{ "schema": "annalist.dataset/0.1", "company": { "id": "stryker", "name": "Stryker Corporation", "country": "US", "template": "corporate", "cik": "0000310764", "tickers": [ "SYK" ], "entity_name": "STRYKER CORP", "fiscal_year_end": "1231", "sic": "3841", "sic_description": "Surgical & Medical Instruments & Apparatus", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-10-30" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 3588000000.0, "cost_of_revenue": 1257000000.0, "gross_profit": 2331000000.0, "rnd": 254000000.0, "sga": 1330000000.0, "operating_income": 635000000.0, "interest_expense": null, "pretax_income": 590000000.0, "income_tax": 97000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 493000000.0, "net_income_common": null, "eps_basic": 1.32, "eps_diluted": 1.3, "shares_basic": 374800000.0, "shares_diluted": 379700000.0, "dps_declared": 0.575, "operating_lease_cost": 36000000.0 }, "sources": [ "10-Q:0000310764-21-000065" ], "value_sources": { "revenue": [ "10-Q:0000310764-21-000065" ], "cost_of_revenue": [ "10-Q:0000310764-21-000065" ], "gross_profit": [ "10-Q:0000310764-21-000065" ], "rnd": [ "10-Q:0000310764-21-000065" ], "sga": [ "10-Q:0000310764-21-000065" ], "operating_income": [ "10-Q:0000310764-21-000065" ], "pretax_income": [ "10-Q:0000310764-21-000065" ], "income_tax": [ "10-Q:0000310764-21-000065" ], "net_income": [ "10-Q:0000310764-21-000065" ], "eps_basic": [ "10-Q:0000310764-21-000065" ], "eps_diluted": [ "10-Q:0000310764-21-000065" ], "shares_basic": [ "10-Q:0000310764-21-000065" ], "shares_diluted": [ "10-Q:0000310764-21-000065" ], "dps_declared": [ "10-Q:0000310764-21-000065" ], "operating_lease_cost": [ "10-Q:0000310764-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 2764000000.0, "cost_of_revenue": 1216000000.0, "gross_profit": 1548000000.0, "rnd": 233000000.0, "sga": 1225000000.0, "operating_income": -20000000.0, "interest_expense": null, "pretax_income": -87000000.0, "income_tax": -4000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": -83000000.0, "net_income_common": null, "eps_basic": -0.22, "eps_diluted": -0.22, "shares_basic": 375500000.0, "shares_diluted": 375500000.0, "dps_declared": 0.575, "operating_lease_cost": 31000000.0 }, "sources": [ "10-Q:0000310764-21-000111" ], "value_sources": { "revenue": [ "10-Q:0000310764-21-000111" ], "cost_of_revenue": [ "10-Q:0000310764-21-000111" ], "gross_profit": [ "10-Q:0000310764-21-000111" ], "rnd": [ "10-Q:0000310764-21-000111" ], "sga": [ "10-Q:0000310764-21-000111" ], "operating_income": [ "10-Q:0000310764-21-000111" ], "pretax_income": [ "10-Q:0000310764-21-000111" ], "income_tax": [ "10-Q:0000310764-21-000111" ], "net_income": [ "10-Q:0000310764-21-000111" ], "eps_basic": [ "10-Q:0000310764-21-000111" ], "eps_diluted": [ "10-Q:0000310764-21-000111" ], "shares_basic": [ "10-Q:0000310764-21-000111" ], "shares_diluted": [ "10-Q:0000310764-21-000111" ], "dps_declared": [ "10-Q:0000310764-21-000111" ], "operating_lease_cost": [ "10-Q:0000310764-21-000111" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 3737000000.0, "cost_of_revenue": 1276000000.0, "gross_profit": 2461000000.0, "rnd": 242000000.0, "sga": 1244000000.0, "operating_income": 859000000.0, "interest_expense": null, "pretax_income": 780000000.0, "income_tax": 159000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 621000000.0, "net_income_common": null, "eps_basic": 1.66, "eps_diluted": 1.63, "shares_basic": 375700000.0, "shares_diluted": 380200000.0, "dps_declared": 0.575, "operating_lease_cost": 27000000.0 }, "sources": [ "10-Q:0000310764-21-000146" ], "value_sources": { "revenue": [ "10-Q:0000310764-21-000146" ], "cost_of_revenue": [ "10-Q:0000310764-21-000146" ], "gross_profit": [ "10-Q:0000310764-21-000146" ], "rnd": [ "10-Q:0000310764-21-000146" ], "sga": [ "10-Q:0000310764-21-000146" ], "operating_income": [ "10-Q:0000310764-21-000146" ], "pretax_income": [ "10-Q:0000310764-21-000146" ], "income_tax": [ "10-Q:0000310764-21-000146" ], "net_income": [ "10-Q:0000310764-21-000146" ], "eps_basic": [ "10-Q:0000310764-21-000146" ], "eps_diluted": [ "10-Q:0000310764-21-000146" ], "shares_basic": [ "10-Q:0000310764-21-000146" ], "shares_diluted": [ "10-Q:0000310764-21-000146" ], "dps_declared": [ "10-Q:0000310764-21-000146" ], "operating_lease_cost": [ "10-Q:0000310764-21-000146" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 4262000000.0, "cost_of_revenue": 1545000000.0, "gross_profit": 2717000000.0, "rnd": 255000000.0, "sga": 1562000000.0, "operating_income": 749000000.0, "interest_expense": null, "pretax_income": 671000000.0, "income_tax": 103000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 568000000.0, "net_income_common": null, "eps_basic": 1.51, "eps_diluted": 1.49, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "value_sources": { "revenue": [ "10-K:0000310764-22-000028" ], "cost_of_revenue": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "gross_profit": [ "10-K:0000310764-22-000028" ], "rnd": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "sga": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "operating_income": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "pretax_income": [ "10-K:0000310764-22-000028" ], "income_tax": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "net_income": [ "10-K:0000310764-22-000028" ], "eps_basic": [ "10-K:0000310764-22-000028" ], "eps_diluted": [ "10-K:0000310764-22-000028" ], "dps_declared": [ "10-K:0000310764-22-000028" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 3953000000.0, "cost_of_revenue": 1444000000.0, "gross_profit": 2509000000.0, "rnd": 288000000.0, "sga": 1575000000.0, "operating_income": 459000000.0, "interest_expense": null, "pretax_income": 367000000.0, "income_tax": 65000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 302000000.0, "net_income_common": null, "eps_basic": 0.8, "eps_diluted": 0.79, "shares_basic": 376300000.0, "shares_diluted": 381700000.0, "dps_declared": 0.63, "operating_lease_cost": 36000000.0 }, "sources": [ "10-Q:0000310764-22-000062" ], "value_sources": { "revenue": [ "10-Q:0000310764-22-000062" ], "cost_of_revenue": [ "10-Q:0000310764-22-000062" ], "gross_profit": [ "10-Q:0000310764-22-000062" ], "rnd": [ "10-Q:0000310764-22-000062" ], "sga": [ "10-Q:0000310764-22-000062" ], "operating_income": [ "10-Q:0000310764-22-000062" ], "pretax_income": [ "10-Q:0000310764-22-000062" ], "income_tax": [ "10-Q:0000310764-22-000062" ], "net_income": [ "10-Q:0000310764-22-000062" ], "eps_basic": [ "10-Q:0000310764-22-000062" ], "eps_diluted": [ "10-Q:0000310764-22-000062" ], "shares_basic": [ "10-Q:0000310764-22-000062" ], "shares_diluted": [ "10-Q:0000310764-22-000062" ], "dps_declared": [ "10-Q:0000310764-22-000062" ], "operating_lease_cost": [ "10-Q:0000310764-22-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 4294000000.0, "cost_of_revenue": 1522000000.0, "gross_profit": 2772000000.0, "rnd": 310000000.0, "sga": 1505000000.0, "operating_income": 732000000.0, "interest_expense": null, "pretax_income": 662000000.0, "income_tax": 70000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 592000000.0, "net_income_common": null, "eps_basic": 1.57, "eps_diluted": 1.55, "shares_basic": 376900000.0, "shares_diluted": 382300000.0, "dps_declared": 0.63, "operating_lease_cost": 31000000.0 }, "sources": [ "10-Q:0000310764-22-000092" ], "value_sources": { "revenue": [ "10-Q:0000310764-22-000092" ], "cost_of_revenue": [ "10-Q:0000310764-22-000092" ], "gross_profit": [ "10-Q:0000310764-22-000092" ], "rnd": [ "10-Q:0000310764-22-000092" ], "sga": [ "10-Q:0000310764-22-000092" ], "operating_income": [ "10-Q:0000310764-22-000092" ], "pretax_income": [ "10-Q:0000310764-22-000092" ], "income_tax": [ "10-Q:0000310764-22-000092" ], "net_income": [ "10-Q:0000310764-22-000092" ], "eps_basic": [ "10-Q:0000310764-22-000092" ], "eps_diluted": [ "10-Q:0000310764-22-000092" ], "shares_basic": [ "10-Q:0000310764-22-000092" ], "shares_diluted": [ "10-Q:0000310764-22-000092" ], "dps_declared": [ "10-Q:0000310764-22-000092" ], "operating_lease_cost": [ "10-Q:0000310764-22-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 4160000000.0, "cost_of_revenue": 1518000000.0, "gross_profit": 2642000000.0, "rnd": 306000000.0, "sga": 1602000000.0, "operating_income": 574000000.0, "interest_expense": null, "pretax_income": 495000000.0, "income_tax": 57000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 438000000.0, "net_income_common": null, "eps_basic": 1.17, "eps_diluted": 1.14, "shares_basic": 377100000.0, "shares_diluted": 382700000.0, "dps_declared": 0.63, "operating_lease_cost": 35000000.0 }, "sources": [ "10-Q:0000310764-22-000105" ], "value_sources": { "revenue": [ "10-Q:0000310764-22-000105" ], "cost_of_revenue": [ "10-Q:0000310764-22-000105" ], "gross_profit": [ "10-Q:0000310764-22-000105" ], "rnd": [ "10-Q:0000310764-22-000105" ], "sga": [ "10-Q:0000310764-22-000105" ], "operating_income": [ "10-Q:0000310764-22-000105" ], "pretax_income": [ "10-Q:0000310764-22-000105" ], "income_tax": [ "10-Q:0000310764-22-000105" ], "net_income": [ "10-Q:0000310764-22-000105" ], "eps_basic": [ "10-Q:0000310764-22-000105" ], "eps_diluted": [ "10-Q:0000310764-22-000105" ], "shares_basic": [ "10-Q:0000310764-22-000105" ], "shares_diluted": [ "10-Q:0000310764-22-000105" ], "dps_declared": [ "10-Q:0000310764-22-000105" ], "operating_lease_cost": [ "10-Q:0000310764-22-000105" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 4701000000.0, "cost_of_revenue": 1656000000.0, "gross_profit": 3045000000.0, "rnd": 331000000.0, "sga": 1745000000.0, "operating_income": 819000000.0, "interest_expense": null, "pretax_income": 757000000.0, "income_tax": 95000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 662000000.0, "net_income_common": null, "eps_basic": 1.75, "eps_diluted": 1.73, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.695, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "value_sources": { "revenue": [ "10-K:0000310764-23-000017" ], "cost_of_revenue": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "gross_profit": [ "10-K:0000310764-23-000017" ], "rnd": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "sga": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "operating_income": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "pretax_income": [ "10-K:0000310764-23-000017" ], "income_tax": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "net_income": [ "10-K:0000310764-23-000017" ], "eps_basic": [ "10-K:0000310764-23-000017" ], "eps_diluted": [ "10-K:0000310764-23-000017" ], "dps_declared": [ "10-K:0000310764-23-000017" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "income_tax": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 4275000000.0, "cost_of_revenue": 1541000000.0, "gross_profit": 2734000000.0, "rnd": 413000000.0, "sga": 1710000000.0, "operating_income": 447000000.0, "interest_expense": null, "pretax_income": 386000000.0, "income_tax": 63000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 323000000.0, "net_income_common": null, "eps_basic": 0.86, "eps_diluted": 0.84, "shares_basic": 377700000.0, "shares_diluted": 382700000.0, "dps_declared": 0.695, "operating_lease_cost": 35000000.0 }, "sources": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "value_sources": { "revenue": [ "10-Q:0000310764-23-000067" ], "cost_of_revenue": [ "10-Q:0000310764-23-000067" ], "gross_profit": [ "10-Q:0000310764-23-000067" ], "rnd": [ "10-Q:0000310764-23-000067" ], "sga": [ "10-Q:0000310764-23-000067" ], "operating_income": [ "10-Q:0000310764-23-000067" ], "pretax_income": [ "10-Q:0000310764-23-000067" ], "income_tax": [ "10-Q:0000310764-23-000067" ], "net_income": [ "10-Q:0000310764-23-000067" ], "eps_basic": [ "10-Q:0000310764-23-000067" ], "eps_diluted": [ "10-Q:0000310764-23-000067" ], "shares_basic": [ "10-Q:0000310764-23-000067" ], "shares_diluted": [ "10-Q:0000310764-23-000067" ], "dps_declared": [ "10-Q:0000310764-23-000067" ], "operating_lease_cost": [ "10-Q:0000310764-23-000106" ] }, "method": "derived", "value_methods": { "operating_lease_cost": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 4493000000.0, "cost_of_revenue": 1667000000.0, "gross_profit": 2826000000.0, "rnd": 351000000.0, "sga": 1539000000.0, "operating_income": 772000000.0, "interest_expense": null, "pretax_income": 720000000.0, "income_tax": 64000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 656000000.0, "net_income_common": null, "eps_basic": 1.73, "eps_diluted": 1.72, "shares_basic": 378300000.0, "shares_diluted": 382200000.0, "dps_declared": 0.695, "operating_lease_cost": 38000000.0 }, "sources": [ "10-Q:0000310764-23-000106" ], "value_sources": { "revenue": [ "10-Q:0000310764-23-000106" ], "cost_of_revenue": [ "10-Q:0000310764-23-000106" ], "gross_profit": [ "10-Q:0000310764-23-000106" ], "rnd": [ "10-Q:0000310764-23-000106" ], "sga": [ "10-Q:0000310764-23-000106" ], "operating_income": [ "10-Q:0000310764-23-000106" ], "pretax_income": [ "10-Q:0000310764-23-000106" ], "income_tax": [ "10-Q:0000310764-23-000106" ], "net_income": [ "10-Q:0000310764-23-000106" ], "eps_basic": [ "10-Q:0000310764-23-000106" ], "eps_diluted": [ "10-Q:0000310764-23-000106" ], "shares_basic": [ "10-Q:0000310764-23-000106" ], "shares_diluted": [ "10-Q:0000310764-23-000106" ], "dps_declared": [ "10-Q:0000310764-23-000106" ], "operating_lease_cost": [ "10-Q:0000310764-23-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 4479000000.0, "cost_of_revenue": 1697000000.0, "gross_profit": 2782000000.0, "rnd": 364000000.0, "sga": 1455000000.0, "operating_income": 808000000.0, "interest_expense": null, "pretax_income": 816000000.0, "income_tax": 0.