{ "schema": "annalist.dataset/0.1", "company": { "id": "pfizer", "name": "Pfizer Inc.", "country": "US", "template": "corporate", "cik": "0000078003", "tickers": [ "PFE" ], "entity_name": "PFIZER INC", "fiscal_year_end": "1231", "sic": "2834", "sic_description": "Pharmaceutical Preparations", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-27", "release_date": "2026-11-03" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-29", "values": { "revenue": null, "cost_of_revenue": 2378000000.0, "gross_profit": null, "rnd": 1724000000.0, "sga": 2873000000.0, "operating_income": null, "interest_expense": 390000000.0, "pretax_income": 3885000000.0, "income_tax": 475000000.0, "net_income_incl_nci": 3410000000.0, "nci_profit": 9000000.0, "net_income": 3401000000.0, "net_income_common": 3401000000.0, "eps_basic": 0.61, "eps_diluted": 0.61, "shares_basic": 5545000000.0, "shares_diluted": 5613000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-20-000037" ], "value_sources": { "cost_of_revenue": [ "10-Q:0000078003-20-000037" ], "rnd": [ "10-Q:0000078003-20-000037" ], "sga": [ "10-Q:0000078003-20-000037" ], "interest_expense": [ "10-Q:0000078003-20-000037" ], "pretax_income": [ "10-Q:0000078003-20-000037" ], "income_tax": [ "10-Q:0000078003-20-000037" ], "net_income_incl_nci": [ "10-Q:0000078003-20-000037" ], "nci_profit": [ "10-Q:0000078003-20-000037" ], "net_income": [ "10-Q:0000078003-20-000037" ], "net_income_common": [ "10-Q:0000078003-20-000037" ], "eps_basic": [ "10-Q:0000078003-20-000037" ], "eps_diluted": [ "10-Q:0000078003-20-000037" ], "shares_basic": [ "10-Q:0000078003-20-000037" ], "shares_diluted": [ "10-Q:0000078003-20-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-30", "end": "2020-06-28", "values": { "revenue": null, "cost_of_revenue": 2281000000.0, "gross_profit": null, "rnd": 2132000000.0, "sga": 3030000000.0, "operating_income": null, "interest_expense": 372000000.0, "pretax_income": 3953000000.0, "income_tax": 519000000.0, "net_income_incl_nci": 3434000000.0, "nci_profit": 8000000.0, "net_income": 3426000000.0, "net_income_common": 3426000000.0, "eps_basic": 0.62, "eps_diluted": 0.61, "shares_basic": 5554000000.0, "shares_diluted": 5619000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-20-000060" ], "value_sources": { "cost_of_revenue": [ "10-Q:0000078003-20-000060" ], "rnd": [ "10-Q:0000078003-20-000060" ], "sga": [ "10-Q:0000078003-20-000060" ], "interest_expense": [ "10-Q:0000078003-20-000060" ], "pretax_income": [ "10-Q:0000078003-20-000060" ], "income_tax": [ "10-Q:0000078003-20-000060" ], "net_income_incl_nci": [ "10-Q:0000078003-20-000060" ], "nci_profit": [ "10-Q:0000078003-20-000060" ], "net_income": [ "10-Q:0000078003-20-000060" ], "net_income_common": [ "10-Q:0000078003-20-000060" ], "eps_basic": [ "10-Q:0000078003-20-000060" ], "eps_diluted": [ "10-Q:0000078003-20-000060" ], "shares_basic": [ "10-Q:0000078003-20-000060" ], "shares_diluted": [ "10-Q:0000078003-20-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-29", "end": "2020-09-27", "values": { "revenue": null, "cost_of_revenue": 2529000000.0, "gross_profit": null, "rnd": 2360000000.0, "sga": 3016000000.0, "operating_income": null, "interest_expense": 416000000.0, "pretax_income": 2176000000.0, "income_tax": -26000000.0, "net_income_incl_nci": 2202000000.0, "nci_profit": 8000000.0, "net_income": 2194000000.0, "net_income_common": 2194000000.0, "eps_basic": 0.39, "eps_diluted": 0.39, "shares_basic": 5557000000.0, "shares_diluted": 5633000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-20-000070" ], "value_sources": { "cost_of_revenue": [ "10-Q:0000078003-20-000070" ], "rnd": [ "10-Q:0000078003-20-000070" ], "sga": [ "10-Q:0000078003-20-000070" ], "interest_expense": [ "10-Q:0000078003-20-000070" ], "pretax_income": [ "10-Q:0000078003-20-000070" ], "income_tax": [ "10-Q:0000078003-20-000070" ], "net_income_incl_nci": [ "10-Q:0000078003-20-000070" ], "nci_profit": [ "10-Q:0000078003-20-000070" ], "net_income": [ "10-Q:0000078003-20-000070" ], "net_income_common": [ "10-Q:0000078003-20-000070" ], "eps_basic": [ "10-Q:0000078003-20-000070" ], "eps_diluted": [ "10-Q:0000078003-20-000070" ], "shares_basic": [ "10-Q:0000078003-20-000070" ], "shares_diluted": [ "10-Q:0000078003-20-000070" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-28", "end": "2020-12-31", "values": { "revenue": null, "cost_of_revenue": 1504000000.0, "gross_profit": null, "rnd": 3189000000.0, "sga": 2696000000.0, "operating_income": null, "interest_expense": 271000000.0, "pretax_income": -2517000000.0, "income_tax": -491000000.0, "net_income_incl_nci": 606000000.0, "nci_profit": 11000000.0, "net_income": 594000000.0, "net_income_common": 595000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "value_sources": { "cost_of_revenue": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "rnd": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "sga": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "interest_expense": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "pretax_income": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "income_tax": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "net_income_incl_nci": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "nci_profit": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "net_income": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "net_income_common": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-04-04", "values": { "revenue": null, "cost_of_revenue": 4211000000.0, "gross_profit": null, "rnd": 2014000000.0, "sga": 2783000000.0, "operating_income": null, "interest_expense": 336000000.0, "pretax_income": 5683000000.0, "income_tax": 805000000.0, "net_income_incl_nci": 4886000000.0, "nci_profit": 9000000.0, "net_income": 4877000000.0, "net_income_common": 4877000000.0, "eps_basic": 0.87, "eps_diluted": 0.86, "shares_basic": 5584000000.0, "shares_diluted": 5662000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-21-000065" ], "value_sources": { "cost_of_revenue": [ "10-Q:0000078003-21-000065" ], "rnd": [ "10-Q:0000078003-21-000065" ], "sga": [ "10-Q:0000078003-21-000065" ], "interest_expense": [ "10-Q:0000078003-21-000065" ], "pretax_income": [ "10-Q:0000078003-21-000065" ], "income_tax": [ "10-Q:0000078003-21-000065" ], "net_income_incl_nci": [ "10-Q:0000078003-21-000065" ], "nci_profit": [ "10-Q:0000078003-21-000065" ], "net_income": [ "10-Q:0000078003-21-000065" ], "net_income_common": [ "10-Q:0000078003-21-000065" ], "eps_basic": [ "10-Q:0000078003-21-000065" ], "eps_diluted": [ "10-Q:0000078003-21-000065" ], "shares_basic": [ "10-Q:0000078003-21-000065" ], "shares_diluted": [ "10-Q:0000078003-21-000065" ], "dps_declared": [ "10-Q:0000078003-21-000065" ] }, "comparison": { "eps_diluted": { "value": 0.86, "earlier": 0.6, "sources": [ "10-Q:0000078003-21-000065" ], "basis": "FY2021" }, "net_income": { "value": 4877000000.0, "earlier": 3355000000.0, "sources": [ "10-Q:0000078003-21-000065" ], "basis": "FY2021" }, "pretax_income": { "value": 5683000000.0, "earlier": 2842000000.0, "sources": [ "10-Q:0000078003-21-000065" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-05", "end": "2021-07-04", "values": { "revenue": null, "cost_of_revenue": 7049000000.0, "gross_profit": null, "rnd": 2459000000.0, "sga": 2928000000.0, "operating_income": null, "interest_expense": 316000000.0, "pretax_income": 6609000000.0, "income_tax": 1043000000.0, "net_income_incl_nci": 5589000000.0, "nci_profit": 26000000.0, "net_income": 5563000000.0, "net_income_common": 5563000000.0, "eps_basic": 0.99, "eps_diluted": 0.98, "shares_basic": 5598000000.0, "shares_diluted": 5678000000.0, "dps_declared": 0.78, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-21-000093" ], "value_sources": { "cost_of_revenue": [ "10-Q:0000078003-21-000093" ], "rnd": [ "10-Q:0000078003-21-000093" ], "sga": [ "10-Q:0000078003-21-000093" ], "interest_expense": [ "10-Q:0000078003-21-000093" ], "pretax_income": [ "10-Q:0000078003-21-000093" ], "income_tax": [ "10-Q:0000078003-21-000093" ], "net_income_incl_nci": [ "10-Q:0000078003-21-000093" ], "nci_profit": [ "10-Q:0000078003-21-000093" ], "net_income": [ "10-Q:0000078003-21-000093" ], "net_income_common": [ "10-Q:0000078003-21-000093" ], "eps_basic": [ "10-Q:0000078003-21-000093" ], "eps_diluted": [ "10-Q:0000078003-21-000093" ], "shares_basic": [ "10-Q:0000078003-21-000093" ], "shares_diluted": [ "10-Q:0000078003-21-000093" ], "dps_declared": [ "10-Q:0000078003-21-000093" ] }, "comparison": { "eps_diluted": { "value": 0.98, "earlier": 0.62, "sources": [ "10-Q:0000078003-21-000093" ], "basis": "FY2021" }, "net_income": { "value": 5563000000.0, "earlier": 3489000000.0, "sources": [ "10-Q:0000078003-21-000093" ], "basis": "FY2021" }, "pretax_income": { "value": 6609000000.0, "earlier": 3026000000.0, "sources": [ "10-Q:0000078003-21-000093" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-05", "end": "2021-10-03", "values": { "revenue": null, "cost_of_revenue": 9973000000.0, "gross_profit": null, "rnd": 3447000000.0, "sga": 2905000000.0, "operating_income": null, "interest_expense": 325000000.0, "pretax_income": 7836000000.0, "income_tax": -331000000.0, "net_income_incl_nci": 8159000000.0, "nci_profit": 12000000.0, "net_income": 8146000000.0, "net_income_common": 8146000000.0, "eps_basic": 1.45, "eps_diluted": 1.42, "shares_basic": 5609000000.0, "shares_diluted": 5725000000.0, "dps_declared": 0.39, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-21-000107" ], "value_sources": { "cost_of_revenue": [ "10-Q:0000078003-21-000107" ], "rnd": [ "10-Q:0000078003-21-000107" ], "sga": [ "10-Q:0000078003-21-000107" ], "interest_expense": [ "10-Q:0000078003-21-000107" ], "pretax_income": [ "10-Q:0000078003-21-000107" ], "income_tax": [ "10-Q:0000078003-21-000107" ], "net_income_incl_nci": [ "10-Q:0000078003-21-000107" ], "nci_profit": [ "10-Q:0000078003-21-000107" ], "net_income": [ "10-Q:0000078003-21-000107" ], "net_income_common": [ "10-Q:0000078003-21-000107" ], "eps_basic": [ "10-Q:0000078003-21-000107" ], "eps_diluted": [ "10-Q:0000078003-21-000107" ], "shares_basic": [ "10-Q:0000078003-21-000107" ], "shares_diluted": [ "10-Q:0000078003-21-000107" ], "dps_declared": [ "10-Q:0000078003-21-000107" ] }, "comparison": { "eps_diluted": { "value": 1.42, "earlier": 0.26, "sources": [ "10-Q:0000078003-21-000107" ], "basis": "FY2021" }, "net_income": { "value": 8146000000.0, "earlier": 1469000000.0, "sources": [ "10-Q:0000078003-21-000107" ], "basis": "FY2021" }, "pretax_income": { "value": 7836000000.0, "earlier": 570000000.0, "sources": [ "10-Q:0000078003-21-000107" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-04", "end": "2021-12-31", "values": { "revenue": null, "cost_of_revenue": 9589000000.0, "gross_profit": null, "rnd": 5909000000.0, "sga": 4086000000.0, "operating_income": null, "interest_expense": 316000000.0, "pretax_income": 4183000000.0, "income_tax": 334000000.0, "net_income_incl_nci": 3392000000.0, "nci_profit": -2000000.0, "net_income": 3393000000.0, "net_income_common": 3393000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "value_sources": { "cost_of_revenue": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "rnd": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "sga": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "interest_expense": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "pretax_income": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "income_tax": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "net_income_incl_nci": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "nci_profit": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "net_income": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "net_income_common": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ] }, "comparison": { "net_income": { "value": 3393000000.0, "earlier": 846000000.0, "sources": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "basis": "FY2021" }, "pretax_income": { "value": 4183000000.0, "earlier": 598000000.0, "sources": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-04-03", "values": { "revenue": 25661000000.0, "cost_of_revenue": 9984000000.0, "gross_profit": null, "rnd": 2301000000.0, "sga": 2593000000.0, "operating_income": null, "interest_expense": 322000000.0, "pretax_income": 9050000000.0, "income_tax": 1172000000.0, "net_income_incl_nci": 7870000000.0, "nci_profit": 6000000.0, "net_income": 7864000000.0, "net_income_common": 7864000000.0, "eps_basic": 1.4, "eps_diluted": 1.37, "shares_basic": 5617000000.0, "shares_diluted": 5758000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-23-017196" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-017196" ], "cost_of_revenue": [ "10-Q:0001628280-23-017196" ], "rnd": [ "10-Q:0001628280-23-017196" ], "sga": [ "10-Q:0001628280-23-017196" ], "interest_expense": [ "10-Q:0001628280-23-017196" ], "pretax_income": [ "10-Q:0001628280-23-017196" ], "income_tax": [ "10-Q:0001628280-23-017196" ], "net_income_incl_nci": [ "10-Q:0001628280-23-017196" ], "nci_profit": [ "10-Q:0001628280-23-017196" ], "net_income": [ "10-Q:0001628280-23-017196" ], "net_income_common": [ "10-Q:0001628280-23-017196" ], "eps_basic": [ "10-Q:0001628280-23-017196" ], "eps_diluted": [ "10-Q:0001628280-23-017196" ], "shares_basic": [ "10-Q:0001628280-23-017196" ], "shares_diluted": [ "10-Q:0001628280-23-017196" ], "dps_declared": [ "10-Q:0001628280-23-017196" ] }, "comparison": { "pretax_income": { "value": 9050000000.0, "earlier": 5692000000.0, "sources": [ "10-Q:0000078003-22-000071" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-04", "end": "2022-07-03", "values": { "revenue": 27742000000.0, "cost_of_revenue": 8648000000.0, "gross_profit": null, "rnd": 2815000000.0, "sga": 3048000000.0, "operating_income": null, "interest_expense": 293000000.0, "pretax_income": 11447000000.0, "income_tax": 1570000000.0, "net_income_incl_nci": 9911000000.0, "nci_profit": 6000000.0, "net_income": 9906000000.0, "net_income_common": 9906000000.0, "eps_basic": 1.77, "eps_diluted": 1.73, "shares_basic": 5593000000.0, "shares_diluted": 5712000000.0, "dps_declared": 0.8, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-23-000088" ], "value_sources": { "revenue": [ "10-Q:0000078003-23-000088" ], "cost_of_revenue": [ "10-Q:0000078003-23-000088" ], "rnd": [ "10-Q:0000078003-23-000088" ], "sga": [ "10-Q:0000078003-23-000088" ], "interest_expense": [ "10-Q:0000078003-23-000088" ], "pretax_income": [ "10-Q:0000078003-23-000088" ], "income_tax": [ "10-Q:0000078003-23-000088" ], "net_income_incl_nci": [ "10-Q:0000078003-23-000088" ], "nci_profit": [ "10-Q:0000078003-23-000088" ], "net_income": [ "10-Q:0000078003-23-000088" ], "net_income_common": [ "10-Q:0000078003-23-000088" ], "eps_basic": [ "10-Q:0000078003-23-000088" ], "eps_diluted": [ "10-Q:0000078003-23-000088" ], "shares_basic": [ "10-Q:0000078003-23-000088" ], "shares_diluted": [ "10-Q:0000078003-23-000088" ], "dps_declared": [ "10-Q:0000078003-23-000088" ] }, "comparison": { "pretax_income": { "value": 11447000000.0, "earlier": 6949000000.0, "sources": [ "10-Q:0000078003-22-000094" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-04", "end": "2022-10-02", "values": { "revenue": 22638000000.0, "cost_of_revenue": 6063000000.0, "gross_profit": null, "rnd": 2696000000.0, "sga": 3391000000.0, "operating_income": null, "interest_expense": 311000000.0, "pretax_income": 9001000000.0, "income_tax": 356000000.0, "net_income_incl_nci": 8623000000.0, "nci_profit": 15000000.0, "net_income": 8608000000.0, "net_income_common": 8608000000.0, "eps_basic": 1.54, "eps_diluted": 1.51, "shares_basic": 5607000000.0, "shares_diluted": 5718000000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-23-000115" ], "value_sources": { "revenue": [ "10-Q:0000078003-23-000115" ], "cost_of_revenue": [ "10-Q:0000078003-23-000115" ], "rnd": [ "10-Q:0000078003-23-000115" ], "sga": [ "10-Q:0000078003-23-000115" ], "interest_expense": [ "10-Q:0000078003-23-000115" ], "pretax_income": [ "10-Q:0000078003-23-000115" ], "income_tax": [ "10-Q:0000078003-23-000115" ], "net_income_incl_nci": [ "10-Q:0000078003-23-000115" ], "nci_profit": [ "10-Q:0000078003-23-000115" ], "net_income": [ "10-Q:0000078003-23-000115" ], "net_income_common": [ "10-Q:0000078003-23-000115" ], "eps_basic": [ "10-Q:0000078003-23-000115" ], "eps_diluted": [ "10-Q:0000078003-23-000115" ], "shares_basic": [ "10-Q:0000078003-23-000115" ], "shares_diluted": [ "10-Q:0000078003-23-000115" ], "dps_declared": [ "10-Q:0000078003-23-000115" ] }, "comparison": { "pretax_income": { "value": 9001000000.0, "earlier": 7843000000.0, "sources": [ "10-Q:0000078003-22-000101" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-03", "end": "2022-12-31", "values": { "revenue": 24290000000.0, "cost_of_revenue": 9648000000.0, "gross_profit": null, "rnd": 3615000000.0, "sga": 4645000000.0, "operating_income": null, "interest_expense": 313000000.0, "pretax_income": 5231000000.0, "income_tax": 230000000.0, "net_income_incl_nci": 5003000000.0, "nci_profit": 8000000.0, "net_income": 4994000000.0, "net_income_common": 4994000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "value_sources": { "revenue": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "cost_of_revenue": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "rnd": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "sga": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "interest_expense": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "pretax_income": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "income_tax": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "net_income_incl_nci": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "nci_profit": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "net_income": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "net_income_common": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ] }, "comparison": { "pretax_income": { "value": 5231000000.0, "earlier": 3827000000.0, "sources": [ "10-K:0000078003-23-000024", "10-Q:0000078003-22-000101" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-04-02", "values": { "revenue": 18486000000.0, "cost_of_revenue": 4886000000.0, "gross_profit": null, "rnd": 2505000000.0, "sga": 3418000000.0, "operating_income": null, "interest_expense": 318000000.0, "pretax_income": 6270000000.0, "income_tax": 715000000.0, "net_income_incl_nci": 5556000000.0, "nci_profit": 13000000.0, "net_income": 5543000000.0, "net_income_common": 5543000000.0, "eps_basic": 0.98, "eps_diluted": 0.97, "shares_basic": 5634000000.0, "shares_diluted": 5727000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-24-000107" ], "value_sources": { "revenue": [ "10-Q:0000078003-24-000107" ], "cost_of_revenue": [ "10-Q:0000078003-24-000107" ], "rnd": [ "10-Q:0000078003-24-000107" ], "sga": [ "10-Q:0000078003-24-000107" ], "interest_expense": [ "10-Q:0000078003-24-000107" ], "pretax_income": [ "10-Q:0000078003-24-000107" ], "income_tax": [ "10-Q:0000078003-24-000107" ], "net_income_incl_nci": [ "10-Q:0000078003-24-000107" ], "nci_profit": [ "10-Q:0000078003-24-000107" ], "net_income": [ "10-Q:0000078003-24-000107" ], "net_income_common": [ "10-Q:0000078003-24-000107" ], "eps_basic": [ "10-Q:0000078003-24-000107" ], "eps_diluted": [ "10-Q:0000078003-24-000107" ], "shares_basic": [ "10-Q:0000078003-24-000107" ], "shares_diluted": [ "10-Q:0000078003-24-000107" ], "dps_declared": [ "10-Q:0000078003-24-000107" ] }, "comparison": { "revenue": { "value": 18282000000.0, "earlier": 25661000000.0, "sources": [ "10-Q:0001628280-23-017196" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-03", "end": "2023-07-02", "values": { "revenue": 13007000000.0, "cost_of_revenue": 3237000000.0, "gross_profit": null, "rnd": 2648000000.0, "sga": 3497000000.0, "operating_income": null, "interest_expense": 508000000.0, "pretax_income": 2269000000.0, "income_tax": -71000000.0, "net_income_incl_nci": 2338000000.0, "nci_profit": 11000000.0, "net_income": 2327000000.0, "net_income_common": 2327000000.0, "eps_basic": 0.41, "eps_diluted": 0.41, "shares_basic": 5646000000.0, "shares_diluted": 5713000000.0, "dps_declared": 0.82, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-24-000166" ], "value_sources": { "revenue": [ "10-Q:0000078003-24-000166" ], "cost_of_revenue": [ "10-Q:0000078003-24-000166" ], "rnd": [ "10-Q:0000078003-24-000166" ], "sga": [ "10-Q:0000078003-24-000166" ], "interest_expense": [ "10-Q:0000078003-24-000166" ], "pretax_income": [ "10-Q:0000078003-24-000166" ], "income_tax": [ "10-Q:0000078003-24-000166" ], "net_income_incl_nci": [ "10-Q:0000078003-24-000166" ], "nci_profit": [ "10-Q:0000078003-24-000166" ], "net_income": [ "10-Q:0000078003-24-000166" ], "net_income_common": [ "10-Q:0000078003-24-000166" ], "eps_basic": [ "10-Q:0000078003-24-000166" ], "eps_diluted": [ "10-Q:0000078003-24-000166" ], "shares_basic": [ "10-Q:0000078003-24-000166" ], "shares_diluted": [ "10-Q:0000078003-24-000166" ], "dps_declared": [ "10-Q:0000078003-24-000166" ] }, "comparison": { "revenue": { "value": 12734000000.0, "earlier": 27742000000.0, "sources": [ "10-Q:0000078003-23-000088" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-03", "end": "2023-10-01", "values": { "revenue": 13491000000.0, "cost_of_revenue": 9269000000.0, "gross_profit": null, "rnd": 2711000000.0, "sga": 3281000000.0, "operating_income": null, "interest_expense": 695000000.0, "pretax_income": -3352000000.0, "income_tax": -964000000.0, "net_income_incl_nci": -2376000000.0, "nci_profit": 6000000.0, "net_income": -2382000000.0, "net_income_common": -2382000000.0, "eps_basic": -0.42, "eps_diluted": -0.42, "shares_basic": 5646000000.0, "shares_diluted": 5646000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-24-000191" ], "value_sources": { "revenue": [ "10-Q:0000078003-24-000191" ], "cost_of_revenue": [ "10-Q:0000078003-24-000191" ], "rnd": [ "10-Q:0000078003-24-000191" ], "sga": [ "10-Q:0000078003-24-000191" ], "interest_expense": [ "10-Q:0000078003-24-000191" ], "pretax_income": [ "10-Q:0000078003-24-000191" ], "income_tax": [ "10-Q:0000078003-24-000191" ], "net_income_incl_nci": [ "10-Q:0000078003-24-000191" ], "nci_profit": [ "10-Q:0000078003-24-000191" ], "net_income": [ "10-Q:0000078003-24-000191" ], "net_income_common": [ "10-Q:0000078003-24-000191" ], "eps_basic": [ "10-Q:0000078003-24-000191" ], "eps_diluted": [ "10-Q:0000078003-24-000191" ], "shares_basic": [ "10-Q:0000078003-24-000191" ], "shares_diluted": [ "10-Q:0000078003-24-000191" ], "dps_declared": [ "10-Q:0000078003-24-000191" ] }, "comparison": { "revenue": { "value": 13232000000.0, "earlier": 22638000000.0, "sources": [ "10-Q:0000078003-23-000115" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-02", "end": "2023-12-31", "values": { "revenue": 14569000000.0, "cost_of_revenue": 7563000000.0, "gross_profit": null, "rnd": 2815000000.0, "sga": 4575000000.0, "operating_income": null, "interest_expense": 688000000.0, "pretax_income": -4129000000.0, "income_tax": -795000000.0, "net_income_incl_nci": -3360000000.0, "nci_profit": 9000000.0, "net_income": -3369000000.0, "net_income_common": -3369000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "value_sources": { "revenue": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "cost_of_revenue": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "rnd": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "sga": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "interest_expense": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "pretax_income": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "income_tax": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "net_income_incl_nci": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "nci_profit": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "net_income": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "net_income_common": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ] }, "comparison": { "revenue": { "value": 