25-000005" ], "value_sources": { "cash": [ "10-K:0000063754-25-000005" ], "receivables": [ "10-K:0000063754-25-000005" ], "inventory": [ "10-K:0000063754-25-000005" ], "current_assets": [ "10-K:0000063754-25-000005" ], "ppe_net": [ "10-K:0000063754-25-000005" ], "goodwill": [ "10-K:0000063754-25-000005" ], "intangibles": [ "10-K:0000063754-25-000005" ], "total_assets": [ "10-K:0000063754-25-000005" ], "short_term_borrowings": [ "10-K:0000063754-25-000005" ], "debt_current": [ "10-K:0000063754-25-000005" ], "current_liabilities": [ "10-K:0000063754-25-000005" ], "long_term_debt": [ "10-K:0000063754-25-000005" ], "total_liabilities": [ "10-K:0000063754-25-000005" ], "equity_parent": [ "10-K:0000063754-25-000005" ], "nci": [ "10-K:0000063754-25-000005" ], "equity_total": [ "10-K:0000063754-25-000005" ], "liabilities_and_equity": [ "10-K:0000063754-25-000005" ], "retained_earnings": [ "10-K:0000063754-25-000005" ], "long_term_investments": [ "10-K:0000063754-25-000005" ], "commercial_paper": [ "10-K:0000063754-25-000005" ], "operating_lease_liability": [ "10-K:0000063754-24-000027" ], "operating_lease_liability_current": [ "10-K:0000063754-25-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0000063754-25-000005" ], "operating_lease_discount_rate": [ "10-K:0000063754-25-000005" ], "operating_lease_payments_y1": [ "10-K:0000063754-24-000027" ], "operating_lease_payments_total": [ "10-K:0000063754-24-000027" ], "operating_lease_imputed_interest": [ "10-K:0000063754-24-000027" ], "debt_maturity_y2": [ "10-K:0000063754-24-000027" ], "debt_maturity_y3": [ "10-K:0000063754-24-000027" ], "debt_maturity_y4": [ "10-K:0000063754-24-000027" ], "debt_maturity_y5": [ "10-K:0000063754-24-000027" ], "debt_maturity_after_y5": [ "10-K:0000063754-24-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-02-29", "values": { "cash": 178000000.0, "short_term_investments": null, "receivables": 567500000.0, "inventory": null, "current_assets": 2020200000.0, "ppe_net": 1354500000.0, "goodwill": 5253600000.0, "intangibles": 3346800000.0, "total_assets": 12890100000.0, "accounts_payable": null, "short_term_borrowings": 329500000.0, "debt_current": 798400000.0, "current_liabilities": 2973800000.0, "long_term_debt": 3329100000.0, "total_liabilities": 7632700000.0, "temporary_equity": null, "equity_parent": 5232500000.0, "nci": 24900000.0, "equity_total": 5257400000.0, "liabilities_and_equity": 12890100000.0, "shares_outstanding": null, "retained_earnings": 3412800000.0, "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:0000063754-24-000033" ], "value_sources": { "cash": [ "10-Q:0000063754-24-000033" ], "receivables": [ "10-Q:0000063754-24-000033" ], "current_assets": [ "10-Q:0000063754-24-000033" ], "ppe_net": [ "10-Q:0000063754-24-000033" ], "goodwill": [ "10-Q:0000063754-24-000033" ], "intangibles": [ "10-Q:0000063754-24-000033" ], "total_assets": [ "10-Q:0000063754-24-000033" ], "short_term_borrowings": [ "10-Q:0000063754-24-000033" ], "debt_current": [ "10-Q:0000063754-24-000033" ], "current_liabilities": [ "10-Q:0000063754-24-000033" ], "long_term_debt": [ "10-Q:0000063754-24-000033" ], "total_liabilities": [ "10-Q:0000063754-24-000033" ], "equity_parent": [ "10-Q:0000063754-24-000033" ], "nci": [ "10-Q:0000063754-24-000033" ], "equity_total": [ "10-Q:0000063754-24-000033" ], "liabilities_and_equity": [ "10-Q:0000063754-24-000033" ], "retained_earnings": [ "10-Q:0000063754-24-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-05-31", "values": { "cash": 166300000.0, "short_term_investments": null, "receivables": 598500000.0, "inventory": null, "current_assets": 2069400000.0, "ppe_net": 1366100000.0, "goodwill": 5257200000.0, "intangibles": 3338900000.0, "total_assets": 12987600000.0, "accounts_payable": null, "short_term_borrowings": 352400000.0, "debt_current": 786600000.0, "current_liabilities": 2984300000.0, "long_term_debt": 3325800000.0, "total_liabilities": 7633400000.0, "temporary_equity": null, "equity_parent": 5327400000.0, "nci": 26800000.0, "equity_total": 5354200000.0, "liabilities_and_equity": 12987600000.0, "shares_outstanding": null, "retained_earnings": 3480300000.0, "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:0000063754-24-000057" ], "value_sources": { "cash": [ "10-Q:0000063754-24-000057" ], "receivables": [ "10-Q:0000063754-24-000057" ], "current_assets": [ "10-Q:0000063754-24-000057" ], "ppe_net": [ "10-Q:0000063754-24-000057" ], "goodwill": [ "10-Q:0000063754-24-000057" ], "intangibles": [ "10-Q:0000063754-24-000057" ], "total_assets": [ "10-Q:0000063754-24-000057" ], "short_term_borrowings": [ "10-Q:0000063754-24-000057" ], "debt_current": [ "10-Q:0000063754-24-000057" ], "current_liabilities": [ "10-Q:0000063754-24-000057" ], "long_term_debt": [ "10-Q:0000063754-24-000057" ], "total_liabilities": [ "10-Q:0000063754-24-000057" ], "equity_parent": [ "10-Q:0000063754-24-000057" ], "nci": [ "10-Q:0000063754-24-000057" ], "equity_total": [ "10-Q:0000063754-24-000057" ], "liabilities_and_equity": [ "10-Q:0000063754-24-000057" ], "retained_earnings": [ "10-Q:0000063754-24-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-08-31", "values": { "cash": 200800000.0, "short_term_investments": null, "receivables": 660900000.0, "inventory": null, "current_assets": 2244300000.0, "ppe_net": 1399500000.0, "goodwill": 5277700000.0, "intangibles": 3332700000.0, "total_assets": 13204900000.0, "accounts_payable": null, "short_term_borrowings": 1180700000.0, "debt_current": 64200000.0, "current_liabilities": 3144300000.0, "long_term_debt": 3343100000.0, "total_liabilities": 7753900000.0, "temporary_equity": null, "equity_parent": 5421500000.0, "nci": 29500000.0, "equity_total": 5451000000.0, "liabilities_and_equity": 13204900000.0, "shares_outstanding": null, "retained_earnings": 3577200000.0, "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:0000063754-24-000064" ], "value_sources": { "cash": [ "10-Q:0000063754-24-000064" ], "receivables": [ "10-Q:0000063754-24-000064" ], "current_assets": [ "10-Q:0000063754-24-000064" ], "ppe_net": [ "10-Q:0000063754-24-000064" ], "goodwill": [ "10-Q:0000063754-24-000064" ], "intangibles": [ "10-Q:0000063754-24-000064" ], "total_assets": [ "10-Q:0000063754-24-000064" ], "short_term_borrowings": [ "10-Q:0000063754-24-000064" ], "debt_current": [ "10-Q:0000063754-24-000064" ], "current_liabilities": [ "10-Q:0000063754-24-000064" ], "long_term_debt": [ "10-Q:0000063754-24-000064" ], "total_liabilities": [ "10-Q:0000063754-24-000064" ], "equity_parent": [ "10-Q:0000063754-24-000064" ], "nci": [ "10-Q:0000063754-24-000064" ], "equity_total": [ "10-Q:0000063754-24-000064" ], "liabilities_and_equity": [ "10-Q:0000063754-24-000064" ], "retained_earnings": [ "10-Q:0000063754-24-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-11-30", "values": { "cash": 186100000.0, "short_term_investments": null, "receivables": 587400000.0, "inventory": 1239900000.0, "current_assets": 2139000000.0, "ppe_net": 1413000000.0, "goodwill": 5227500000.0, "intangibles": 3318900000.0, "total_assets": 13070300000.0, "accounts_payable": null, "short_term_borrowings": 483100000.0, "debt_current": 265200000.0, "current_liabilities": 2882800000.0, "long_term_debt": 3593600000.0, "total_liabilities": 7753500000.0, "temporary_equity": null, "equity_parent": 5291000000.0, "nci": 25800000.0, "equity_total": 5316800000.0, "liabilities_and_equity": 13070300000.0, "shares_outstanding": null, "retained_earnings": 3545000000.0, "preferred_stock": null, "long_term_investments": 130500000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 431300000.0, "operating_lease_liability": 222300000.0, "operating_lease_liability_current": 55700000.0, "operating_lease_liability_noncurrent": 166600000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": 63900000.0, "operating_lease_payments_total": 248900000.0, "operating_lease_imputed_interest": 26600000.0, "debt_maturity_y1": null, "debt_maturity_y2": 509300000.0, "debt_maturity_y3": 759700000.0, "debt_maturity_y4": 10300000.0, "debt_maturity_y5": 18000000.0, "debt_maturity_after_y5": 2357300000.0 }, "sources": [ "10-K:0000063754-25-000005", "10-K:0000063754-26-000037" ], "value_sources": { "cash": [ "10-K:0000063754-26-000037" ], "receivables": [ "10-K:0000063754-26-000037" ], "inventory": [ "10-K:0000063754-26-000037" ], "current_assets": [ "10-K:0000063754-26-000037" ], "ppe_net": [ "10-K:0000063754-26-000037" ], "goodwill": [ "10-K:0000063754-26-000037" ], "intangibles": [ "10-K:0000063754-26-000037" ], "total_assets": [ "10-K:0000063754-26-000037" ], "short_term_borrowings": [ "10-K:0000063754-26-000037" ], "debt_current": [ "10-K:0000063754-26-000037" ], "current_liabilities": [ "10-K:0000063754-26-000037" ], "long_term_debt": [ "10-K:0000063754-26-000037" ], "total_liabilities": [ "10-K:0000063754-26-000037" ], "equity_parent": [ "10-K:0000063754-26-000037" ], "nci": [ "10-K:0000063754-26-000037" ], "equity_total": [ "10-K:0000063754-26-000037" ], "liabilities_and_equity": [ "10-K:0000063754-26-000037" ], "retained_earnings": [ "10-K:0000063754-26-000037" ], "long_term_investments": [ "10-K:0000063754-26-000037" ], "commercial_paper": [ "10-K:0000063754-26-000037" ], "operating_lease_liability": [ "10-K:0000063754-25-000005" ], "operating_lease_liability_current": [ "10-K:0000063754-26-000037" ], "operating_lease_liability_noncurrent": [ "10-K:0000063754-26-000037" ], "operating_lease_discount_rate": [ "10-K:0000063754-26-000037" ], "operating_lease_payments_y1": [ "10-K:0000063754-25-000005" ], "operating_lease_payments_total": [ "10-K:0000063754-25-000005" ], "operating_lease_imputed_interest": [ "10-K:0000063754-25-000005" ], "debt_maturity_y2": [ "10-K:0000063754-25-000005" ], "debt_maturity_y3": [ "10-K:0000063754-25-000005" ], "debt_maturity_y4": [ "10-K:0000063754-25-000005" ], "debt_maturity_y5": [ "10-K:0000063754-25-000005" ], "debt_maturity_after_y5": [ "10-K:0000063754-25-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-02-28", "values": { "cash": 102800000.0, "short_term_investments": null, "receivables": 516900000.0, "inventory": null, "current_assets": 2012700000.0, "ppe_net": 1392900000.0, "goodwill": 5206100000.0, "intangibles": 3308100000.0, "total_assets": 12899800000.0, "accounts_payable": null, "short_term_borrowings": 456900000.0, "debt_current": 755100000.0, "current_liabilities": 3101900000.0, "long_term_debt": 3095700000.0, "total_liabilities": 7450100000.0, "temporary_equity": null, "equity_parent": 5423000000.0, "nci": 26700000.0, "equity_total": 5449700000.0, "liabilities_and_equity": 12899800000.0, "shares_outstanding": null, "retained_earnings": 3694300000.0, "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:0000063754-25-000024" ], "value_sources": { "cash": [ "10-Q:0000063754-25-000024" ], "receivables": [ "10-Q:0000063754-25-000024" ], "current_assets": [ "10-Q:0000063754-25-000024" ], "ppe_net": [ "10-Q:0000063754-25-000024" ], "goodwill": [ "10-Q:0000063754-25-000024" ], "intangibles": [ "10-Q:0000063754-25-000024" ], "total_assets": [ "10-Q:0000063754-25-000024" ], "short_term_borrowings": [ "10-Q:0000063754-25-000024" ], "debt_current": [ "10-Q:0000063754-25-000024" ], "current_liabilities": [ "10-Q:0000063754-25-000024" ], "long_term_debt": [ "10-Q:0000063754-25-000024" ], "total_liabilities": [ "10-Q:0000063754-25-000024" ], "equity_parent": [ "10-Q:0000063754-25-000024" ], "nci": [ "10-Q:0000063754-25-000024" ], "equity_total": [ "10-Q:0000063754-25-000024" ], "liabilities_and_equity": [ "10-Q:0000063754-25-000024" ], "retained_earnings": [ "10-Q:0000063754-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-05-31", "values": { "cash": 124100000.0, "short_term_investments": null, "receivables": 584500000.0, "inventory": null, "current_assets": 2166300000.0, "ppe_net": 1417200000.0, "goodwill": 5291500000.0, "intangibles": 3308800000.0, "total_assets": 13190400000.0, "accounts_payable": null, "short_term_borrowings": 598900000.0, "debt_current": 756700000.0, "current_liabilities": 3185700000.0, "long_term_debt": 3099300000.0, "total_liabilities": 7560000000.0, "temporary_equity": null, "equity_parent": 5601400000.0, "nci": 29000000.0, "equity_total": 5630400000.0, "liabilities_and_equity": 13190400000.0, "shares_outstanding": null, "retained_earnings": 3739000000.0, "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:0000063754-25-000041" ], "value_sources": { "cash": [ "10-Q:0000063754-25-000041" ], "receivables": [ "10-Q:0000063754-25-000041" ], "current_assets": [ "10-Q:0000063754-25-000041" ], "ppe_net": [ "10-Q:0000063754-25-000041" ], "goodwill": [ "10-Q:0000063754-25-000041" ], "intangibles": [ "10-Q:0000063754-25-000041" ], "total_assets": [ "10-Q:0000063754-25-000041" ], "short_term_borrowings": [ "10-Q:0000063754-25-000041" ], "debt_current": [ "10-Q:0000063754-25-000041" ], "current_liabilities": [ "10-Q:0000063754-25-000041" ], "long_term_debt": [ "10-Q:0000063754-25-000041" ], "total_liabilities": [ "10-Q:0000063754-25-000041" ], "equity_parent": [ "10-Q:0000063754-25-000041" ], "nci": [ "10-Q:0000063754-25-000041" ], "equity_total": [ "10-Q:0000063754-25-000041" ], "liabilities_and_equity": [ "10-Q:0000063754-25-000041" ], "retained_earnings": [ "10-Q:0000063754-25-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-08-31", "values": { "cash": 94900000.0, "short_term_investments": null, "receivables": 668700000.0, "inventory": null, "current_assets": 2224000000.0, "ppe_net": 1419800000.0, "goodwill": 5314200000.0, "intangibles": 3302500000.0, "total_assets": 13247000000.0, "accounts_payable": null, "short_term_borrowings": 496100000.0, "debt_current": 757300000.0, "current_liabilities": 3120000000.0, "long_term_debt": 3104900000.0, "total_liabilities": 7463400000.0, "temporary_equity": null, "equity_parent": 5752800000.0, "nci": 30800000.0, "equity_total": 5783600000.0, "liabilities_and_equity": 13247000000.0, "shares_outstanding": null, "retained_earnings": 3841900000.0, "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:0000063754-25-000065" ], "value_sources": { "cash": [ "10-Q:0000063754-25-000065" ], "receivables": [ "10-Q:0000063754-25-000065" ], "current_assets": [ "10-Q:0000063754-25-000065" ], "ppe_net": [ "10-Q:0000063754-25-000065" ], "goodwill": [ "10-Q:0000063754-25-000065" ], "intangibles": [ "10-Q:0000063754-25-000065" ], "total_assets": [ "10-Q:0000063754-25-000065" ], "short_term_borrowings": [ "10-Q:0000063754-25-000065" ], "debt_current": [ "10-Q:0000063754-25-000065" ], "current_liabilities": [ "10-Q:0000063754-25-000065" ], "long_term_debt": [ "10-Q:0000063754-25-000065" ], "total_liabilities": [ "10-Q:0000063754-25-000065" ], "equity_parent": [ "10-Q:0000063754-25-000065" ], "nci": [ "10-Q:0000063754-25-000065" ], "equity_total": [ "10-Q:0000063754-25-000065" ], "liabilities_and_equity": [ "10-Q:0000063754-25-000065" ], "retained_earnings": [ "10-Q:0000063754-25-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-11-30", "values": { "cash": 95900000.0, "short_term_investments": null, "receivables": 628900000.0, "inventory": 1272000000.0, "current_assets": 2138100000.0, "ppe_net": 1448800000.0, "goodwill": 5301300000.0, "intangibles": 3293100000.0, "total_assets": 13200400000.0, "accounts_payable": null, "short_term_borrowings": 381400000.0, "debt_current": 509100000.0, "current_liabilities": 3062200000.0, "long_term_debt": 3105800000.0, "total_liabilities": 7432300000.0, "temporary_equity": null, "equity_parent": 5736500000.0, "nci": 31600000.0, "equity_total": 5768100000.0, "liabilities_and_equity": 13200400000.0, "shares_outstanding": null, "retained_earnings": 3816400000.0, "preferred_stock": null, "long_term_investments": 132900000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 351800000.0, "operating_lease_liability": 35600000.0, "operating_lease_liability_current": 17500000.0, "operating_lease_liability_noncurrent": 18100000.0, "operating_lease_discount_rate": 0.042, "operating_lease_payments_y1": 66700000.0, "operating_lease_payments_total": 254400000.0, "operating_lease_imputed_interest": 27800000.0, "debt_maturity_y1": null, "debt_maturity_y2": 759800000.0, "debt_maturity_y3": 10400000.0, "debt_maturity_y4": 20700000.0, "debt_maturity_y5": 511600000.0, "debt_maturity_after_y5": 1843100000.0 }, "sources": [ "10-K:0000063754-26-000037", "10-Q:0000063754-26-000329" ], "value_sources": { "cash": [ "10-Q:0000063754-26-000329" ], "receivables": [ "10-Q:0000063754-26-000329" ], "inventory": [ "10-K:0000063754-26-000037" ], "current_assets": [ "10-Q:0000063754-26-000329" ], "ppe_net": [ "10-Q:0000063754-26-000329" ], "goodwill": [ "10-Q:0000063754-26-000329" ], "intangibles": [ "10-Q:0000063754-26-000329" ], "total_assets": [ "10-Q:0000063754-26-000329" ], "short_term_borrowings": [ "10-Q:0000063754-26-000329" ], "debt_current": [ "10-Q:0000063754-26-000329" ], "current_liabilities": [ "10-Q:0000063754-26-000329" ], "long_term_debt": [ "10-Q:0000063754-26-000329" ], "total_liabilities": [ "10-Q:0000063754-26-000329" ], "equity_parent": [ "10-Q:0000063754-26-000329" ], "nci": [ "10-Q:0000063754-26-000329" ], "equity_total": [ "10-Q:0000063754-26-000329" ], "liabilities_and_equity": [ "10-Q:0000063754-26-000329" ], "retained_earnings": [ "10-Q:0000063754-26-000329" ], "long_term_investments": [ "10-K:0000063754-26-000037" ], "commercial_paper": [ "10-K:0000063754-26-000037" ], "operating_lease_liability": [ "10-Q:0000063754-26-000329" ], "operating_lease_liability_current": [ "10-Q:0000063754-26-000329" ], "operating_lease_liability_noncurrent": [ "10-Q:0000063754-26-000329" ], "operating_lease_discount_rate": [ "10-K:0000063754-26-000037" ], "operating_lease_payments_y1": [ "10-K:0000063754-26-000037" ], "operating_lease_payments_total": [ "10-K:0000063754-26-000037" ], "operating_lease_imputed_interest": [ "10-K:0000063754-26-000037" ], "debt_maturity_y2": [ "10-K:0000063754-26-000037" ], "debt_maturity_y3": [ "10-K:0000063754-26-000037" ], "debt_maturity_y4": [ "10-K:0000063754-26-000037" ], "debt_maturity_y5": [ "10-K:0000063754-26-000037" ], "debt_maturity_after_y5": [ "10-K:0000063754-26-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-02-28", "values": { "cash": 177700000.0, "short_term_investments": null, "receivables": 829200000.0, "inventory": null, "current_assets": 2609300000.0, "ppe_net": 1510300000.0, "goodwill": 6316500000.0, "intangibles": 4961600000.0, "total_assets": 16346300000.0, "accounts_payable": null, "short_term_borrowings": 1309900000.0, "debt_current": 9400000.0, "current_liabilities": 3442100000.0, "long_term_debt": 3604100000.0, "total_liabilities": 8790200000.0, "temporary_equity": null, "equity_parent": 6980300000.0, "nci": 575800000.0, "equity_total": 7556100000.0, "liabilities_and_equity": 16346300000.0, "shares_outstanding": null, "retained_earnings": 4823100000.0, "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:0000063754-26-000192" ], "value_sources": { "cash": [ "10-Q:0000063754-26-000192" ], "receivables": [ "10-Q:0000063754-26-000192" ], "current_assets": [ "10-Q:0000063754-26-000192" ], "ppe_net": [ "10-Q:0000063754-26-000192" ], "goodwill": [ "10-Q:0000063754-26-000192" ], "intangibles": [ "10-Q:0000063754-26-000192" ], "total_assets": [ "10-Q:0000063754-26-000192" ], "short_term_borrowings": [ "10-Q:0000063754-26-000192" ], "debt_current": [ "10-Q:0000063754-26-000192" ], "current_liabilities": [ "10-Q:0000063754-26-000192" ], "long_term_debt": [ "10-Q:0000063754-26-000192" ], "total_liabilities": [ "10-Q:0000063754-26-000192" ], "equity_parent": [ "10-Q:0000063754-26-000192" ], "nci": [ "10-Q:0000063754-26-000192" ], "equity_total": [ "10-Q:0000063754-26-000192" ], "liabilities_and_equity": [ "10-Q:0000063754-26-000192" ], "retained_earnings": [ "10-Q:0000063754-26-000192" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-05-31", "values": { "cash": 331200000.0, "short_term_investments": null, "receivables": 709400000.0, "inventory": null, "current_assets": 2788800000.0, "ppe_net": 1504200000.0, "goodwill": 6291900000.0, "intangibles": 4937500000.0, "total_assets": 16477100000.0, "accounts_payable": null, "short_term_borrowings": 1326600000.0, "debt_current": 9500000.0, "current_liabilities": 3571800000.0, "long_term_debt": 3597400000.0, "total_liabilities": 8903800000.0, "temporary_equity": null, "equity_parent": 6995600000.0, "nci": 577700000.0, "equity_total": 7573300000.0, "liabilities_and_equity": 16477100000.0, "shares_outstanding": null, "retained_earnings": 4842900000.0, "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:0000063754-26-000274" ], "value_sources": { "cash": [ "10-Q:0000063754-26-000274" ], "receivables": [ "10-Q:0000063754-26-000274" ], "current_assets": [ "10-Q:0000063754-26-000274" ], "ppe_net": [ "10-Q:0000063754-26-000274" ], "goodwill": [ "10-Q:0000063754-26-000274" ], "intangibles": [ "10-Q:0000063754-26-000274" ], "total_assets": [ "10-Q:0000063754-26-000274" ], "short_term_borrowings": [ "10-Q:0000063754-26-000274" ], "debt_current": [ "10-Q:0000063754-26-000274" ], "current_liabilities": [ "10-Q:0000063754-26-000274" ], "long_term_debt": [ "10-Q:0000063754-26-000274" ], "total_liabilities": [ "10-Q:0000063754-26-000274" ], "equity_parent": [ "10-Q:0000063754-26-000274" ], "nci": [ "10-Q:0000063754-26-000274" ], "equity_total": [ "10-Q:0000063754-26-000274" ], "liabilities_and_equity": [ "10-Q:0000063754-26-000274" ], "retained_earnings": [ "10-Q:0000063754-26-000274" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-08-31", "values": { "cash": 331100000.0, "short_term_investments": null, "receivables": 831500000.0, "inventory": null, "current_assets": 2904800000.0, "ppe_net": 1537700000.0, "goodwill": 6303900000.0, "intangibles": 4958900000.0, "total_assets": 16650600000.0, "accounts_payable": null, "short_term_borrowings": 1340200000.0, "debt_current": 771900000.0, "current_liabilities": 4420000000.0, "long_term_debt": 2906100000.0, "total_liabilities": 9063500000.0, "temporary_equity": null, "equity_parent": 7003300000.0, "nci": 583800000.0, "equity_total": 7587100000.0, "liabilities_and_equity": 16650600000.0, "shares_outstanding": null, "retained_earnings": 4811500000.0, "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:0000063754-26-000329" ], "value_sources": { "cash": [ "10-Q:0000063754-26-000329" ], "receivables": [ "10-Q:0000063754-26-000329" ], "current_assets": [ "10-Q:0000063754-26-000329" ], "ppe_net": [ "10-Q:0000063754-26-000329" ], "goodwill": [ "10-Q:0000063754-26-000329" ], "intangibles": [ "10-Q:0000063754-26-000329" ], "total_assets": [ "10-Q:0000063754-26-000329" ], "short_term_borrowings": [ "10-Q:0000063754-26-000329" ], "debt_current": [ "10-Q:0000063754-26-000329" ], "current_liabilities": [ "10-Q:0000063754-26-000329" ], "long_term_debt": [ "10-Q:0000063754-26-000329" ], "total_liabilities": [ "10-Q:0000063754-26-000329" ], "equity_parent": [ "10-Q:0000063754-26-000329" ], "nci": [ "10-Q:0000063754-26-000329" ], "equity_total": [ "10-Q:0000063754-26-000329" ], "liabilities_and_equity": [ "10-Q:0000063754-26-000329" ], "retained_earnings": [ "10-Q:0000063754-26-000329" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-12-01", "end": "2021-02-28", "values": { "cfo": -32200000.0, "cfi": -755200000.0, "cff": 612700000.0, "capex": 48600000.0, "d_and_a": 48100000.0, "sbc": 14200000.0, "dividends_paid": 90800000.0, "buybacks": 100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -31000000.0, "change_inventories": 21500000.0, "change_payables": -73600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000400000.0 }, "sources": [ "10-Q:0000063754-22-000015" ], "value_sources": { "cfo": [ "10-Q:0000063754-22-000015" ], "cfi": [ "10-Q:0000063754-22-000015" ], "cff": [ "10-Q:0000063754-22-000015" ], "capex": [ "10-Q:0000063754-22-000015" ], "d_and_a": [ "10-Q:0000063754-22-000015" ], "sbc": [ "10-Q:0000063754-22-000015" ], "dividends_paid": [ "10-Q:0000063754-22-000015" ], "buybacks": [ "10-Q:0000063754-22-000015" ], "change_receivables": [ "10-Q:0000063754-22-000015" ], "change_inventories": [ "10-Q:0000063754-22-000015" ], "change_payables": [ "10-Q:0000063754-22-000015" ], "proceeds_debt_issuance": [ "10-Q:0000063754-22-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-03-01", "end": "2021-05-31", "values": { "cfo": 260900000.0, "cfi": 1600000.0, "cff": -234800000.0, "capex": 64200000.0, "d_and_a": 43800000.0, "sbc": 28500000.0, "dividends_paid": 90800000.0, "buybacks": 300000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -20400000.0, "change_inventories": 68900000.0, "change_payables": 65200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1100000.0 }, "sources": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "value_sources": { "cfo": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "cfi": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "cff": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "capex": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "d_and_a": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "sbc": [ "10-Q:0000063754-22-000038" ], "dividends_paid": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "buybacks": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "change_receivables": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "change_inventories": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "change_payables": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ], "proceeds_debt_issuance": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-22-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-06-01", "end": "2021-08-31", "values": { "cfo": 144200000.0, "cfi": -77000000.0, "cff": -30900000.0, "capex": 77100000.0, "d_and_a": 47200000.0, "sbc": 11600000.0, "dividends_paid": 90800000.0, "buybacks": 2800000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 50100000.0, "change_inventories": 66100000.0, "change_payables": -8300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "value_sources": { "cfo": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "cfi": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "cff": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "capex": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "d_and_a": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "sbc": [ "10-Q:0000063754-22-000044" ], "dividends_paid": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "buybacks": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "change_receivables": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "change_inventories": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "change_payables": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ], "proceeds_debt_issuance": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-22-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-09-01", "end": "2021-11-30", "values": { "cfo": 455400000.0, "cfi": -78000000.0, "cff": -325000000.0, "capex": 88100000.0, "d_and_a": 47200000.0, "sbc": 12400000.0, "dividends_paid": 90900000.0, "buybacks": 5400000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 23900000.0, "change_inventories": -2800000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "value_sources": { "cfo": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "cfi": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "cff": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "capex": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "d_and_a": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "sbc": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "dividends_paid": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "buybacks": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "change_receivables": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "change_inventories": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ], "proceeds_debt_issuance": [ "10-K:0000063754-23-000005", "10-Q:0000063754-22-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-12-01", "end": "2022-02-28", "values": { "cfo": 17900000.0, "cfi": -43700000.0, "cff": 4400000.0, "capex": 43700000.0, "d_and_a": 49000000.0, "sbc": 11100000.0, "dividends_paid": 99000000.0, "buybacks": 8700000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -33200000.0, "change_inventories": 49900000.0, "change_payables": 5200000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-23-000012" ], "value_sources": { "cfo": [ "10-Q:0000063754-23-000012" ], "cfi": [ "10-Q:0000063754-23-000012" ], "cff": [ "10-Q:0000063754-23-000012" ], "capex": [ "10-Q:0000063754-23-000012" ], "d_and_a": [ "10-Q:0000063754-23-000012" ], "sbc": [ "10-Q:0000063754-23-000012" ], "dividends_paid": [ "10-Q:0000063754-23-000012" ], "buybacks": [ "10-Q:0000063754-23-000012" ], "change_receivables": [ "10-Q:0000063754-23-000012" ], "change_inventories": [ "10-Q:0000063754-23-000012" ], "change_payables": [ "10-Q:0000063754-23-000012" ], "proceeds_debt_issuance": [ "10-Q:0000063754-22-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-03-01", "end": "2022-05-31", "values": { "cfo": 136500000.0, "cfi": -45500000.0, "cff": -86100000.0, "capex": 57900000.0, "d_and_a": 49200000.0, "sbc": 25800000.0, "dividends_paid": 99200000.0, "buybacks": 4200000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -14100000.0, "change_inventories": 110600000.0, "change_payables": 61300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "value_sources": { "cfo": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "cfi": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "cff": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "capex": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "d_and_a": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "sbc": [ "10-Q:0000063754-23-000032" ], "dividends_paid": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "buybacks": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "change_receivables": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "change_inventories": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "change_payables": [ "10-Q:0000063754-23-000012", "10-Q:0000063754-23-000032" ], "proceeds_debt_issuance": [ "10-Q:0000063754-22-000015", "10-Q:0000063754-23-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-06-01", "end": "2022-08-31", "values": { "cfo": 95700000.0, "cfi": 33700000.0, "cff": -92000000.0, "capex": 65200000.0, "d_and_a": 50000000.0, "sbc": 12200000.0, "dividends_paid": 99300000.0, "buybacks": 13200000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 90900000.0, "change_inventories": 78000000.0, "change_payables": 34300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "value_sources": { "cfo": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "cfi": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "cff": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "capex": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "d_and_a": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "sbc": [ "10-Q:0000063754-23-000045" ], "dividends_paid": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "buybacks": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "change_receivables": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "change_inventories": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "change_payables": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ], "proceeds_debt_issuance": [ "10-Q:0000063754-23-000032", "10-Q:0000063754-23-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-09-01", "end": "2022-11-30", "values": { "cfo": 401400000.0, "cfi": -90900000.0, "cff": -313500000.0, "capex": 95200000.0, "d_and_a": 52400000.0, "sbc": 11200000.0, "dividends_paid": 99200000.0, "buybacks": 12700000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2200000.0, "change_inventories": -33200000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "value_sources": { "cfo": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "cfi": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "cff": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "capex": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "d_and_a": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "sbc": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "dividends_paid": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "buybacks": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "change_receivables": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "change_inventories": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "proceeds_debt_issuance": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-12-01", "end": "2023-02-28", "values": { "cfo": 103400000.0, "cfi": -61500000.0, "cff": -44700000.0, "capex": 61500000.0, "d_and_a": 47800000.0, "sbc": 11800000.0, "dividends_paid": 104600000.0, "buybacks": 3500000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -9700000.0, "change_inventories": 200000.0, "change_payables": -54800000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000063754-24-000033" ], "value_sources": { "cfo": [ "10-Q:0000063754-24-000033" ], "cfi": [ "10-Q:0000063754-24-000033" ], "cff": [ "10-Q:0000063754-24-000033" ], "capex": [ "10-Q:0000063754-24-000033" ], "d_and_a": [ "10-Q:0000063754-24-000033" ], "sbc": [ "10-Q:0000063754-24-000033" ], "dividends_paid": [ "10-Q:0000063754-24-000033" ], "buybacks": [ "10-Q:0000063754-24-000033" ], "change_receivables": [ "10-Q:0000063754-24-000033" ], "change_inventories": [ "10-Q:0000063754-24-000033" ], "change_payables": [ "10-Q:0000063754-24-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-03-01", "end": "2023-05-31", "values": { "cfo": 