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 816000000.0, "net_income_common": null, "eps_basic": 2.16, "eps_diluted": 2.14, "shares_basic": 378400000.0, "shares_diluted": 381800000.0, "dps_declared": 0.695, "operating_lease_cost": 37000000.0 }, "sources": [ "10-Q:0000310764-23-000116" ], "value_sources": { "revenue": [ "10-Q:0000310764-23-000116" ], "cost_of_revenue": [ "10-Q:0000310764-23-000116" ], "gross_profit": [ "10-Q:0000310764-23-000116" ], "rnd": [ "10-Q:0000310764-23-000116" ], "sga": [ "10-Q:0000310764-23-000116" ], "operating_income": [ "10-Q:0000310764-23-000116" ], "pretax_income": [ "10-Q:0000310764-23-000116" ], "income_tax": [ "10-Q:0000310764-23-000116" ], "net_income": [ "10-Q:0000310764-23-000116" ], "eps_basic": [ "10-Q:0000310764-23-000116" ], "eps_diluted": [ "10-Q:0000310764-23-000116" ], "shares_basic": [ "10-Q:0000310764-23-000116" ], "shares_diluted": [ "10-Q:0000310764-23-000116" ], "dps_declared": [ "10-Q:0000310764-23-000116" ], "operating_lease_cost": [ "10-Q:0000310764-23-000116" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 5202000000.0, "cost_of_revenue": 1966000000.0, "gross_profit": 3236000000.0, "rnd": 326000000.0, "sga": 1751000000.0, "operating_income": 814000000.0, "interest_expense": null, "pretax_income": 761000000.0, "income_tax": 198000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 563000000.0, "net_income_common": null, "eps_basic": 1.48, "eps_diluted": 1.47, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.75, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "value_sources": { "revenue": [ "10-K:0000310764-24-000024" ], "cost_of_revenue": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "gross_profit": [ "10-K:0000310764-24-000024" ], "rnd": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "sga": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "operating_income": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "pretax_income": [ "10-K:0000310764-24-000024" ], "income_tax": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "net_income": [ "10-K:0000310764-24-000024" ], "eps_basic": [ "10-K:0000310764-24-000024" ], "eps_diluted": [ "10-K:0000310764-24-000024" ], "dps_declared": [ "10-K:0000310764-24-000024" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "income_tax": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 4778000000.0, "cost_of_revenue": 1762000000.0, "gross_profit": 3016000000.0, "rnd": 339000000.0, "sga": 1781000000.0, "operating_income": 735000000.0, "interest_expense": null, "pretax_income": 679000000.0, "income_tax": 87000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 592000000.0, "net_income_common": null, "eps_basic": 1.56, "eps_diluted": 1.54, "shares_basic": 379000000.0, "shares_diluted": 383200000.0, "dps_declared": 0.75, "operating_lease_cost": 38000000.0 }, "sources": [ "10-Q:0000310764-24-000064" ], "value_sources": { "revenue": [ "10-Q:0000310764-24-000064" ], "cost_of_revenue": [ "10-Q:0000310764-24-000064" ], "gross_profit": [ "10-Q:0000310764-24-000064" ], "rnd": [ "10-Q:0000310764-24-000064" ], "sga": [ "10-Q:0000310764-24-000064" ], "operating_income": [ "10-Q:0000310764-24-000064" ], "pretax_income": [ "10-Q:0000310764-24-000064" ], "income_tax": [ "10-Q:0000310764-24-000064" ], "net_income": [ "10-Q:0000310764-24-000064" ], "eps_basic": [ "10-Q:0000310764-24-000064" ], "eps_diluted": [ "10-Q:0000310764-24-000064" ], "shares_basic": [ "10-Q:0000310764-24-000064" ], "shares_diluted": [ "10-Q:0000310764-24-000064" ], "dps_declared": [ "10-Q:0000310764-24-000064" ], "operating_lease_cost": [ "10-Q:0000310764-24-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 4996000000.0, "cost_of_revenue": 1815000000.0, "gross_profit": 3181000000.0, "rnd": 346000000.0, "sga": 1709000000.0, "operating_income": 965000000.0, "interest_expense": null, "pretax_income": 899000000.0, "income_tax": 161000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 738000000.0, "net_income_common": null, "eps_basic": 1.95, "eps_diluted": 1.93, "shares_basic": 379700000.0, "shares_diluted": 383900000.0, "dps_declared": 0.75, "operating_lease_cost": 41000000.0 }, "sources": [ "10-Q:0000310764-24-000098" ], "value_sources": { "revenue": [ "10-Q:0000310764-24-000098" ], "cost_of_revenue": [ "10-Q:0000310764-24-000098" ], "gross_profit": [ "10-Q:0000310764-24-000098" ], "rnd": [ "10-Q:0000310764-24-000098" ], "sga": [ "10-Q:0000310764-24-000098" ], "operating_income": [ "10-Q:0000310764-24-000098" ], "pretax_income": [ "10-Q:0000310764-24-000098" ], "income_tax": [ "10-Q:0000310764-24-000098" ], "net_income": [ "10-Q:0000310764-24-000098" ], "eps_basic": [ "10-Q:0000310764-24-000098" ], "eps_diluted": [ "10-Q:0000310764-24-000098" ], "shares_basic": [ "10-Q:0000310764-24-000098" ], "shares_diluted": [ "10-Q:0000310764-24-000098" ], "dps_declared": [ "10-Q:0000310764-24-000098" ], "operating_lease_cost": [ "10-Q:0000310764-24-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 4909000000.0, "cost_of_revenue": 1751000000.0, "gross_profit": 3158000000.0, "rnd": 353000000.0, "sga": 1710000000.0, "operating_income": 931000000.0, "interest_expense": null, "pretax_income": 869000000.0, "income_tax": 177000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 692000000.0, "net_income_common": null, "eps_basic": 1.82, "eps_diluted": 1.8, "shares_basic": 379800000.0, "shares_diluted": 384000000.0, "dps_declared": 0.75, "operating_lease_cost": 48000000.0 }, "sources": [ "10-Q:0000310764-24-000115" ], "value_sources": { "revenue": [ "10-Q:0000310764-24-000115" ], "cost_of_revenue": [ "10-Q:0000310764-24-000115" ], "gross_profit": [ "10-Q:0000310764-24-000115" ], "rnd": [ "10-Q:0000310764-24-000115" ], "sga": [ "10-Q:0000310764-24-000115" ], "operating_income": [ "10-Q:0000310764-24-000115" ], "pretax_income": [ "10-Q:0000310764-24-000115" ], "income_tax": [ "10-Q:0000310764-24-000115" ], "net_income": [ "10-Q:0000310764-24-000115" ], "eps_basic": [ "10-Q:0000310764-24-000115" ], "eps_diluted": [ "10-Q:0000310764-24-000115" ], "shares_basic": [ "10-Q:0000310764-24-000115" ], "shares_diluted": [ "10-Q:0000310764-24-000115" ], "dps_declared": [ "10-Q:0000310764-24-000115" ], "operating_lease_cost": [ "10-Q:0000310764-24-000115" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 5815000000.0, "cost_of_revenue": 2112000000.0, "gross_profit": 3703000000.0, "rnd": 350000000.0, "sga": 1911000000.0, "operating_income": 1257000000.0, "interest_expense": null, "pretax_income": 1226000000.0, "income_tax": 83000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1143000000.0, "net_income_common": null, "eps_basic": 3.01, "eps_diluted": 2.98, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.8, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "value_sources": { "revenue": [ "10-K:0000310764-25-000023" ], "cost_of_revenue": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "gross_profit": [ "10-K:0000310764-25-000023" ], "rnd": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "sga": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "operating_income": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "pretax_income": [ "10-K:0000310764-25-000023" ], "income_tax": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "net_income": [ "10-K:0000310764-25-000023" ], "eps_basic": [ "10-K:0000310764-25-000023" ], "eps_diluted": [ "10-K:0000310764-25-000023" ], "dps_declared": [ "10-K:0000310764-25-000023" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "income_tax": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 5243000000.0, "cost_of_revenue": 1910000000.0, "gross_profit": 3333000000.0, "rnd": 368000000.0, "sga": 1837000000.0, "operating_income": 972000000.0, "interest_expense": null, "pretax_income": 923000000.0, "income_tax": 135000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 788000000.0, "net_income_common": null, "eps_basic": 2.07, "eps_diluted": 2.05, "shares_basic": 380400000.0, "shares_diluted": 385100000.0, "dps_declared": 0.8, "operating_lease_cost": 47000000.0 }, "sources": [ "10-Q:0000310764-25-000075" ], "value_sources": { "revenue": [ "10-Q:0000310764-25-000075" ], "cost_of_revenue": [ "10-Q:0000310764-25-000075" ], "gross_profit": [ "10-Q:0000310764-25-000075" ], "rnd": [ "10-Q:0000310764-25-000075" ], "sga": [ "10-Q:0000310764-25-000075" ], "operating_income": [ "10-Q:0000310764-25-000075" ], "pretax_income": [ "10-Q:0000310764-25-000075" ], "income_tax": [ "10-Q:0000310764-25-000075" ], "net_income": [ "10-Q:0000310764-25-000075" ], "eps_basic": [ "10-Q:0000310764-25-000075" ], "eps_diluted": [ "10-Q:0000310764-25-000075" ], "shares_basic": [ "10-Q:0000310764-25-000075" ], "shares_diluted": [ "10-Q:0000310764-25-000075" ], "dps_declared": [ "10-Q:0000310764-25-000075" ], "operating_lease_cost": [ "10-Q:0000310764-25-000075" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 5422000000.0, "cost_of_revenue": 2006000000.0, "gross_profit": 3416000000.0, "rnd": 363000000.0, "sga": 1831000000.0, "operating_income": 1051000000.0, "interest_expense": 96000000.0, "pretax_income": 998000000.0, "income_tax": 173000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 825000000.0, "net_income_common": null, "eps_basic": 2.17, "eps_diluted": 2.14, "shares_basic": 381000000.0, "shares_diluted": 385400000.0, "dps_declared": 0.8, "operating_lease_cost": 50000000.0 }, "sources": [ "10-Q:0000310764-25-000107" ], "value_sources": { "revenue": [ "10-Q:0000310764-25-000107" ], "cost_of_revenue": [ "10-Q:0000310764-25-000107" ], "gross_profit": [ "10-Q:0000310764-25-000107" ], "rnd": [ "10-Q:0000310764-25-000107" ], "sga": [ "10-Q:0000310764-25-000107" ], "operating_income": [ "10-Q:0000310764-25-000107" ], "interest_expense": [ "10-Q:0000310764-25-000107" ], "pretax_income": [ "10-Q:0000310764-25-000107" ], "income_tax": [ "10-Q:0000310764-25-000107" ], "net_income": [ "10-Q:0000310764-25-000107" ], "eps_basic": [ "10-Q:0000310764-25-000107" ], "eps_diluted": [ "10-Q:0000310764-25-000107" ], "shares_basic": [ "10-Q:0000310764-25-000107" ], "shares_diluted": [ "10-Q:0000310764-25-000107" ], "dps_declared": [ "10-Q:0000310764-25-000107" ], "operating_lease_cost": [ "10-Q:0000310764-25-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 5494000000.0, "cost_of_revenue": 1977000000.0, "gross_profit": 3517000000.0, "rnd": 377000000.0, "sga": 1894000000.0, "operating_income": 1085000000.0, "interest_expense": 98000000.0, "pretax_income": 1043000000.0, "income_tax": 209000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 834000000.0, "net_income_common": null, "eps_basic": 2.18, "eps_diluted": 2.16, "shares_basic": 381100000.0, "shares_diluted": 385600000.0, "dps_declared": 0.8, "operating_lease_cost": 47000000.0 }, "sources": [ "10-Q:0000310764-25-000129" ], "value_sources": { "revenue": [ "10-Q:0000310764-25-000129" ], "cost_of_revenue": [ "10-Q:0000310764-25-000129" ], "gross_profit": [ "10-Q:0000310764-25-000129" ], "rnd": [ "10-Q:0000310764-25-000129" ], "sga": [ "10-Q:0000310764-25-000129" ], "operating_income": [ "10-Q:0000310764-25-000129" ], "interest_expense": [ "10-Q:0000310764-25-000129" ], "pretax_income": [ "10-Q:0000310764-25-000129" ], "income_tax": [ "10-Q:0000310764-25-000129" ], "net_income": [ "10-Q:0000310764-25-000129" ], "eps_basic": [ "10-Q:0000310764-25-000129" ], "eps_diluted": [ "10-Q:0000310764-25-000129" ], "shares_basic": [ "10-Q:0000310764-25-000129" ], "shares_diluted": [ "10-Q:0000310764-25-000129" ], "dps_declared": [ "10-Q:0000310764-25-000129" ], "operating_lease_cost": [ "10-Q:0000310764-25-000129" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 6436000000.0, "cost_of_revenue": 2262000000.0, "gross_profit": 4174000000.0, "rnd": 358000000.0, "sga": 2123000000.0, "operating_income": 581000000.0, "interest_expense": 104000000.0, "pretax_income": 528000000.0, "income_tax": -18000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 546000000.0, "net_income_common": null, "eps_basic": 1.43, "eps_diluted": 1.41, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.84, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "value_sources": { "revenue": [ "10-K:0000310764-26-000010" ], "cost_of_revenue": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "gross_profit": [ "10-K:0000310764-26-000010" ], "rnd": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "sga": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "operating_income": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "interest_expense": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "pretax_income": [ "10-K:0000310764-26-000010" ], "income_tax": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "net_income": [ "10-K:0000310764-26-000010" ], "eps_basic": [ "10-K:0000310764-26-000010" ], "eps_diluted": [ "10-K:0000310764-26-000010" ], "dps_declared": [ "10-K:0000310764-26-000010" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 5866000000.0, "cost_of_revenue": 2122000000.0, "gross_profit": 3744000000.0, "rnd": 405000000.0, "sga": 2300000000.0, "operating_income": 837000000.0, "interest_expense": 137000000.0, "pretax_income": 764000000.0, "income_tax": 110000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 654000000.0, "net_income_common": null, "eps_basic": 1.71, "eps_diluted": 1.69, "shares_basic": 381700000.0, "shares_diluted": 386400000.0, "dps_declared": 0.84, "operating_lease_cost": 53000000.0 }, "sources": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "value_sources": { "revenue": [ "10-Q:0000310764-26-000031" ], "cost_of_revenue": [ "10-Q:0000310764-26-000031" ], "gross_profit": [ "10-Q:0000310764-26-000031" ], "rnd": [ "10-Q:0000310764-26-000031" ], "sga": [ "10-Q:0000310764-26-000031" ], "operating_income": [ "10-Q:0000310764-26-000031" ], "interest_expense": [ "10-Q:0000310764-26-000050" ], "pretax_income": [ "10-Q:0000310764-26-000031" ], "income_tax": [ "10-Q:0000310764-26-000031" ], "net_income": [ "10-Q:0000310764-26-000031" ], "eps_basic": [ "10-Q:0000310764-26-000031" ], "eps_diluted": [ "10-Q:0000310764-26-000031" ], "shares_basic": [ "10-Q:0000310764-26-000031" ], "shares_diluted": [ "10-Q:0000310764-26-000031" ], "dps_declared": [ "10-Q:0000310764-26-000031" ], "operating_lease_cost": [ "10-Q:0000310764-26-000031" ] }, "method": "derived", "value_methods": { "interest_expense": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 6022000000.0, "cost_of_revenue": 2181000000.0, "gross_profit": 3841000000.0, "rnd": 407000000.0, "sga": 2079000000.0, "operating_income": 1113000000.0, "interest_expense": 159000000.0, "pretax_income": 1016000000.0, "income_tax": 132000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 884000000.0, "net_income_common": null, "eps_basic": 2.32, "eps_diluted": 2.29, "shares_basic": 382200000.0, "shares_diluted": 386400000.0, "dps_declared": 0.84, "operating_lease_cost": 52000000.0 }, "sources": [ "10-Q:0000310764-26-000050" ], "value_sources": { "revenue": [ "10-Q:0000310764-26-000050" ], "cost_of_revenue": [ "10-Q:0000310764-26-000050" ], "gross_profit": [ "10-Q:0000310764-26-000050" ], "rnd": [ "10-Q:0000310764-26-000050" ], "sga": [ "10-Q:0000310764-26-000050" ], "operating_income": [ "10-Q:0000310764-26-000050" ], "interest_expense": [ "10-Q:0000310764-26-000050" ], "pretax_income": [ "10-Q:0000310764-26-000050" ], "income_tax": [ "10-Q:0000310764-26-000050" ], "net_income": [ "10-Q:0000310764-26-000050" ], "eps_basic": [ "10-Q:0000310764-26-000050" ], "eps_diluted": [ "10-Q:0000310764-26-000050" ], "shares_basic": [ "10-Q:0000310764-26-000050" ], "shares_diluted": [ "10-Q:0000310764-26-000050" ], "dps_declared": [ "10-Q:0000310764-26-000050" ], "operating_lease_cost": [ "10-Q:0000310764-26-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 6057000000.0, "cost_of_revenue": 2205000000.0, "gross_profit": 3852000000.0, "rnd": 410000000.0, "sga": 2045000000.0, "operating_income": 1135000000.0, "interest_expense": 157000000.0, "pretax_income": 1029000000.0, "income_tax": 170000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 859000000.0, "net_income_common": null, "eps_basic": 2.25, "eps_diluted": 2.22, "shares_basic": 382400000.0, "shares_diluted": 386700000.0, "dps_declared": 0.84, "operating_lease_cost": 48000000.0 }, "sources": [ "10-Q:0000310764-26-000061" ], "value_sources": { "revenue": [ "10-Q:0000310764-26-000061" ], "cost_of_revenue": [ "10-Q:0000310764-26-000061" ], "gross_profit": [ "10-Q:0000310764-26-000061" ], "rnd": [ "10-Q:0000310764-26-000061" ], "sga": [ "10-Q:0000310764-26-000061" ], "operating_income": [ "10-Q:0000310764-26-000061" ], "interest_expense": [ "10-Q:0000310764-26-000061" ], "pretax_income": [ "10-Q:0000310764-26-000061" ], "income_tax": [ "10-Q:0000310764-26-000061" ], "net_income": [ "10-Q:0000310764-26-000061" ], "eps_basic": [ "10-Q:0000310764-26-000061" ], "eps_diluted": [ "10-Q:0000310764-26-000061" ], "shares_basic": [ "10-Q:0000310764-26-000061" ], "shares_diluted": [ "10-Q:0000310764-26-000061" ], "dps_declared": [ "10-Q:0000310764-26-000061" ], "operating_lease_cost": [ "10-Q:0000310764-26-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 7171000000.0, "cost_of_revenue": 2543000000.0, "gross_profit": 4628000000.0, "rnd": 401000000.0, "sga": 2227000000.0, "operating_income": 1804000000.0, "interest_expense": 129000000.0, "pretax_income": 1705000000.0, "income_tax": 856000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 849000000.0, "net_income_common": null, "eps_basic": 2.21, "eps_diluted": 2.2, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.88, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "value_sources": { "revenue": [ "10-K:0000310764-26-000010" ], "cost_of_revenue": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "gross_profit": [ "10-K:0000310764-26-000010" ], "rnd": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "sga": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "operating_income": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "interest_expense": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "pretax_income": [ "10-K:0000310764-26-000010" ], "income_tax": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "net_income": [ "10-K:0000310764-26-000010" ], "eps_basic": [ "10-K:0000310764-26-000010" ], "eps_diluted": [ "10-K:0000310764-26-000010" ], "dps_declared": [ "10-K:0000310764-26-000010" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 6020000000.0, "cost_of_revenue": 2210000000.0, "gross_profit": 3810000000.0, "rnd": 413000000.0, "sga": 2281000000.0, "operating_income": 936000000.0, "interest_expense": 142000000.0, "pretax_income": 850000000.0, "income_tax": 105000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 745000000.0, "net_income_common": null, "eps_basic": 1.95, "eps_diluted": 1.93, "shares_basic": 382900000.0, "shares_diluted": 386500000.0, "dps_declared": 0.88, "operating_lease_cost": 56000000.0 }, "sources": [ "10-Q:0000310764-26-000031" ], "value_sources": { "revenue": [ "10-Q:0000310764-26-000031" ], "cost_of_revenue": [ "10-Q:0000310764-26-000031" ], "gross_profit": [ "10-Q:0000310764-26-000031" ], "rnd": [ "10-Q:0000310764-26-000031" ], "sga": [ "10-Q:0000310764-26-000031" ], "operating_income": [ "10-Q:0000310764-26-000031" ], "interest_expense": [ "10-Q:0000310764-26-000031" ], "pretax_income": [ "10-Q:0000310764-26-000031" ], "income_tax": [ "10-Q:0000310764-26-000031" ], "net_income": [ "10-Q:0000310764-26-000031" ], "eps_basic": [ "10-Q:0000310764-26-000031" ], "eps_diluted": [ "10-Q:0000310764-26-000031" ], "shares_basic": [ "10-Q:0000310764-26-000031" ], "shares_diluted": [ "10-Q:0000310764-26-000031" ], "dps_declared": [ "10-Q:0000310764-26-000031" ], "operating_lease_cost": [ "10-Q:0000310764-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 6589000000.0, "cost_of_revenue": 2091000000.0, "gross_profit": 4498000000.0, "rnd": 434000000.0, "sga": 2229000000.0, "operating_income": 1659000000.0, "interest_expense": 136000000.0, "pretax_income": 1564000000.0, "income_tax": 288000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1276000000.0, "net_income_common": null, "eps_basic": 3.32, "eps_diluted": 3.3, "shares_basic": 383500000.0, "shares_diluted": 386000000.0, "dps_declared": 0.88, "operating_lease_cost": 53000000.0 }, "sources": [ "10-Q:0000310764-26-000050" ], "value_sources": { "revenue": [ "10-Q:0000310764-26-000050" ], "cost_of_revenue": [ "10-Q:0000310764-26-000050" ], "gross_profit": [ "10-Q:0000310764-26-000050" ], "rnd": [ "10-Q:0000310764-26-000050" ], "sga": [ "10-Q:0000310764-26-000050" ], "operating_income": [ "10-Q:0000310764-26-000050" ], "interest_expense": [ "10-Q:0000310764-26-000050" ], "pretax_income": [ "10-Q:0000310764-26-000050" ], "income_tax": [ "10-Q:0000310764-26-000050" ], "net_income": [ "10-Q:0000310764-26-000050" ], "eps_basic": [ "10-Q:0000310764-26-000050" ], "eps_diluted": [ "10-Q:0000310764-26-000050" ], "shares_basic": [ "10-Q:0000310764-26-000050" ], "shares_diluted": [ "10-Q:0000310764-26-000050" ], "dps_declared": [ "10-Q:0000310764-26-000050" ], "operating_lease_cost": [ "10-Q:0000310764-26-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 6520000000.0, "cost_of_revenue": 2272000000.0, "gross_profit": 4248000000.0, "rnd": 433000000.0, "sga": 2313000000.0, "operating_income": 1034000000.0, "interest_expense": 137000000.0, "pretax_income": 997000000.0, "income_tax": 244000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 753000000.0, "net_income_common": null, "eps_basic": 1.97, "eps_diluted": 1.96, "shares_basic": 382200000.0, "shares_diluted": 384700000.0, "dps_declared": 0.88, "operating_lease_cost": 52000000.0 }, "sources": [ "10-Q:0000310764-26-000061" ], "value_sources": { "revenue": [ "10-Q:0000310764-26-000061" ], "cost_of_revenue": [ "10-Q:0000310764-26-000061" ], "gross_profit": [ "10-Q:0000310764-26-000061" ], "rnd": [ "10-Q:0000310764-26-000061" ], "sga": [ "10-Q:0000310764-26-000061" ], "operating_income": [ "10-Q:0000310764-26-000061" ], "interest_expense": [ "10-Q:0000310764-26-000061" ], "pretax_income": [ "10-Q:0000310764-26-000061" ], "income_tax": [ "10-Q:0000310764-26-000061" ], "net_income": [ "10-Q:0000310764-26-000061" ], "eps_basic": [ "10-Q:0000310764-26-000061" ], "eps_diluted": [ "10-Q:0000310764-26-000061" ], "shares_basic": [ "10-Q:0000310764-26-000061" ], "shares_diluted": [ "10-Q:0000310764-26-000061" ], "dps_declared": [ "10-Q:0000310764-26-000061" ], "operating_lease_cost": [ "10-Q:0000310764-26-000061" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 14351000000.0, "cost_of_revenue": 5294000000.0, "gross_profit": 9057000000.0, "rnd": 984000000.0, "sga": 5361000000.0, "operating_income": 2223000000.0, "interest_expense": 315000000.0, "pretax_income": 1954000000.0, "income_tax": 355000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1599000000.0, "net_income_common": null, "eps_basic": 4.26, "eps_diluted": 4.2, "shares_basic": 375500000.0, "shares_diluted": 380300000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-23-000017" ], "value_sources": { "revenue": [ "10-K:0000310764-23-000017" ], "cost_of_revenue": [ "10-K:0000310764-23-000017" ], "gross_profit": [ "10-K:0000310764-23-000017" ], "rnd": [ "10-K:0000310764-23-000017" ], "sga": [ "10-K:0000310764-23-000017" ], "operating_income": [ "10-K:0000310764-23-000017" ], "interest_expense": [ "10-K:0000310764-23-000017" ], "pretax_income": [ "10-K:0000310764-23-000017" ], "income_tax": [ "10-K:0000310764-23-000017" ], "net_income": [ "10-K:0000310764-23-000017" ], "eps_basic": [ "10-K:0000310764-23-000017" ], "eps_diluted": [ "10-K:0000310764-23-000017" ], "shares_basic": [ "10-K:0000310764-23-000017" ], "shares_diluted": [ "10-K:0000310764-23-000017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 17108000000.0, "cost_of_revenue": 6140000000.0, "gross_profit": 10968000000.0, "rnd": 1235000000.0, "sga": 6427000000.0, "operating_income": 2584000000.0, "interest_expense": 337000000.0, "pretax_income": 2281000000.0, "income_tax": 287000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1994000000.0, "net_income_common": null, "eps_basic": 5.29, "eps_diluted": 5.21, "shares_basic": 377000000.0, "shares_diluted": 382300000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-24-000024" ], "value_sources": { "revenue": [ "10-K:0000310764-24-000024" ], "cost_of_revenue": [ "10-K:0000310764-24-000024" ], "gross_profit": [ "10-K:0000310764-24-000024" ], "rnd": [ "10-K:0000310764-24-000024" ], "sga": [ "10-K:0000310764-24-000024" ], "operating_income": [ "10-K:0000310764-24-000024" ], "interest_expense": [ "10-K:0000310764-24-000024" ], "pretax_income": [ "10-K:0000310764-24-000024" ], "income_tax": [ "10-K:0000310764-24-000024" ], "net_income": [ "10-K:0000310764-24-000024" ], "eps_basic": [ "10-K:0000310764-24-000024" ], "eps_diluted": [ "10-K:0000310764-24-000024" ], "shares_basic": [ "10-K:0000310764-24-000024" ], "shares_diluted": [ "10-K:0000310764-24-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 18449000000.0, "cost_of_revenue": 6871000000.0, "gross_profit": 11578000000.0, "rnd": 1454000000.0, "sga": 6386000000.0, "operating_income": 2841000000.0, "interest_expense": 337000000.0, "pretax_income": 2683000000.0, "income_tax": 325000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2358000000.0, "net_income_common": null, "eps_basic": 6.23, "eps_diluted": 6.17, "shares_basic": 378200000.0, "shares_diluted": 382200000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-25-000023" ], "value_sources": { "revenue": [ "10-K:0000310764-25-000023" ], "cost_of_revenue": [ "10-K:0000310764-25-000023" ], "gross_profit": [ "10-K:0000310764-25-000023" ], "rnd": [ "10-K:0000310764-25-000023" ], "sga": [ "10-K:0000310764-25-000023" ], "operating_income": [ "10-K:0000310764-25-000023" ], "interest_expense": [ "10-K:0000310764-25-000023" ], "pretax_income": [ "10-K:0000310764-25-000023" ], "income_tax": [ "10-K:0000310764-25-000023" ], "net_income": [ "10-K:0000310764-25-000023" ], "eps_basic": [ "10-K:0000310764-25-000023" ], "eps_diluted": [ "10-K:0000310764-25-000023" ], "shares_basic": [ "10-K:0000310764-25-000023" ], "shares_diluted": [ "10-K:0000310764-25-000023" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 20498000000.0, "cost_of_revenue": 7440000000.0, "gross_profit": 13058000000.0, "rnd": 1388000000.0, "sga": 7111000000.0, "operating_income": 3888000000.0, "interest_expense": 356000000.0, "pretax_income": 3673000000.0, "income_tax": 508000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3165000000.0, "net_income_common": null, "eps_basic": 8.34, "eps_diluted": 8.25, "shares_basic": 379600000.0, "shares_diluted": 383700000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-26-000010" ], "value_sources": { "revenue": [ "10-K:0000310764-26-000010" ], "cost_of_revenue": [ "10-K:0000310764-26-000010" ], "gross_profit": [ "10-K:0000310764-26-000010" ], "rnd": [ "10-K:0000310764-26-000010" ], "sga": [ "10-K:0000310764-26-000010" ], "operating_income": [ "10-K:0000310764-26-000010" ], "interest_expense": [ "10-K:0000310764-26-000010" ], "pretax_income": [ "10-K:0000310764-26-000010" ], "income_tax": [ "10-K:0000310764-26-000010" ], "net_income": [ "10-K:0000310764-26-000010" ], "eps_basic": [ "10-K:0000310764-26-000010" ], "eps_diluted": [ "10-K:0000310764-26-000010" ], "shares_basic": [ "10-K:0000310764-26-000010" ], "shares_diluted": [ "10-K:0000310764-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 22595000000.0, "cost_of_revenue": 8155000000.0, "gross_profit": 14440000000.0, "rnd": 1466000000.0, "sga": 7685000000.0, "operating_income": 3689000000.0, "interest_expense": 396000000.0, "pretax_income": 3492000000.0, "income_tax": 499000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 2993000000.0, "net_income_common": null, "eps_basic": 7.86, "eps_diluted": 7.76, "shares_basic": 381000000.0, "shares_diluted": 385600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-26-000010" ], "value_sources": { "revenue": [ "10-K:0000310764-26-000010" ], "cost_of_revenue": [ "10-K:0000310764-26-000010" ], "gross_profit": [ "10-K:0000310764-26-000010" ], "rnd": [ "10-K:0000310764-26-000010" ], "sga": [ "10-K:0000310764-26-000010" ], "operating_income": [ "10-K:0000310764-26-000010" ], "interest_expense": [ "10-K:0000310764-26-000010" ], "pretax_income": [ "10-K:0000310764-26-000010" ], "income_tax": [ "10-K:0000310764-26-000010" ], "net_income": [ "10-K:0000310764-26-000010" ], "eps_basic": [ "10-K:0000310764-26-000010" ], "eps_diluted": [ "10-K:0000310764-26-000010" ], "shares_basic": [ "10-K:0000310764-26-000010" ], "shares_diluted": [ "10-K:0000310764-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 25116000000.0, "cost_of_revenue": 9051000000.0, "gross_profit": 16065000000.0, "rnd": 1623000000.0, "sga": 8651000000.0, "operating_income": 4889000000.0, "interest_expense": 582000000.0, "pretax_income": 4514000000.0, "income_tax": 1268000000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 3246000000.0, "net_income_common": null, "eps_basic": 8.49, "eps_diluted": 8.4, "shares_basic": 382200000.0, "shares_diluted": 386500000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000310764-26-000010" ], "value_sources": { "revenue": [ "10-K:0000310764-26-000010" ], "cost_of_revenue": [ "10-K:0000310764-26-000010" ], "gross_profit": [ "10-K:0000310764-26-000010" ], "rnd": [ "10-K:0000310764-26-000010" ], "sga": [ "10-K:0000310764-26-000010" ], "operating_income": [ "10-K:0000310764-26-000010" ], "interest_expense": [ "10-K:0000310764-26-000010" ], "pretax_income": [ "10-K:0000310764-26-000010" ], "income_tax": [ "10-K:0000310764-26-000010" ], "net_income": [ "10-K:0000310764-26-000010" ], "eps_basic": [ "10-K:0000310764-26-000010" ], "eps_diluted": [ "10-K:0000310764-26-000010" ], "shares_basic": [ "10-K:0000310764-26-000010" ], "shares_diluted": [ "10-K:0000310764-26-000010" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 3964000000.0, "short_term_investments": null, "receivables": 2646000000.0, "inventory": 3359000000.0, "current_assets": 10736000000.0, "ppe_net": 2607000000.0, "goodwill": 9025000000.0, "intangibles": 4107000000.0, "total_assets": 29440000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1103000000.0, "current_liabilities": 4162000000.0, "long_term_debt": 9404000000.0, "total_liabilities": 16325000000.0, "temporary_equity": null, "equity_parent": 13115000000.0, "nci": null, "equity_total": 13115000000.0, "liabilities_and_equity": 29440000000.0, "shares_outstanding": null, "retained_earnings": 12024000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 227000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 89000000.0, "operating_lease_liability_noncurrent": 306000000.0, "operating_lease_discount_rate": 0.0309, "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:0000310764-20-000069" ], "value_sources": { "cash": [ "10-Q:0000310764-20-000069" ], "receivables": [ "10-Q:0000310764-20-000069" ], "inventory": [ "10-Q:0000310764-20-000069" ], "current_assets": [ "10-Q:0000310764-20-000069" ], "ppe_net": [ "10-Q:0000310764-20-000069" ], "goodwill": [ "10-Q:0000310764-20-000069" ], "intangibles": [ "10-Q:0000310764-20-000069" ], "total_assets": [ "10-Q:0000310764-20-000069" ], "short_term_borrowings": [ "10-Q:0000310764-20-000069" ], "debt_current": [ "10-Q:0000310764-20-000069" ], "current_liabilities": [ "10-Q:0000310764-20-000069" ], "long_term_debt": [ "10-Q:0000310764-20-000069" ], "total_liabilities": [ "10-Q:0000310764-20-000069" ], "equity_parent": [ "10-Q:0000310764-20-000069" ], "equity_total": [ "10-Q:0000310764-20-000069" ], "liabilities_and_equity": [ "10-Q:0000310764-20-000069" ], "retained_earnings": [ "10-Q:0000310764-20-000069" ], "accrued_taxes_current": [ "10-Q:0000310764-20-000069" ], "commercial_paper": [ "10-Q:0000310764-20-000069" ], "operating_lease_liability_current": [ "10-Q:0000310764-20-000069" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-20-000069" ], "operating_lease_discount_rate": [ "10-Q:0000310764-20-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 6539000000.0, "short_term_investments": null, "receivables": 2203000000.0, "inventory": 3442000000.0, "current_assets": 12801000000.0, "ppe_net": 2527000000.0, "goodwill": 9074000000.0, "intangibles": 4012000000.0, "total_assets": 31483000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1110000000.0, "current_liabilities": 4405000000.0, "long_term_debt": 11811000000.0, "total_liabilities": 18729000000.0, "temporary_equity": null, "equity_parent": 12754000000.0, "nci": null, "equity_total": 12754000000.0, "liabilities_and_equity": 31483000000.0, "shares_outstanding": null, "retained_earnings": 11725000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 214000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 92000000.0, "operating_lease_liability_noncurrent": 320000000.0, "operating_lease_discount_rate": 0.0303, "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:0000310764-20-000125" ], "value_sources": { "cash": [ "10-Q:0000310764-20-000125" ], "receivables": [ "10-Q:0000310764-20-000125" ], "inventory": [ "10-Q:0000310764-20-000125" ], "current_assets": [ "10-Q:0000310764-20-000125" ], "ppe_net": [ "10-Q:0000310764-20-000125" ], "goodwill": [ "10-Q:0000310764-20-000125" ], "intangibles": [ "10-Q:0000310764-20-000125" ], "total_assets": [ "10-Q:0000310764-20-000125" ], "short_term_borrowings": [ "10-Q:0000310764-20-000125" ], "debt_current": [ "10-Q:0000310764-20-000125" ], "current_liabilities": [ "10-Q:0000310764-20-000125" ], "long_term_debt": [ "10-Q:0000310764-20-000125" ], "total_liabilities": [ "10-Q:0000310764-20-000125" ], "equity_parent": [ "10-Q:0000310764-20-000125" ], "equity_total": [ "10-Q:0000310764-20-000125" ], "liabilities_and_equity": [ "10-Q:0000310764-20-000125" ], "retained_earnings": [ "10-Q:0000310764-20-000125" ], "accrued_taxes_current": [ "10-Q:0000310764-20-000125" ], "commercial_paper": [ "10-Q:0000310764-20-000125" ], "operating_lease_liability_current": [ "10-Q:0000310764-20-000125" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-20-000125" ], "operating_lease_discount_rate": [ "10-Q:0000310764-20-000125" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 7083000000.0, "short_term_investments": 78000000.0, "receivables": 2426000000.0, "inventory": 3459000000.0, "current_assets": 13545000000.0, "ppe_net": 2529000000.0, "goodwill": 9128000000.0, "intangibles": 3917000000.0, "total_assets": 32286000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1119000000.0, "current_liabilities": 4689000000.0, "long_term_debt": 12008000000.0, "total_liabilities": 19300000000.0, "temporary_equity": null, "equity_parent": 12986000000.0, "nci": null, "equity_total": 12986000000.0, "liabilities_and_equity": 32286000000.0, "shares_outstanding": null, "retained_earnings": 12129000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 261000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 100000000.0, "operating_lease_liability_noncurrent": 310000000.0, "operating_lease_discount_rate": 0.0287, "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:0000310764-20-000150" ], "value_sources": { "cash": [ "10-Q:0000310764-20-000150" ], "short_term_investments": [ "10-Q:0000310764-20-000150" ], "receivables": [ "10-Q:0000310764-20-000150" ], "inventory": [ "10-Q:0000310764-20-000150" ], "current_assets": [ "10-Q:0000310764-20-000150" ], "ppe_net": [ "10-Q:0000310764-20-000150" ], "goodwill": [ "10-Q:0000310764-20-000150" ], "intangibles": [ "10-Q:0000310764-20-000150" ], "total_assets": [ "10-Q:0000310764-20-000150" ], "short_term_borrowings": [ "10-Q:0000310764-20-000150" ], "debt_current": [ "10-Q:0000310764-20-000150" ], "current_liabilities": [ "10-Q:0000310764-20-000150" ], "long_term_debt": [ "10-Q:0000310764-20-000150" ], "total_liabilities": [ "10-Q:0000310764-20-000150" ], "equity_parent": [ "10-Q:0000310764-20-000150" ], "equity_total": [ "10-Q:0000310764-20-000150" ], "liabilities_and_equity": [ "10-Q:0000310764-20-000150" ], "retained_earnings": [ "10-Q:0000310764-20-000150" ], "accrued_taxes_current": [ "10-Q:0000310764-20-000150" ], "commercial_paper": [ "10-Q:0000310764-20-000150" ], "operating_lease_liability_current": [ "10-Q:0000310764-20-000150" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-20-000150" ], "operating_lease_discount_rate": [ "10-Q:0000310764-20-000150" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 2943000000.0, "short_term_investments": 81000000.0, "receivables": 2701000000.0, "inventory": 3494000000.0, "current_assets": 9707000000.0, "ppe_net": 2752000000.0, "goodwill": 12778000000.0, "intangibles": 5554000000.0, "total_assets": 34330000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 761000000.0, "current_liabilities": 5041000000.0, "long_term_debt": 13230000000.0, "total_liabilities": 21246000000.0, "temporary_equity": null, "equity_parent": 13084000000.0, "nci": null, "equity_total": 13084000000.0, "liabilities_and_equity": 34330000000.0, "shares_outstanding": null, "retained_earnings": 12462000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 207000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 109000000.0, "operating_lease_liability_noncurrent": 325000000.0, "operating_lease_discount_rate": 0.0257, "operating_lease_payments_y1": 110000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 761000000.0, "debt_maturity_y2": 2000000.0, "debt_maturity_y3": 1670000000.0, "debt_maturity_y4": 1636000000.0, "debt_maturity_y5": 1400000000.0, "debt_maturity_after_y5": 8646000000.0 }, "sources": [ "10-K:0000310764-21-000027", "10-K:0000310764-22-000028" ], "value_sources": { "cash": [ "10-K:0000310764-22-000028" ], "short_term_investments": [ "10-K:0000310764-22-000028" ], "receivables": [ "10-K:0000310764-22-000028" ], "inventory": [ "10-K:0000310764-22-000028" ], "current_assets": [ "10-K:0000310764-22-000028" ], "ppe_net": [ "10-K:0000310764-22-000028" ], "goodwill": [ "10-K:0000310764-22-000028" ], "intangibles": [ "10-K:0000310764-22-000028" ], "total_assets": [ "10-K:0000310764-22-000028" ], "short_term_borrowings": [ "10-K:0000310764-21-000027" ], "debt_current": [ "10-K:0000310764-22-000028" ], "current_liabilities": [ "10-K:0000310764-22-000028" ], "long_term_debt": [ "10-K:0000310764-22-000028" ], "total_liabilities": [ "10-K:0000310764-22-000028" ], "equity_parent": [ "10-K:0000310764-22-000028" ], "equity_total": [ "10-K:0000310764-22-000028" ], "liabilities_and_equity": [ "10-K:0000310764-22-000028" ], "retained_earnings": [ "10-K:0000310764-22-000028" ], "accrued_taxes_current": [ "10-K:0000310764-22-000028" ], "commercial_paper": [ "10-K:0000310764-21-000027" ], "operating_lease_liability_current": [ "10-K:0000310764-22-000028" ], "operating_lease_liability_noncurrent": [ "10-K:0000310764-22-000028" ], "operating_lease_discount_rate": [ "10-K:0000310764-22-000028" ], "operating_lease_payments_y1": [ "10-K:0000310764-21-000027" ], "debt_maturity_y1": [ "10-K:0000310764-21-000027" ], "debt_maturity_y2": [ "10-K:0000310764-21-000027" ], "debt_maturity_y3": [ "10-K:0000310764-21-000027" ], "debt_maturity_y4": [ "10-K:0000310764-21-000027" ], "debt_maturity_y5": [ "10-K:0000310764-21-000027" ], "debt_maturity_after_y5": [ "10-K:0000310764-21-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 2238000000.0, "short_term_investments": 74000000.0, "receivables": 2616000000.0, "inventory": 3473000000.0, "current_assets": 8979000000.0, "ppe_net": 2710000000.0, "goodwill": 12803000000.0, "intangibles": 5378000000.0, "total_assets": 33455000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 15000000.0, "current_liabilities": 3953000000.0, "long_term_debt": 13059000000.0, "total_liabilities": 19953000000.0, "temporary_equity": null, "equity_parent": 13502000000.0, "nci": null, "equity_total": 13502000000.0, "liabilities_and_equity": 33455000000.0, "shares_outstanding": null, "retained_earnings": 12525000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 253000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 109000000.0, "operating_lease_liability_noncurrent": 322000000.0, "operating_lease_discount_rate": 0.0294, "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:0000310764-21-000065" ], "value_sources": { "cash": [ "10-Q:0000310764-21-000065" ], "short_term_investments": [ "10-Q:0000310764-21-000065" ], "receivables": [ "10-Q:0000310764-21-000065" ], "inventory": [ "10-Q:0000310764-21-000065" ], "current_assets": [ "10-Q:0000310764-21-000065" ], "ppe_net": [ "10-Q:0000310764-21-000065" ], "goodwill": [ "10-Q:0000310764-21-000065" ], "intangibles": [ "10-Q:0000310764-21-000065" ], "total_assets": [ "10-Q:0000310764-21-000065" ], "short_term_borrowings": [ "10-Q:0000310764-21-000065" ], "debt_current": [ "10-Q:0000310764-21-000065" ], "current_liabilities": [ "10-Q:0000310764-21-000065" ], "long_term_debt": [ "10-Q:0000310764-21-000065" ], "total_liabilities": [ "10-Q:0000310764-21-000065" ], "equity_parent": [ "10-Q:0000310764-21-000065" ], "equity_total": [ "10-Q:0000310764-21-000065" ], "liabilities_and_equity": [ "10-Q:0000310764-21-000065" ], "retained_earnings": [ "10-Q:0000310764-21-000065" ], "accrued_taxes_current": [ "10-Q:0000310764-21-000065" ], "commercial_paper": [ "10-Q:0000310764-21-000065" ], "operating_lease_liability_current": [ "10-Q:0000310764-21-000065" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-21-000065" ], "operating_lease_discount_rate": [ "10-Q:0000310764-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 2241000000.0, "short_term_investments": 84000000.0, "receivables": 2714000000.0, "inventory": 3431000000.0, "current_assets": 9032000000.0, "ppe_net": 2738000000.0, "goodwill": 12802000000.0, "intangibles": 5261000000.0, "total_assets": 33698000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 6000000.0, "current_liabilities": 4252000000.0, "long_term_debt": 12734000000.0, "total_liabilities": 19878000000.0, "temporary_equity": null, "equity_parent": 13820000000.0, "nci": null, "equity_total": 13820000000.0, "liabilities_and_equity": 33698000000.0, "shares_outstanding": null, "retained_earnings": 12881000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 300000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 109000000.0, "operating_lease_liability_noncurrent": 306000000.0, "operating_lease_discount_rate": 0.0274, "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:0000310764-21-000111" ], "value_sources": { "cash": [ "10-Q:0000310764-21-000111" ], "short_term_investments": [ "10-Q:0000310764-21-000111" ], "receivables": [ "10-Q:0000310764-21-000111" ], "inventory": [ "10-Q:0000310764-21-000111" ], "current_assets": [ "10-Q:0000310764-21-000111" ], "ppe_net": [ "10-Q:0000310764-21-000111" ], "goodwill": [ "10-Q:0000310764-21-000111" ], "intangibles": [ "10-Q:0000310764-21-000111" ], "total_assets": [ "10-Q:0000310764-21-000111" ], "short_term_borrowings": [ "10-Q:0000310764-21-000111" ], "debt_current": [ "10-Q:0000310764-21-000111" ], "current_liabilities": [ "10-Q:0000310764-21-000111" ], "long_term_debt": [ "10-Q:0000310764-21-000111" ], "total_liabilities": [ "10-Q:0000310764-21-000111" ], "equity_parent": [ "10-Q:0000310764-21-000111" ], "equity_total": [ "10-Q:0000310764-21-000111" ], "liabilities_and_equity": [ "10-Q:0000310764-21-000111" ], "retained_earnings": [ "10-Q:0000310764-21-000111" ], "accrued_taxes_current": [ "10-Q:0000310764-21-000111" ], "commercial_paper": [ "10-Q:0000310764-21-000111" ], "operating_lease_liability_current": [ "10-Q:0000310764-21-000111" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-21-000111" ], "operating_lease_discount_rate": [ "10-Q:0000310764-21-000111" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 2563000000.0, "short_term_investments": 76000000.0, "receivables": 2817000000.0, "inventory": 3434000000.0, "current_assets": 9460000000.0, "ppe_net": 2746000000.0, "goodwill": 12893000000.0, "intangibles": 5058000000.0, "total_assets": 34145000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 22000000.0, "current_liabilities": 4449000000.0, "long_term_debt": 12629000000.0, "total_liabilities": 19967000000.0, "temporary_equity": null, "equity_parent": 14178000000.0, "nci": null, "equity_total": 14178000000.0, "liabilities_and_equity": 34145000000.0, "shares_outstanding": null, "retained_earnings": 13081000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 373000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 108000000.0, "operating_lease_liability_noncurrent": 298000000.0, "operating_lease_discount_rate": 0.0283, "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:0000310764-21-000146" ], "value_sources": { "cash": [ "10-Q:0000310764-21-000146" ], "short_term_investments": [ "10-Q:0000310764-21-000146" ], "receivables": [ "10-Q:0000310764-21-000146" ], "inventory": [ "10-Q:0000310764-21-000146" ], "current_assets": [ "10-Q:0000310764-21-000146" ], "ppe_net": [ "10-Q:0000310764-21-000146" ], "goodwill": [ "10-Q:0000310764-21-000146" ], "intangibles": [ "10-Q:0000310764-21-000146" ], "total_assets": [ "10-Q:0000310764-21-000146" ], "short_term_borrowings": [ "10-Q:0000310764-21-000146" ], "debt_current": [ "10-Q:0000310764-21-000146" ], "current_liabilities": [ "10-Q:0000310764-21-000146" ], "long_term_debt": [ "10-Q:0000310764-21-000146" ], "total_liabilities": [ "10-Q:0000310764-21-000146" ], "equity_parent": [ "10-Q:0000310764-21-000146" ], "equity_total": [ "10-Q:0000310764-21-000146" ], "liabilities_and_equity": [ "10-Q:0000310764-21-000146" ], "retained_earnings": [ "10-Q:0000310764-21-000146" ], "accrued_taxes_current": [ "10-Q:0000310764-21-000146" ], "commercial_paper": [ "10-Q:0000310764-21-000146" ], "operating_lease_liability_current": [ "10-Q:0000310764-21-000146" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-21-000146" ], "operating_lease_discount_rate": [ "10-Q:0000310764-21-000146" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 2944000000.0, "short_term_investments": 75000000.0, "receivables": 3022000000.0, "inventory": 3314000000.0, "current_assets": 10017000000.0, "ppe_net": 2833000000.0, "goodwill": 12918000000.0, "intangibles": 4840000000.0, "total_assets": 34631000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 7000000.0, "current_liabilities": 4549000000.0, "long_term_debt": 12472000000.0, "total_liabilities": 19754000000.0, "temporary_equity": null, "equity_parent": 14877000000.0, "nci": null, "equity_total": 14877000000.0, "liabilities_and_equity": 34631000000.0, "shares_outstanding": null, "retained_earnings": 13480000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 192000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 112000000.0, "operating_lease_liability_noncurrent": 310000000.0, "operating_lease_discount_rate": 0.0286, "operating_lease_payments_y1": 112000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 7000000.0, "debt_maturity_y2": 1226000000.0, "debt_maturity_y3": 1564000000.0, "debt_maturity_y4": 1400000000.0, "debt_maturity_y5": 1000000000.0, "debt_maturity_after_y5": 7392000000.0 }, "sources": [ "10-K:0000310764-22-000028", "10-K:0000310764-23-000017", "10-Q:0000310764-22-000062" ], "value_sources": { "cash": [ "10-K:0000310764-23-000017" ], "short_term_investments": [ "10-K:0000310764-23-000017" ], "receivables": [ "10-K:0000310764-23-000017" ], "inventory": [ "10-K:0000310764-23-000017" ], "current_assets": [ "10-K:0000310764-23-000017" ], "ppe_net": [ "10-K:0000310764-23-000017" ], "goodwill": [ "10-K:0000310764-23-000017" ], "intangibles": [ "10-K:0000310764-23-000017" ], "total_assets": [ "10-K:0000310764-23-000017" ], "short_term_borrowings": [ "10-Q:0000310764-22-000062" ], "debt_current": [ "10-K:0000310764-23-000017" ], "current_liabilities": [ "10-K:0000310764-23-000017" ], "long_term_debt": [ "10-K:0000310764-23-000017" ], "total_liabilities": [ "10-K:0000310764-23-000017" ], "equity_parent": [ "10-K:0000310764-23-000017" ], "equity_total": [ "10-K:0000310764-23-000017" ], "liabilities_and_equity": [ "10-K:0000310764-23-000017" ], "retained_earnings": [ "10-K:0000310764-23-000017" ], "accrued_taxes_current": [ "10-K:0000310764-23-000017" ], "commercial_paper": [ "10-Q:0000310764-22-000062" ], "operating_lease_liability_current": [ "10-K:0000310764-23-000017" ], "operating_lease_liability_noncurrent": [ "10-K:0000310764-23-000017" ], "operating_lease_discount_rate": [ "10-K:0000310764-23-000017" ], "operating_lease_payments_y1": [ "10-K:0000310764-22-000028" ], "debt_maturity_y1": [ "10-K:0000310764-22-000028" ], "debt_maturity_y2": [ "10-K:0000310764-22-000028" ], "debt_maturity_y3": [ "10-K:0000310764-22-000028" ], "debt_maturity_y4": [ "10-K:0000310764-22-000028" ], "debt_maturity_y5": [ "10-K:0000310764-22-000028" ], "debt_maturity_after_y5": [ "10-K:0000310764-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1458000000.0, "short_term_investments": 72000000.0, "receivables": 2991000000.0, "inventory": 3525000000.0, "current_assets": 8725000000.0, "ppe_net": 2793000000.0, "goodwill": 15228000000.0, "intangibles": 5430000000.0, "total_assets": 36137000000.0, "accounts_payable": null, "short_term_borrowings": 195000000.0, "debt_current": 19000000.0, "current_liabilities": 4408000000.0, "long_term_debt": 13885000000.0, "total_liabilities": 21091000000.0, "temporary_equity": null, "equity_parent": 15046000000.0, "nci": null, "equity_total": 15046000000.0, "liabilities_and_equity": 36137000000.0, "shares_outstanding": null, "retained_earnings": 13540000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 173000000.0, "commercial_paper": 195000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 129000000.0, "operating_lease_liability_noncurrent": 370000000.0, "operating_lease_discount_rate": 0.0265, "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:0000310764-22-000062" ], "value_sources": { "cash": [ "10-Q:0000310764-22-000062" ], "short_term_investments": [ "10-Q:0000310764-22-000062" ], "receivables": [ "10-Q:0000310764-22-000062" ], "inventory": [ "10-Q:0000310764-22-000062" ], "current_assets": [ "10-Q:0000310764-22-000062" ], "ppe_net": [ "10-Q:0000310764-22-000062" ], "goodwill": [ "10-Q:0000310764-22-000062" ], "intangibles": [ "10-Q:0000310764-22-000062" ], "total_assets": [ "10-Q:0000310764-22-000062" ], "short_term_borrowings": [ "10-Q:0000310764-22-000062" ], "debt_current": [ "10-Q:0000310764-22-000062" ], "current_liabilities": [ "10-Q:0000310764-22-000062" ], "long_term_debt": [ "10-Q:0000310764-22-000062" ], "total_liabilities": [ "10-Q:0000310764-22-000062" ], "equity_parent": [ "10-Q:0000310764-22-000062" ], "equity_total": [ "10-Q:0000310764-22-000062" ], "liabilities_and_equity": [ "10-Q:0000310764-22-000062" ], "retained_earnings": [ "10-Q:0000310764-22-000062" ], "accrued_taxes_current": [ "10-Q:0000310764-22-000062" ], "commercial_paper": [ "10-Q:0000310764-22-000062" ], "operating_lease_liability_current": [ "10-Q:0000310764-22-000062" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-22-000062" ], "operating_lease_discount_rate": [ "10-Q:0000310764-22-000062" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 1044000000.0, "short_term_investments": 83000000.0, "receivables": 3145000000.0, "inventory": 3749000000.0, "current_assets": 8825000000.0, "ppe_net": 2803000000.0, "goodwill": 15115000000.0, "intangibles": 5245000000.0, "total_assets": 36032000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 7000000.0, "current_liabilities": 4404000000.0, "long_term_debt": 13374000000.0, "total_liabilities": 20358000000.0, "temporary_equity": null, "equity_parent": 15674000000.0, "nci": null, "equity_total": 15674000000.0, "liabilities_and_equity": 36032000000.0, "shares_outstanding": null, "retained_earnings": 13933000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 300000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 118000000.0, "operating_lease_liability_noncurrent": 353000000.0, "operating_lease_discount_rate": 0.0266, "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:0000310764-22-000092" ], "value_sources": { "cash": [ "10-Q:0000310764-22-000092" ], "short_term_investments": [ "10-Q:0000310764-22-000092" ], "receivables": [ "10-Q:0000310764-22-000092" ], "inventory": [ "10-Q:0000310764-22-000092" ], "current_assets": [ "10-Q:0000310764-22-000092" ], "ppe_net": [ "10-Q:0000310764-22-000092" ], "goodwill": [ "10-Q:0000310764-22-000092" ], "intangibles": [ "10-Q:0000310764-22-000092" ], "total_assets": [ "10-Q:0000310764-22-000092" ], "short_term_borrowings": [ "10-Q:0000310764-22-000092" ], "debt_current": [ "10-Q:0000310764-22-000092" ], "current_liabilities": [ "10-Q:0000310764-22-000092" ], "long_term_debt": [ "10-Q:0000310764-22-000092" ], "total_liabilities": [ "10-Q:0000310764-22-000092" ], "equity_parent": [ "10-Q:0000310764-22-000092" ], "equity_total": [ "10-Q:0000310764-22-000092" ], "liabilities_and_equity": [ "10-Q:0000310764-22-000092" ], "retained_earnings": [ "10-Q:0000310764-22-000092" ], "accrued_taxes_current": [ "10-Q:0000310764-22-000092" ], "commercial_paper": [ "10-Q:0000310764-22-000092" ], "operating_lease_liability_current": [ "10-Q:0000310764-22-000092" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-22-000092" ], "operating_lease_discount_rate": [ "10-Q:0000310764-22-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1420000000.0, "short_term_investments": 77000000.0, "receivables": 3103000000.0, "inventory": 3883000000.0, "current_assets": 9318000000.0, "ppe_net": 2798000000.0, "goodwill": 14993000000.0, "intangibles": 5053000000.0, "total_assets": 35983000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 8000000.0, "current_liabilities": 4571000000.0, "long_term_debt": 12751000000.0, "total_liabilities": 19520000000.0, "temporary_equity": null, "equity_parent": 16463000000.0, "nci": null, "equity_total": 16463000000.0, "liabilities_and_equity": 35983000000.0, "shares_outstanding": null, "retained_earnings": 14486000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 243000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 116000000.0, "operating_lease_liability_noncurrent": 349000000.0, "operating_lease_discount_rate": 0.0309, "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:0000310764-22-000105" ], "value_sources": { "cash": [ "10-Q:0000310764-22-000105" ], "short_term_investments": [ "10-Q:0000310764-22-000105" ], "receivables": [ "10-Q:0000310764-22-000105" ], "inventory": [ "10-Q:0000310764-22-000105" ], "current_assets": [ "10-Q:0000310764-22-000105" ], "ppe_net": [ "10-Q:0000310764-22-000105" ], "goodwill": [ "10-Q:0000310764-22-000105" ], "intangibles": [ "10-Q:0000310764-22-000105" ], "total_assets": [ "10-Q:0000310764-22-000105" ], "short_term_borrowings": [ "10-Q:0000310764-22-000105" ], "debt_current": [ "10-Q:0000310764-22-000105" ], "current_liabilities": [ "10-Q:0000310764-22-000105" ], "long_term_debt": [ "10-Q:0000310764-22-000105" ], "total_liabilities": [ "10-Q:0000310764-22-000105" ], "equity_parent": [ "10-Q:0000310764-22-000105" ], "equity_total": [ "10-Q:0000310764-22-000105" ], "liabilities_and_equity": [ "10-Q:0000310764-22-000105" ], "retained_earnings": [ "10-Q:0000310764-22-000105" ], "accrued_taxes_current": [ "10-Q:0000310764-22-000105" ], "commercial_paper": [ "10-Q:0000310764-22-000105" ], "operating_lease_liability_current": [ "10-Q:0000310764-22-000105" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-22-000105" ], "operating_lease_discount_rate": [ "10-Q:0000310764-22-000105" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1844000000.0, "short_term_investments": 84000000.0, "receivables": 3565000000.0, "inventory": 3995000000.0, "current_assets": 10275000000.0, "ppe_net": 2970000000.0, "goodwill": 14880000000.0, "intangibles": 4885000000.0, "total_assets": 36884000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1191000000.0, "current_liabilities": 6303000000.0, "long_term_debt": 11857000000.0, "total_liabilities": 20268000000.0, "temporary_equity": null, "equity_parent": 16616000000.0, "nci": null, "equity_total": 16616000000.0, "liabilities_and_equity": 36884000000.0, "shares_outstanding": null, "retained_earnings": 14765000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 292000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 121000000.0, "operating_lease_liability_noncurrent": 357000000.0, "operating_lease_discount_rate": 0.0322, "operating_lease_payments_y1": 126000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1208000000.0, "debt_maturity_y2": 1450000000.0, "debt_maturity_y3": 2250000000.0, "debt_maturity_y4": 1000000000.0, "debt_maturity_y5": 750000000.0, "debt_maturity_after_y5": 6300000000.0 }, "sources": [ "10-K:0000310764-23-000017", "10-K:0000310764-24-000024" ], "value_sources": { "cash": [ "10-K:0000310764-24-000024" ], "short_term_investments": [ "10-K:0000310764-24-000024" ], "receivables": [ "10-K:0000310764-24-000024" ], "inventory": [ "10-K:0000310764-24-000024" ], "current_assets": [ "10-K:0000310764-24-000024" ], "ppe_net": [ "10-K:0000310764-24-000024" ], "goodwill": [ "10-K:0000310764-24-000024" ], "intangibles": [ "10-K:0000310764-24-000024" ], "total_assets": [ "10-K:0000310764-24-000024" ], "short_term_borrowings": [ "10-K:0000310764-23-000017" ], "debt_current": [ "10-K:0000310764-24-000024" ], "current_liabilities": [ "10-K:0000310764-24-000024" ], "long_term_debt": [ "10-K:0000310764-24-000024" ], "total_liabilities": [ "10-K:0000310764-24-000024" ], "equity_parent": [ "10-K:0000310764-24-000024" ], "equity_total": [ "10-K:0000310764-24-000024" ], "liabilities_and_equity": [ "10-K:0000310764-24-000024" ], "retained_earnings": [ "10-K:0000310764-24-000024" ], "accrued_taxes_current": [ "10-K:0000310764-24-000024" ], "commercial_paper": [ "10-K:0000310764-23-000017" ], "operating_lease_liability_current": [ "10-K:0000310764-24-000024" ], "operating_lease_liability_noncurrent": [ "10-K:0000310764-24-000024" ], "operating_lease_discount_rate": [ "10-K:0000310764-24-000024" ], "operating_lease_payments_y1": [ "10-K:0000310764-23-000017" ], "debt_maturity_y1": [ "10-K:0000310764-23-000017" ], "debt_maturity_y2": [ "10-K:0000310764-23-000017" ], "debt_maturity_y3": [ "10-K:0000310764-23-000017" ], "debt_maturity_y4": [ "10-K:0000310764-23-000017" ], "debt_maturity_y5": [ "10-K:0000310764-23-000017" ], "debt_maturity_after_y5": [ "10-K:0000310764-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 1671000000.0, "short_term_investments": 86000000.0, "receivables": 3215000000.0, "inventory": 4333000000.0, "current_assets": 10155000000.0, "ppe_net": 3037000000.0, "goodwill": 14849000000.0, "intangibles": 4779000000.0, "total_assets": 36830000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1204000000.0, "current_liabilities": 5866000000.0, "long_term_debt": 11857000000.0, "total_liabilities": 19935000000.0, "temporary_equity": null, "equity_parent": 16895000000.0, "nci": null, "equity_total": 16895000000.0, "liabilities_and_equity": 36830000000.0, "shares_outstanding": null, "retained_earnings": 15072000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 371000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 132000000.0, "operating_lease_liability_noncurrent": 367000000.0, "operating_lease_discount_rate": 0.034, "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:0000310764-23-000067" ], "value_sources": { "cash": [ "10-Q:0000310764-23-000067" ], "short_term_investments": [ "10-Q:0000310764-23-000067" ], "receivables": [ "10-Q:0000310764-23-000067" ], "inventory": [ "10-Q:0000310764-23-000067" ], "current_assets": [ "10-Q:0000310764-23-000067" ], "ppe_net": [ "10-Q:0000310764-23-000067" ], "goodwill": [ "10-Q:0000310764-23-000067" ], "intangibles": [ "10-Q:0000310764-23-000067" ], "total_assets": [ "10-Q:0000310764-23-000067" ], "short_term_borrowings": [ "10-Q:0000310764-23-000067" ], "debt_current": [ "10-Q:0000310764-23-000067" ], "current_liabilities": [ "10-Q:0000310764-23-000067" ], "long_term_debt": [ "10-Q:0000310764-23-000067" ], "total_liabilities": [ "10-Q:0000310764-23-000067" ], "equity_parent": [ "10-Q:0000310764-23-000067" ], "equity_total": [ "10-Q:0000310764-23-000067" ], "liabilities_and_equity": [ "10-Q:0000310764-23-000067" ], "retained_earnings": [ "10-Q:0000310764-23-000067" ], "accrued_taxes_current": [ "10-Q:0000310764-23-000067" ], "commercial_paper": [ "10-Q:0000310764-23-000067" ], "operating_lease_liability_current": [ "10-Q:0000310764-23-000067" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-23-000067" ], "operating_lease_discount_rate": [ "10-Q:0000310764-23-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 1401000000.0, "short_term_investments": 77000000.0, "receivables": 3261000000.0, "inventory": 4593000000.0, "current_assets": 10151000000.0, "ppe_net": 3082000000.0, "goodwill": 15172000000.0, "intangibles": 4917000000.0, "total_assets": 37409000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1798000000.0, "current_liabilities": 6584000000.0, "long_term_debt": 11149000000.0, "total_liabilities": 20048000000.0, "temporary_equity": null, "equity_parent": 17361000000.0, "nci": null, "equity_total": 17361000000.0, "liabilities_and_equity": 37409000000.0, "shares_outstanding": null, "retained_earnings": 15526000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 298000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 125000000.0, "operating_lease_liability_noncurrent": 363000000.0, "operating_lease_discount_rate": 0.036, "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:0000310764-23-000106" ], "value_sources": { "cash": [ "10-Q:0000310764-23-000106" ], "short_term_investments": [ "10-Q:0000310764-23-000106" ], "receivables": [ "10-Q:0000310764-23-000106" ], "inventory": [ "10-Q:0000310764-23-000106" ], "current_assets": [ "10-Q:0000310764-23-000106" ], "ppe_net": [ "10-Q:0000310764-23-000106" ], "goodwill": [ "10-Q:0000310764-23-000106" ], "intangibles": [ "10-Q:0000310764-23-000106" ], "total_assets": [ "10-Q:0000310764-23-000106" ], "short_term_borrowings": [ "10-Q:0000310764-23-000106" ], "debt_current": [ "10-Q:0000310764-23-000106" ], "current_liabilities": [ "10-Q:0000310764-23-000106" ], "long_term_debt": [ "10-Q:0000310764-23-000106" ], "total_liabilities": [ "10-Q:0000310764-23-000106" ], "equity_parent": [ "10-Q:0000310764-23-000106" ], "equity_total": [ "10-Q:0000310764-23-000106" ], "liabilities_and_equity": [ "10-Q:0000310764-23-000106" ], "retained_earnings": [ "10-Q:0000310764-23-000106" ], "accrued_taxes_current": [ "10-Q:0000310764-23-000106" ], "commercial_paper": [ "10-Q:0000310764-23-000106" ], "operating_lease_liability_current": [ "10-Q:0000310764-23-000106" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-23-000106" ], "operating_lease_discount_rate": [ "10-Q:0000310764-23-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1860000000.0, "short_term_investments": 76000000.0, "receivables": 3276000000.0, "inventory": 4883000000.0, "current_assets": 11045000000.0, "ppe_net": 3106000000.0, "goodwill": 15138000000.0, "intangibles": 4731000000.0, "total_assets": 38042000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 2308000000.0, "current_liabilities": 7458000000.0, "long_term_debt": 10382000000.0, "total_liabilities": 20137000000.0, "temporary_equity": null, "equity_parent": 17905000000.0, "nci": null, "equity_total": 17905000000.0, "liabilities_and_equity": 38042000000.0, "shares_outstanding": null, "retained_earnings": 15933000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 407000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 130000000.0, "operating_lease_liability_noncurrent": 369000000.0, "operating_lease_discount_rate": 0.0373, "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:0000310764-23-000116" ], "value_sources": { "cash": [ "10-Q:0000310764-23-000116" ], "short_term_investments": [ "10-Q:0000310764-23-000116" ], "receivables": [ "10-Q:0000310764-23-000116" ], "inventory": [ "10-Q:0000310764-23-000116" ], "current_assets": [ "10-Q:0000310764-23-000116" ], "ppe_net": [ "10-Q:0000310764-23-000116" ], "goodwill": [ "10-Q:0000310764-23-000116" ], "intangibles": [ "10-Q:0000310764-23-000116" ], "total_assets": [ "10-Q:0000310764-23-000116" ], "short_term_borrowings": [ "10-Q:0000310764-23-000116" ], "debt_current": [ "10-Q:0000310764-23-000116" ], "current_liabilities": [ "10-Q:0000310764-23-000116" ], "long_term_debt": [ "10-Q:0000310764-23-000116" ], "total_liabilities": [ "10-Q:0000310764-23-000116" ], "equity_parent": [ "10-Q:0000310764-23-000116" ], "equity_total": [ "10-Q:0000310764-23-000116" ], "liabilities_and_equity": [ "10-Q:0000310764-23-000116" ], "retained_earnings": [ "10-Q:0000310764-23-000116" ], "accrued_taxes_current": [ "10-Q:0000310764-23-000116" ], "commercial_paper": [ "10-Q:0000310764-23-000116" ], "operating_lease_liability_current": [ "10-Q:0000310764-23-000116" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-23-000116" ], "operating_lease_discount_rate": [ "10-Q:0000310764-23-000116" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2971000000.0, "short_term_investments": 82000000.0, "receivables": 3765000000.0, "inventory": 4843000000.0, "current_assets": 12518000000.0, "ppe_net": 3215000000.0, "goodwill": 15243000000.0, "intangibles": 4593000000.0, "total_assets": 39912000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 2094000000.0, "current_liabilities": 