14249000000.0, "earlier": 24290000000.0, "sources": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "basis": "FY2023" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 14879000000.0, "cost_of_revenue": 3379000000.0, "gross_profit": null, "rnd": 2493000000.0, "sga": 3495000000.0, "operating_income": null, "interest_expense": 790000000.0, "pretax_income": 3421000000.0, "income_tax": 293000000.0, "net_income_incl_nci": 3123000000.0, "nci_profit": 8000000.0, "net_income": 3115000000.0, "net_income_common": 3115000000.0, "eps_basic": 0.55, "eps_diluted": 0.55, "shares_basic": 5657000000.0, "shares_diluted": 5697000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-25-000114" ], "value_sources": { "revenue": [ "10-Q:0000078003-25-000114" ], "cost_of_revenue": [ "10-Q:0000078003-25-000114" ], "rnd": [ "10-Q:0000078003-25-000114" ], "sga": [ "10-Q:0000078003-25-000114" ], "interest_expense": [ "10-Q:0000078003-25-000114" ], "pretax_income": [ "10-Q:0000078003-25-000114" ], "income_tax": [ "10-Q:0000078003-25-000114" ], "net_income_incl_nci": [ "10-Q:0000078003-25-000114" ], "nci_profit": [ "10-Q:0000078003-25-000114" ], "net_income": [ "10-Q:0000078003-25-000114" ], "net_income_common": [ "10-Q:0000078003-25-000114" ], "eps_basic": [ "10-Q:0000078003-25-000114" ], "eps_diluted": [ "10-Q:0000078003-25-000114" ], "shares_basic": [ "10-Q:0000078003-25-000114" ], "shares_diluted": [ "10-Q:0000078003-25-000114" ], "dps_declared": [ "10-Q:0000078003-25-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 13283000000.0, "cost_of_revenue": 3300000000.0, "gross_profit": null, "rnd": 2696000000.0, "sga": 3717000000.0, "operating_income": null, "interest_expense": 778000000.0, "pretax_income": -103000000.0, "income_tax": -134000000.0, "net_income_incl_nci": 48000000.0, "nci_profit": 7000000.0, "net_income": 41000000.0, "net_income_common": 41000000.0, "eps_basic": 0.01, "eps_diluted": 0.01, "shares_basic": 5666000000.0, "shares_diluted": 5696000000.0, "dps_declared": 0.84, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-25-000138" ], "value_sources": { "revenue": [ "10-Q:0000078003-25-000138" ], "cost_of_revenue": [ "10-Q:0000078003-25-000138" ], "rnd": [ "10-Q:0000078003-25-000138" ], "sga": [ "10-Q:0000078003-25-000138" ], "interest_expense": [ "10-Q:0000078003-25-000138" ], "pretax_income": [ "10-Q:0000078003-25-000138" ], "income_tax": [ "10-Q:0000078003-25-000138" ], "net_income_incl_nci": [ "10-Q:0000078003-25-000138" ], "nci_profit": [ "10-Q:0000078003-25-000138" ], "net_income": [ "10-Q:0000078003-25-000138" ], "net_income_common": [ "10-Q:0000078003-25-000138" ], "eps_basic": [ "10-Q:0000078003-25-000138" ], "eps_diluted": [ "10-Q:0000078003-25-000138" ], "shares_basic": [ "10-Q:0000078003-25-000138" ], "shares_diluted": [ "10-Q:0000078003-25-000138" ], "dps_declared": [ "10-Q:0000078003-25-000138" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-29", "values": { "revenue": 17702000000.0, "cost_of_revenue": 5263000000.0, "gross_profit": null, "rnd": 2598000000.0, "sga": 3244000000.0, "operating_income": null, "interest_expense": 783000000.0, "pretax_income": 4715000000.0, "income_tax": 234000000.0, "net_income_incl_nci": 4473000000.0, "nci_profit": 8000000.0, "net_income": 4465000000.0, "net_income_common": 4465000000.0, "eps_basic": 0.79, "eps_diluted": 0.78, "shares_basic": 5667000000.0, "shares_diluted": 5705000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-25-000150" ], "value_sources": { "revenue": [ "10-Q:0000078003-25-000150" ], "cost_of_revenue": [ "10-Q:0000078003-25-000150" ], "rnd": [ "10-Q:0000078003-25-000150" ], "sga": [ "10-Q:0000078003-25-000150" ], "interest_expense": [ "10-Q:0000078003-25-000150" ], "pretax_income": [ "10-Q:0000078003-25-000150" ], "income_tax": [ "10-Q:0000078003-25-000150" ], "net_income_incl_nci": [ "10-Q:0000078003-25-000150" ], "nci_profit": [ "10-Q:0000078003-25-000150" ], "net_income": [ "10-Q:0000078003-25-000150" ], "net_income_common": [ "10-Q:0000078003-25-000150" ], "eps_basic": [ "10-Q:0000078003-25-000150" ], "eps_diluted": [ "10-Q:0000078003-25-000150" ], "shares_basic": [ "10-Q:0000078003-25-000150" ], "shares_diluted": [ "10-Q:0000078003-25-000150" ], "dps_declared": [ "10-Q:0000078003-25-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-30", "end": "2024-12-31", "values": { "revenue": 17763000000.0, "cost_of_revenue": 5909000000.0, "gross_profit": null, "rnd": 3035000000.0, "sga": 4274000000.0, "operating_income": null, "interest_expense": 739000000.0, "pretax_income": -10000000.0, "income_tax": -421000000.0, "net_income_incl_nci": 418000000.0, "nci_profit": 8000000.0, "net_income": 410000000.0, "net_income_common": 410000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "value_sources": { "revenue": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "cost_of_revenue": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "rnd": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "sga": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "interest_expense": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "pretax_income": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "income_tax": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "net_income_incl_nci": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "nci_profit": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "net_income": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "net_income_common": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-30", "values": { "revenue": 13715000000.0, "cost_of_revenue": 2845000000.0, "gross_profit": null, "rnd": 2203000000.0, "sga": 3031000000.0, "operating_income": null, "interest_expense": 654000000.0, "pretax_income": 2785000000.0, "income_tax": -189000000.0, "net_income_incl_nci": 2973000000.0, "nci_profit": 6000000.0, "net_income": 2967000000.0, "net_income_common": 2967000000.0, "eps_basic": 0.52, "eps_diluted": 0.52, "shares_basic": 5675000000.0, "shares_diluted": 5710000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-26-000054" ], "value_sources": { "revenue": [ "10-Q:0000078003-26-000054" ], "cost_of_revenue": [ "10-Q:0000078003-26-000054" ], "rnd": [ "10-Q:0000078003-26-000054" ], "sga": [ "10-Q:0000078003-26-000054" ], "interest_expense": [ "10-Q:0000078003-26-000054" ], "pretax_income": [ "10-Q:0000078003-26-000054" ], "income_tax": [ "10-Q:0000078003-26-000054" ], "net_income_incl_nci": [ "10-Q:0000078003-26-000054" ], "nci_profit": [ "10-Q:0000078003-26-000054" ], "net_income": [ "10-Q:0000078003-26-000054" ], "net_income_common": [ "10-Q:0000078003-26-000054" ], "eps_basic": [ "10-Q:0000078003-26-000054" ], "eps_diluted": [ "10-Q:0000078003-26-000054" ], "shares_basic": [ "10-Q:0000078003-26-000054" ], "shares_diluted": [ "10-Q:0000078003-26-000054" ], "dps_declared": [ "10-Q:0000078003-26-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-31", "end": "2025-06-29", "values": { "revenue": 14653000000.0, "cost_of_revenue": 3778000000.0, "gross_profit": null, "rnd": 2482000000.0, "sga": 3415000000.0, "operating_income": null, "interest_expense": 654000000.0, "pretax_income": 3044000000.0, "income_tax": 141000000.0, "net_income_incl_nci": 2928000000.0, "nci_profit": 18000000.0, "net_income": 2910000000.0, "net_income_common": 2910000000.0, "eps_basic": 0.51, "eps_diluted": 0.51, "shares_basic": 5685000000.0, "shares_diluted": 5706000000.0, "dps_declared": 0.86, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-26-000095" ], "value_sources": { "revenue": [ "10-Q:0000078003-26-000095" ], "cost_of_revenue": [ "10-Q:0000078003-26-000095" ], "rnd": [ "10-Q:0000078003-26-000095" ], "sga": [ "10-Q:0000078003-26-000095" ], "interest_expense": [ "10-Q:0000078003-26-000095" ], "pretax_income": [ "10-Q:0000078003-26-000095" ], "income_tax": [ "10-Q:0000078003-26-000095" ], "net_income_incl_nci": [ "10-Q:0000078003-26-000095" ], "nci_profit": [ "10-Q:0000078003-26-000095" ], "net_income": [ "10-Q:0000078003-26-000095" ], "net_income_common": [ "10-Q:0000078003-26-000095" ], "eps_basic": [ "10-Q:0000078003-26-000095" ], "eps_diluted": [ "10-Q:0000078003-26-000095" ], "shares_basic": [ "10-Q:0000078003-26-000095" ], "shares_diluted": [ "10-Q:0000078003-26-000095" ], "dps_declared": [ "10-Q:0000078003-26-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-30", "end": "2025-09-28", "values": { "revenue": 16654000000.0, "cost_of_revenue": 4172000000.0, "gross_profit": null, "rnd": 2546000000.0, "sga": 3186000000.0, "operating_income": null, "interest_expense": 652000000.0, "pretax_income": 3334000000.0, "income_tax": -216000000.0, "net_income_incl_nci": 3550000000.0, "nci_profit": 9000000.0, "net_income": 3541000000.0, "net_income_common": 3541000000.0, "eps_basic": 0.62, "eps_diluted": 0.62, "shares_basic": 5685000000.0, "shares_diluted": 5714000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-26-000127" ], "value_sources": { "revenue": [ "10-Q:0000078003-26-000127" ], "cost_of_revenue": [ "10-Q:0000078003-26-000127" ], "rnd": [ "10-Q:0000078003-26-000127" ], "sga": [ "10-Q:0000078003-26-000127" ], "interest_expense": [ "10-Q:0000078003-26-000127" ], "pretax_income": [ "10-Q:0000078003-26-000127" ], "income_tax": [ "10-Q:0000078003-26-000127" ], "net_income_incl_nci": [ "10-Q:0000078003-26-000127" ], "nci_profit": [ "10-Q:0000078003-26-000127" ], "net_income": [ "10-Q:0000078003-26-000127" ], "net_income_common": [ "10-Q:0000078003-26-000127" ], "eps_basic": [ "10-Q:0000078003-26-000127" ], "eps_diluted": [ "10-Q:0000078003-26-000127" ], "shares_basic": [ "10-Q:0000078003-26-000127" ], "shares_diluted": [ "10-Q:0000078003-26-000127" ], "dps_declared": [ "10-Q:0000078003-26-000127" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-29", "end": "2025-12-31", "values": { "revenue": 17557000000.0, "cost_of_revenue": 5272000000.0, "gross_profit": null, "rnd": 3206000000.0, "sga": 4162000000.0, "operating_income": null, "interest_expense": 711000000.0, "pretax_income": -1642000000.0, "income_tax": -2000000.0, "net_income_incl_nci": -1640000000.0, "nci_profit": 8000000.0, "net_income": -1648000000.0, "net_income_common": -1648000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "value_sources": { "revenue": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "cost_of_revenue": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "rnd": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "sga": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "interest_expense": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "pretax_income": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "income_tax": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "net_income_incl_nci": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "nci_profit": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "net_income": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "net_income_common": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-29", "values": { "revenue": 14451000000.0, "cost_of_revenue": 3548000000.0, "gross_profit": null, "rnd": 2490000000.0, "sga": 2961000000.0, "operating_income": null, "interest_expense": 668000000.0, "pretax_income": 3170000000.0, "income_tax": 461000000.0, "net_income_incl_nci": 2696000000.0, "nci_profit": 8000000.0, "net_income": 2687000000.0, "net_income_common": 2687000000.0, "eps_basic": 0.47, "eps_diluted": 0.47, "shares_basic": 5691000000.0, "shares_diluted": 5731000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-26-000054" ], "value_sources": { "revenue": [ "10-Q:0000078003-26-000054" ], "cost_of_revenue": [ "10-Q:0000078003-26-000054" ], "rnd": [ "10-Q:0000078003-26-000054" ], "sga": [ "10-Q:0000078003-26-000054" ], "interest_expense": [ "10-Q:0000078003-26-000054" ], "pretax_income": [ "10-Q:0000078003-26-000054" ], "income_tax": [ "10-Q:0000078003-26-000054" ], "net_income_incl_nci": [ "10-Q:0000078003-26-000054" ], "nci_profit": [ "10-Q:0000078003-26-000054" ], "net_income": [ "10-Q:0000078003-26-000054" ], "net_income_common": [ "10-Q:0000078003-26-000054" ], "eps_basic": [ "10-Q:0000078003-26-000054" ], "eps_diluted": [ "10-Q:0000078003-26-000054" ], "shares_basic": [ "10-Q:0000078003-26-000054" ], "shares_diluted": [ "10-Q:0000078003-26-000054" ], "dps_declared": [ "10-Q:0000078003-26-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-30", "end": "2026-06-28", "values": { "revenue": 15034000000.0, "cost_of_revenue": 4092000000.0, "gross_profit": null, "rnd": 2809000000.0, "sga": 3411000000.0, "operating_income": null, "interest_expense": 667000000.0, "pretax_income": -653000000.0, "income_tax": -407000000.0, "net_income_incl_nci": -237000000.0, "nci_profit": 10000000.0, "net_income": -248000000.0, "net_income_common": -248000000.0, "eps_basic": -0.04, "eps_diluted": -0.04, "shares_basic": 5699000000.0, "shares_diluted": 5699000000.0, "dps_declared": 0.86, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-26-000095" ], "value_sources": { "revenue": [ "10-Q:0000078003-26-000095" ], "cost_of_revenue": [ "10-Q:0000078003-26-000095" ], "rnd": [ "10-Q:0000078003-26-000095" ], "sga": [ "10-Q:0000078003-26-000095" ], "interest_expense": [ "10-Q:0000078003-26-000095" ], "pretax_income": [ "10-Q:0000078003-26-000095" ], "income_tax": [ "10-Q:0000078003-26-000095" ], "net_income_incl_nci": [ "10-Q:0000078003-26-000095" ], "nci_profit": [ "10-Q:0000078003-26-000095" ], "net_income": [ "10-Q:0000078003-26-000095" ], "net_income_common": [ "10-Q:0000078003-26-000095" ], "eps_basic": [ "10-Q:0000078003-26-000095" ], "eps_diluted": [ "10-Q:0000078003-26-000095" ], "shares_basic": [ "10-Q:0000078003-26-000095" ], "shares_diluted": [ "10-Q:0000078003-26-000095" ], "dps_declared": [ "10-Q:0000078003-26-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-29", "end": "2026-09-27", "values": { "revenue": 16583000000.0, "cost_of_revenue": 4028000000.0, "gross_profit": null, "rnd": 3016000000.0, "sga": 3279000000.0, "operating_income": null, "interest_expense": 662000000.0, "pretax_income": 3385000000.0, "income_tax": 134000000.0, "net_income_incl_nci": 3252000000.0, "nci_profit": 10000000.0, "net_income": 3242000000.0, "net_income_common": 3242000000.0, "eps_basic": 0.57, "eps_diluted": 0.56, "shares_basic": 5700000000.0, "shares_diluted": 5751000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000078003-26-000127" ], "value_sources": { "revenue": [ "10-Q:0000078003-26-000127" ], "cost_of_revenue": [ "10-Q:0000078003-26-000127" ], "rnd": [ "10-Q:0000078003-26-000127" ], "sga": [ "10-Q:0000078003-26-000127" ], "interest_expense": [ "10-Q:0000078003-26-000127" ], "pretax_income": [ "10-Q:0000078003-26-000127" ], "income_tax": [ "10-Q:0000078003-26-000127" ], "net_income_incl_nci": [ "10-Q:0000078003-26-000127" ], "nci_profit": [ "10-Q:0000078003-26-000127" ], "net_income": [ "10-Q:0000078003-26-000127" ], "net_income_common": [ "10-Q:0000078003-26-000127" ], "eps_basic": [ "10-Q:0000078003-26-000127" ], "eps_diluted": [ "10-Q:0000078003-26-000127" ], "shares_basic": [ "10-Q:0000078003-26-000127" ], "shares_diluted": [ "10-Q:0000078003-26-000127" ], "dps_declared": [ "10-Q:0000078003-26-000127" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 41651000000.0, "cost_of_revenue": 8484000000.0, "gross_profit": null, "rnd": 8709000000.0, "sga": 11597000000.0, "operating_income": null, "interest_expense": 1449000000.0, "pretax_income": 7036000000.0, "income_tax": 370000000.0, "net_income_incl_nci": 9195000000.0, "nci_profit": 36000000.0, "net_income": 9159000000.0, "net_income_common": 9159000000.0, "eps_basic": 1.65, "eps_diluted": 1.63, "shares_basic": 5555000000.0, "shares_diluted": 5632000000.0, "dps_declared": 1.53, "operating_lease_cost": 432000000.0 }, "sources": [ "10-K:0000078003-23-000024" ], "value_sources": { "revenue": [ "10-K:0000078003-23-000024" ], "cost_of_revenue": [ "10-K:0000078003-23-000024" ], "rnd": [ "10-K:0000078003-23-000024" ], "sga": [ "10-K:0000078003-23-000024" ], "interest_expense": [ "10-K:0000078003-23-000024" ], "pretax_income": [ "10-K:0000078003-23-000024" ], "income_tax": [ "10-K:0000078003-23-000024" ], "net_income_incl_nci": [ "10-K:0000078003-23-000024" ], "nci_profit": [ "10-K:0000078003-23-000024" ], "net_income": [ "10-K:0000078003-23-000024" ], "net_income_common": [ "10-K:0000078003-23-000024" ], "eps_basic": [ "10-K:0000078003-23-000024" ], "eps_diluted": [ "10-K:0000078003-23-000024" ], "shares_basic": [ "10-K:0000078003-23-000024" ], "shares_diluted": [ "10-K:0000078003-23-000024" ], "dps_declared": [ "10-K:0000078003-23-000024" ], "operating_lease_cost": [ "10-K:0000078003-23-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 81288000000.0, "cost_of_revenue": 30821000000.0, "gross_profit": null, "rnd": 10360000000.0, "sga": 12703000000.0, "operating_income": null, "interest_expense": 1291000000.0, "pretax_income": 24311000000.0, "income_tax": 1852000000.0, "net_income_incl_nci": 22025000000.0, "nci_profit": 45000000.0, "net_income": 21979000000.0, "net_income_common": 21979000000.0, "eps_basic": 3.92, "eps_diluted": 3.85, "shares_basic": 5601000000.0, "shares_diluted": 5708000000.0, "dps_declared": 1.57, "operating_lease_cost": 548000000.0 }, "sources": [ "10-K:0000078003-24-000039" ], "value_sources": { "revenue": [ "10-K:0000078003-24-000039" ], "cost_of_revenue": [ "10-K:0000078003-24-000039" ], "rnd": [ "10-K:0000078003-24-000039" ], "sga": [ "10-K:0000078003-24-000039" ], "interest_expense": [ "10-K:0000078003-24-000039" ], "pretax_income": [ "10-K:0000078003-24-000039" ], "income_tax": [ "10-K:0000078003-24-000039" ], "net_income_incl_nci": [ "10-K:0000078003-24-000039" ], "nci_profit": [ "10-K:0000078003-24-000039" ], "net_income": [ "10-K:0000078003-24-000039" ], "net_income_common": [ "10-K:0000078003-24-000039" ], "eps_basic": [ "10-K:0000078003-24-000039" ], "eps_diluted": [ "10-K:0000078003-24-000039" ], "shares_basic": [ "10-K:0000078003-24-000039" ], "shares_diluted": [ "10-K:0000078003-24-000039" ], "dps_declared": [ "10-K:0000078003-24-000039" ], "operating_lease_cost": [ "10-K:0000078003-24-000039" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 101175000000.0, "cost_of_revenue": 34344000000.0, "gross_profit": null, "rnd": 11428000000.0, "sga": 13677000000.0, "operating_income": null, "interest_expense": 1238000000.0, "pretax_income": 34729000000.0, "income_tax": 3328000000.0, "net_income_incl_nci": 31407000000.0, "nci_profit": 35000000.0, "net_income": 31372000000.0, "net_income_common": 31372000000.0, "eps_basic": 5.59, "eps_diluted": 5.47, "shares_basic": 5608000000.0, "shares_diluted": 5733000000.0, "dps_declared": 1.61, "operating_lease_cost": 714000000.0 }, "sources": [ "10-K:0000078003-25-000054" ], "value_sources": { "revenue": [ "10-K:0000078003-25-000054" ], "cost_of_revenue": [ "10-K:0000078003-25-000054" ], "rnd": [ "10-K:0000078003-25-000054" ], "sga": [ "10-K:0000078003-25-000054" ], "interest_expense": [ "10-K:0000078003-25-000054" ], "pretax_income": [ "10-K:0000078003-25-000054" ], "income_tax": [ "10-K:0000078003-25-000054" ], "net_income_incl_nci": [ "10-K:0000078003-25-000054" ], "nci_profit": [ "10-K:0000078003-25-000054" ], "net_income": [ "10-K:0000078003-25-000054" ], "net_income_common": [ "10-K:0000078003-25-000054" ], "eps_basic": [ "10-K:0000078003-25-000054" ], "eps_diluted": [ "10-K:0000078003-25-000054" ], "shares_basic": [ "10-K:0000078003-25-000054" ], "shares_diluted": [ "10-K:0000078003-25-000054" ], "dps_declared": [ "10-K:0000078003-25-000054" ], "operating_lease_cost": [ "10-K:0000078003-25-000054" ] }, "comparison": { "revenue": { "value": 100330000000.0, "earlier": 81288000000.0, "sources": [ "10-K:0000078003-24-000039" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 59553000000.0, "cost_of_revenue": 24954000000.0, "gross_profit": null, "rnd": 10679000000.0, "sga": 14771000000.0, "operating_income": null, "interest_expense": 2209000000.0, "pretax_income": 1058000000.0, "income_tax": -1115000000.0, "net_income_incl_nci": 2158000000.0, "nci_profit": 39000000.0, "net_income": 2119000000.0, "net_income_common": 2119000000.0, "eps_basic": 0.38, "eps_diluted": 0.37, "shares_basic": 5643000000.0, "shares_diluted": 5709000000.0, "dps_declared": 1.65, "operating_lease_cost": 863000000.0 }, "sources": [ "10-K:0000078003-26-000026" ], "value_sources": { "revenue": [ "10-K:0000078003-26-000026" ], "cost_of_revenue": [ "10-K:0000078003-26-000026" ], "rnd": [ "10-K:0000078003-26-000026" ], "sga": [ "10-K:0000078003-26-000026" ], "interest_expense": [ "10-K:0000078003-26-000026" ], "pretax_income": [ "10-K:0000078003-26-000026" ], "income_tax": [ "10-K:0000078003-26-000026" ], "net_income_incl_nci": [ "10-K:0000078003-26-000026" ], "nci_profit": [ "10-K:0000078003-26-000026" ], "net_income": [ "10-K:0000078003-26-000026" ], "net_income_common": [ "10-K:0000078003-26-000026" ], "eps_basic": [ "10-K:0000078003-26-000026" ], "eps_diluted": [ "10-K:0000078003-26-000026" ], "shares_basic": [ "10-K:0000078003-26-000026" ], "shares_diluted": [ "10-K:0000078003-26-000026" ], "dps_declared": [ "10-K:0000078003-26-000026" ], "operating_lease_cost": [ "10-K:0000078003-26-000026" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 63627000000.0, "cost_of_revenue": 17851000000.0, "gross_profit": null, "rnd": 10822000000.0, "sga": 14730000000.0, "operating_income": null, "interest_expense": 3091000000.0, "pretax_income": 8023000000.0, "income_tax": -28000000.0, "net_income_incl_nci": 8062000000.0, "nci_profit": 31000000.0, "net_income": 8031000000.0, "net_income_common": 8031000000.0, "eps_basic": 1.42, "eps_diluted": 1.41, "shares_basic": 5664000000.0, "shares_diluted": 5700000000.0, "dps_declared": 1.69, "operating_lease_cost": 683000000.0 }, "sources": [ "10-K:0000078003-26-000026" ], "value_sources": { "revenue": [ "10-K:0000078003-26-000026" ], "cost_of_revenue": [ "10-K:0000078003-26-000026" ], "rnd": [ "10-K:0000078003-26-000026" ], "sga": [ "10-K:0000078003-26-000026" ], "interest_expense": [ "10-K:0000078003-26-000026" ], "pretax_income": [ "10-K:0000078003-26-000026" ], "income_tax": [ "10-K:0000078003-26-000026" ], "net_income_incl_nci": [ "10-K:0000078003-26-000026" ], "nci_profit": [ "10-K:0000078003-26-000026" ], "net_income": [ "10-K:0000078003-26-000026" ], "net_income_common": [ "10-K:0000078003-26-000026" ], "eps_basic": [ "10-K:0000078003-26-000026" ], "eps_diluted": [ "10-K:0000078003-26-000026" ], "shares_basic": [ "10-K:0000078003-26-000026" ], "shares_diluted": [ "10-K:0000078003-26-000026" ], "dps_declared": [ "10-K:0000078003-26-000026" ], "operating_lease_cost": [ "10-K:0000078003-26-000026" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 62579000000.0, "cost_of_revenue": 16067000000.0, "gross_profit": null, "rnd": 10437000000.0, "sga": 13794000000.0, "operating_income": null, "interest_expense": 2671000000.0, "pretax_income": 7520000000.0, "income_tax": -266000000.0, "net_income_incl_nci": 7812000000.0, "nci_profit": 41000000.0, "net_income": 7771000000.0, "net_income_common": 7771000000.0, "eps_basic": 1.37, "eps_diluted": 1.36, "shares_basic": 5683000000.0, "shares_diluted": 5713000000.0, "dps_declared": 1.72, "operating_lease_cost": 498000000.0 }, "sources": [ "10-K:0000078003-26-000026" ], "value_sources": { "revenue": [ "10-K:0000078003-26-000026" ], "cost_of_revenue": [ "10-K:0000078003-26-000026" ], "rnd": [ "10-K:0000078003-26-000026" ], "sga": [ "10-K:0000078003-26-000026" ], "interest_expense": [ "10-K:0000078003-26-000026" ], "pretax_income": [ "10-K:0000078003-26-000026" ], "income_tax": [ "10-K:0000078003-26-000026" ], "net_income_incl_nci": [ "10-K:0000078003-26-000026" ], "nci_profit": [ "10-K:0000078003-26-000026" ], "net_income": [ "10-K:0000078003-26-000026" ], "net_income_common": [ "10-K:0000078003-26-000026" ], "eps_basic": [ "10-K:0000078003-26-000026" ], "eps_diluted": [ "10-K:0000078003-26-000026" ], "shares_basic": [ "10-K:0000078003-26-000026" ], "shares_diluted": [ "10-K:0000078003-26-000026" ], "dps_declared": [ "10-K:0000078003-26-000026" ], "operating_lease_cost": [ "10-K:0000078003-26-000026" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-29", "values": { "cash": 2151000000.0, "short_term_investments": 2812000000.0, "receivables": 9881000000.0, "inventory": 8423000000.0, "current_assets": 34738000000.0, "ppe_net": 14040000000.0, "goodwill": 58502000000.0, "intangibles": 34464000000.0, "total_assets": 166336000000.0, "accounts_payable": 3972000000.0, "short_term_borrowings": 14908000000.0, "debt_current": 337000000.0, "current_liabilities": 33890000000.0, "long_term_debt": 36281000000.0, "total_liabilities": 100998000000.0, "temporary_equity": null, "equity_parent": 65026000000.0, "nci": 312000000.0, "equity_total": 65338000000.0, "liabilities_and_equity": 166336000000.0, "shares_outstanding": null, "retained_earnings": 101000000000.0, "preferred_stock": 17000000.0, "long_term_investments": 18220000000.0, "equity_method_investments": 15524000000.0, "accrued_taxes_current": 1150000000.0, "commercial_paper": 14908000000.0, "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:0000078003-20-000037" ], "value_sources": { "cash": [ "10-Q:0000078003-20-000037" ], "short_term_investments": [ "10-Q:0000078003-20-000037" ], "receivables": [ "10-Q:0000078003-20-000037" ], "inventory": [ "10-Q:0000078003-20-000037" ], "current_assets": [ "10-Q:0000078003-20-000037" ], "ppe_net": [ "10-Q:0000078003-20-000037" ], "goodwill": [ "10-Q:0000078003-20-000037" ], "intangibles": [ "10-Q:0000078003-20-000037" ], "total_assets": [ "10-Q:0000078003-20-000037" ], "accounts_payable": [ "10-Q:0000078003-20-000037" ], "short_term_borrowings": [ "10-Q:0000078003-20-000037" ], "debt_current": [ "10-Q:0000078003-20-000037" ], "current_liabilities": [ "10-Q:0000078003-20-000037" ], "long_term_debt": [ "10-Q:0000078003-20-000037" ], "total_liabilities": [ "10-Q:0000078003-20-000037" ], "equity_parent": [ "10-Q:0000078003-20-000037" ], "nci": [ "10-Q:0000078003-20-000037" ], "equity_total": [ "10-Q:0000078003-20-000037" ], "liabilities_and_equity": [ "10-Q:0000078003-20-000037" ], "retained_earnings": [ "10-Q:0000078003-20-000037" ], "preferred_stock": [ "10-Q:0000078003-20-000037" ], "long_term_investments": [ "10-Q:0000078003-20-000037" ], "equity_method_investments": [ "10-Q:0000078003-20-000037" ], "accrued_taxes_current": [ "10-Q:0000078003-20-000037" ], "commercial_paper": [ "10-Q:0000078003-20-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-28", "values": { "cash": 1801000000.0, "short_term_investments": 7672000000.0, "receivables": 9128000000.0, "inventory": 8564000000.0, "current_assets": 46424000000.0, "ppe_net": 14113000000.0, "goodwill": 58449000000.0, "intangibles": 33541000000.0, "total_assets": 177934000000.0, "accounts_payable": 3872000000.0, "short_term_borrowings": 10660000000.0, "debt_current": 1481000000.0, "current_liabilities": 32723000000.0, "long_term_debt": 50529000000.0, "total_liabilities": 113370000000.0, "temporary_equity": null, "equity_parent": 64336000000.0, "nci": 228000000.0, "equity_total": 64564000000.0, "liabilities_and_equity": 177934000000.0, "shares_outstanding": null, "retained_earnings": 100203000000.0, "preferred_stock": 0.0, "long_term_investments": 18720000000.0, "equity_method_investments": 15578000000.0, "accrued_taxes_current": 1445000000.0, "commercial_paper": 10660000000.0, "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:0000078003-20-000060" ], "value_sources": { "cash": [ "10-Q:0000078003-20-000060" ], "short_term_investments": [ "10-Q:0000078003-20-000060" ], "receivables": [ "10-Q:0000078003-20-000060" ], "inventory": [ "10-Q:0000078003-20-000060" ], "current_assets": [ "10-Q:0000078003-20-000060" ], "ppe_net": [ "10-Q:0000078003-20-000060" ], "goodwill": [ "10-Q:0000078003-20-000060" ], "intangibles": [ "10-Q:0000078003-20-000060" ], "total_assets": [ "10-Q:0000078003-20-000060" ], "accounts_payable": [ "10-Q:0000078003-20-000060" ], "short_term_borrowings": [ "10-Q:0000078003-20-000060" ], "debt_current": [ "10-Q:0000078003-20-000060" ], "current_liabilities": [ "10-Q:0000078003-20-000060" ], "long_term_debt": [ "10-Q:0000078003-20-000060" ], "total_liabilities": [ "10-Q:0000078003-20-000060" ], "equity_parent": [ "10-Q:0000078003-20-000060" ], "nci": [ "10-Q:0000078003-20-000060" ], "equity_total": [ "10-Q:0000078003-20-000060" ], "liabilities_and_equity": [ "10-Q:0000078003-20-000060" ], "retained_earnings": [ "10-Q:0000078003-20-000060" ], "preferred_stock": [ "10-Q:0000078003-20-000060" ], "long_term_investments": [ "10-Q:0000078003-20-000060" ], "equity_method_investments": [ "10-Q:0000078003-20-000060" ], "accrued_taxes_current": [ "10-Q:0000078003-20-000060" ], "commercial_paper": [ "10-Q:0000078003-20-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-27", "values": { "cash": 1587000000.0, "short_term_investments": 7859000000.0, "receivables": 10012000000.0, "inventory": 9295000000.0, "current_assets": 47739000000.0, "ppe_net": 14403000000.0, "goodwill": 59902000000.0, "intangibles": 30927000000.0, "total_assets": 178983000000.0, "accounts_payable": 4141000000.0, "short_term_borrowings": 10990000000.0, "debt_current": 2149000000.0, "current_liabilities": 34154000000.0, "long_term_debt": 49785000000.0, "total_liabilities": 113487000000.0, "temporary_equity": null, "equity_parent": 65259000000.0, "nci": 236000000.0, "equity_total": 65495000000.0, "liabilities_and_equity": 178983000000.0, "shares_outstanding": null, "retained_earnings": 100284000000.0, "preferred_stock": 0.0, "long_term_investments": 19008000000.0, "equity_method_investments": 15949000000.0, "accrued_taxes_current": 1430000000.0, "commercial_paper": 10990000000.0, "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:0000078003-20-000070" ], "value_sources": { "cash": [ "10-Q:0000078003-20-000070" ], "short_term_investments": [ "10-Q:0000078003-20-000070" ], "receivables": [ "10-Q:0000078003-20-000070" ], "inventory": [ "10-Q:0000078003-20-000070" ], "current_assets": [ "10-Q:0000078003-20-000070" ], "ppe_net": [ "10-Q:0000078003-20-000070" ], "goodwill": [ "10-Q:0000078003-20-000070" ], "intangibles": [ "10-Q:0000078003-20-000070" ], "total_assets": [ "10-Q:0000078003-20-000070" ], "accounts_payable": [ "10-Q:0000078003-20-000070" ], "short_term_borrowings": [ "10-Q:0000078003-20-000070" ], "debt_current": [ "10-Q:0000078003-20-000070" ], "current_liabilities": [ "10-Q:0000078003-20-000070" ], "long_term_debt": [ "10-Q:0000078003-20-000070" ], "total_liabilities": [ "10-Q:0000078003-20-000070" ], "equity_parent": [ "10-Q:0000078003-20-000070" ], "nci": [ "10-Q:0000078003-20-000070" ], "equity_total": [ "10-Q:0000078003-20-000070" ], "liabilities_and_equity": [ "10-Q:0000078003-20-000070" ], "retained_earnings": [ "10-Q:0000078003-20-000070" ], "preferred_stock": [ "10-Q:0000078003-20-000070" ], "long_term_investments": [ "10-Q:0000078003-20-000070" ], "equity_method_investments": [ "10-Q:0000078003-20-000070" ], "accrued_taxes_current": [ "10-Q:0000078003-20-000070" ], "commercial_paper": [ "10-Q:0000078003-20-000070" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1786000000.0, "short_term_investments": 9709000000.0, "receivables": 7913000000.0, "inventory": 8020000000.0, "current_assets": 35067000000.0, "ppe_net": 13745000000.0, "goodwill": 49556000000.0, "intangibles": 28337000000.0, "total_assets": 154229000000.0, "accounts_payable": 4283000000.0, "short_term_borrowings": 556000000.0, "debt_current": 2002000000.0, "current_liabilities": 25920000000.0, "long_term_debt": 37133000000.0, "total_liabilities": 90756000000.0, "temporary_equity": null, "equity_parent": 63238000000.0, "nci": 235000000.0, "equity_total": 63473000000.0, "liabilities_and_equity": 154229000000.0, "shares_outstanding": null, "retained_earnings": 90392000000.0, "preferred_stock": 0.0, "long_term_investments": 20262000000.0, "equity_method_investments": 16856000000.0, "accrued_taxes_current": 1049000000.0, "commercial_paper": 556000000.0, "operating_lease_liability": 1435000000.0, "operating_lease_liability_current": 320000000.0, "operating_lease_liability_noncurrent": 1108000000.0, "operating_lease_discount_rate": 0.029, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1618000000.0, "operating_lease_imputed_interest": 183000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000078003-21-000038", "10-K:0000078003-22-000027" ], "value_sources": { "cash": [ "10-K:0000078003-22-000027" ], "short_term_investments": [ "10-K:0000078003-22-000027" ], "receivables": [ "10-K:0000078003-22-000027" ], "inventory": [ "10-K:0000078003-22-000027" ], "current_assets": [ "10-K:0000078003-22-000027" ], "ppe_net": [ "10-K:0000078003-22-000027" ], "goodwill": [ "10-K:0000078003-22-000027" ], "intangibles": [ "10-K:0000078003-22-000027" ], "total_assets": [ "10-K:0000078003-22-000027" ], "accounts_payable": [ "10-K:0000078003-22-000027" ], "short_term_borrowings": [ "10-K:0000078003-22-000027" ], "debt_current": [ "10-K:0000078003-22-000027" ], "current_liabilities": [ "10-K:0000078003-22-000027" ], "long_term_debt": [ "10-K:0000078003-22-000027" ], "total_liabilities": [ "10-K:0000078003-22-000027" ], "equity_parent": [ "10-K:0000078003-22-000027" ], "nci": [ "10-K:0000078003-22-000027" ], "equity_total": [ "10-K:0000078003-22-000027" ], "liabilities_and_equity": [ "10-K:0000078003-22-000027" ], "retained_earnings": [ "10-K:0000078003-22-000027" ], "preferred_stock": [ "10-K:0000078003-22-000027" ], "long_term_investments": [ "10-K:0000078003-22-000027" ], "equity_method_investments": [ "10-K:0000078003-22-000027" ], "accrued_taxes_current": [ "10-K:0000078003-22-000027" ], "commercial_paper": [ "10-K:0000078003-22-000027" ], "operating_lease_liability": [ "10-K:0000078003-21-000038" ], "operating_lease_liability_current": [ "10-K:0000078003-22-000027" ], "operating_lease_liability_noncurrent": [ "10-K:0000078003-22-000027" ], "operating_lease_discount_rate": [ "10-K:0000078003-22-000027" ], "operating_lease_payments_total": [ "10-K:0000078003-21-000038" ], "operating_lease_imputed_interest": [ "10-K:0000078003-21-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-04-04", "values": { "cash": 1768000000.0, "short_term_investments": 8292000000.0, "receivables": 9864000000.0, "inventory": 8493000000.0, "current_assets": 39533000000.0, "ppe_net": 14011000000.0, "goodwill": 49791000000.0, "intangibles": 27974000000.0, "total_assets": 158818000000.0, "accounts_payable": 4064000000.0, "short_term_borrowings": 416000000.0, "debt_current": 3676000000.0, "current_liabilities": 26652000000.0, "long_term_debt": 35347000000.0, "total_liabilities": 89953000000.0, "temporary_equity": null, "equity_parent": 68620000000.0, "nci": 245000000.0, "equity_total": 68865000000.0, "liabilities_and_equity": 158818000000.0, "shares_outstanding": null, "retained_earnings": 95158000000.0, "preferred_stock": null, "long_term_investments": 20228000000.0, "equity_method_investments": 16532000000.0, "accrued_taxes_current": 1401000000.0, "commercial_paper": 416000000.0, "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:0000078003-21-000065" ], "value_sources": { "cash": [ "10-Q:0000078003-21-000065" ], "short_term_investments": [ "10-Q:0000078003-21-000065" ], "receivables": [ "10-Q:0000078003-21-000065" ], "inventory": [ "10-Q:0000078003-21-000065" ], "current_assets": [ "10-Q:0000078003-21-000065" ], "ppe_net": [ "10-Q:0000078003-21-000065" ], "goodwill": [ "10-Q:0000078003-21-000065" ], "intangibles": [ "10-Q:0000078003-21-000065" ], "total_assets": [ "10-Q:0000078003-21-000065" ], "accounts_payable": [ "10-Q:0000078003-21-000065" ], "short_term_borrowings": [ "10-Q:0000078003-21-000065" ], "debt_current": [ "10-Q:0000078003-21-000065" ], "current_liabilities": [ "10-Q:0000078003-21-000065" ], "long_term_debt": [ "10-Q:0000078003-21-000065" ], "total_liabilities": [ "10-Q:0000078003-21-000065" ], "equity_parent": [ "10-Q:0000078003-21-000065" ], "nci": [ "10-Q:0000078003-21-000065" ], "equity_total": [ "10-Q:0000078003-21-000065" ], "liabilities_and_equity": [ "10-Q:0000078003-21-000065" ], "retained_earnings": [ "10-Q:0000078003-21-000065" ], "long_term_investments": [ "10-Q:0000078003-21-000065" ], "equity_method_investments": [ "10-Q:0000078003-21-000065" ], "accrued_taxes_current": [ "10-Q:0000078003-21-000065" ], "commercial_paper": [ "10-Q:0000078003-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-07-04", "values": { "cash": 2372000000.0, "short_term_investments": 14025000000.0, "receivables": 10587000000.0, "inventory": 8948000000.0, "current_assets": 48814000000.0, "ppe_net": 14224000000.0, "goodwill": 49867000000.0, "intangibles": 27323000000.0, "total_assets": 169920000000.0, "accounts_payable": 4327000000.0, "short_term_borrowings": 100000000.0, "debt_current": 3687000000.0, "current_liabilities": 35664000000.0, "long_term_debt": 35354000000.0, "total_liabilities": 99605000000.0, "temporary_equity": null, "equity_parent": 70042000000.0, "nci": 273000000.0, "equity_total": 70315000000.0, "liabilities_and_equity": 169920000000.0, "shares_outstanding": null, "retained_earnings": 96346000000.0, "preferred_stock": null, "long_term_investments": 20942000000.0, "equity_method_investments": 16608000000.0, "accrued_taxes_current": 1742000000.0, "commercial_paper": 100000000.0, "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:0000078003-21-000093" ], "value_sources": { "cash": [ "10-Q:0000078003-21-000093" ], "short_term_investments": [ "10-Q:0000078003-21-000093" ], "receivables": [ "10-Q:0000078003-21-000093" ], "inventory": [ "10-Q:0000078003-21-000093" ], "current_assets": [ "10-Q:0000078003-21-000093" ], "ppe_net": [ "10-Q:0000078003-21-000093" ], "goodwill": [ "10-Q:0000078003-21-000093" ], "intangibles": [ "10-Q:0000078003-21-000093" ], "total_assets": [ "10-Q:0000078003-21-000093" ], "accounts_payable": [ "10-Q:0000078003-21-000093" ], "short_term_borrowings": [ "10-Q:0000078003-21-000093" ], "debt_current": [ "10-Q:0000078003-21-000093" ], "current_liabilities": [ "10-Q:0000078003-21-000093" ], "long_term_debt": [ "10-Q:0000078003-21-000093" ], "total_liabilities": [ "10-Q:0000078003-21-000093" ], "equity_parent": [ "10-Q:0000078003-21-000093" ], "nci": [ "10-Q:0000078003-21-000093" ], "equity_total": [ "10-Q:0000078003-21-000093" ], "liabilities_and_equity": [ "10-Q:0000078003-21-000093" ], "retained_earnings": [ "10-Q:0000078003-21-000093" ], "long_term_investments": [ "10-Q:0000078003-21-000093" ], "equity_method_investments": [ "10-Q:0000078003-21-000093" ], "accrued_taxes_current": [ "10-Q:0000078003-21-000093" ], "commercial_paper": [ "10-Q:0000078003-21-000093" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-10-03", "values": { "cash": 1966000000.0, "short_term_investments": 22887000000.0, "receivables": 11897000000.0, "inventory": 8640000000.0, "current_assets": 57900000000.0, "ppe_net": 14436000000.0, "goodwill": 49489000000.0, "intangibles": 26306000000.0, "total_assets": 179188000000.0, "accounts_payable": 4698000000.0, "short_term_borrowings": 100000000.0, "debt_current": 2663000000.0, "current_liabilities": 41803000000.0, "long_term_debt": 36250000000.0, "total_liabilities": 103221000000.0, "temporary_equity": null, "equity_parent": 75691000000.0, "nci": 275000000.0, "equity_total": 75967000000.0, "liabilities_and_equity": 179188000000.0, "shares_outstanding": null, "retained_earnings": 102252000000.0, "preferred_stock": null, "long_term_investments": 21596000000.0, "equity_method_investments": 16349000000.0, "accrued_taxes_current": 4496000000.0, "commercial_paper": 100000000.0, "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:0000078003-21-000107" ], "value_sources": { "cash": [ "10-Q:0000078003-21-000107" ], "short_term_investments": [ "10-Q:0000078003-21-000107" ], "receivables": [ "10-Q:0000078003-21-000107" ], "inventory": [ "10-Q:0000078003-21-000107" ], "current_assets": [ "10-Q:0000078003-21-000107" ], "ppe_net": [ "10-Q:0000078003-21-000107" ], "goodwill": [ "10-Q:0000078003-21-000107" ], "intangibles": [ "10-Q:0000078003-21-000107" ], "total_assets": [ "10-Q:0000078003-21-000107" ], "accounts_payable": [ "10-Q:0000078003-21-000107" ], "short_term_borrowings": [ "10-Q:0000078003-21-000107" ], "debt_current": [ "10-Q:0000078003-21-000107" ], "current_liabilities": [ "10-Q:0000078003-21-000107" ], "long_term_debt": [ "10-Q:0000078003-21-000107" ], "total_liabilities": [ "10-Q:0000078003-21-000107" ], "equity_parent": [ "10-Q:0000078003-21-000107" ], "nci": [ "10-Q:0000078003-21-000107" ], "equity_total": [ "10-Q:0000078003-21-000107" ], "liabilities_and_equity": [ "10-Q:0000078003-21-000107" ], "retained_earnings": [ "10-Q:0000078003-21-000107" ], "long_term_investments": [ "10-Q:0000078003-21-000107" ], "equity_method_investments": [ "10-Q:0000078003-21-000107" ], "accrued_taxes_current": [ "10-Q:0000078003-21-000107" ], "commercial_paper": [ "10-Q:0000078003-21-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1944000000.0, "short_term_investments": 22014000000.0, "receivables": 11479000000.0, "inventory": 9059000000.0, "current_assets": 59693000000.0, "ppe_net": 14882000000.0, "goodwill": 49208000000.0, "intangibles": 25146000000.0, "total_assets": 181476000000.0, "accounts_payable": 5578000000.0, "short_term_borrowings": 0.0, "debt_current": 1636000000.0, "current_liabilities": 42671000000.0, "long_term_debt": 36195000000.0, "total_liabilities": 104013000000.0, "temporary_equity": null, "equity_parent": 77201000000.0, "nci": 262000000.0, "equity_total": 77462000000.0, "liabilities_and_equity": 181476000000.0, "shares_outstanding": null, "retained_earnings": 103394000000.0, "preferred_stock": 0.0, "long_term_investments": 21526000000.0, "equity_method_investments": 16472000000.0, "accrued_taxes_current": 1266000000.0, "commercial_paper": 0.0, "operating_lease_liability": 2960000000.0, "operating_lease_liability_current": 449000000.0, "operating_lease_liability_noncurrent": 2510000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": null, "operating_lease_payments_total": 3621000000.0, "operating_lease_imputed_interest": 661000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000078003-22-000027", "10-K:0000078003-23-000024" ], "value_sources": { "cash": [ "10-K:0000078003-23-000024" ], "short_term_investments": [ "10-K:0000078003-23-000024" ], "receivables": [ "10-K:0000078003-23-000024" ], "inventory": [ "10-K:0000078003-23-000024" ], "current_assets": [ "10-K:0000078003-23-000024" ], "ppe_net": [ "10-K:0000078003-23-000024" ], "goodwill": [ "10-K:0000078003-23-000024" ], "intangibles": [ "10-K:0000078003-23-000024" ], "total_assets": [ "10-K:0000078003-23-000024" ], "accounts_payable": [ "10-K:0000078003-23-000024" ], "short_term_borrowings": [ "10-K:0000078003-22-000027" ], "debt_current": [ "10-K:0000078003-23-000024" ], "current_liabilities": [ "10-K:0000078003-23-000024" ], "long_term_debt": [ "10-K:0000078003-23-000024" ], "total_liabilities": [ "10-K:0000078003-23-000024" ], "equity_parent": [ "10-K:0000078003-23-000024" ], "nci": [ "10-K:0000078003-23-000024" ], "equity_total": [ "10-K:0000078003-23-000024" ], "liabilities_and_equity": [ "10-K:0000078003-23-000024" ], "retained_earnings": [ "10-K:0000078003-23-000024" ], "preferred_stock": [ "10-K:0000078003-23-000024" ], "long_term_investments": [ "10-K:0000078003-23-000024" ], "equity_method_investments": [ "10-K:0000078003-23-000024" ], "accrued_taxes_current": [ "10-K:0000078003-23-000024" ], "commercial_paper": [ "10-K:0000078003-22-000027" ], "operating_lease_liability": [ "10-K:0000078003-22-000027" ], "operating_lease_liability_current": [ "10-K:0000078003-23-000024" ], "operating_lease_liability_noncurrent": [ "10-K:0000078003-23-000024" ], "operating_lease_discount_rate": [ "10-K:0000078003-23-000024" ], "operating_lease_payments_total": [ "10-K:0000078003-22-000027" ], "operating_lease_imputed_interest": [ "10-K:0000078003-22-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-04-03", "values": { "cash": 2470000000.0, "short_term_investments": 17337000000.0, "receivables": 13225000000.0, "inventory": 9979000000.0, "current_assets": 54420000000.0, "ppe_net": 15109000000.0, "goodwill": 50211000000.0, "intangibles": 29816000000.0, "total_assets": 183841000000.0, "accounts_payable": 5506000000.0, "short_term_borrowings": null, "debt_current": 260000000.0, "current_liabilities": 39268000000.0, "long_term_debt": 35656000000.0, "total_liabilities": 101155000000.0, "temporary_equity": null, "equity_parent": 82424000000.0, "nci": 261000000.0, "equity_total": 82685000000.0, "liabilities_and_equity": 183841000000.0, "shares_outstanding": null, "retained_earnings": 111193000000.0, "preferred_stock": null, "long_term_investments": 20737000000.0, "equity_method_investments": 15995000000.0, "accrued_taxes_current": 3177000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000078003-22-000071" ], "value_sources": { "cash": [ "10-Q:0000078003-22-000071" ], "short_term_investments": [ "10-Q:0000078003-22-000071" ], "receivables": [ "10-Q:0000078003-22-000071" ], "inventory": [ "10-Q:0000078003-22-000071" ], "current_assets": [ "10-Q:0000078003-22-000071" ], "ppe_net": [ "10-Q:0000078003-22-000071" ], "goodwill": [ "10-Q:0000078003-22-000071" ], "intangibles": [ "10-Q:0000078003-22-000071" ], "total_assets": [ "10-Q:0000078003-22-000071" ], "accounts_payable": [ "10-Q:0000078003-22-000071" ], "debt_current": [ "10-Q:0000078003-22-000071" ], "current_liabilities": [ "10-Q:0000078003-22-000071" ], "long_term_debt": [ "10-Q:0000078003-22-000071" ], "total_liabilities": [ "10-Q:0000078003-22-000071" ], "equity_parent": [ "10-Q:0000078003-22-000071" ], "nci": [ "10-Q:0000078003-22-000071" ], "equity_total": [ "10-Q:0000078003-22-000071" ], "liabilities_and_equity": [ "10-Q:0000078003-22-000071" ], "retained_earnings": [ "10-Q:0000078003-22-000071" ], "long_term_investments": [ "10-Q:0000078003-22-000071" ], "equity_method_investments": [ "10-Q:0000078003-22-000071" ], "accrued_taxes_current": [ "10-Q:0000078003-22-000071" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-07-03", "values": { "cash": 1780000000.0, "short_term_investments": 25621000000.0, "receivables": 15155000000.0, "inventory": 10454000000.0, "current_assets": 67466000000.0, "ppe_net": 15244000000.0, "goodwill": 49891000000.0, "intangibles": 29065000000.0, "total_assets": 195290000000.0, "accounts_payable": 6208000000.0, "short_term_borrowings": null, "debt_current": 1276000000.0, "current_liabilities": 47410000000.0, "long_term_debt": 34294000000.0, "total_liabilities": 107821000000.0, "temporary_equity": null, "equity_parent": 87208000000.0, "nci": 261000000.0, "equity_total": 87469000000.0, "liabilities_and_equity": 195290000000.0, "shares_outstanding": null, "retained_earnings": 116608000000.0, "preferred_stock": null, "long_term_investments": 18962000000.0, "equity_method_investments": 14799000000.0, "accrued_taxes_current": 3350000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000078003-22-000094" ], "value_sources": { "cash": [ "10-Q:0000078003-22-000094" ], "short_term_investments": [ "10-Q:0000078003-22-000094" ], "receivables": [ "10-Q:0000078003-22-000094" ], "inventory": [ "10-Q:0000078003-22-000094" ], "current_assets": [ "10-Q:0000078003-22-000094" ], "ppe_net": [ "10-Q:0000078003-22-000094" ], "goodwill": [ "10-Q:0000078003-22-000094" ], "intangibles": [ "10-Q:0000078003-22-000094" ], "total_assets": [ "10-Q:0000078003-22-000094" ], "accounts_payable": [ "10-Q:0000078003-22-000094" ], "debt_current": [ "10-Q:0000078003-22-000094" ], "current_liabilities": [ "10-Q:0000078003-22-000094" ], "long_term_debt": [ "10-Q:0000078003-22-000094" ], "total_liabilities": [ "10-Q:0000078003-22-000094" ], "equity_parent": [ "10-Q:0000078003-22-000094" ], "nci": [ "10-Q:0000078003-22-000094" ], "equity_total": [ "10-Q:0000078003-22-000094" ], "liabilities_and_equity": [ "10-Q:0000078003-22-000094" ], "retained_earnings": [ "10-Q:0000078003-22-000094" ], "long_term_investments": [ "10-Q:0000078003-22-000094" ], "equity_method_investments": [ "10-Q:0000078003-22-000094" ], "accrued_taxes_current": [ "10-Q:0000078003-22-000094" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-10-02", "values": { "cash": 1298000000.0, "short_term_investments": 20176000000.0, "receivables": 16076000000.0, "inventory": 9513000000.0, "current_assets": 70403000000.0, "ppe_net": 15441000000.0, "goodwill": 49441000000.0, "intangibles": 28151000000.0, "total_assets": 195350000000.0, "accounts_payable": 6267000000.0, "short_term_borrowings": null, "debt_current": 2566000000.0, "current_liabilities": 44314000000.0, "long_term_debt": 32629000000.0, "total_liabilities": 102459000000.0, "temporary_equity": null, "equity_parent": 92631000000.0, "nci": 259000000.0, "equity_total": 92891000000.0, "liabilities_and_equity": 195350000000.0, "shares_outstanding": null, "retained_earnings": 122967000000.0, "preferred_stock": null, "long_term_investments": 13888000000.0, "equity_method_investments": 9826000000.0, "accrued_taxes_current": 3071000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000078003-22-000101" ], "value_sources": { "cash": [ "10-Q:0000078003-22-000101" ], "short_term_investments": [ "10-Q:0000078003-22-000101" ], "receivables": [ "10-Q:0000078003-22-000101" ], "inventory": [ "10-Q:0000078003-22-000101" ], "current_assets": [ "10-Q:0000078003-22-000101" ], "ppe_net": [ "10-Q:0000078003-22-000101" ], "goodwill": [ "10-Q:0000078003-22-000101" ], "intangibles": [ "10-Q:0000078003-22-000101" ], "total_assets": [ "10-Q:0000078003-22-000101" ], "accounts_payable": [ "10-Q:0000078003-22-000101" ], "debt_current": [ "10-Q:0000078003-22-000101" ], "current_liabilities": [ "10-Q:0000078003-22-000101" ], "long_term_debt": [ "10-Q:0000078003-22-000101" ], "total_liabilities": [ "10-Q:0000078003-22-000101" ], "equity_parent": [ "10-Q:0000078003-22-000101" ], "nci": [ "10-Q:0000078003-22-000101" ], "equity_total": [ "10-Q:0000078003-22-000101" ], "liabilities_and_equity": [ "10-Q:0000078003-22-000101" ], "retained_earnings": [ "10-Q:0000078003-22-000101" ], "long_term_investments": [ "10-Q:0000078003-22-000101" ], "equity_method_investments": [ "10-Q:0000078003-22-000101" ], "accrued_taxes_current": [ "10-Q:0000078003-22-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 416000000.0, "short_term_investments": 18743000000.0, "receivables": 10952000000.0, "inventory": 8981000000.0, "current_assets": 51259000000.0, "ppe_net": 16274000000.0, "goodwill": 51375000000.0, "intangibles": 43370000000.0, "total_assets": 197205000000.0, "accounts_payable": 6809000000.0, "short_term_borrowings": 0.0, "debt_current": 2560000000.0, "current_liabilities": 42138000000.0, "long_term_debt": 32884000000.0, "total_liabilities": 101288000000.0, "temporary_equity": null, "equity_parent": 95661000000.0, "nci": 256000000.0, "equity_total": 95916000000.0, "liabilities_and_equity": 197205000000.0, "shares_outstanding": null, "retained_earnings": 125656000000.0, "preferred_stock": 0.0, "long_term_investments": 15069000000.0, "equity_method_investments": 11033000000.0, "accrued_taxes_current": 1587000000.0, "commercial_paper": 0.0, "operating_lease_liability": 3217000000.0, "operating_lease_liability_current": 620000000.0, "operating_lease_liability_noncurrent": 2597000000.0, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": null, "operating_lease_payments_total": 3844000000.0, "operating_lease_imputed_interest": 627000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000078003-23-000024", "10-K:0000078003-24-000039" ], "value_sources": { "cash": [ "10-K:0000078003-24-000039" ], "short_term_investments": [ "10-K:0000078003-24-000039" ], "receivables": [ "10-K:0000078003-24-000039" ], "inventory": [ "10-K:0000078003-24-000039" ], "current_assets": [ "10-K:0000078003-24-000039" ], "ppe_net": [ "10-K:0000078003-24-000039" ], "goodwill": [ "10-K:0000078003-24-000039" ], "intangibles": [ "10-K:0000078003-24-000039" ], "total_assets": [ "10-K:0000078003-24-000039" ], "accounts_payable": [ "10-K:0000078003-24-000039" ], "short_term_borrowings": [ "10-K:0000078003-24-000039" ], "debt_current": [ "10-K:0000078003-24-000039" ], "current_liabilities": [ "10-K:0000078003-24-000039" ], "long_term_debt": [ "10-K:0000078003-24-000039" ], "total_liabilities": [ "10-K:0000078003-24-000039" ], "equity_parent": [ "10-K:0000078003-24-000039" ], "nci": [ "10-K:0000078003-24-000039" ], "equity_total": [ "10-K:0000078003-24-000039" ], "liabilities_and_equity": [ "10-K:0000078003-24-000039" ], "retained_earnings": [ "10-K:0000078003-24-000039" ], "preferred_stock": [ "10-K:0000078003-24-000039" ], "long_term_investments": [ "10-K:0000078003-24-000039" ], "equity_method_investments": [ "10-K:0000078003-24-000039" ], "accrued_taxes_current": [ "10-K:0000078003-24-000039" ], "commercial_paper": [ "10-K:0000078003-24-000039" ], "operating_lease_liability": [ "10-K:0000078003-23-000024" ], "operating_lease_liability_current": [ "10-K:0000078003-24-000039" ], "operating_lease_liability_noncurrent": [ "10-K:0000078003-24-000039" ], "operating_lease_discount_rate": [ "10-K:0000078003-24-000039" ], "operating_lease_payments_total": [ "10-K:0000078003-23-000024" ], "operating_lease_imputed_interest": [ "10-K:0000078003-23-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-04-02", "values": { "cash": 2166000000.0, "short_term_investments": 16118000000.0, "receivables": 12305000000.0, "inventory": 9541000000.0, "current_assets": 50078000000.0, "ppe_net": 17052000000.0, "goodwill": 51476000000.0, "intangibles": 42002000000.0, "total_assets": 195617000000.0, "accounts_payable": 6123000000.0, "short_term_borrowings": null, "debt_current": 3567000000.0, "current_liabilities": 36562000000.0, "long_term_debt": 31704000000.0, "total_liabilities": 94381000000.0, "temporary_equity": null, "equity_parent": 100970000000.0, "nci": 266000000.0, "equity_total": 101236000000.0, "liabilities_and_equity": 195617000000.0, "shares_outstanding": null, "retained_earnings": 131102000000.0, "preferred_stock": null, "long_term_investments": 14743000000.0, "equity_method_investments": 11175000000.0, "accrued_taxes_current": 1969000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-23-017196" ], "value_sources": { "cash": [ "10-Q:0001628280-23-017196" ], "short_term_investments": [ "10-Q:0001628280-23-017196" ], "receivables": [ "10-Q:0001628280-23-017196" ], "inventory": [ "10-Q:0001628280-23-017196" ], "current_assets": [ "10-Q:0001628280-23-017196" ], "ppe_net": [ "10-Q:0001628280-23-017196" ], "goodwill": [ "10-Q:0001628280-23-017196" ], "intangibles": [ "10-Q:0001628280-23-017196" ], "total_assets": [ "10-Q:0001628280-23-017196" ], "accounts_payable": [ "10-Q:0001628280-23-017196" ], "debt_current": [ "10-Q:0001628280-23-017196" ], "current_liabilities": [ "10-Q:0001628280-23-017196" ], "long_term_debt": [ "10-Q:0001628280-23-017196" ], "total_liabilities": [ "10-Q:0001628280-23-017196" ], "equity_parent": [ "10-Q:0001628280-23-017196" ], "nci": [ "10-Q:0001628280-23-017196" ], "equity_total": [ "10-Q:0001628280-23-017196" ], "liabilities_and_equity": [ "10-Q:0001628280-23-017196" ], "retained_earnings": [ "10-Q:0001628280-23-017196" ], "long_term_investments": [ "10-Q:0001628280-23-017196" ], "equity_method_investments": [ "10-Q:0001628280-23-017196" ], "accrued_taxes_current": [ "10-Q:0001628280-23-017196" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-07-02", "values": { "cash": 2632000000.0, "short_term_investments": 24091000000.0, "receivables": 10231000000.0, "inventory": 10310000000.0, "current_assets": 73347000000.0, "ppe_net": 17488000000.0, "goodwill": 51572000000.0, "intangibles": 41406000000.0, "total_assets": 220168000000.0, "accounts_payable": 6081000000.0, "short_term_borrowings": null, "debt_current": 3565000000.0, "current_liabilities": 34647000000.0, "long_term_debt": 61356000000.0, "total_liabilities": 120875000000.0, "temporary_equity": null, "equity_parent": 99019000000.0, "nci": 274000000.0, "equity_total": 99293000000.0, "liabilities_and_equity": 220168000000.0, "shares_outstanding": null, "retained_earnings": 128796000000.0, "preferred_stock": null, "long_term_investments": 15066000000.0, "equity_method_investments": 11422000000.0, "accrued_taxes_current": 2928000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000078003-23-000088" ], "value_sources": { "cash": [ "10-Q:0000078003-23-000088" ], "short_term_investments": [ "10-Q:0000078003-23-000088" ], "receivables": [ "10-Q:0000078003-23-000088" ], "inventory": [ "10-Q:0000078003-23-000088" ], "current_assets": [ "10-Q:0000078003-23-000088" ], "ppe_net": [ "10-Q:0000078003-23-000088" ], "goodwill": [ "10-Q:0000078003-23-000088" ], "intangibles": [ "10-Q:0000078003-23-000088" ], "total_assets": [ "10-Q:0000078003-23-000088" ], "accounts_payable": [ "10-Q:0000078003-23-000088" ], "debt_current": [ "10-Q:0000078003-23-000088" ], "current_liabilities": [ "10-Q:0000078003-23-000088" ], "long_term_debt": [ "10-Q:0000078003-23-000088" ], "total_liabilities": [ "10-Q:0000078003-23-000088" ], "equity_parent": [ "10-Q:0000078003-23-000088" ], "nci": [ "10-Q:0000078003-23-000088" ], "equity_total": [ "10-Q:0000078003-23-000088" ], "liabilities_and_equity": [ "10-Q:0000078003-23-000088" ], "retained_earnings": [ "10-Q:0000078003-23-000088" ], "long_term_investments": [ "10-Q:0000078003-23-000088" ], "equity_method_investments": [ "10-Q:0000078003-23-000088" ], "accrued_taxes_current": [ "10-Q:0000078003-23-000088" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-10-01", "values": { "cash": 3148000000.0, "short_term_investments": 26247000000.0, "receivables": 11086000000.0, "inventory": 10204000000.0, "current_assets": 74012000000.0, "ppe_net": 17862000000.0, "goodwill": 51527000000.0, "intangibles": 40224000000.0, "total_assets": 215021000000.0, "accounts_payable": 5338000000.0, "short_term_borrowings": null, "debt_current": 2260000000.0, "current_liabilities": 31136000000.0, "long_term_debt": 61048000000.0, "total_liabilities": 117817000000.0, "temporary_equity": null, "equity_parent": 96934000000.0, "nci": 270000000.0, "equity_total": 97204000000.0, "liabilities_and_equity": 215021000000.0, "shares_outstanding": null, "retained_earnings": 126411000000.0, "preferred_stock": null, "long_term_investments": 14239000000.0, "equity_method_investments": 11025000000.0, "accrued_taxes_current": 1898000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000078003-23-000115" ], "value_sources": { "cash": [ "10-Q:0000078003-23-000115" ], "short_term_investments": [ "10-Q:0000078003-23-000115" ], "receivables": [ "10-Q:0000078003-23-000115" ], "inventory": [ "10-Q:0000078003-23-000115" ], "current_assets": [ "10-Q:0000078003-23-000115" ], "ppe_net": [ "10-Q:0000078003-23-000115" ], "goodwill": [ "10-Q:0000078003-23-000115" ], "intangibles": [ "10-Q:0000078003-23-000115" ], "total_assets": [ "10-Q:0000078003-23-000115" ], "accounts_payable": [ "10-Q:0000078003-23-000115" ], "debt_current": [ "10-Q:0000078003-23-000115" ], "current_liabilities": [ "10-Q:0000078003-23-000115" ], "long_term_debt": [ "10-Q:0000078003-23-000115" ], "total_liabilities": [ "10-Q:0000078003-23-000115" ], "equity_parent": [ "10-Q:0000078003-23-000115" ], "nci": [ "10-Q:0000078003-23-000115" ], "equity_total": [ "10-Q:0000078003-23-000115" ], "liabilities_and_equity": [ "10-Q:0000078003-23-000115" ], "retained_earnings": [ "10-Q:0000078003-23-000115" ], "long_term_investments": [ "10-Q:0000078003-23-000115" ], "equity_method_investments": [ "10-Q:0000078003-23-000115" ], "accrued_taxes_current": [ "10-Q:0000078003-23-000115" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2853000000.0, "short_term_investments": 4400000000.0, "receivables": 11566000000.0, "inventory": 10189000000.0, "current_assets": 43333000000.0, "ppe_net": 18940000000.0, "goodwill": 67783000000.0, "intangibles": 64900000000.0, "total_assets": 226501000000.0, "accounts_payable": 6710000000.0, "short_term_borrowings": 7965000000.0, "debt_current": 2254000000.0, "current_liabilities": 47794000000.0, "long_term_debt": 61538000000.0, "total_liabilities": 137213000000.0, "temporary_equity": null, "equity_parent": 89014000000.0, "nci": 274000000.0, "equity_total": 89288000000.0, "liabilities_and_equity": 226501000000.0, "shares_outstanding": null, "retained_earnings": 118353000000.0, "preferred_stock": 0.0, "long_term_investments": 15368000000.0, "equity_method_investments": 11637000000.0, "accrued_taxes_current": 2349000000.0, "commercial_paper": 7965000000.0, "operating_lease_liability": 3153000000.0, "operating_lease_liability_current": 527000000.0, "operating_lease_liability_noncurrent": 2626000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": null, "operating_lease_payments_total": 3824000000.0, "operating_lease_imputed_interest": 671000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000078003-24-000039", "10-K:0000078003-25-000054" ], "value_sources": { "cash": [ "10-K:0000078003-25-000054" ], "short_term_investments": [ "10-K:0000078003-25-000054" ], "receivables": [ "10-K:0000078003-25-000054" ], "inventory": [ "10-K:0000078003-25-000054" ], "current_assets": [ "10-K:0000078003-25-000054" ], "ppe_net": [ "10-K:0000078003-25-000054" ], "goodwill": [ "10-K:0000078003-25-000054" ], "intangibles": [ "10-K:0000078003-25-000054" ], "total_assets": [ "10-K:0000078003-25-000054" ], "accounts_payable": [ "10-K:0000078003-25-000054" ], "short_term_borrowings": [ "10-K:0000078003-25-000054" ], "debt_current": [ "10-K:0000078003-25-000054" ], "current_liabilities": [ "10-K:0000078003-25-000054" ], "long_term_debt": [ "10-K:0000078003-25-000054" ], "total_liabilities": [ "10-K:0000078003-25-000054" ], "equity_parent": [ "10-K:0000078003-25-000054" ], "nci": [ "10-K:0000078003-25-000054" ], "equity_total": [ "10-K:0000078003-25-000054" ], "liabilities_and_equity": [ "10-K:0000078003-25-000054" ], "retained_earnings": [ "10-K:0000078003-25-000054" ], "preferred_stock": [ "10-K:0000078003-24-000039" ], "long_term_investments": [ "10-K:0000078003-25-000054" ], "equity_method_investments": [ "10-K:0000078003-25-000054" ], "accrued_taxes_current": [ "10-K:0000078003-25-000054" ], "commercial_paper": [ "10-K:0000078003-25-000054" ], "operating_lease_liability": [ "10-K:0000078003-24-000039" ], "operating_lease_liability_current": [ "10-K:0000078003-25-000054" ], "operating_lease_liability_noncurrent": [ "10-K:0000078003-25-000054" ], "operating_lease_discount_rate": [ "10-K:0000078003-25-000054" ], "operating_lease_payments_total": [ "10-K:0000078003-24-000039" ], "operating_lease_imputed_interest": [ "10-K:0000078003-24-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 719000000.0, "short_term_investments": 8217000000.0, "receivables": 10989000000.0, "inventory": 10892000000.0, "current_assets": 42415000000.0, "ppe_net": 18803000000.0, "goodwill": 69297000000.0, "intangibles": 62829000000.0, "total_assets": 221095000000.0, "accounts_payable": 5591000000.0, "short_term_borrowings": 6933000000.0, "debt_current": 1001000000.0, "current_liabilities": 40497000000.0, "long_term_debt": 61307000000.0, "total_liabilities": 128537000000.0, "temporary_equity": null, "equity_parent": 92282000000.0, "nci": 276000000.0, "equity_total": 92558000000.0, "liabilities_and_equity": 221095000000.0, "shares_outstanding": null, "retained_earnings": 121318000000.0, "preferred_stock": null, "long_term_investments": 11613000000.0, "equity_method_investments": 8123000000.0, "accrued_taxes_current": 3192000000.0, "commercial_paper": 6933000000.0, "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:0000078003-24-000107" ], "value_sources": { "cash": [ "10-Q:0000078003-24-000107" ], "short_term_investments": [ "10-Q:0000078003-24-000107" ], "receivables": [ "10-Q:0000078003-24-000107" ], "inventory": [ "10-Q:0000078003-24-000107" ], "current_assets": [ "10-Q:0000078003-24-000107" ], "ppe_net": [ "10-Q:0000078003-24-000107" ], "goodwill": [ "10-Q:0000078003-24-000107" ], "intangibles": [ "10-Q:0000078003-24-000107" ], "total_assets": [ "10-Q:0000078003-24-000107" ], "accounts_payable": [ "10-Q:0000078003-24-000107" ], "short_term_borrowings": [ "10-Q:0000078003-24-000107" ], "debt_current": [ "10-Q:0000078003-24-000107" ], "current_liabilities": [ "10-Q:0000078003-24-000107" ], "long_term_debt": [ "10-Q:0000078003-24-000107" ], "total_liabilities": [ "10-Q:0000078003-24-000107" ], "equity_parent": [ "10-Q:0000078003-24-000107" ], "nci": [ "10-Q:0000078003-24-000107" ], "equity_total": [ "10-Q:0000078003-24-000107" ], "liabilities_and_equity": [ "10-Q:0000078003-24-000107" ], "retained_earnings": [ "10-Q:0000078003-24-000107" ], "long_term_investments": [ "10-Q:0000078003-24-000107" ], "equity_method_investments": [ "10-Q:0000078003-24-000107" ], "accrued_taxes_current": [ "10-Q:0000078003-24-000107" ], "commercial_paper": [ "10-Q:0000078003-24-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1052000000.0, "short_term_investments": 4401000000.0, "receivables": 11393000000.0, "inventory": 11447000000.0, "current_assets": 37825000000.0, "ppe_net": 18957000000.0, "goodwill": 68445000000.0, "intangibles": 61240000000.0, "total_assets": 216193000000.0, "accounts_payable": 5106000000.0, "short_term_borrowings": 7964000000.0, "debt_current": 3745000000.0, "current_liabilities": 43819000000.0, "long_term_debt": 57506000000.0, "total_liabilities": 128218000000.0, "temporary_equity": null, "equity_parent": 87700000000.0, "nci": 275000000.0, "equity_total": 87975000000.0, "liabilities_and_equity": 216193000000.0, "shares_outstanding": null, "retained_earnings": 116596000000.0, "preferred_stock": null, "long_term_investments": 11149000000.0, "equity_method_investments": 8029000000.0, "accrued_taxes_current": 2884000000.0, "commercial_paper": 7964000000.0, "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:0000078003-24-000166" ], "value_sources": { "cash": [ "10-Q:0000078003-24-000166" ], "short_term_investments": [ "10-Q:0000078003-24-000166" ], "receivables": [ "10-Q:0000078003-24-000166" ], "inventory": [ "10-Q:0000078003-24-000166" ], "current_assets": [ "10-Q:0000078003-24-000166" ], "ppe_net": [ "10-Q:0000078003-24-000166" ], "goodwill": [ "10-Q:0000078003-24-000166" ], "intangibles": [ "10-Q:0000078003-24-000166" ], "total_assets": [ "10-Q:0000078003-24-000166" ], "accounts_payable": [ "10-Q:0000078003-24-000166" ], "short_term_borrowings": [ "10-Q:0000078003-24-000166" ], "debt_current": [ "10-Q:0000078003-24-000166" ], "current_liabilities": [ "10-Q:0000078003-24-000166" ], "long_term_debt": [ "10-Q:0000078003-24-000166" ], "total_liabilities": [ "10-Q:0000078003-24-000166" ], "equity_parent": [ "10-Q:0000078003-24-000166" ], "nci": [ "10-Q:0000078003-24-000166" ], "equity_total": [ "10-Q:0000078003-24-000166" ], "liabilities_and_equity": [ "10-Q:0000078003-24-000166" ], "retained_earnings": [ "10-Q:0000078003-24-000166" ], "long_term_investments": [ "10-Q:0000078003-24-000166" ], "equity_method_investments": [ "10-Q:0000078003-24-000166" ], "accrued_taxes_current": [ "10-Q:0000078003-24-000166" ], "commercial_paper": [ "10-Q:0000078003-24-000166" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-29", "values": { "cash": 1092000000.0, "short_term_investments": 6849000000.0, "receivables": 14451000000.0, "inventory": 11721000000.0, "current_assets": 43223000000.0, "ppe_net": 18541000000.0, "goodwill": 68570000000.0, "intangibles": 59986000000.0, "total_assets": 219476000000.0, "accounts_payable": 5314000000.0, "short_term_borrowings": 5841000000.0, "debt_current": 3746000000.0, "current_liabilities": 43211000000.0, "long_term_debt": 58002000000.0, "total_liabilities": 126918000000.0, "temporary_equity": null, "equity_parent": 92286000000.0, "nci": 272000000.0, "equity_total": 92558000000.0, "liabilities_and_equity": 219476000000.0, "shares_outstanding": null, "retained_earnings": 121059000000.0, "preferred_stock": null, "long_term_investments": 10762000000.0, "equity_method_investments": 8582000000.0, "accrued_taxes_current": 2877000000.0, "commercial_paper": 5841000000.0, "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:0000078003-24-000191" ], "value_sources": { "cash": [ "10-Q:0000078003-24-000191" ], "short_term_investments": [ "10-Q:0000078003-24-000191" ], "receivables": [ "10-Q:0000078003-24-000191" ], "inventory": [ "10-Q:0000078003-24-000191" ], "current_assets": [ "10-Q:0000078003-24-000191" ], "ppe_net": [ "10-Q:0000078003-24-000191" ], "goodwill": [ "10-Q:0000078003-24-000191" ], "intangibles": [ "10-Q:0000078003-24-000191" ], "total_assets": [ "10-Q:0000078003-24-000191" ], "accounts_payable": [ "10-Q:0000078003-24-000191" ], "short_term_borrowings": [ "10-Q:0000078003-24-000191" ], "debt_current": [ "10-Q:0000078003-24-000191" ], "current_liabilities": [ "10-Q:0000078003-24-000191" ], "long_term_debt": [ "10-Q:0000078003-24-000191" ], "total_liabilities": [ "10-Q:0000078003-24-000191" ], "equity_parent": [ "10-Q:0000078003-24-000191" ], "nci": [ "10-Q:0000078003-24-000191" ], "equity_total": [ "10-Q:0000078003-24-000191" ], "liabilities_and_equity": [ "10-Q:0000078003-24-000191" ], "retained_earnings": [ "10-Q:0000078003-24-000191" ], "long_term_investments": [ "10-Q:0000078003-24-000191" ], "equity_method_investments": [ "10-Q:0000078003-24-000191" ], "accrued_taxes_current": [ "10-Q:0000078003-24-000191" ], "commercial_paper": [ "10-Q:0000078003-24-000191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1043000000.0, "short_term_investments": 10881000000.0, "receivables": 11463000000.0, "inventory": 10851000000.0, "current_assets": 50358000000.0, "ppe_net": 18393000000.0, "goodwill": 68527000000.0, "intangibles": 55411000000.0, "total_assets": 213396000000.0, "accounts_payable": 5633000000.0, "short_term_borrowings": 2453000000.0, "debt_current": 3747000000.0, "current_liabilities": 42995000000.0, "long_term_debt": 57405000000.0, "total_liabilities": 124899000000.0, "temporary_equity": null, "equity_parent": 88203000000.0, "nci": 294000000.0, "equity_total": 88497000000.0, "liabilities_and_equity": 213396000000.0, "shares_outstanding": null, "retained_earnings": 116725000000.0, "preferred_stock": null, "long_term_investments": 2228000000.0, "equity_method_investments": 217000000.0, "accrued_taxes_current": 2910000000.0, "commercial_paper": 2453000000.0, "operating_lease_liability": 2642000000.0, "operating_lease_liability_current": 356000000.0, "operating_lease_liability_noncurrent": 2286000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": null, "operating_lease_payments_total": 3197000000.0, "operating_lease_imputed_interest": 556000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000078003-25-000054", "10-K:0000078003-26-000026", "10-Q:0000078003-25-000138" ], "value_sources": { "cash": [ "10-K:0000078003-26-000026" ], "short_term_investments": [ "10-K:0000078003-26-000026" ], "receivables": [ "10-K:0000078003-26-000026" ], "inventory": [ "10-K:0000078003-26-000026" ], "current_assets": [ "10-K:0000078003-26-000026" ], "ppe_net": [ "10-K:0000078003-26-000026" ], "goodwill": [ "10-K:0000078003-26-000026" ], "intangibles": [ "10-K:0000078003-26-000026" ], "total_assets": [ "10-K:0000078003-26-000026" ], "accounts_payable": [ "10-K:0000078003-26-000026" ], "short_term_borrowings": [ "10-K:0000078003-26-000026" ], "debt_current": [ "10-K:0000078003-26-000026" ], "current_liabilities": [ "10-K:0000078003-26-000026" ], "long_term_debt": [ "10-K:0000078003-26-000026" ], "total_liabilities": [ "10-K:0000078003-26-000026" ], "equity_parent": [ "10-K:0000078003-26-000026" ], "nci": [ "10-K:0000078003-26-000026" ], "equity_total": [ "10-K:0000078003-26-000026" ], "liabilities_and_equity": [ "10-K:0000078003-26-000026" ], "retained_earnings": [ "10-K:0000078003-26-000026" ], "long_term_investments": [ "10-Q:0000078003-25-000138" ], "equity_method_investments": [ "10-K:0000078003-26-000026" ], "accrued_taxes_current": [ "10-K:0000078003-26-000026" ], "commercial_paper": [ "10-K:0000078003-26-000026" ], "operating_lease_liability": [ "10-K:0000078003-25-000054" ], "operating_lease_liability_current": [ "10-K:0000078003-26-000026" ], "operating_lease_liability_noncurrent": [ "10-K:0000078003-26-000026" ], "operating_lease_discount_rate": [ "10-K:0000078003-26-000026" ], "operating_lease_payments_total": [ "10-K:0000078003-25-000054" ], "operating_lease_imputed_interest": [ "10-K:0000078003-25-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-30", "values": { "cash": 1430000000.0, "short_term_investments": 13952000000.0, "receivables": 11845000000.0, "inventory": 10852000000.0, "current_assets": 45861000000.0, "ppe_net": 18347000000.0, "goodwill": 68444000000.0, "intangibles": 53976000000.0, "total_assets": 208028000000.0, "accounts_payable": 5240000000.0, "short_term_borrowings": 155000000.0, "debt_current": 3749000000.0, "current_liabilities": 36452000000.0, "long_term_debt": 57639000000.0, "total_liabilities": 117391000000.0, "temporary_equity": null, "equity_parent": 90338000000.0, "nci": 299000000.0, "equity_total": 90637000000.0, "liabilities_and_equity": 208028000000.0, "shares_outstanding": null, "retained_earnings": 119590000000.0, "preferred_stock": null, "long_term_investments": 2014000000.0, "equity_method_investments": 224000000.0, "accrued_taxes_current": 3105000000.0, "commercial_paper": 155000000.0, "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:0000078003-25-000114" ], "value_sources": { "cash": [ "10-Q:0000078003-25-000114" ], "short_term_investments": [ "10-Q:0000078003-25-000114" ], "receivables": [ "10-Q:0000078003-25-000114" ], "inventory": [ "10-Q:0000078003-25-000114" ], "current_assets": [ "10-Q:0000078003-25-000114" ], "ppe_net": [ "10-Q:0000078003-25-000114" ], "goodwill": [ "10-Q:0000078003-25-000114" ], "intangibles": [ "10-Q:0000078003-25-000114" ], "total_assets": [ "10-Q:0000078003-25-000114" ], "accounts_payable": [ "10-Q:0000078003-25-000114" ], "short_term_borrowings": [ "10-Q:0000078003-25-000114" ], "debt_current": [ "10-Q:0000078003-25-000114" ], "current_liabilities": [ "10-Q:0000078003-25-000114" ], "long_term_debt": [ "10-Q:0000078003-25-000114" ], "total_liabilities": [ "10-Q:0000078003-25-000114" ], "equity_parent": [ "10-Q:0000078003-25-000114" ], "nci": [ "10-Q:0000078003-25-000114" ], "equity_total": [ "10-Q:0000078003-25-000114" ], "liabilities_and_equity": [ "10-Q:0000078003-25-000114" ], "retained_earnings": [ "10-Q:0000078003-25-000114" ], "long_term_investments": [ "10-Q:0000078003-25-000114" ], "equity_method_investments": [ "10-Q:0000078003-25-000114" ], "accrued_taxes_current": [ "10-Q:0000078003-25-000114" ], "commercial_paper": [ "10-Q:0000078003-25-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-29", "values": { "cash": 1638000000.0, "short_term_investments": 9525000000.0, "receivables": 12078000000.0, "inventory": 11669000000.0, "current_assets": 43703000000.0, "ppe_net": 18776000000.0, "goodwill": 68997000000.0, "intangibles": 52702000000.0, "total_assets": 206095000000.0, "accounts_payable": 5166000000.0, "short_term_borrowings": 0.0, "debt_current": 4246000000.0, "current_liabilities": 37726000000.0, "long_term_debt": 57502000000.0, "total_liabilities": 117083000000.0, "temporary_equity": null, "equity_parent": 88695000000.0, "nci": 317000000.0, "equity_total": 89012000000.0, "liabilities_and_equity": 206095000000.0, "shares_outstanding": null, "retained_earnings": 117609000000.0, "preferred_stock": null, "long_term_investments": 2120000000.0, "equity_method_investments": 224000000.0, "accrued_taxes_current": 3675000000.0, "commercial_paper": 0.0, "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:0000078003-25-000138" ], "value_sources": { "cash": [ "10-Q:0000078003-25-000138" ], "short_term_investments": [ "10-Q:0000078003-25-000138" ], "receivables": [ "10-Q:0000078003-25-000138" ], "inventory": [ "10-Q:0000078003-25-000138" ], "current_assets": [ "10-Q:0000078003-25-000138" ], "ppe_net": [ "10-Q:0000078003-25-000138" ], "goodwill": [ "10-Q:0000078003-25-000138" ], "intangibles": [ "10-Q:0000078003-25-000138" ], "total_assets": [ "10-Q:0000078003-25-000138" ], "accounts_payable": [ "10-Q:0000078003-25-000138" ], "short_term_borrowings": [ "10-Q:0000078003-25-000138" ], "debt_current": [ "10-Q:0000078003-25-000138" ], "current_liabilities": [ "10-Q:0000078003-25-000138" ], "long_term_debt": [ "10-Q:0000078003-25-000138" ], "total_liabilities": [ "10-Q:0000078003-25-000138" ], "equity_parent": [ "10-Q:0000078003-25-000138" ], "nci": [ "10-Q:0000078003-25-000138" ], "equity_total": [ "10-Q:0000078003-25-000138" ], "liabilities_and_equity": [ "10-Q:0000078003-25-000138" ], "retained_earnings": [ "10-Q:0000078003-25-000138" ], "long_term_investments": [ "10-Q:0000078003-25-000138" ], "equity_method_investments": [ "10-Q:0000078003-25-000138" ], "accrued_taxes_current": [ "10-Q:0000078003-25-000138" ], "commercial_paper": [ "10-Q:0000078003-25-000138" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-28", "values": { "cash": 1343000000.0, "short_term_investments": 10123000000.0, "receivables": 14260000000.0, "inventory": 11468000000.0, "current_assets": 46924000000.0, "ppe_net": 18880000000.0, "goodwill": 69101000000.0, "intangibles": 51324000000.0, "total_assets": 208731000000.0, "accounts_payable": 5024000000.0, "short_term_borrowings": 0.0, "debt_current": 4247000000.0, "current_liabilities": 36596000000.0, "long_term_debt": 57409000000.0, "total_liabilities": 115635000000.0, "temporary_equity": null, "equity_parent": 92801000000.0, "nci": 295000000.0, "equity_total": 93096000000.0, "liabilities_and_equity": 208731000000.0, "shares_outstanding": null, "retained_earnings": 121150000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 223000000.0, "accrued_taxes_current": 3799000000.0, "commercial_paper": 0.0, "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:0000078003-25-000150" ], "value_sources": { "cash": [ "10-Q:0000078003-25-000150" ], "short_term_investments": [ "10-Q:0000078003-25-000150" ], "receivables": [ "10-Q:0000078003-25-000150" ], "inventory": [ "10-Q:0000078003-25-000150" ], "current_assets": [ "10-Q:0000078003-25-000150" ], "ppe_net": [ "10-Q:0000078003-25-000150" ], "goodwill": [ "10-Q:0000078003-25-000150" ], "intangibles": [ "10-Q:0000078003-25-000150" ], "total_assets": [ "10-Q:0000078003-25-000150" ], "accounts_payable": [ "10-Q:0000078003-25-000150" ], "short_term_borrowings": [ "10-Q:0000078003-25-000150" ], "debt_current": [ "10-Q:0000078003-25-000150" ], "current_liabilities": [ "10-Q:0000078003-25-000150" ], "long_term_debt": [ "10-Q:0000078003-25-000150" ], "total_liabilities": [ "10-Q:0000078003-25-000150" ], "equity_parent": [ "10-Q:0000078003-25-000150" ], "nci": [ "10-Q:0000078003-25-000150" ], "equity_total": [ "10-Q:0000078003-25-000150" ], "liabilities_and_equity": [ "10-Q:0000078003-25-000150" ], "retained_earnings": [ "10-Q:0000078003-25-000150" ], "equity_method_investments": [ "10-Q:0000078003-25-000150" ], "accrued_taxes_current": [ "10-Q:0000078003-25-000150" ], "commercial_paper": [ "10-Q:0000078003-25-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1142000000.0, "short_term_investments": 9183000000.0, "receivables": 11874000000.0, "inventory": 10654000000.0, "current_assets": 42898000000.0, "ppe_net": 19317000000.0, "goodwill": 71264000000.0, "intangibles": 53731000000.0, "total_assets": 208160000000.0, "accounts_payable": 5240000000.0, "short_term_borrowings": 0.0, "debt_current": 2997000000.0, "current_liabilities": 36984000000.0, "long_term_debt": 61641000000.0, "total_liabilities": 121385000000.0, "temporary_equity": null, "equity_parent": 86476000000.0, "nci": 299000000.0, "equity_total": 86775000000.0, "liabilities_and_equity": 208160000000.0, "shares_outstanding": null, "retained_earnings": 114610000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 235000000.0, "accrued_taxes_current": 3103000000.0, "commercial_paper": 0.0, "operating_lease_liability": 2620000000.0, "operating_lease_liability_current": 330000000.0, "operating_lease_liability_noncurrent": 2291000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": null, "operating_lease_payments_total": 3199000000.0, "operating_lease_imputed_interest": 579000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000078003-26-000026", "10-Q:0000078003-26-000127" ], "value_sources": { "cash": [ "10-Q:0000078003-26-000127" ], "short_term_investments": [ "10-Q:0000078003-26-000127" ], "receivables": [ "10-Q:0000078003-26-000127" ], "inventory": [ "10-Q:0000078003-26-000127" ], "current_assets": [ "10-Q:0000078003-26-000127" ], "ppe_net": [ "10-Q:0000078003-26-000127" ], "goodwill": [ "10-Q:0000078003-26-000127" ], "intangibles": [ "10-Q:0000078003-26-000127" ], "total_assets": [ "10-Q:0000078003-26-000127" ], "accounts_payable": [ "10-Q:0000078003-26-000127" ], "short_term_borrowings": [ "10-K:0000078003-26-000026" ], "debt_current": [ "10-Q:0000078003-26-000127" ], "current_liabilities": [ "10-Q:0000078003-26-000127" ], "long_term_debt": [ "10-Q:0000078003-26-000127" ], "total_liabilities": [ "10-Q:0000078003-26-000127" ], "equity_parent": [ "10-Q:0000078003-26-000127" ], "nci": [ "10-Q:0000078003-26-000127" ], "equity_total": [ "10-Q:0000078003-26-000127" ], "liabilities_and_equity": [ "10-Q:0000078003-26-000127" ], "retained_earnings": [ "10-Q:0000078003-26-000127" ], "equity_method_investments": [ "10-Q:0000078003-26-000127" ], "accrued_taxes_current": [ "10-Q:0000078003-26-000127" ], "commercial_paper": [ "10-K:0000078003-26-000026" ], "operating_lease_liability": [ "10-K:0000078003-26-000026" ], "operating_lease_liability_current": [ "10-K:0000078003-26-000026" ], "operating_lease_liability_noncurrent": [ "10-K:0000078003-26-000026" ], "operating_lease_discount_rate": [ "10-K:0000078003-26-000026" ], "operating_lease_payments_total": [ "10-K:0000078003-26-000026" ], "operating_lease_imputed_interest": [ "10-K:0000078003-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-29", "values": { "cash": 1703000000.0, "short_term_investments": 8189000000.0, "receivables": 12585000000.0, "inventory": 10667000000.0, "current_assets": 42822000000.0, "ppe_net": 19402000000.0, "goodwill": 71409000000.0, "intangibles": 52559000000.0, "total_assets": 207618000000.0, "accounts_payable": 4506000000.0, "short_term_borrowings": null, "debt_current": 3861000000.0, "current_liabilities": 34348000000.0, "long_term_debt": 60565000000.0, "total_liabilities": 117214000000.0, "temporary_equity": null, "equity_parent": 90101000000.0, "nci": 303000000.0, "equity_total": 90404000000.0, "liabilities_and_equity": 207618000000.0, "shares_outstanding": null, "retained_earnings": 117238000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 237000000.0, "accrued_taxes_current": 3130000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000078003-26-000054" ], "value_sources": { "cash": [ "10-Q:0000078003-26-000054" ], "short_term_investments": [ "10-Q:0000078003-26-000054" ], "receivables": [ "10-Q:0000078003-26-000054" ], "inventory": [ "10-Q:0000078003-26-000054" ], "current_assets": [ "10-Q:0000078003-26-000054" ], "ppe_net": [ "10-Q:0000078003-26-000054" ], "goodwill": [ "10-Q:0000078003-26-000054" ], "intangibles": [ "10-Q:0000078003-26-000054" ], "total_assets": [ "10-Q:0000078003-26-000054" ], "accounts_payable": [ "10-Q:0000078003-26-000054" ], "debt_current": [ "10-Q:0000078003-26-000054" ], "current_liabilities": [ "10-Q:0000078003-26-000054" ], "long_term_debt": [ "10-Q:0000078003-26-000054" ], "total_liabilities": [ "10-Q:0000078003-26-000054" ], "equity_parent": [ "10-Q:0000078003-26-000054" ], "nci": [ "10-Q:0000078003-26-000054" ], "equity_total": [ "10-Q:0000078003-26-000054" ], "liabilities_and_equity": [ "10-Q:0000078003-26-000054" ], "retained_earnings": [ "10-Q:0000078003-26-000054" ], "equity_method_investments": [ "10-Q:0000078003-26-000054" ], "accrued_taxes_current": [ "10-Q:0000078003-26-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-28", "values": { "cash": 976000000.0, "short_term_investments": 7281000000.0, "receivables": 12490000000.0, "inventory": 9945000000.0, "current_assets": 41358000000.0, "ppe_net": 19029000000.0, "goodwill": 71419000000.0, "intangibles": 47053000000.0, "total_assets": 201131000000.0, "accounts_payable": 4581000000.0, "short_term_borrowings": null, "debt_current": 2605000000.0, "current_liabilities": 32646000000.0, "long_term_debt": 60495000000.0, "total_liabilities": 115639000000.0, "temporary_equity": null, "equity_parent": 85190000000.0, "nci": 302000000.0, "equity_total": 85492000000.0, "liabilities_and_equity": 201131000000.0, "shares_outstanding": null, "retained_earnings": 112087000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 241000000.0, "accrued_taxes_current": 653000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000078003-26-000095" ], "value_sources": { "cash": [ "10-Q:0000078003-26-000095" ], "short_term_investments": [ "10-Q:0000078003-26-000095" ], "receivables": [ "10-Q:0000078003-26-000095" ], "inventory": [ "10-Q:0000078003-26-000095" ], "current_assets": [ "10-Q:0000078003-26-000095" ], "ppe_net": [ "10-Q:0000078003-26-000095" ], "goodwill": [ "10-Q:0000078003-26-000095" ], "intangibles": [ "10-Q:0000078003-26-000095" ], "total_assets": [ "10-Q:0000078003-26-000095" ], "accounts_payable": [ "10-Q:0000078003-26-000095" ], "debt_current": [ "10-Q:0000078003-26-000095" ], "current_liabilities": [ "10-Q:0000078003-26-000095" ], "long_term_debt": [ "10-Q:0000078003-26-000095" ], "total_liabilities": [ "10-Q:0000078003-26-000095" ], "equity_parent": [ "10-Q:0000078003-26-000095" ], "nci": [ "10-Q:0000078003-26-000095" ], "equity_total": [ "10-Q:0000078003-26-000095" ], "liabilities_and_equity": [ "10-Q:0000078003-26-000095" ], "retained_earnings": [ "10-Q:0000078003-26-000095" ], "equity_method_investments": [ "10-Q:0000078003-26-000095" ], "accrued_taxes_current": [ "10-Q:0000078003-26-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-27", "values": { "cash": 1824000000.0, "short_term_investments": 9118000000.0, "receivables": 14192000000.0, "inventory": 10022000000.0, "current_assets": 45009000000.0, "ppe_net": 19048000000.0, "goodwill": 71464000000.0, "intangibles": 45956000000.0, "total_assets": 204544000000.0, "accounts_payable": 4070000000.0, "short_term_borrowings": null, "debt_current": 2604000000.0, "current_liabilities": 31726000000.0, "long_term_debt": 59997000000.0, "total_liabilities": 115243000000.0, "temporary_equity": null, "equity_parent": 89001000000.0, "nci": 299000000.0, "equity_total": 89301000000.0, "liabilities_and_equity": 204544000000.0, "shares_outstanding": null, "retained_earnings": 115328000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 262000000.0, "accrued_taxes_current": 438000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000078003-26-000127" ], "value_sources": { "cash": [ "10-Q:0000078003-26-000127" ], "short_term_investments": [ "10-Q:0000078003-26-000127" ], "receivables": [ "10-Q:0000078003-26-000127" ], "inventory": [ "10-Q:0000078003-26-000127" ], "current_assets": [ "10-Q:0000078003-26-000127" ], "ppe_net": [ "10-Q:0000078003-26-000127" ], "goodwill": [ "10-Q:0000078003-26-000127" ], "intangibles": [ "10-Q:0000078003-26-000127" ], "total_assets": [ "10-Q:0000078003-26-000127" ], "accounts_payable": [ "10-Q:0000078003-26-000127" ], "debt_current": [ "10-Q:0000078003-26-000127" ], "current_liabilities": [ "10-Q:0000078003-26-000127" ], "long_term_debt": [ "10-Q:0000078003-26-000127" ], "total_liabilities": [ "10-Q:0000078003-26-000127" ], "equity_parent": [ "10-Q:0000078003-26-000127" ], "nci": [ "10-Q:0000078003-26-000127" ], "equity_total": [ "10-Q:0000078003-26-000127" ], "liabilities_and_equity": [ "10-Q:0000078003-26-000127" ], "retained_earnings": [ "10-Q:0000078003-26-000127" ], "equity_method_investments": [ "10-Q:0000078003-26-000127" ], "accrued_taxes_current": [ "10-Q:0000078003-26-000127" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-29", "values": { "cfo": 3133000000.0, "cfi": -71000000.0, "cff": -2200000000.0, "capex": 463000000.0, "d_and_a": null, "sbc": 64000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 472000000.0, "taxes_paid": 239000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 109000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1241000000.0 }, "sources": [ "10-Q:0000078003-20-000037" ], "value_sources": { "cfo": [ "10-Q:0000078003-20-000037" ], "cfi": [ "10-Q:0000078003-20-000037" ], "cff": [ "10-Q:0000078003-20-000037" ], "capex": [ "10-Q:0000078003-20-000037" ], "sbc": [ "10-Q:0000078003-20-000037" ], "buybacks": [ "10-Q:0000078003-20-000037" ], "interest_paid": [ "10-Q:0000078003-20-000037" ], "taxes_paid": [ "10-Q:0000078003-20-000037" ], "deferred_tax": [ "10-Q:0000078003-20-000037" ], "proceeds_debt_issuance": [ "10-Q:0000078003-20-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-30", "end": "2020-06-28", "values": { "cfo": 3555000000.0, "cfi": -13011000000.0, "cff": 9159000000.0, "capex": 479000000.0, "d_and_a": null, "sbc": 194000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 438000000.0, "taxes_paid": 1051000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -38000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 15365000000.0 }, "sources": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "value_sources": { "cfo": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "cfi": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "cff": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "capex": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "sbc": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "buybacks": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "interest_paid": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "taxes_paid": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "deferred_tax": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ], "proceeds_debt_issuance": [ "10-Q:0000078003-20-000037", "10-Q:0000078003-20-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-29", "end": "2020-09-27", "values": { "cfo": 2090000000.0, "cfi": 481000000.0, "cff": -2821000000.0, "capex": 525000000.0, "d_and_a": null, "sbc": 234000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 387000000.0, "taxes_paid": 1155000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -668000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 94000000.0 }, "sources": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "value_sources": { "cfo": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "cfi": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "cff": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "capex": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "sbc": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "buybacks": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "interest_paid": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "taxes_paid": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "deferred_tax": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ], "proceeds_debt_issuance": [ "10-Q:0000078003-20-000060", "10-Q:0000078003-20-000070" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-28", "end": "2020-12-31", "values": { "cfo": 5625000000.0, "cfi": 8330000000.0, "cff": -13787000000.0, "capex": 785000000.0, "d_and_a": null, "sbc": 264000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 344000000.0, "taxes_paid": 708000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -871000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "value_sources": { "cfo": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "cfi": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "cff": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "capex": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "sbc": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "buybacks": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "interest_paid": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "taxes_paid": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "deferred_tax": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-04-04", "values": { "cfo": 4538000000.0, "cfi": -1747000000.0, "cff": -2807000000.0, "capex": 554000000.0, "d_and_a": null, "sbc": 172000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 445000000.0, "taxes_paid": 394000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 199000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-22-000071" ], "value_sources": { "cfo": [ "10-Q:0000078003-21-000065" ], "cfi": [ "10-Q:0000078003-21-000065" ], "cff": [ "10-Q:0000078003-21-000065" ], "capex": [ "10-Q:0000078003-21-000065" ], "sbc": [ "10-Q:0000078003-21-000065" ], "buybacks": [ "10-Q:0000078003-22-000071" ], "interest_paid": [ "10-Q:0000078003-21-000065" ], "taxes_paid": [ "10-Q:0000078003-21-000065" ], "deferred_tax": [ "10-Q:0000078003-21-000065" ], "proceeds_debt_issuance": [ "10-Q:0000078003-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-05", "end": "2021-07-04", "values": { "cfo": 11299000000.0, "cfi": -8137000000.0, "cff": -2557000000.0, "capex": 540000000.0, "d_and_a": null, "sbc": 222000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 353000000.0, "taxes_paid": 1794000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -152000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093", "10-Q:0000078003-22-000071", "10-Q:0000078003-22-000094" ], "value_sources": { "cfo": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093" ], "cfi": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093" ], "cff": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093" ], "capex": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093" ], "sbc": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093" ], "buybacks": [ "10-Q:0000078003-22-000071", "10-Q:0000078003-22-000094" ], "interest_paid": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093" ], "taxes_paid": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093" ], "deferred_tax": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093" ], "proceeds_debt_issuance": [ "10-Q:0000078003-21-000065", "10-Q:0000078003-21-000093" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-05", "end": "2021-10-03", "values": { "cfo": 10829000000.0, "cfi": -10076000000.0, "cff": -1101000000.0, "capex": 624000000.0, "d_and_a": null, "sbc": 293000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 407000000.0, "taxes_paid": 755000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -3749000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 997000000.0 }, "sources": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107", "10-Q:0000078003-22-000094", "10-Q:0000078003-22-000101" ], "value_sources": { "cfo": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107" ], "cfi": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107" ], "cff": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107" ], "capex": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107" ], "sbc": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107" ], "buybacks": [ "10-Q:0000078003-22-000094", "10-Q:0000078003-22-000101" ], "interest_paid": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107" ], "taxes_paid": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107" ], "deferred_tax": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107" ], "proceeds_debt_issuance": [ "10-Q:0000078003-21-000093", "10-Q:0000078003-21-000107" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-04", "end": "2021-12-31", "values": { "cfo": 