290800000.0, "cfi": -54600000.0, "cff": -473400000.0, "capex": 57100000.0, "d_and_a": 48800000.0, "sbc": 26700000.0, "dividends_paid": 104600000.0, "buybacks": 15100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -16800000.0, "change_inventories": -71900000.0, "change_payables": -27100000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "value_sources": { "cfo": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "cfi": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "cff": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "capex": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "d_and_a": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "sbc": [ "10-Q:0000063754-24-000057" ], "dividends_paid": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "buybacks": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "change_receivables": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "change_inventories": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ], "change_payables": [ "10-Q:0000063754-24-000033", "10-Q:0000063754-24-000057" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-06-01", "end": "2023-08-31", "values": { "cfo": 265900000.0, "cfi": -68700000.0, "cff": -183100000.0, "capex": 68600000.0, "d_and_a": 53800000.0, "sbc": 12600000.0, "dividends_paid": 104600000.0, "buybacks": 8100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 2900000.0, "change_receivables": 49400000.0, "change_inventories": -68000000.0, "change_payables": -8500000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "value_sources": { "cfo": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "cfi": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "cff": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "capex": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "d_and_a": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "sbc": [ "10-Q:0000063754-24-000064" ], "dividends_paid": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "buybacks": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "deferred_tax": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "change_receivables": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "change_inventories": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "change_payables": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ], "proceeds_debt_issuance": [ "10-Q:0000063754-24-000057", "10-Q:0000063754-24-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-09-01", "end": "2023-11-30", "values": { "cfo": 577200000.0, "cfi": -75700000.0, "cff": -483000000.0, "capex": 76700000.0, "d_and_a": 48900000.0, "sbc": 12300000.0, "dividends_paid": 104700000.0, "buybacks": 9000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -26300000.0, "change_inventories": -85300000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "value_sources": { "cfo": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "cfi": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "cff": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "capex": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "d_and_a": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "sbc": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "dividends_paid": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "buybacks": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "change_receivables": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "change_inventories": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ], "proceeds_debt_issuance": [ "10-K:0000063754-25-000005", "10-Q:0000063754-24-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-12-01", "end": "2024-02-29", "values": { "cfo": 138400000.0, "cfi": -61800000.0, "cff": -67700000.0, "capex": 62000000.0, "d_and_a": 45800000.0, "sbc": 11700000.0, "dividends_paid": 112700000.0, "buybacks": 300000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2800000.0, "change_receivables": -16500000.0, "change_inventories": 2300000.0, "change_payables": 14400000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000063754-25-000024" ], "value_sources": { "cfo": [ "10-Q:0000063754-25-000024" ], "cfi": [ "10-Q:0000063754-25-000024" ], "cff": [ "10-Q:0000063754-25-000024" ], "capex": [ "10-Q:0000063754-25-000024" ], "d_and_a": [ "10-Q:0000063754-25-000024" ], "sbc": [ "10-Q:0000063754-25-000024" ], "dividends_paid": [ "10-Q:0000063754-25-000024" ], "buybacks": [ "10-Q:0000063754-25-000024" ], "deferred_tax": [ "10-Q:0000063754-25-000024" ], "change_receivables": [ "10-Q:0000063754-25-000024" ], "change_inventories": [ "10-Q:0000063754-25-000024" ], "change_payables": [ "10-Q:0000063754-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-01", "end": "2024-05-31", "values": { "cfo": 163100000.0, "cfi": -68300000.0, "cff": -104500000.0, "capex": 68300000.0, "d_and_a": 57100000.0, "sbc": 19400000.0, "dividends_paid": 112800000.0, "buybacks": 4200000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -25000000.0, "change_receivables": 30100000.0, "change_inventories": 26600000.0, "change_payables": 76300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "value_sources": { "cfo": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "cfi": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "cff": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "capex": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "d_and_a": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "sbc": [ "10-Q:0000063754-25-000041" ], "dividends_paid": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "buybacks": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "deferred_tax": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "change_receivables": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "change_inventories": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ], "change_payables": [ "10-Q:0000063754-25-000024", "10-Q:0000063754-25-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-01", "end": "2024-08-31", "values": { "cfo": 161700000.0, "cfi": -59000000.0, "cff": -33700000.0, "capex": 59000000.0, "d_and_a": 54600000.0, "sbc": 8800000.0, "dividends_paid": 112800000.0, "buybacks": 24500000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -9400000.0, "change_receivables": 58600000.0, "change_inventories": 80000000.0, "change_payables": 21600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "value_sources": { "cfo": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "cfi": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "cff": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "capex": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "d_and_a": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "sbc": [ "10-Q:0000063754-25-000065" ], "dividends_paid": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "buybacks": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "deferred_tax": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "change_receivables": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "change_inventories": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "change_payables": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ], "proceeds_debt_issuance": [ "10-Q:0000063754-25-000041", "10-Q:0000063754-25-000065" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-01", "end": "2024-11-30", "values": { "cfo": 458700000.0, "cfi": -79900000.0, "cff": -377200000.0, "capex": 85600000.0, "d_and_a": 51300000.0, "sbc": 7500000.0, "dividends_paid": 112700000.0, "buybacks": 24100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -51700000.0, "change_inventories": 16100000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 495500000.0 }, "sources": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "value_sources": { "cfo": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "cfi": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "cff": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "capex": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "d_and_a": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "sbc": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "dividends_paid": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "buybacks": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "change_receivables": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "change_inventories": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "proceeds_debt_issuance": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-12-01", "end": "2025-02-28", "values": { "cfo": 