5914000000.0, "cfi": -2586000000.0, "cff": -3351000000.0, "capex": 993000000.0, "d_and_a": null, "sbc": 495000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 262000000.0, "taxes_paid": 4484000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -591000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107", "10-Q:0000078003-22-000101" ], "value_sources": { "cfo": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "cfi": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "cff": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "capex": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "sbc": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "buybacks": [ "10-K:0000078003-22-000027", "10-Q:0000078003-22-000101" ], "interest_paid": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "taxes_paid": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "deferred_tax": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ], "proceeds_debt_issuance": [ "10-K:0000078003-22-000027", "10-Q:0000078003-21-000107" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-04-03", "values": { "cfo": 6541000000.0, "cfi": 567000000.0, "cff": -6578000000.0, "capex": 643000000.0, "d_and_a": null, "sbc": 86000000.0, "dividends_paid": null, "buybacks": 2000000000.0, "interest_paid": 453000000.0, "taxes_paid": 354000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2321000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-23-017196" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-017196" ], "cfi": [ "10-Q:0001628280-23-017196" ], "cff": [ "10-Q:0001628280-23-017196" ], "capex": [ "10-Q:0001628280-23-017196" ], "sbc": [ "10-Q:0001628280-23-017196" ], "buybacks": [ "10-Q:0001628280-23-017196" ], "interest_paid": [ "10-Q:0001628280-23-017196" ], "taxes_paid": [ "10-Q:0001628280-23-017196" ], "deferred_tax": [ "10-Q:0001628280-23-017196" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-04", "end": "2022-07-03", "values": { "cfo": 8170000000.0, "cfi": -11313000000.0, "cff": 2520000000.0, "capex": 751000000.0, "d_and_a": null, "sbc": 287000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 318000000.0, "taxes_paid": 2744000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1140000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ], "value_sources": { "cfo": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ], "cfi": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ], "cff": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ], "capex": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ], "sbc": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ], "buybacks": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ], "interest_paid": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ], "taxes_paid": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ], "deferred_tax": [ "10-Q:0000078003-23-000088", "10-Q:0001628280-23-017196" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-04", "end": "2022-10-02", "values": { "cfo": 5974000000.0, "cfi": -627000000.0, "cff": -5761000000.0, "capex": 841000000.0, "d_and_a": 1183000000.0, "sbc": 135000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 350000000.0, "taxes_paid": 1821000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 62000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "value_sources": { "cfo": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "cfi": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "cff": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "capex": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "d_and_a": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "sbc": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "buybacks": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "interest_paid": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "taxes_paid": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "deferred_tax": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ], "proceeds_debt_issuance": [ "10-Q:0000078003-23-000088", "10-Q:0000078003-23-000115" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-03", "end": "2022-12-31", "values": { "cfo": 8582000000.0, "cfi": -4410000000.0, "cff": -5015000000.0, "capex": 1001000000.0, "d_and_a": 1519000000.0, "sbc": 364000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 321000000.0, "taxes_paid": 2948000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -365000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "value_sources": { "cfo": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "cfi": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "cff": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "capex": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "d_and_a": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "sbc": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "buybacks": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "interest_paid": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "taxes_paid": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "deferred_tax": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ], "proceeds_debt_issuance": [ "10-K:0000078003-24-000039", "10-Q:0000078003-23-000115" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-04-02", "values": { "cfo": 1212000000.0, "cfi": 3315000000.0, "cff": -2771000000.0, "capex": 1139000000.0, "d_and_a": 1487000000.0, "sbc": 105000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 419000000.0, "taxes_paid": 329000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -598000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000078003-24-000107" ], "value_sources": { "cfo": [ "10-Q:0000078003-24-000107" ], "cfi": [ "10-Q:0000078003-24-000107" ], "cff": [ "10-Q:0000078003-24-000107" ], "capex": [ "10-Q:0000078003-24-000107" ], "d_and_a": [ "10-Q:0000078003-24-000107" ], "sbc": [ "10-Q:0000078003-24-000107" ], "interest_paid": [ "10-Q:0000078003-24-000107" ], "taxes_paid": [ "10-Q:0000078003-24-000107" ], "deferred_tax": [ "10-Q:0000078003-24-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-03", "end": "2023-07-02", "values": { "cfo": -1208000000.0, "cfi": -25485000000.0, "cff": 27174000000.0, "capex": 914000000.0, "d_and_a": 1573000000.0, "sbc": 148000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 402000000.0, "taxes_paid": 1696000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -873000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "value_sources": { "cfo": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "cfi": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "cff": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "capex": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "d_and_a": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "sbc": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "interest_paid": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "taxes_paid": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "deferred_tax": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-03", "end": "2023-10-01", "values": { "cfo": 3456000000.0, "cfi": 888000000.0, "cff": -3779000000.0, "capex": 810000000.0, "d_and_a": 1560000000.0, "sbc": 151000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 332000000.0, "taxes_paid": 882000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -113000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "value_sources": { "cfo": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "cfi": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "cff": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "capex": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "d_and_a": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "sbc": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "interest_paid": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "taxes_paid": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "deferred_tax": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "proceeds_debt_issuance": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-02", "end": "2023-12-31", "values": { "cfo": 5240000000.0, "cfi": -10996000000.0, "cff": 5442000000.0, "capex": 1044000000.0, "d_and_a": 1670000000.0, "sbc": 121000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 1062000000.0, "taxes_paid": 240000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1858000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "value_sources": { "cfo": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "cfi": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "cff": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "capex": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "d_and_a": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "sbc": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "interest_paid": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "taxes_paid": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "deferred_tax": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "proceeds_debt_issuance": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1090000000.0, "cfi": 1732000000.0, "cff": -4931000000.0, "capex": 704000000.0, "d_and_a": 1736000000.0, "sbc": 220000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 415000000.0, "taxes_paid": 184000000.0, "depreciation": null, "amortisation_intangibles": 1300000000.0, "goodwill_impairment": null, "deferred_tax": -441000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-25-000114" ], "value_sources": { "cfo": [ "10-Q:0000078003-25-000114" ], "cfi": [ "10-Q:0000078003-25-000114" ], "cff": [ "10-Q:0000078003-25-000114" ], "capex": [ "10-Q:0000078003-25-000114" ], "d_and_a": [ "10-Q:0000078003-25-000114" ], "sbc": [ "10-Q:0000078003-25-000114" ], "interest_paid": [ "10-Q:0000078003-25-000114" ], "taxes_paid": [ "10-Q:0000078003-25-000114" ], "amortisation_intangibles": [ "10-Q:0000078003-24-000107" ], "deferred_tax": [ "10-Q:0000078003-25-000114" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": -1781000000.0, "cfi": 4600000000.0, "cff": -2459000000.0, "capex": 637000000.0, "d_and_a": 1730000000.0, "sbc": 206000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 1138000000.0, "taxes_paid": 2502000000.0, "depreciation": null, "amortisation_intangibles": 1300000000.0, "goodwill_impairment": null, "deferred_tax": -783000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166", "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ], "value_sources": { "cfo": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ], "cfi": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ], "cff": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ], "capex": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ], "d_and_a": [ "10-Q:0000078003-25-000138" ], "sbc": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ], "interest_paid": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ], "taxes_paid": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ], "amortisation_intangibles": [ "10-Q:0000078003-24-000107", "10-Q:0000078003-24-000166" ], "deferred_tax": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-29", "values": { "cfo": 6714000000.0, "cfi": -2057000000.0, "cff": -4636000000.0, "capex": 651000000.0, "d_and_a": 1755000000.0, "sbc": 274000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 280000000.0, "taxes_paid": 486000000.0, "depreciation": null, "amortisation_intangibles": 1300000000.0, "goodwill_impairment": null, "deferred_tax": -482000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191", "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "value_sources": { "cfo": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "cfi": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "cff": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "capex": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "d_and_a": [ "10-Q:0000078003-25-000150" ], "sbc": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "interest_paid": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "taxes_paid": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "amortisation_intangibles": [ "10-Q:0000078003-24-000166", "10-Q:0000078003-24-000191" ], "deferred_tax": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "proceeds_debt_issuance": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-30", "end": "2024-12-31", "values": { "cfo": 6721000000.0, "cfi": -1623000000.0, "cff": -5114000000.0, "capex": 917000000.0, "d_and_a": 1791000000.0, "sbc": 177000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 1394000000.0, "taxes_paid": 433000000.0, "depreciation": null, "amortisation_intangibles": 1400000000.0, "goodwill_impairment": null, "deferred_tax": -396000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000078003-25-000054", "10-K:0000078003-26-000026", "10-Q:0000078003-24-000191", "10-Q:0000078003-25-000150" ], "value_sources": { "cfo": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "cfi": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "cff": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "capex": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "d_and_a": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "sbc": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "interest_paid": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "taxes_paid": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "amortisation_intangibles": [ "10-K:0000078003-25-000054", "10-Q:0000078003-24-000191" ], "deferred_tax": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "proceeds_debt_issuance": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-30", "values": { "cfo": 2335000000.0, "cfi": 3274000000.0, "cff": -5227000000.0, "capex": 564000000.0, "d_and_a": 1618000000.0, "sbc": 170000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 353000000.0, "taxes_paid": 152000000.0, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -663000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-26-000054" ], "value_sources": { "cfo": [ "10-Q:0000078003-26-000054" ], "cfi": [ "10-Q:0000078003-26-000054" ], "cff": [ "10-Q:0000078003-26-000054" ], "capex": [ "10-Q:0000078003-26-000054" ], "d_and_a": [ "10-Q:0000078003-26-000054" ], "sbc": [ "10-Q:0000078003-26-000054" ], "interest_paid": [ "10-Q:0000078003-26-000054" ], "taxes_paid": [ "10-Q:0000078003-26-000054" ], "amortisation_intangibles": [ "10-Q:0000078003-25-000114" ], "deferred_tax": [ "10-Q:0000078003-26-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-31", "end": "2025-06-29", "values": { "cfo": -582000000.0, "cfi": 3951000000.0, "cff": -3196000000.0, "capex": 618000000.0, "d_and_a": 1625000000.0, "sbc": 203000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 1130000000.0, "taxes_paid": 3341000000.0, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -272000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138", "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "value_sources": { "cfo": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "cfi": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "cff": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "capex": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "d_and_a": [ "10-Q:0000078003-26-000095" ], "sbc": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "interest_paid": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "taxes_paid": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "amortisation_intangibles": [ "10-Q:0000078003-25-000114", "10-Q:0000078003-25-000138" ], "deferred_tax": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-30", "end": "2025-09-28", "values": { "cfo": 4603000000.0, "cfi": -2430000000.0, "cff": -2477000000.0, "capex": 602000000.0, "d_and_a": 1662000000.0, "sbc": 201000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 275000000.0, "taxes_paid": 178000000.0, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -765000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150", "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "value_sources": { "cfo": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "cfi": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "cff": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "capex": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "d_and_a": [ "10-Q:0000078003-26-000127" ], "sbc": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "interest_paid": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "taxes_paid": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "amortisation_intangibles": [ "10-Q:0000078003-25-000138", "10-Q:0000078003-25-000150" ], "deferred_tax": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "proceeds_debt_issuance": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-29", "end": "2025-12-31", "values": { "cfo": 5348000000.0, "cfi": -6146000000.0, "cff": 596000000.0, "capex": 845000000.0, "d_and_a": 1687000000.0, "sbc": 225000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 981000000.0, "taxes_paid": 1017000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -433000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5991000000.0 }, "sources": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "value_sources": { "cfo": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "cfi": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "cff": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "capex": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "d_and_a": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "sbc": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "interest_paid": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "taxes_paid": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "deferred_tax": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ], "proceeds_debt_issuance": [ "10-K:0000078003-26-000026", "10-Q:0000078003-25-000150" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-29", "values": { "cfo": 2615000000.0, "cfi": 785000000.0, "cff": -2856000000.0, "capex": 436000000.0, "d_and_a": 1613000000.0, "sbc": 272000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 293000000.0, "taxes_paid": 72000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -12000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000078003-26-000054" ], "value_sources": { "cfo": [ "10-Q:0000078003-26-000054" ], "cfi": [ "10-Q:0000078003-26-000054" ], "cff": [ "10-Q:0000078003-26-000054" ], "capex": [ "10-Q:0000078003-26-000054" ], "d_and_a": [ "10-Q:0000078003-26-000054" ], "sbc": [ "10-Q:0000078003-26-000054" ], "interest_paid": [ "10-Q:0000078003-26-000054" ], "taxes_paid": [ "10-Q:0000078003-26-000054" ], "deferred_tax": [ "10-Q:0000078003-26-000054" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-30", "end": "2026-06-28", "values": { "cfo": 835000000.0, "cfi": 2106000000.0, "cff": -3663000000.0, "capex": 533000000.0, "d_and_a": 1622000000.0, "sbc": 249000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 1248000000.0, "taxes_paid": 3467000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -1320000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "value_sources": { "cfo": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "cfi": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "cff": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "capex": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "d_and_a": [ "10-Q:0000078003-26-000095" ], "sbc": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "interest_paid": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "taxes_paid": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ], "deferred_tax": [ "10-Q:0000078003-26-000054", "10-Q:0000078003-26-000095" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-06-29", "end": "2026-09-27", "values": { "cfo": 5375000000.0, "cfi": -2026000000.0, "cff": -2506000000.0, "capex": 573000000.0, "d_and_a": 1577000000.0, "sbc": 362000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 283000000.0, "taxes_paid": 426000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -860000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "value_sources": { "cfo": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "cfi": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "cff": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "capex": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "d_and_a": [ "10-Q:0000078003-26-000127" ], "sbc": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "interest_paid": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "taxes_paid": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "deferred_tax": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ], "proceeds_debt_issuance": [ "10-Q:0000078003-26-000095", "10-Q:0000078003-26-000127" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 14403000000.0, "cfi": -4271000000.0, "cff": -9649000000.0, "capex": 2226000000.0, "d_and_a": 4681000000.0, "sbc": 755000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 1641000000.0, "taxes_paid": 3153000000.0, "depreciation": null, "amortisation_intangibles": 3400000000.0, "goodwill_impairment": null, "deferred_tax": -1575000000.0, "change_receivables": 1275000000.0, "change_inventories": 778000000.0, "change_payables": 355000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5222000000.0 }, "sources": [ "10-K:0000078003-23-000024" ], "value_sources": { "cfo": [ "10-K:0000078003-23-000024" ], "cfi": [ "10-K:0000078003-23-000024" ], "cff": [ "10-K:0000078003-23-000024" ], "capex": [ "10-K:0000078003-23-000024" ], "d_and_a": [ "10-K:0000078003-23-000024" ], "sbc": [ "10-K:0000078003-23-000024" ], "buybacks": [ "10-K:0000078003-23-000024" ], "interest_paid": [ "10-K:0000078003-23-000024" ], "taxes_paid": [ "10-K:0000078003-23-000024" ], "amortisation_intangibles": [ "10-K:0000078003-23-000024" ], "deferred_tax": [ "10-K:0000078003-23-000024" ], "change_receivables": [ "10-K:0000078003-23-000024" ], "change_inventories": [ "10-K:0000078003-23-000024" ], "change_payables": [ "10-K:0000078003-23-000024" ], "proceeds_debt_issuance": [ "10-K:0000078003-23-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 32580000000.0, "cfi": -22546000000.0, "cff": -9816000000.0, "capex": 2711000000.0, "d_and_a": 5191000000.0, "sbc": 1182000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 1467000000.0, "taxes_paid": 7427000000.0, "depreciation": null, "amortisation_intangibles": 3700000000.0, "goodwill_impairment": null, "deferred_tax": -4293000000.0, "change_receivables": 3811000000.0, "change_inventories": 1125000000.0, "change_payables": 1242000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 997000000.0 }, "sources": [ "10-K:0000078003-23-000024", "10-K:0000078003-24-000039" ], "value_sources": { "cfo": [ "10-K:0000078003-24-000039" ], "cfi": [ "10-K:0000078003-24-000039" ], "cff": [ "10-K:0000078003-24-000039" ], "capex": [ "10-K:0000078003-24-000039" ], "d_and_a": [ "10-K:0000078003-24-000039" ], "sbc": [ "10-K:0000078003-24-000039" ], "buybacks": [ "10-K:0000078003-24-000039" ], "interest_paid": [ "10-K:0000078003-24-000039" ], "taxes_paid": [ "10-K:0000078003-24-000039" ], "amortisation_intangibles": [ "10-K:0000078003-23-000024" ], "deferred_tax": [ "10-K:0000078003-24-000039" ], "change_receivables": [ "10-K:0000078003-24-000039" ], "change_inventories": [ "10-K:0000078003-24-000039" ], "change_payables": [ "10-K:0000078003-24-000039" ], "proceeds_debt_issuance": [ "10-K:0000078003-24-000039" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 29267000000.0, "cfi": -15783000000.0, "cff": -14834000000.0, "capex": 3236000000.0, "d_and_a": 5064000000.0, "sbc": 872000000.0, "dividends_paid": null, "buybacks": 2000000000.0, "interest_paid": 1442000000.0, "taxes_paid": 7867000000.0, "depreciation": null, "amortisation_intangibles": 3600000000.0, "goodwill_impairment": null, "deferred_tax": -3764000000.0, "change_receivables": -261000000.0, "change_inventories": 591000000.0, "change_payables": 