115500000.0, "cfi": -37100000.0, "cff": -155200000.0, "capex": 37100000.0, "d_and_a": 53800000.0, "sbc": 20000000.0, "dividends_paid": 120700000.0, "buybacks": 17200000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -9200000.0, "change_receivables": -65200000.0, "change_inventories": 11700000.0, "change_payables": -70900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000063754-26-000192" ], "value_sources": { "cfo": [ "10-Q:0000063754-26-000192" ], "cfi": [ "10-Q:0000063754-26-000192" ], "cff": [ "10-Q:0000063754-26-000192" ], "capex": [ "10-Q:0000063754-26-000192" ], "d_and_a": [ "10-Q:0000063754-26-000192" ], "sbc": [ "10-Q:0000063754-26-000192" ], "dividends_paid": [ "10-Q:0000063754-26-000192" ], "buybacks": [ "10-Q:0000063754-26-000192" ], "deferred_tax": [ "10-Q:0000063754-26-000192" ], "change_receivables": [ "10-Q:0000063754-26-000192" ], "change_inventories": [ "10-Q:0000063754-26-000192" ], "change_payables": [ "10-Q:0000063754-26-000192" ], "proceeds_debt_issuance": [ "10-Q:0000063754-26-000192" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-01", "end": "2025-05-31", "values": { "cfo": 45900000.0, "cfi": -68100000.0, "cff": 12300000.0, "capex": 48300000.0, "d_and_a": 57100000.0, "sbc": 9600000.0, "dividends_paid": 120800000.0, "buybacks": 9300000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2900000.0, "change_receivables": 42000000.0, "change_inventories": 7400000.0, "change_payables": -3600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 900000.0 }, "sources": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "value_sources": { "cfo": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "cfi": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "cff": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "capex": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "d_and_a": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "sbc": [ "10-Q:0000063754-26-000274" ], "dividends_paid": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "buybacks": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "deferred_tax": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "change_receivables": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "change_inventories": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "change_payables": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "proceeds_debt_issuance": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-01", "end": "2025-08-31", "values": { "cfo": 258800000.0, "cfi": -67000000.0, "cff": -235400000.0, "capex": 52700000.0, "d_and_a": 61200000.0, "sbc": 7700000.0, "dividends_paid": 120700000.0, "buybacks": 2700000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -3700000.0, "change_receivables": 75100000.0, "change_inventories": 6900000.0, "change_payables": 12000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1500000.0 }, "sources": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "value_sources": { "cfo": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "cfi": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "cff": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "capex": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "d_and_a": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "sbc": [ "10-Q:0000063754-26-000329" ], "dividends_paid": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "buybacks": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "deferred_tax": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "change_receivables": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "change_inventories": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "change_payables": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "proceeds_debt_issuance": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-01", "end": "2025-11-30", "values": { "cfo": 542000000.0, "cfi": -83000000.0, "cff": -462600000.0, "capex": 83700000.0, "d_and_a": 59200000.0, "sbc": 8900000.0, "dividends_paid": 120800000.0, "buybacks": 5600000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -37200000.0, "change_inventories": -49900000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 300000.0 }, "sources": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "value_sources": { "cfo": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "cfi": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "cff": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "capex": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "d_and_a": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "sbc": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "dividends_paid": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "buybacks": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "change_receivables": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "change_inventories": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ], "proceeds_debt_issuance": [ "10-K:0000063754-26-000037", "10-Q:0000063754-25-000065" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-12-01", "end": "2026-02-28", "values": { "cfo": 50900000.0, "cfi": -762400000.0, "cff": 781700000.0, "capex": 32500000.0, "d_and_a": 63000000.0, "sbc": 20700000.0, "dividends_paid": 128900000.0, "buybacks": 10900000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -7500000.0, "change_receivables": -18700000.0, "change_inventories": -35100000.0, "change_payables": -98700000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 497400000.0 }, "sources": [ "10-Q:0000063754-26-000192" ], "value_sources": { "cfo": [ "10-Q:0000063754-26-000192" ], "cfi": [ "10-Q:0000063754-26-000192" ], "cff": [ "10-Q:0000063754-26-000192" ], "capex": [ "10-Q:0000063754-26-000192" ], "d_and_a": [ "10-Q:0000063754-26-000192" ], "sbc": [ "10-Q:0000063754-26-000192" ], "dividends_paid": [ "10-Q:0000063754-26-000192" ], "buybacks": [ "10-Q:0000063754-26-000192" ], "deferred_tax": [ "10-Q:0000063754-26-000192" ], "change_receivables": [ "10-Q:0000063754-26-000192" ], "change_inventories": [ "10-Q:0000063754-26-000192" ], "change_payables": [ "10-Q:0000063754-26-000192" ], "proceeds_debt_issuance": [ "10-Q:0000063754-26-000192" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-01", "end": "2026-05-31", "values": { "cfo": 379800000.0, "cfi": -42700000.0, "cff": -179000000.0, "capex": 42700000.0, "d_and_a": 73500000.0, "sbc": 8600000.0, "dividends_paid": 129000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -3800000.0, "change_receivables": -110700000.0, "change_inventories": 41400000.0, "change_payables": 128900000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 300000.0 }, "sources": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "value_sources": { "cfo": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "cfi": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "cff": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "capex": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "d_and_a": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "sbc": [ "10-Q:0000063754-26-000274" ], "dividends_paid": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "buybacks": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "deferred_tax": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "change_receivables": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "change_inventories": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "change_payables": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ], "proceeds_debt_issuance": [ "10-Q:0000063754-26-000192", "10-Q:0000063754-26-000274" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-01", "end": "2026-08-31", "values": { "cfo": 168100000.0, "cfi": -56000000.0, "cff": -112400000.0, "capex": 56000000.0, "d_and_a": 76600000.0, "sbc": 5200000.0, "dividends_paid": 129100000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -10500000.0, "change_receivables": 119200000.0, "change_inventories": 38300000.0, "change_payables": -40000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 600000.0 }, "sources": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "value_sources": { "cfo": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "cfi": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "cff": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "capex": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "d_and_a": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "sbc": [ "10-Q:0000063754-26-000329" ], "dividends_paid": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "buybacks": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "deferred_tax": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "change_receivables": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "change_inventories": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "change_payables": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ], "proceeds_debt_issuance": [ "10-Q:0000063754-26-000274", "10-Q:0000063754-26-000329" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-12-01", "end": "2021-11-30", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 828300000.0, "cfi": -908600000.0, "cff": 22000000.0, "capex": 278000000.0, "d_and_a": 186300000.0, "sbc": 66600000.0, "dividends_paid": 363300000.0, "buybacks": 8600000.0, "interest_paid": 135700000.0, "taxes_paid": 179300000.0, "depreciation": 124600000.0, "amortisation_intangibles": 35600000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 22600000.0, "change_inventories": 153700000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1001500000.0 }, "sources": [ "10-K:0000063754-23-000005", "10-K:0000063754-24-000027" ], "value_sources": { "cfo": [ "10-K:0000063754-24-000027" ], "cfi": [ "10-K:0000063754-24-000027" ], "cff": [ "10-K:0000063754-24-000027" ], "capex": [ "10-K:0000063754-23-000005" ], "d_and_a": [ "10-K:0000063754-24-000027" ], "sbc": [ "10-K:0000063754-24-000027" ], "dividends_paid": [ "10-K:0000063754-24-000027" ], "buybacks": [ "10-K:0000063754-24-000027" ], "interest_paid": [ "10-K:0000063754-24-000027" ], "taxes_paid": [ "10-K:0000063754-24-000027" ], "depreciation": [ "10-K:0000063754-24-000027" ], "amortisation_intangibles": [ "10-K:0000063754-24-000027" ], "change_receivables": [ "10-K:0000063754-24-000027" ], "change_inventories": [ "10-K:0000063754-24-000027" ], "proceeds_debt_issuance": [ "10-K:0000063754-24-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-12-01", "end": "2022-11-30", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 651500000.0, "cfi": -146400000.0, "cff": -487200000.0, "capex": 262000000.0, "d_and_a": 200600000.0, "sbc": 60300000.0, "dividends_paid": 396700000.0, "buybacks": 38800000.0, "interest_paid": 148800000.0, "taxes_paid": 192400000.0, "depreciation": 136300000.0, "amortisation_intangibles": 35100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 45800000.0, "change_inventories": 205300000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000063754-23-000005", "10-K:0000063754-25-000005" ], "value_sources": { "cfo": [ "10-K:0000063754-25-000005" ], "cfi": [ "10-K:0000063754-25-000005" ], "cff": [ "10-K:0000063754-25-000005" ], "capex": [ "10-K:0000063754-23-000005" ], "d_and_a": [ "10-K:0000063754-25-000005" ], "sbc": [ "10-K:0000063754-25-000005" ], "dividends_paid": [ "10-K:0000063754-25-000005" ], "buybacks": [ "10-K:0000063754-25-000005" ], "interest_paid": [ "10-K:0000063754-25-000005" ], "taxes_paid": [ "10-K:0000063754-25-000005" ], "depreciation": [ "10-K:0000063754-25-000005" ], "amortisation_intangibles": [ "10-K:0000063754-25-000005" ], "change_receivables": [ "10-K:0000063754-25-000005" ], "change_inventories": [ "10-K:0000063754-25-000005" ], "proceeds_debt_issuance": [ "10-K:0000063754-25-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-12-01", "end": "2023-11-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 1237300000.0, "cfi": -260500000.0, "cff": -1184200000.0, "capex": 263900000.0, "d_and_a": 199300000.0, "sbc": 63400000.0, "dividends_paid": 418500000.0, "buybacks": 35700000.0, "interest_paid": 203600000.0, "taxes_paid": 118300000.0, "depreciation": 135300000.0, "amortisation_intangibles": 34900000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -3400000.0, "change_inventories": -225000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 496400000.0 }, "sources": [ "10-K:0000063754-26-000037" ], "value_sources": { "cfo": [ "10-K:0000063754-26-000037" ], "cfi": [ "10-K:0000063754-26-000037" ], "cff": [ "10-K:0000063754-26-000037" ], "capex": [ "10-K:0000063754-26-000037" ], "d_and_a": [ "10-K:0000063754-26-000037" ], "sbc": [ "10-K:0000063754-26-000037" ], "dividends_paid": [ "10-K:0000063754-26-000037" ], "buybacks": [ "10-K:0000063754-26-000037" ], "interest_paid": [ "10-K:0000063754-26-000037" ], "taxes_paid": [ "10-K:0000063754-26-000037" ], "depreciation": [ "10-K:0000063754-26-000037" ], "amortisation_intangibles": [ "10-K:0000063754-26-000037" ], "change_receivables": [ "10-K:0000063754-26-000037" ], "change_inventories": [ "10-K:0000063754-26-000037" ], "proceeds_debt_issuance": [ "10-K:0000063754-26-000037" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-12-01", "end": "2024-11-30", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 921900000.0, "cfi": -269000000.0, "cff": -583100000.0, "capex": 274900000.0, "d_and_a": 208800000.0, "sbc": 47400000.0, "dividends_paid": 451000000.0, "buybacks": 53100000.0, "interest_paid": 210100000.0, "taxes_paid": 221000000.0, "depreciation": 143300000.0, "amortisation_intangibles": 35000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 20500000.0, "change_inventories": 125000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 495500000.0 }, "sources": [ "10-K:0000063754-26-000037" ], "value_sources": { "cfo": [ "10-K:0000063754-26-000037" ], "cfi": [ "10-K:0000063754-26-000037" ], "cff": [ "10-K:0000063754-26-000037" ], "capex": [ "10-K:0000063754-26-000037" ], "d_and_a": [ "10-K:0000063754-26-000037" ], "sbc": [ "10-K:0000063754-26-000037" ], "dividends_paid": [ "10-K:0000063754-26-000037" ], "buybacks": [ "10-K:0000063754-26-000037" ], "interest_paid": [ "10-K:0000063754-26-000037" ], "taxes_paid": [ "10-K:0000063754-26-000037" ], "depreciation": [ "10-K:0000063754-26-000037" ], "amortisation_intangibles": [ "10-K:0000063754-26-000037" ], "change_receivables": [ "10-K:0000063754-26-000037" ], "change_inventories": [ "10-K:0000063754-26-000037" ], "proceeds_debt_issuance": [ "10-K:0000063754-26-000037" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-12-01", "end": "2025-11-30", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 962200000.0, "cfi": -255200000.0, "cff": -840900000.0, "capex": 221800000.0, "d_and_a": 231300000.0, "sbc": 46200000.0, "dividends_paid": 483000000.0, "buybacks": 34800000.0, "interest_paid": 192800000.0, "taxes_paid": 239600000.0, "depreciation": 163200000.0, "amortisation_intangibles": 35200000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 14700000.0, "change_inventories": -23900000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2700000.0 }, "sources": [ "10-K:0000063754-26-000037" ], "value_sources": { "cfo": [ "10-K:0000063754-26-000037" ], "cfi": [ "10-K:0000063754-26-000037" ], "cff": [ "10-K:0000063754-26-000037" ], "capex": [ "10-K:0000063754-26-000037" ], "d_and_a": [ "10-K:0000063754-26-000037" ], "sbc": [ "10-K:0000063754-26-000037" ], "dividends_paid": [ "10-K:0000063754-26-000037" ], "buybacks": [ "10-K:0000063754-26-000037" ], "interest_paid": [ "10-K:0000063754-26-000037" ], "taxes_paid": [ "10-K:0000063754-26-000037" ], "depreciation": [ "10-K:0000063754-26-000037" ], "amortisation_intangibles": [ "10-K:0000063754-26-000037" ], "change_receivables": [ "10-K:0000063754-26-000037" ], "change_inventories": [ "10-K:0000063754-26-000037" ], "proceeds_debt_issuance": [ "10-K:0000063754-26-000037" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000063754-21-000020": { "kind": "filing", "form": "10-K", "accession": "0000063754-21-000020", "report_date": "2020-11-30", "filed": "2021-01-28", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375421000020/mkc-20201130.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375421000020/" }, "10-K:0000063754-22-000005": { "kind": "filing", "form": "10-K", "accession": "0000063754-22-000005", "report_date": "2021-11-30", "filed": "2022-01-27", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375422000005/mkc-20211130.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375422000005/" }, "10-K:0000063754-23-000005": { "kind": "filing", "form": "10-K", "accession": "0000063754-23-000005", "report_date": "2022-11-30", "filed": "2023-01-26", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375423000005/mkc-20221130.