1191000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000078003-23-000024", "10-K:0000078003-25-000054" ], "value_sources": { "cfo": [ "10-K:0000078003-25-000054" ], "cfi": [ "10-K:0000078003-25-000054" ], "cff": [ "10-K:0000078003-25-000054" ], "capex": [ "10-K:0000078003-25-000054" ], "d_and_a": [ "10-K:0000078003-25-000054" ], "sbc": [ "10-K:0000078003-25-000054" ], "buybacks": [ "10-K:0000078003-25-000054" ], "interest_paid": [ "10-K:0000078003-25-000054" ], "taxes_paid": [ "10-K:0000078003-25-000054" ], "amortisation_intangibles": [ "10-K:0000078003-23-000024" ], "deferred_tax": [ "10-K:0000078003-25-000054" ], "change_receivables": [ "10-K:0000078003-25-000054" ], "change_inventories": [ "10-K:0000078003-25-000054" ], "change_payables": [ "10-K:0000078003-25-000054" ], "proceeds_debt_issuance": [ "10-K:0000078003-25-000054" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 8700000000.0, "cfi": -32278000000.0, "cff": 26066000000.0, "capex": 3907000000.0, "d_and_a": 6290000000.0, "sbc": 525000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 2215000000.0, "taxes_paid": 3147000000.0, "depreciation": null, "amortisation_intangibles": 4700000000.0, "goodwill_impairment": null, "deferred_tax": -3442000000.0, "change_receivables": -347000000.0, "change_inventories": 1169000000.0, "change_payables": -300000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 30831000000.0 }, "sources": [ "10-K:0000078003-24-000039", "10-K:0000078003-25-000054", "10-K:0000078003-26-000026" ], "value_sources": { "cfo": [ "10-K:0000078003-26-000026" ], "cfi": [ "10-K:0000078003-26-000026" ], "cff": [ "10-K:0000078003-26-000026" ], "capex": [ "10-K:0000078003-26-000026" ], "d_and_a": [ "10-K:0000078003-26-000026" ], "sbc": [ "10-K:0000078003-26-000026" ], "buybacks": [ "10-K:0000078003-25-000054" ], "interest_paid": [ "10-K:0000078003-26-000026" ], "taxes_paid": [ "10-K:0000078003-26-000026" ], "amortisation_intangibles": [ "10-K:0000078003-24-000039" ], "deferred_tax": [ "10-K:0000078003-26-000026" ], "change_receivables": [ "10-K:0000078003-26-000026" ], "change_inventories": [ "10-K:0000078003-26-000026" ], "change_payables": [ "10-K:0000078003-26-000026" ], "proceeds_debt_issuance": [ "10-K:0000078003-26-000026" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 12744000000.0, "cfi": 2652000000.0, "cff": -17140000000.0, "capex": 2909000000.0, "d_and_a": 7013000000.0, "sbc": 877000000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 3227000000.0, "taxes_paid": 3605000000.0, "depreciation": null, "amortisation_intangibles": 5300000000.0, "goodwill_impairment": null, "deferred_tax": -2102000000.0, "change_receivables": 109000000.0, "change_inventories": 854000000.0, "change_payables": -1023000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000078003-25-000054", "10-K:0000078003-26-000026" ], "value_sources": { "cfo": [ "10-K:0000078003-26-000026" ], "cfi": [ "10-K:0000078003-26-000026" ], "cff": [ "10-K:0000078003-26-000026" ], "capex": [ "10-K:0000078003-26-000026" ], "d_and_a": [ "10-K:0000078003-26-000026" ], "sbc": [ "10-K:0000078003-26-000026" ], "buybacks": [ "10-K:0000078003-25-000054" ], "interest_paid": [ "10-K:0000078003-26-000026" ], "taxes_paid": [ "10-K:0000078003-26-000026" ], "amortisation_intangibles": [ "10-K:0000078003-25-000054" ], "deferred_tax": [ "10-K:0000078003-26-000026" ], "change_receivables": [ "10-K:0000078003-26-000026" ], "change_inventories": [ "10-K:0000078003-26-000026" ], "change_payables": [ "10-K:0000078003-26-000026" ], "proceeds_debt_issuance": [ "10-K:0000078003-26-000026" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 11704000000.0, "cfi": -1351000000.0, "cff": -10304000000.0, "capex": 2629000000.0, "d_and_a": 6592000000.0, "sbc": 799000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2739000000.0, "taxes_paid": 4688000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -2133000000.0, "change_receivables": 263000000.0, "change_inventories": -561000000.0, "change_payables": -469000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9678000000.0 }, "sources": [ "10-K:0000078003-26-000026" ], "value_sources": { "cfo": [ "10-K:0000078003-26-000026" ], "cfi": [ "10-K:0000078003-26-000026" ], "cff": [ "10-K:0000078003-26-000026" ], "capex": [ "10-K:0000078003-26-000026" ], "d_and_a": [ "10-K:0000078003-26-000026" ], "sbc": [ "10-K:0000078003-26-000026" ], "interest_paid": [ "10-K:0000078003-26-000026" ], "taxes_paid": [ "10-K:0000078003-26-000026" ], "deferred_tax": [ "10-K:0000078003-26-000026" ], "change_receivables": [ "10-K:0000078003-26-000026" ], "change_inventories": [ "10-K:0000078003-26-000026" ], "change_payables": [ "10-K:0000078003-26-000026" ], "proceeds_debt_issuance": [ "10-K:0000078003-26-000026" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000078003-21-000038": { "kind": "filing", "form": "10-K", "accession": "0000078003-21-000038", "report_date": "2020-12-31", "filed": "2021-02-25", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800321000038/pfe-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800321000038/" }, "10-K:0000078003-22-000027": { "kind": "filing", "form": "10-K", "accession": "0000078003-22-000027", "report_date": "2021-12-31", "filed": "2022-02-24", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800322000027/pfe-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800322000027/" }, "10-K:0000078003-23-000024": { "kind": "filing", "form": "10-K", "accession": "0000078003-23-000024", "report_date": "2022-12-31", "filed": "2023-02-23", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800323000024/pfe-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800323000024/" }, "10-K:0000078003-24-000039": { "kind": "filing", "form": "10-K", "accession": "0000078003-24-000039", "report_date": "2023-12-31", "filed": "2024-02-22", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800324000039/pfe-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800324000039/" }, "10-K:0000078003-25-000054": { "kind": "filing", "form": "10-K", "accession": "0000078003-25-000054", "report_date": "2024-12-31", "filed": "2025-02-27", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800325000054/pfe-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800325000054/" }, "10-K:0000078003-26-000026": { "kind": "filing", "form": "10-K", "accession": "0000078003-26-000026", "report_date": "2025-12-31", "filed": "2026-02-26", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800326000026/pfe-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800326000026/" }, "10-Q:0000078003-20-000037": { "kind": "filing", "form": "10-Q", "accession": "0000078003-20-000037", "report_date": "2020-03-29", "filed": "2020-05-07", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800320000037/pfe-03292020x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800320000037/" }, "10-Q:0000078003-20-000060": { "kind": "filing", "form": "10-Q", "accession": "0000078003-20-000060", "report_date": "2020-06-28", "filed": "2020-08-06", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800320000060/pfe-06282020x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800320000060/" }, "10-Q:0000078003-20-000070": { "kind": "filing", "form": "10-Q", "accession": "0000078003-20-000070", "report_date": "2020-09-27", "filed": "2020-11-05", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800320000070/pfe-20200927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800320000070/" }, "10-Q:0000078003-21-000065": { "kind": "filing", "form": "10-Q", "accession": "0000078003-21-000065", "report_date": "2021-04-04", "filed": "2021-05-13", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800321000065/pfe-20210404.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800321000065/" }, "10-Q:0000078003-21-000093": { "kind": "filing", "form": "10-Q", "accession": "0000078003-21-000093", "report_date": "2021-07-04", "filed": "2021-08-12", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800321000093/pfe-20210704.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800321000093/" }, "10-Q:0000078003-21-000107": { "kind": "filing", "form": "10-Q", "accession": "0000078003-21-000107", "report_date": "2021-10-03", "filed": "2021-11-12", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800321000107/pfe-20211003.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800321000107/" }, "10-Q:0000078003-22-000071": { "kind": "filing", "form": "10-Q", "accession": "0000078003-22-000071", "report_date": "2022-04-03", "filed": "2022-05-11", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800322000071/pfe-20220403.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800322000071/" }, "10-Q:0000078003-22-000094": { "kind": "filing", "form": "10-Q", "accession": "0000078003-22-000094", "report_date": "2022-07-03", "filed": "2022-08-10", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800322000094/pfe-20220703.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800322000094/" }, "10-Q:0000078003-22-000101": { "kind": "filing", "form": "10-Q", "accession": "0000078003-22-000101", "report_date": "2022-10-02", "filed": "2022-11-09", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800322000101/pfe-20221002.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800322000101/" }, "10-Q:0000078003-23-000088": { "kind": "filing", "form": "10-Q", "accession": "0000078003-23-000088", "report_date": "2023-07-02", "filed": "2023-08-09", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800323000088/pfe-20230702.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800323000088/" }, "10-Q:0000078003-23-000115": { "kind": "filing", "form": "10-Q", "accession": "0000078003-23-000115", "report_date": "2023-10-01", "filed": "2023-11-08", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800323000115/pfe-20231001.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800323000115/" }, "10-Q:0000078003-24-000107": { "kind": "filing", "form": "10-Q", "accession": "0000078003-24-000107", "report_date": "2024-03-31", "filed": "2024-05-08", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800324000107/pfe-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800324000107/" }, "10-Q:0000078003-24-000166": { "kind": "filing", "form": "10-Q", "accession": "0000078003-24-000166", "report_date": "2024-06-30", "filed": "2024-08-05", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800324000166/pfe-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800324000166/" }, "10-Q:0000078003-24-000191": { "kind": "filing", "form": "10-Q", "accession": "0000078003-24-000191", "report_date": "2024-09-29", "filed": "2024-11-04", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800324000191/pfe-20240929.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800324000191/" }, "10-Q:0000078003-25-000114": { "kind": "filing", "form": "10-Q", "accession": "0000078003-25-000114", "report_date": "2025-03-30", "filed": "2025-05-05", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800325000114/pfe-20250330.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800325000114/" }, "10-Q:0000078003-25-000138": { "kind": "filing", "form": "10-Q", "accession": "0000078003-25-000138", "report_date": "2025-06-29", "filed": "2025-08-05", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800325000138/pfe-20250629.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800325000138/" }, "10-Q:0000078003-25-000150": { "kind": "filing", "form": "10-Q", "accession": "0000078003-25-000150", "report_date": "2025-09-28", "filed": "2025-11-04", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800325000150/pfe-20250928.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800325000150/" }, "10-Q:0000078003-26-000054": { "kind": "filing", "form": "10-Q", "accession": "0000078003-26-000054", "report_date": "2026-03-29", "filed": "2026-05-05", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800326000054/pfe-20260329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800326000054/" }, "10-Q:0000078003-26-000095": { "kind": "filing", "form": "10-Q", "accession": "0000078003-26-000095", "report_date": "2026-06-28", "filed": "2026-08-04", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800326000095/pfe-20260628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800326000095/" }, "10-Q:0000078003-26-000127": { "kind": "filing", "form": "10-Q", "accession": "0000078003-26-000127", "report_date": "2026-09-27", "filed": "2026-11-03", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/78003/000007800326000127/pfe-20260927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000007800326000127/" }, "10-Q:0001628280-23-017196": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-017196", "report_date": "2023-04-02", "filed": "2023-05-10", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/78003/000162828023017196/pfe-20230402.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000162828023017196/" }, "8-K:0001193125-20-298356": { "kind": "filing", "form": "8-K", "accession": "0001193125-20-298356", "report_date": "2020-11-16", "filed": "2020-11-20", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/78003/000119312520298356/d72492d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/78003/000119312520298356/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "capex", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 463000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 449000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 463000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 2378000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 1940000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 2378000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 109000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 82000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 109000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "eps_basic", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 0.61, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 0.6, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 0.61, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 0.61, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 0.6, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 0.61, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "equity_total", "start": null, "end": "2020-03-29", "first": { "value": 65338000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 65341000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 65338000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "income_tax", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 475000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 359000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 475000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "net_income", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 3401000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 3355000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 3401000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "net_income_common", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 3401000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 3354000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 3401000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "net_income_incl_nci", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 3410000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 3364000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 3410000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "pretax_income", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 3885000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 2842000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 3885000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "rnd", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 1724000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 1672000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 1724000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "sbc", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 64000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 57000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 64000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "sga", "start": "2020-01-01", "end": "2020-03-29", "first": { "value": 2873000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" }, "latest": { "value": 2541000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "used": { "value": 2873000000.0, "source": "10-Q:0000078003-20-000037", "filed": "2020-05-07" } }, { "period": "FY2020 Q2", "item": "capex", "start": "2020-01-01", "end": "2020-06-28", "first": { "value": 942000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 906000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 942000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "cost_of_revenue", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 2281000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 1826000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 2281000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-06-28", "first": { "value": 71000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 33000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 71000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "eps_basic", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 0.62, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 0.63, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 0.62, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "eps_diluted", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 0.61, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 0.62, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 0.61, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "equity_total", "start": null, "end": "2020-06-28", "first": { "value": 64564000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 64570000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 64564000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "income_tax", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 519000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 422000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 519000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "interest_expense", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 372000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 367000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 372000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "net_income", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 3426000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 3489000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 3426000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "net_income_common", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 3426000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 3489000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 3426000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "net_income_incl_nci", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 3434000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 3497000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 3434000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "pretax_income", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 3953000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 3026000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 3953000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "proceeds_debt_issuance", "start": "2020-01-01", "end": "2020-06-28", "first": { "value": 16606000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 5194000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 16606000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "rnd", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 2132000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 2078000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 2132000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "sbc", "start": "2020-01-01", "end": "2020-06-28", "first": { "value": 258000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 244000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 258000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q2", "item": "sga", "start": "2020-03-30", "end": "2020-06-28", "first": { "value": 3030000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" }, "latest": { "value": 2659000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "used": { "value": 3030000000.0, "source": "10-Q:0000078003-20-000060", "filed": "2020-08-06" } }, { "period": "FY2020 Q3", "item": "capex", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 1467000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 1413000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 1467000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "cost_of_revenue", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 2529000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 2007000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 2529000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 7188000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 5773000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 7188000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": -597000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": -735000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": -597000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "eps_basic", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 0.39, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 0.26, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 0.39, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "eps_diluted", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 0.39, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 0.26, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 0.39, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "equity_total", "start": null, "end": "2020-09-27", "first": { "value": 65495000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 65503000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 65495000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "income_tax", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": -26000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": -347000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": -26000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "income_tax", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 968000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 434000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 968000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "interest_expense", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 416000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 345000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 416000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "interest_expense", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 1178000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 1102000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 1178000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "net_income", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 2194000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 1469000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 2194000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "net_income", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 9022000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 8313000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 9022000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "net_income_common", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 