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375423000005/" }, "10-K:0000063754-24-000027": { "kind": "filing", "form": "10-K", "accession": "0000063754-24-000027", "report_date": "2023-11-30", "filed": "2024-01-25", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375424000027/mkc-20231130.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375424000027/" }, "10-K:0000063754-25-000005": { "kind": "filing", "form": "10-K", "accession": "0000063754-25-000005", "report_date": "2024-11-30", "filed": "2025-01-23", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375425000005/mkc-20241130.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375425000005/" }, "10-K:0000063754-26-000037": { "kind": "filing", "form": "10-K", "accession": "0000063754-26-000037", "report_date": "2025-11-30", "filed": "2026-01-22", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375426000037/mkc-20251130.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375426000037/" }, "10-Q:0000063754-21-000071": { "kind": "filing", "form": "10-Q", "accession": "0000063754-21-000071", "report_date": "2021-02-28", "filed": "2021-03-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375421000071/mkc-20210228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375421000071/" }, "10-Q:0000063754-21-000120": { "kind": "filing", "form": "10-Q", "accession": "0000063754-21-000120", "report_date": "2021-05-31", "filed": "2021-07-01", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375421000120/mkc-20210531.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375421000120/" }, "10-Q:0000063754-21-000150": { "kind": "filing", "form": "10-Q", "accession": "0000063754-21-000150", "report_date": "2021-08-31", "filed": "2021-09-30", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375421000150/mkc-20210831.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375421000150/" }, "10-Q:0000063754-22-000015": { "kind": "filing", "form": "10-Q", "accession": "0000063754-22-000015", "report_date": "2022-02-28", "filed": "2022-03-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375422000015/mkc-20220228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375422000015/" }, "10-Q:0000063754-22-000038": { "kind": "filing", "form": "10-Q", "accession": "0000063754-22-000038", "report_date": "2022-05-31", "filed": "2022-06-29", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375422000038/mkc-20220531.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375422000038/" }, "10-Q:0000063754-22-000044": { "kind": "filing", "form": "10-Q", "accession": "0000063754-22-000044", "report_date": "2022-08-31", "filed": "2022-10-06", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375422000044/mkc-20220831.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375422000044/" }, "10-Q:0000063754-23-000012": { "kind": "filing", "form": "10-Q", "accession": "0000063754-23-000012", "report_date": "2023-02-28", "filed": "2023-03-28", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375423000012/mkc-20230228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375423000012/" }, "10-Q:0000063754-23-000032": { "kind": "filing", "form": "10-Q", "accession": "0000063754-23-000032", "report_date": "2023-05-31", "filed": "2023-06-29", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375423000032/mkc-20230531.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375423000032/" }, "10-Q:0000063754-23-000045": { "kind": "filing", "form": "10-Q", "accession": "0000063754-23-000045", "report_date": "2023-08-31", "filed": "2023-10-03", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375423000045/mkc-20230831.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375423000045/" }, "10-Q:0000063754-24-000033": { "kind": "filing", "form": "10-Q", "accession": "0000063754-24-000033", "report_date": "2024-02-29", "filed": "2024-03-26", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375424000033/mkc-20240229.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375424000033/" }, "10-Q:0000063754-24-000057": { "kind": "filing", "form": "10-Q", "accession": "0000063754-24-000057", "report_date": "2024-05-31", "filed": "2024-06-27", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375424000057/mkc-20240531.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375424000057/" }, "10-Q:0000063754-24-000064": { "kind": "filing", "form": "10-Q", "accession": "0000063754-24-000064", "report_date": "2024-08-31", "filed": "2024-10-01", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375424000064/mkc-20240831.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375424000064/" }, "10-Q:0000063754-25-000024": { "kind": "filing", "form": "10-Q", "accession": "0000063754-25-000024", "report_date": "2025-02-28", "filed": "2025-03-25", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375425000024/mkc-20250228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375425000024/" }, "10-Q:0000063754-25-000041": { "kind": "filing", "form": "10-Q", "accession": "0000063754-25-000041", "report_date": "2025-05-31", "filed": "2025-06-26", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375425000041/mkc-20250531.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375425000041/" }, "10-Q:0000063754-25-000065": { "kind": "filing", "form": "10-Q", "accession": "0000063754-25-000065", "report_date": "2025-08-31", "filed": "2025-10-07", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375425000065/mkc-20250831.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375425000065/" }, "10-Q:0000063754-26-000192": { "kind": "filing", "form": "10-Q", "accession": "0000063754-26-000192", "report_date": "2026-02-28", "filed": "2026-03-31", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375426000192/mkc-20260228.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375426000192/" }, "10-Q:0000063754-26-000274": { "kind": "filing", "form": "10-Q", "accession": "0000063754-26-000274", "report_date": "2026-05-31", "filed": "2026-06-25", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375426000274/mkc-20260531.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375426000274/" }, "10-Q:0000063754-26-000329": { "kind": "filing", "form": "10-Q", "accession": "0000063754-26-000329", "report_date": "2026-08-31", "filed": "2026-10-01", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/63754/000006375426000329/mkc-20260831.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/63754/000006375426000329/" } }, "restatements": [ { "period": "FY2025 Q4", "item": "operating_lease_liability", "start": null, "end": "2025-11-30", "first": { "value": 226600000.0, "source": "10-K:0000063754-26-000037", "filed": "2026-01-22" }, "latest": { "value": 35600000.0, "source": "10-Q:0000063754-26-000329", "filed": "2026-10-01" }, "used": { "value": 35600000.0, "source": "10-Q:0000063754-26-000329", "filed": "2026-10-01" } }, { "period": "FY2025 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2025-11-30", "first": { "value": 58900000.0, "source": "10-K:0000063754-26-000037", "filed": "2026-01-22" }, "latest": { "value": 17500000.0, "source": "10-Q:0000063754-26-000329", "filed": "2026-10-01" }, "used": { "value": 17500000.0, "source": "10-Q:0000063754-26-000329", "filed": "2026-10-01" } }, { "period": "FY2025 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2025-11-30", "first": { "value": 167700000.0, "source": "10-K:0000063754-26-000037", "filed": "2026-01-22" }, "latest": { "value": 18100000.0, "source": "10-Q:0000063754-26-000329", "filed": "2026-10-01" }, "used": { "value": 18100000.0, "source": "10-Q:0000063754-26-000329", "filed": "2026-10-01" } } ], "withheld": [ { "table": "pl_quarterly", "period": "FY2022 Q3", "item": "nci_profit", "value": 8900000.0, "sources": [ "10-Q:0000063754-22-000038", "10-Q:0000063754-23-000045" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2022 Q4", "item": "nci_profit", "value": -11400000.0, "sources": [ "10-K:0000063754-24-000027", "10-Q:0000063754-23-000045" ], "reason": "reported with opposite signs" } ], "events": [ { "id": "stock_split:2021-01-28:10-K:0000063754-21-000020", "type": "stock_split", "date": "2021-01-28", "fiscal_period": "FY2021 Q1", "text": "The filing reported a stock split of 2 for 1.", "counterparty": null, "amount": null, "sources": [ "10-K:0000063754-21-000020" ] } ] }