2194000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 1469000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 2194000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "net_income_common", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 9021000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 8313000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 9021000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "net_income_incl_nci", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 2202000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 1477000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 2202000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "net_income_incl_nci", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 9046000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 8338000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 9046000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "pretax_income", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 2176000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 570000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 2176000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "pretax_income", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 10014000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 6438000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 10014000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "proceeds_debt_issuance", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 16700000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 5222000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 16700000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "rnd", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 2360000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 2300000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 2360000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "rnd", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 6216000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 6050000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 6216000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "sbc", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 492000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 468000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 492000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "sga", "start": "2020-06-29", "end": "2020-09-27", "first": { "value": 3016000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 2658000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 3016000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "sga", "start": "2020-01-01", "end": "2020-09-27", "first": { "value": 8919000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" }, "latest": { "value": 7858000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "used": { "value": 8919000000.0, "source": "10-Q:0000078003-20-000070", "filed": "2020-11-05" } }, { "period": "FY2020 Q4", "item": "accounts_payable", "start": null, "end": "2020-12-31", "first": { "value": 4309000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 4283000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "used": { "value": 4283000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "capex", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 2252000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 2226000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 2252000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020 Q4", "item": "cash", "start": null, "end": "2020-12-31", "first": { "value": 1784000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 1786000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "used": { "value": 1786000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "change_inventories", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 736000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 778000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 778000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" } }, { "period": "FY2020", "item": "change_payables", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 353000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 355000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 355000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" } }, { "period": "FY2020", "item": "change_receivables", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1249000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 1275000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 1275000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" } }, { "period": "FY2020", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 8692000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 8484000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 8692000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -1468000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": -1575000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": -1468000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "eps_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1.73, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 1.65, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 1.65, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" } }, { "period": "FY2020", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1.71, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 1.63, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 1.63, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" } }, { "period": "FY2020 Q4", "item": "goodwill", "start": null, "end": "2020-12-31", "first": { "value": 49577000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 49556000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 49556000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "income_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 477000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 370000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 477000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020 Q4", "item": "intangibles", "start": null, "end": "2020-12-31", "first": { "value": 28471000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 28337000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "used": { "value": 28337000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020 Q4", "item": "inventory", "start": null, "end": "2020-12-31", "first": { "value": 8046000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 8020000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "used": { "value": 8020000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "net_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 9616000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 9159000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 9616000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "net_income_common", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 9616000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 9159000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 9616000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "net_income_incl_nci", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 9652000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 9195000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 9652000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "operating_lease_cost", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 433000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 432000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 432000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" } }, { "period": "FY2020 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2020-12-31", "first": { "value": 321000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 320000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "used": { "value": 320000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2020-12-31", "first": { "value": 1114000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 1108000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "used": { "value": 1108000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020 Q4", "item": "ppe_net", "start": null, "end": "2020-12-31", "first": { "value": 13900000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 13745000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "used": { "value": 13745000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "pretax_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 7497000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 7036000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 7497000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020 Q4", "item": "receivables", "start": null, "end": "2020-12-31", "first": { "value": 7930000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 7913000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "used": { "value": 7913000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020 Q4", "item": "retained_earnings", "start": null, "end": "2020-12-31", "first": { "value": 96770000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 90392000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "used": { "value": 90392000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "rnd", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 9405000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 8709000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 9405000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "sbc", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 756000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 755000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 756000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "sga", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 11615000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" }, "latest": { "value": 11597000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "used": { "value": 11615000000.0, "source": "10-K:0000078003-21-000038", "filed": "2021-02-25" } }, { "period": "FY2021 Q1", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-04-04", "first": { "value": 4211000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "latest": { "value": 4157000000.0, "source": "10-Q:0000078003-22-000071", "filed": "2022-05-11" }, "used": { "value": 4211000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" } }, { "period": "FY2021 Q1", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-04-04", "first": { "value": 199000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "latest": { "value": 203000000.0, "source": "10-Q:0000078003-22-000071", "filed": "2022-05-11" }, "used": { "value": 199000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" } }, { "period": "FY2021 Q1", "item": "income_tax", "start": "2021-01-01", "end": "2021-04-04", "first": { "value": 805000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "latest": { "value": 808000000.0, "source": "10-Q:0000078003-22-000071", "filed": "2022-05-11" }, "used": { "value": 805000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" } }, { "period": "FY2021 Q1", "item": "pretax_income", "start": "2021-01-01", "end": "2021-04-04", "first": { "value": 5683000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "latest": { "value": 5692000000.0, "source": "10-Q:0000078003-22-000071", "filed": "2022-05-11" }, "used": { "value": 5683000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" } }, { "period": "FY2021 Q1", "item": "rnd", "start": "2021-01-01", "end": "2021-04-04", "first": { "value": 2014000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "latest": { "value": 1994000000.0, "source": "10-Q:0000078003-22-000071", "filed": "2022-05-11" }, "used": { "value": 2014000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" } }, { "period": "FY2021 Q1", "item": "sga", "start": "2021-01-01", "end": "2021-04-04", "first": { "value": 2783000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" }, "latest": { "value": 2777000000.0, "source": "10-Q:0000078003-22-000071", "filed": "2022-05-11" }, "used": { "value": 2783000000.0, "source": "10-Q:0000078003-21-000065", "filed": "2021-05-13" } }, { "period": "FY2021 Q2", "item": "capex", "start": "2021-01-01", "end": "2021-07-04", "first": { "value": 1094000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "latest": { "value": 1091000000.0, "source": "10-Q:0000078003-22-000094", "filed": "2022-08-10" }, "used": { "value": 1094000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" } }, { "period": "FY2021 Q2", "item": "cost_of_revenue", "start": "2021-04-05", "end": "2021-07-04", "first": { "value": 7049000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "latest": { "value": 6996000000.0, "source": "10-Q:0000078003-22-000094", "filed": "2022-08-10" }, "used": { "value": 7049000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" } }, { "period": "FY2021 Q2", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-07-04", "first": { "value": 47000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "latest": { "value": 137000000.0, "source": "10-Q:0000078003-22-000094", "filed": "2022-08-10" }, "used": { "value": 47000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" } }, { "period": "FY2021 Q2", "item": "income_tax", "start": "2021-04-05", "end": "2021-07-04", "first": { "value": 1043000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "latest": { "value": 1123000000.0, "source": "10-Q:0000078003-22-000094", "filed": "2022-08-10" }, "used": { "value": 1043000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" } }, { "period": "FY2021 Q2", "item": "pretax_income", "start": "2021-04-05", "end": "2021-07-04", "first": { "value": 6609000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "latest": { "value": 6949000000.0, "source": "10-Q:0000078003-22-000094", "filed": "2022-08-10" }, "used": { "value": 6609000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" } }, { "period": "FY2021 Q2", "item": "rnd", "start": "2021-04-05", "end": "2021-07-04", "first": { "value": 2459000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "latest": { "value": 2239000000.0, "source": "10-Q:0000078003-22-000094", "filed": "2022-08-10" }, "used": { "value": 2459000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" } }, { "period": "FY2021 Q2", "item": "sbc", "start": "2021-01-01", "end": "2021-07-04", "first": { "value": 394000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "latest": { "value": 393000000.0, "source": "10-Q:0000078003-22-000094", "filed": "2022-08-10" }, "used": { "value": 394000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" } }, { "period": "FY2021 Q2", "item": "sga", "start": "2021-04-05", "end": "2021-07-04", "first": { "value": 2928000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" }, "latest": { "value": 2923000000.0, "source": "10-Q:0000078003-22-000094", "filed": "2022-08-10" }, "used": { "value": 2928000000.0, "source": "10-Q:0000078003-21-000093", "filed": "2021-08-12" } }, { "period": "FY2021 Q3", "item": "capex", "start": "2021-01-01", "end": "2021-10-03", "first": { "value": 1718000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 1709000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 1718000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "cost_of_revenue", "start": "2021-07-05", "end": "2021-10-03", "first": { "value": 9973000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 9932000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 9973000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "cost_of_revenue", "start": "2021-01-01", "end": "2021-10-03", "first": { "value": 21232000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 21085000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 21232000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-10-03", "first": { "value": -3702000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": -3610000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": -3702000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "income_tax", "start": "2021-07-05", "end": "2021-10-03", "first": { "value": -331000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": -328000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": -331000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "income_tax", "start": "2021-01-01", "end": "2021-10-03", "first": { "value": 1518000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 1603000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 1518000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "pretax_income", "start": "2021-07-05", "end": "2021-10-03", "first": { "value": 7836000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 7843000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 7836000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "pretax_income", "start": "2021-01-01", "end": "2021-10-03", "first": { "value": 20128000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 20484000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 20128000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-07-05", "end": "2021-10-03", "first": { "value": 3447000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 2681000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 3447000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-01-01", "end": "2021-10-03", "first": { "value": 7920000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 6914000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 7920000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "sbc", "start": "2021-01-01", "end": "2021-10-03", "first": { "value": 687000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 686000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 687000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "sga", "start": "2021-07-05", "end": "2021-10-03", "first": { "value": 2905000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 2899000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 2905000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021 Q3", "item": "sga", "start": "2021-01-01", "end": "2021-10-03", "first": { "value": 8617000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" }, "latest": { "value": 8599000000.0, "source": "10-Q:0000078003-22-000101", "filed": "2022-11-09" }, "used": { "value": 8617000000.0, "source": "10-Q:0000078003-21-000107", "filed": "2021-11-12" } }, { "period": "FY2021", "item": "rnd", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 13829000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" }, "latest": { "value": 10360000000.0, "source": "10-K:0000078003-24-000039", "filed": "2024-02-22" }, "used": { "value": 13829000000.0, "source": "10-K:0000078003-22-000027", "filed": "2022-02-24" } }, { "period": "FY2022", "item": "change_inventories", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -592000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "latest": { "value": 591000000.0, "source": "10-K:0000078003-25-000054", "filed": "2025-02-27" }, "used": { "value": 591000000.0, "source": "10-K:0000078003-25-000054", "filed": "2025-02-27" } }, { "period": "FY2022", "item": "revenue", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 100330000000.0, "source": "10-K:0000078003-23-000024", "filed": "2023-02-23" }, "latest": { "value": 101175000000.0, "source": "10-K:0000078003-25-000054", "filed": "2025-02-27" }, "used": { "value": 100330000000.0, "source": "10-K:0000078003-24-000039", "filed": "2024-02-22" } }, { "period": "FY2023 Q1", "item": "revenue", "start": "2023-01-01", "end": "2023-04-02", "first": { "value": 18282000000.0, "source": "10-Q:0001628280-23-017196", "filed": "2023-05-10" }, "latest": { "value": 18486000000.0, "source": "10-Q:0000078003-24-000107", "filed": "2024-05-08" }, "used": { "value": 18486000000.0, "source": "10-Q:0000078003-24-000107", "filed": "2024-05-08" } }, { "period": "FY2023 Q2", "item": "revenue", "start": "2023-04-03", "end": "2023-07-02", "first": { "value": 12734000000.0, "source": "10-Q:0000078003-23-000088", "filed": "2023-08-09" }, "latest": { "value": 13007000000.0, "source": "10-Q:0000078003-24-000166", "filed": "2024-08-05" }, "used": { "value": 13007000000.0, "source": "10-Q:0000078003-24-000166", "filed": "2024-08-05" } }, { "period": "FY2023 Q3", "item": "revenue", "start": "2023-07-03", "end": "2023-10-01", "first": { "value": 13232000000.0, "source": "10-Q:0000078003-23-000115", "filed": "2023-11-08" }, "latest": { "value": 13491000000.0, "source": "10-Q:0000078003-24-000191", "filed": "2024-11-04" }, "used": { "value": 13491000000.0, "source": "10-Q:0000078003-24-000191", "filed": "2024-11-04" } }, { "period": "FY2023 Q3", "item": "revenue", "start": "2023-01-01", "end": "2023-10-01", "first": { "value": 44247000000.0, "source": "10-Q:0000078003-23-000115", "filed": "2023-11-08" }, "latest": { "value": 44984000000.0, "source": "10-Q:0000078003-24-000191", "filed": "2024-11-04" }, "used": { "value": 44984000000.0, "source": "10-Q:0000078003-24-000191", "filed": "2024-11-04" } }, { "period": "FY2023 Q4", "item": "receivables", "start": null, "end": "2023-12-31", "first": { "value": 11177000000.0, "source": "10-K:0000078003-24-000039", "filed": "2024-02-22" }, "latest": { "value": 11566000000.0, "source": "10-K:0000078003-25-000054", "filed": "2025-02-27" }, "used": { "value": 11566000000.0, "source": "10-K:0000078003-25-000054", "filed": "2025-02-27" } }, { "period": "FY2023", "item": "revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 58496000000.0, "source": "10-K:0000078003-24-000039", "filed": "2024-02-22" }, "latest": { "value": 59553000000.0, "source": "10-K:0000078003-26-000026", "filed": "2026-02-26" }, "used": { "value": 59553000000.0, "source": "10-K:0000078003-25-000054", "filed": "2025-02-27" } }, { "period": "FY2023", "item": "taxes_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3147000000.0, "source": "10-K:0000078003-24-000039", "filed": "2024-02-22" }, "latest": { "value": 3147000000.0, "source": "10-K:0000078003-26-000026", "filed": "2026-02-26" }, "used": { "value": 3147000000.0, "source": "10-K:0000078003-25-000054", "filed": "2025-02-27" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2020 Q4", "item": "proceeds_debt_issuance", "value": -11478000000.0, "sources": [ "10-K:0000078003-21-000038", "10-Q:0000078003-20-000070" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_acquisitions:2023-12-31:10-K:0000078003-26-000026", "type": "cash_acquisitions", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Paid US$43.4 billion in cash for business acquisitions in fiscal 2023, 22.0% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 43430000000.0, "unit": "USD" }, "sources": [ "10-K:0000078003-26-000026" ] }, { "id": "cash_acquisitions:2022-12-31:10-K:0000078003-25-000054", "type": "cash_acquisitions", "date": "2022-12-31", "fiscal_period": "FY2022", "text": "Paid US$23.0 billion in cash for business acquisitions in fiscal 2022, 12.7% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 22997000000.0, "unit": "USD" }, "sources": [ "10-K:0000078003-25-000054" ] }, { "id": "discontinued_operations:2020-12-31:10-K:0000078003-23-000024", "type": "discontinued_operations", "date": "2020-12-31", "fiscal_period": "FY2020", "text": "Reported discontinued operations for fiscal 2020, with net income of US$2.5 billion from them.", "counterparty": null, "amount": { "value": 2529000000.0, "unit": "USD" }, "sources": [ "10-K:0000078003-23-000024" ] }, { "id": "spin_off:2020-11-20:8-K:0001193125-20-298356", "type": "spin_off", "date": "2020-11-20", "fiscal_period": "FY2020 Q4", "text": "Completed a spin-off.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-20-298356" ] } ] }