7921000000.0, "long_term_debt": 10901000000.0, "total_liabilities": 21319000000.0, "temporary_equity": null, "equity_parent": 18593000000.0, "nci": null, "equity_total": 18593000000.0, "liabilities_and_equity": 39912000000.0, "shares_outstanding": null, "retained_earnings": 16771000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 391000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 143000000.0, "operating_lease_liability_noncurrent": 356000000.0, "operating_lease_discount_rate": 0.0387, "operating_lease_payments_y1": 150000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 2097000000.0, "debt_maturity_y2": 1400000000.0, "debt_maturity_y3": 1000000000.0, "debt_maturity_y4": 831000000.0, "debt_maturity_y5": 2751000000.0, "debt_maturity_after_y5": 5001000000.0 }, "sources": [ "10-K:0000310764-24-000024", "10-K:0000310764-25-000023" ], "value_sources": { "cash": [ "10-K:0000310764-25-000023" ], "short_term_investments": [ "10-K:0000310764-25-000023" ], "receivables": [ "10-K:0000310764-25-000023" ], "inventory": [ "10-K:0000310764-25-000023" ], "current_assets": [ "10-K:0000310764-25-000023" ], "ppe_net": [ "10-K:0000310764-25-000023" ], "goodwill": [ "10-K:0000310764-25-000023" ], "intangibles": [ "10-K:0000310764-25-000023" ], "total_assets": [ "10-K:0000310764-25-000023" ], "short_term_borrowings": [ "10-K:0000310764-24-000024" ], "debt_current": [ "10-K:0000310764-25-000023" ], "current_liabilities": [ "10-K:0000310764-25-000023" ], "long_term_debt": [ "10-K:0000310764-25-000023" ], "total_liabilities": [ "10-K:0000310764-25-000023" ], "equity_parent": [ "10-K:0000310764-25-000023" ], "equity_total": [ "10-K:0000310764-25-000023" ], "liabilities_and_equity": [ "10-K:0000310764-25-000023" ], "retained_earnings": [ "10-K:0000310764-25-000023" ], "accrued_taxes_current": [ "10-K:0000310764-25-000023" ], "commercial_paper": [ "10-K:0000310764-24-000024" ], "operating_lease_liability_current": [ "10-K:0000310764-25-000023" ], "operating_lease_liability_noncurrent": [ "10-K:0000310764-25-000023" ], "operating_lease_discount_rate": [ "10-K:0000310764-25-000023" ], "operating_lease_payments_y1": [ "10-K:0000310764-24-000024" ], "debt_maturity_y1": [ "10-K:0000310764-24-000024" ], "debt_maturity_y2": [ "10-K:0000310764-24-000024" ], "debt_maturity_y3": [ "10-K:0000310764-24-000024" ], "debt_maturity_y4": [ "10-K:0000310764-24-000024" ], "debt_maturity_y5": [ "10-K:0000310764-24-000024" ], "debt_maturity_after_y5": [ "10-K:0000310764-24-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 2330000000.0, "short_term_investments": 77000000.0, "receivables": 3473000000.0, "inventory": 5026000000.0, "current_assets": 11892000000.0, "ppe_net": 3260000000.0, "goodwill": 15351000000.0, "intangibles": 4509000000.0, "total_assets": 39402000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 2058000000.0, "current_liabilities": 6955000000.0, "long_term_debt": 10807000000.0, "total_liabilities": 20230000000.0, "temporary_equity": null, "equity_parent": 19172000000.0, "nci": null, "equity_total": 19172000000.0, "liabilities_and_equity": 39402000000.0, "shares_outstanding": null, "retained_earnings": 17254000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 444000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 157000000.0, "operating_lease_liability_noncurrent": 378000000.0, "operating_lease_discount_rate": 0.0392, "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:0000310764-24-000064" ], "value_sources": { "cash": [ "10-Q:0000310764-24-000064" ], "short_term_investments": [ "10-Q:0000310764-24-000064" ], "receivables": [ "10-Q:0000310764-24-000064" ], "inventory": [ "10-Q:0000310764-24-000064" ], "current_assets": [ "10-Q:0000310764-24-000064" ], "ppe_net": [ "10-Q:0000310764-24-000064" ], "goodwill": [ "10-Q:0000310764-24-000064" ], "intangibles": [ "10-Q:0000310764-24-000064" ], "total_assets": [ "10-Q:0000310764-24-000064" ], "short_term_borrowings": [ "10-Q:0000310764-24-000064" ], "debt_current": [ "10-Q:0000310764-24-000064" ], "current_liabilities": [ "10-Q:0000310764-24-000064" ], "long_term_debt": [ "10-Q:0000310764-24-000064" ], "total_liabilities": [ "10-Q:0000310764-24-000064" ], "equity_parent": [ "10-Q:0000310764-24-000064" ], "equity_total": [ "10-Q:0000310764-24-000064" ], "liabilities_and_equity": [ "10-Q:0000310764-24-000064" ], "retained_earnings": [ "10-Q:0000310764-24-000064" ], "accrued_taxes_current": [ "10-Q:0000310764-24-000064" ], "commercial_paper": [ "10-Q:0000310764-24-000064" ], "operating_lease_liability_current": [ "10-Q:0000310764-24-000064" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-24-000064" ], "operating_lease_discount_rate": [ "10-Q:0000310764-24-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1874000000.0, "short_term_investments": 83000000.0, "receivables": 3622000000.0, "inventory": 5044000000.0, "current_assets": 11645000000.0, "ppe_net": 3318000000.0, "goodwill": 15408000000.0, "intangibles": 4363000000.0, "total_assets": 39130000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 2095000000.0, "current_liabilities": 6926000000.0, "long_term_debt": 10127000000.0, "total_liabilities": 19368000000.0, "temporary_equity": null, "equity_parent": 19762000000.0, "nci": null, "equity_total": 19762000000.0, "liabilities_and_equity": 39130000000.0, "shares_outstanding": null, "retained_earnings": 17774000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 334000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 143000000.0, "operating_lease_liability_noncurrent": 379000000.0, "operating_lease_discount_rate": 0.0395, "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:0000310764-24-000098" ], "value_sources": { "cash": [ "10-Q:0000310764-24-000098" ], "short_term_investments": [ "10-Q:0000310764-24-000098" ], "receivables": [ "10-Q:0000310764-24-000098" ], "inventory": [ "10-Q:0000310764-24-000098" ], "current_assets": [ "10-Q:0000310764-24-000098" ], "ppe_net": [ "10-Q:0000310764-24-000098" ], "goodwill": [ "10-Q:0000310764-24-000098" ], "intangibles": [ "10-Q:0000310764-24-000098" ], "total_assets": [ "10-Q:0000310764-24-000098" ], "short_term_borrowings": [ "10-Q:0000310764-24-000098" ], "debt_current": [ "10-Q:0000310764-24-000098" ], "current_liabilities": [ "10-Q:0000310764-24-000098" ], "long_term_debt": [ "10-Q:0000310764-24-000098" ], "total_liabilities": [ "10-Q:0000310764-24-000098" ], "equity_parent": [ "10-Q:0000310764-24-000098" ], "equity_total": [ "10-Q:0000310764-24-000098" ], "liabilities_and_equity": [ "10-Q:0000310764-24-000098" ], "retained_earnings": [ "10-Q:0000310764-24-000098" ], "accrued_taxes_current": [ "10-Q:0000310764-24-000098" ], "commercial_paper": [ "10-Q:0000310764-24-000098" ], "operating_lease_liability_current": [ "10-Q:0000310764-24-000098" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-24-000098" ], "operating_lease_discount_rate": [ "10-Q:0000310764-24-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 3850000000.0, "short_term_investments": 84000000.0, "receivables": 3736000000.0, "inventory": 5292000000.0, "current_assets": 14673000000.0, "ppe_net": 3429000000.0, "goodwill": 16396000000.0, "intangibles": 4940000000.0, "total_assets": 43833000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 2159000000.0, "current_liabilities": 7669000000.0, "long_term_debt": 13325000000.0, "total_liabilities": 23684000000.0, "temporary_equity": null, "equity_parent": 20149000000.0, "nci": null, "equity_total": 20149000000.0, "liabilities_and_equity": 43833000000.0, "shares_outstanding": null, "retained_earnings": 18303000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 394000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 149000000.0, "operating_lease_liability_noncurrent": 374000000.0, "operating_lease_discount_rate": 0.0388, "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:0000310764-24-000115" ], "value_sources": { "cash": [ "10-Q:0000310764-24-000115" ], "short_term_investments": [ "10-Q:0000310764-24-000115" ], "receivables": [ "10-Q:0000310764-24-000115" ], "inventory": [ "10-Q:0000310764-24-000115" ], "current_assets": [ "10-Q:0000310764-24-000115" ], "ppe_net": [ "10-Q:0000310764-24-000115" ], "goodwill": [ "10-Q:0000310764-24-000115" ], "intangibles": [ "10-Q:0000310764-24-000115" ], "total_assets": [ "10-Q:0000310764-24-000115" ], "short_term_borrowings": [ "10-Q:0000310764-24-000115" ], "debt_current": [ "10-Q:0000310764-24-000115" ], "current_liabilities": [ "10-Q:0000310764-24-000115" ], "long_term_debt": [ "10-Q:0000310764-24-000115" ], "total_liabilities": [ "10-Q:0000310764-24-000115" ], "equity_parent": [ "10-Q:0000310764-24-000115" ], "equity_total": [ "10-Q:0000310764-24-000115" ], "liabilities_and_equity": [ "10-Q:0000310764-24-000115" ], "retained_earnings": [ "10-Q:0000310764-24-000115" ], "accrued_taxes_current": [ "10-Q:0000310764-24-000115" ], "commercial_paper": [ "10-Q:0000310764-24-000115" ], "operating_lease_liability_current": [ "10-Q:0000310764-24-000115" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-24-000115" ], "operating_lease_discount_rate": [ "10-Q:0000310764-24-000115" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3652000000.0, "short_term_investments": 91000000.0, "receivables": 3987000000.0, "inventory": 4774000000.0, "current_assets": 14847000000.0, "ppe_net": 3448000000.0, "goodwill": 15855000000.0, "intangibles": 4395000000.0, "total_assets": 42971000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1409000000.0, "current_liabilities": 7616000000.0, "long_term_debt": 12188000000.0, "total_liabilities": 22337000000.0, "temporary_equity": null, "equity_parent": 20634000000.0, "nci": null, "equity_total": 20634000000.0, "liabilities_and_equity": 42971000000.0, "shares_outstanding": null, "retained_earnings": 18528000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 539000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 144000000.0, "operating_lease_liability_noncurrent": 379000000.0, "operating_lease_discount_rate": 0.0387, "operating_lease_payments_y1": 156000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1410000000.0, "debt_maturity_y2": 1000000000.0, "debt_maturity_y3": 779000000.0, "debt_maturity_y4": 1823000000.0, "debt_maturity_y5": 1581000000.0, "debt_maturity_after_y5": 7109000000.0 }, "sources": [ "10-K:0000310764-25-000023", "10-K:0000310764-26-000010" ], "value_sources": { "cash": [ "10-K:0000310764-26-000010" ], "short_term_investments": [ "10-K:0000310764-26-000010" ], "receivables": [ "10-K:0000310764-26-000010" ], "inventory": [ "10-K:0000310764-26-000010" ], "current_assets": [ "10-K:0000310764-26-000010" ], "ppe_net": [ "10-K:0000310764-26-000010" ], "goodwill": [ "10-K:0000310764-26-000010" ], "intangibles": [ "10-K:0000310764-26-000010" ], "total_assets": [ "10-K:0000310764-26-000010" ], "short_term_borrowings": [ "10-K:0000310764-25-000023" ], "debt_current": [ "10-K:0000310764-26-000010" ], "current_liabilities": [ "10-K:0000310764-26-000010" ], "long_term_debt": [ "10-K:0000310764-26-000010" ], "total_liabilities": [ "10-K:0000310764-26-000010" ], "equity_parent": [ "10-K:0000310764-26-000010" ], "equity_total": [ "10-K:0000310764-26-000010" ], "liabilities_and_equity": [ "10-K:0000310764-26-000010" ], "retained_earnings": [ "10-K:0000310764-26-000010" ], "accrued_taxes_current": [ "10-K:0000310764-26-000010" ], "commercial_paper": [ "10-K:0000310764-25-000023" ], "operating_lease_liability_current": [ "10-K:0000310764-26-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000310764-26-000010" ], "operating_lease_discount_rate": [ "10-K:0000310764-26-000010" ], "operating_lease_payments_y1": [ "10-K:0000310764-25-000023" ], "debt_maturity_y1": [ "10-K:0000310764-25-000023" ], "debt_maturity_y2": [ "10-K:0000310764-25-000023" ], "debt_maturity_y3": [ "10-K:0000310764-25-000023" ], "debt_maturity_y4": [ "10-K:0000310764-25-000023" ], "debt_maturity_y5": [ "10-K:0000310764-25-000023" ], "debt_maturity_after_y5": [ "10-K:0000310764-25-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 2320000000.0, "short_term_investments": 89000000.0, "receivables": 3961000000.0, "inventory": 5105000000.0, "current_assets": 13022000000.0, "ppe_net": 3536000000.0, "goodwill": 19089000000.0, "intangibles": 6132000000.0, "total_assets": 46006000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 2398000000.0, "current_liabilities": 7929000000.0, "long_term_debt": 14383000000.0, "total_liabilities": 25076000000.0, "temporary_equity": null, "equity_parent": 20930000000.0, "nci": null, "equity_total": 20930000000.0, "liabilities_and_equity": 46006000000.0, "shares_outstanding": null, "retained_earnings": 18862000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 599000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 161000000.0, "operating_lease_liability_noncurrent": 414000000.0, "operating_lease_discount_rate": 0.04, "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:0000310764-25-000075" ], "value_sources": { "cash": [ "10-Q:0000310764-25-000075" ], "short_term_investments": [ "10-Q:0000310764-25-000075" ], "receivables": [ "10-Q:0000310764-25-000075" ], "inventory": [ "10-Q:0000310764-25-000075" ], "current_assets": [ "10-Q:0000310764-25-000075" ], "ppe_net": [ "10-Q:0000310764-25-000075" ], "goodwill": [ "10-Q:0000310764-25-000075" ], "intangibles": [ "10-Q:0000310764-25-000075" ], "total_assets": [ "10-Q:0000310764-25-000075" ], "short_term_borrowings": [ "10-Q:0000310764-25-000075" ], "debt_current": [ "10-Q:0000310764-25-000075" ], "current_liabilities": [ "10-Q:0000310764-25-000075" ], "long_term_debt": [ "10-Q:0000310764-25-000075" ], "total_liabilities": [ "10-Q:0000310764-25-000075" ], "equity_parent": [ "10-Q:0000310764-25-000075" ], "equity_total": [ "10-Q:0000310764-25-000075" ], "liabilities_and_equity": [ "10-Q:0000310764-25-000075" ], "retained_earnings": [ "10-Q:0000310764-25-000075" ], "accrued_taxes_current": [ "10-Q:0000310764-25-000075" ], "commercial_paper": [ "10-Q:0000310764-25-000075" ], "operating_lease_liability_current": [ "10-Q:0000310764-25-000075" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-25-000075" ], "operating_lease_discount_rate": [ "10-Q:0000310764-25-000075" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 2375000000.0, "short_term_investments": 89000000.0, "receivables": 3918000000.0, "inventory": 5289000000.0, "current_assets": 13003000000.0, "ppe_net": 3702000000.0, "goodwill": 19183000000.0, "intangibles": 5962000000.0, "total_assets": 46331000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1751000000.0, "current_liabilities": 7288000000.0, "long_term_debt": 14829000000.0, "total_liabilities": 25140000000.0, "temporary_equity": null, "equity_parent": 21191000000.0, "nci": null, "equity_total": 21191000000.0, "liabilities_and_equity": 46331000000.0, "shares_outstanding": null, "retained_earnings": 19423000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 91000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 159000000.0, "operating_lease_liability_noncurrent": 389000000.0, "operating_lease_discount_rate": 0.0387, "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:0000310764-25-000107" ], "value_sources": { "cash": [ "10-Q:0000310764-25-000107" ], "short_term_investments": [ "10-Q:0000310764-25-000107" ], "receivables": [ "10-Q:0000310764-25-000107" ], "inventory": [ "10-Q:0000310764-25-000107" ], "current_assets": [ "10-Q:0000310764-25-000107" ], "ppe_net": [ "10-Q:0000310764-25-000107" ], "goodwill": [ "10-Q:0000310764-25-000107" ], "intangibles": [ "10-Q:0000310764-25-000107" ], "total_assets": [ "10-Q:0000310764-25-000107" ], "short_term_borrowings": [ "10-Q:0000310764-25-000107" ], "debt_current": [ "10-Q:0000310764-25-000107" ], "current_liabilities": [ "10-Q:0000310764-25-000107" ], "long_term_debt": [ "10-Q:0000310764-25-000107" ], "total_liabilities": [ "10-Q:0000310764-25-000107" ], "equity_parent": [ "10-Q:0000310764-25-000107" ], "equity_total": [ "10-Q:0000310764-25-000107" ], "liabilities_and_equity": [ "10-Q:0000310764-25-000107" ], "retained_earnings": [ "10-Q:0000310764-25-000107" ], "accrued_taxes_current": [ "10-Q:0000310764-25-000107" ], "commercial_paper": [ "10-Q:0000310764-25-000107" ], "operating_lease_liability_current": [ "10-Q:0000310764-25-000107" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-25-000107" ], "operating_lease_discount_rate": [ "10-Q:0000310764-25-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 3256000000.0, "short_term_investments": 87000000.0, "receivables": 3643000000.0, "inventory": 5370000000.0, "current_assets": 13711000000.0, "ppe_net": 3734000000.0, "goodwill": 19256000000.0, "intangibles": 5845000000.0, "total_assets": 47057000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1750000000.0, "current_liabilities": 7414000000.0, "long_term_debt": 14845000000.0, "total_liabilities": 25272000000.0, "temporary_equity": null, "equity_parent": 21785000000.0, "nci": null, "equity_total": 21785000000.0, "liabilities_and_equity": 47057000000.0, "shares_outstanding": null, "retained_earnings": 19960000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 118000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 161000000.0, "operating_lease_liability_noncurrent": 377000000.0, "operating_lease_discount_rate": 0.0391, "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:0000310764-25-000129" ], "value_sources": { "cash": [ "10-Q:0000310764-25-000129" ], "short_term_investments": [ "10-Q:0000310764-25-000129" ], "receivables": [ "10-Q:0000310764-25-000129" ], "inventory": [ "10-Q:0000310764-25-000129" ], "current_assets": [ "10-Q:0000310764-25-000129" ], "ppe_net": [ "10-Q:0000310764-25-000129" ], "goodwill": [ "10-Q:0000310764-25-000129" ], "intangibles": [ "10-Q:0000310764-25-000129" ], "total_assets": [ "10-Q:0000310764-25-000129" ], "short_term_borrowings": [ "10-Q:0000310764-25-000129" ], "debt_current": [ "10-Q:0000310764-25-000129" ], "current_liabilities": [ "10-Q:0000310764-25-000129" ], "long_term_debt": [ "10-Q:0000310764-25-000129" ], "total_liabilities": [ "10-Q:0000310764-25-000129" ], "equity_parent": [ "10-Q:0000310764-25-000129" ], "equity_total": [ "10-Q:0000310764-25-000129" ], "liabilities_and_equity": [ "10-Q:0000310764-25-000129" ], "retained_earnings": [ "10-Q:0000310764-25-000129" ], "accrued_taxes_current": [ "10-Q:0000310764-25-000129" ], "commercial_paper": [ "10-Q:0000310764-25-000129" ], "operating_lease_liability_current": [ "10-Q:0000310764-25-000129" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-25-000129" ], "operating_lease_discount_rate": [ "10-Q:0000310764-25-000129" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 4011000000.0, "short_term_investments": 89000000.0, "receivables": 4039000000.0, "inventory": 5310000000.0, "current_assets": 14755000000.0, "ppe_net": 3876000000.0, "goodwill": 19291000000.0, "intangibles": 5681000000.0, "total_assets": 47844000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1000000000.0, "current_liabilities": 7794000000.0, "long_term_debt": 14859000000.0, "total_liabilities": 25424000000.0, "temporary_equity": null, "equity_parent": 22420000000.0, "nci": null, "equity_total": 22420000000.0, "liabilities_and_equity": 47844000000.0, "shares_outstanding": null, "retained_earnings": 20472000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 418000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 153000000.0, "operating_lease_liability_noncurrent": 348000000.0, "operating_lease_discount_rate": 0.0377, "operating_lease_payments_y1": 164000000.0, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": 1000000000.0, "debt_maturity_y2": 1382000000.0, "debt_maturity_y3": 2606000000.0, "debt_maturity_y4": 1691000000.0, "debt_maturity_y5": 2565000000.0, "debt_maturity_after_y5": 6729000000.0 }, "sources": [ "10-K:0000310764-26-000010", "10-Q:0000310764-26-000061" ], "value_sources": { "cash": [ "10-Q:0000310764-26-000061" ], "short_term_investments": [ "10-Q:0000310764-26-000061" ], "receivables": [ "10-Q:0000310764-26-000061" ], "inventory": [ "10-Q:0000310764-26-000061" ], "current_assets": [ "10-Q:0000310764-26-000061" ], "ppe_net": [ "10-Q:0000310764-26-000061" ], "goodwill": [ "10-Q:0000310764-26-000061" ], "intangibles": [ "10-Q:0000310764-26-000061" ], "total_assets": [ "10-Q:0000310764-26-000061" ], "short_term_borrowings": [ "10-Q:0000310764-26-000061" ], "debt_current": [ "10-Q:0000310764-26-000061" ], "current_liabilities": [ "10-Q:0000310764-26-000061" ], "long_term_debt": [ "10-Q:0000310764-26-000061" ], "total_liabilities": [ "10-Q:0000310764-26-000061" ], "equity_parent": [ "10-Q:0000310764-26-000061" ], "equity_total": [ "10-Q:0000310764-26-000061" ], "liabilities_and_equity": [ "10-Q:0000310764-26-000061" ], "retained_earnings": [ "10-Q:0000310764-26-000061" ], "accrued_taxes_current": [ "10-Q:0000310764-26-000061" ], "commercial_paper": [ "10-Q:0000310764-26-000061" ], "operating_lease_liability_current": [ "10-Q:0000310764-26-000061" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-26-000061" ], "operating_lease_discount_rate": [ "10-Q:0000310764-26-000061" ], "operating_lease_payments_y1": [ "10-K:0000310764-26-000010" ], "debt_maturity_y1": [ "10-K:0000310764-26-000010" ], "debt_maturity_y2": [ "10-K:0000310764-26-000010" ], "debt_maturity_y3": [ "10-K:0000310764-26-000010" ], "debt_maturity_y4": [ "10-K:0000310764-26-000010" ], "debt_maturity_y5": [ "10-K:0000310764-26-000010" ], "debt_maturity_after_y5": [ "10-K:0000310764-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 2878000000.0, "short_term_investments": 87000000.0, "receivables": 3571000000.0, "inventory": 5419000000.0, "current_assets": 13338000000.0, "ppe_net": 3887000000.0, "goodwill": 19188000000.0, "intangibles": 5516000000.0, "total_assets": 46291000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 499000000.0, "current_liabilities": 6315000000.0, "long_term_debt": 14224000000.0, "total_liabilities": 23312000000.0, "temporary_equity": null, "equity_parent": 22979000000.0, "nci": null, "equity_total": 22979000000.0, "liabilities_and_equity": 46291000000.0, "shares_outstanding": null, "retained_earnings": 20878000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 476000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 161000000.0, "operating_lease_liability_noncurrent": 350000000.0, "operating_lease_discount_rate": 0.0377, "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:0000310764-26-000031" ], "value_sources": { "cash": [ "10-Q:0000310764-26-000031" ], "short_term_investments": [ "10-Q:0000310764-26-000031" ], "receivables": [ "10-Q:0000310764-26-000031" ], "inventory": [ "10-Q:0000310764-26-000031" ], "current_assets": [ "10-Q:0000310764-26-000031" ], "ppe_net": [ "10-Q:0000310764-26-000031" ], "goodwill": [ "10-Q:0000310764-26-000031" ], "intangibles": [ "10-Q:0000310764-26-000031" ], "total_assets": [ "10-Q:0000310764-26-000031" ], "debt_current": [ "10-Q:0000310764-26-000031" ], "current_liabilities": [ "10-Q:0000310764-26-000031" ], "long_term_debt": [ "10-Q:0000310764-26-000031" ], "total_liabilities": [ "10-Q:0000310764-26-000031" ], "equity_parent": [ "10-Q:0000310764-26-000031" ], "equity_total": [ "10-Q:0000310764-26-000031" ], "liabilities_and_equity": [ "10-Q:0000310764-26-000031" ], "retained_earnings": [ "10-Q:0000310764-26-000031" ], "accrued_taxes_current": [ "10-Q:0000310764-26-000031" ], "operating_lease_liability_current": [ "10-Q:0000310764-26-000031" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-26-000031" ], "operating_lease_discount_rate": [ "10-Q:0000310764-26-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 3391000000.0, "short_term_investments": 85000000.0, "receivables": 3743000000.0, "inventory": 5521000000.0, "current_assets": 14418000000.0, "ppe_net": 3958000000.0, "goodwill": 19584000000.0, "intangibles": 5742000000.0, "total_assets": 47930000000.0, "accounts_payable": null, "short_term_borrowings": 250000000.0, "debt_current": 500000000.0, "current_liabilities": 6684000000.0, "long_term_debt": 14192000000.0, "total_liabilities": 23942000000.0, "temporary_equity": null, "equity_parent": 23988000000.0, "nci": null, "equity_total": 23988000000.0, "liabilities_and_equity": 47930000000.0, "shares_outstanding": null, "retained_earnings": 21815000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 224000000.0, "commercial_paper": 250000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 159000000.0, "operating_lease_liability_noncurrent": 345000000.0, "operating_lease_discount_rate": 0.038, "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:0000310764-26-000050" ], "value_sources": { "cash": [ "10-Q:0000310764-26-000050" ], "short_term_investments": [ "10-Q:0000310764-26-000050" ], "receivables": [ "10-Q:0000310764-26-000050" ], "inventory": [ "10-Q:0000310764-26-000050" ], "current_assets": [ "10-Q:0000310764-26-000050" ], "ppe_net": [ "10-Q:0000310764-26-000050" ], "goodwill": [ "10-Q:0000310764-26-000050" ], "intangibles": [ "10-Q:0000310764-26-000050" ], "total_assets": [ "10-Q:0000310764-26-000050" ], "short_term_borrowings": [ "10-Q:0000310764-26-000050" ], "debt_current": [ "10-Q:0000310764-26-000050" ], "current_liabilities": [ "10-Q:0000310764-26-000050" ], "long_term_debt": [ "10-Q:0000310764-26-000050" ], "total_liabilities": [ "10-Q:0000310764-26-000050" ], "equity_parent": [ "10-Q:0000310764-26-000050" ], "equity_total": [ "10-Q:0000310764-26-000050" ], "liabilities_and_equity": [ "10-Q:0000310764-26-000050" ], "retained_earnings": [ "10-Q:0000310764-26-000050" ], "accrued_taxes_current": [ "10-Q:0000310764-26-000050" ], "commercial_paper": [ "10-Q:0000310764-26-000050" ], "operating_lease_liability_current": [ "10-Q:0000310764-26-000050" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-26-000050" ], "operating_lease_discount_rate": [ "10-Q:0000310764-26-000050" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 3271000000.0, "short_term_investments": 0.0, "receivables": 3693000000.0, "inventory": 5747000000.0, "current_assets": 14183000000.0, "ppe_net": 4054000000.0, "goodwill": 19326000000.0, "intangibles": 5542000000.0, "total_assets": 47247000000.0, "accounts_payable": null, "short_term_borrowings": 250000000.0, "debt_current": 504000000.0, "current_liabilities": 6500000000.0, "long_term_debt": 14176000000.0, "total_liabilities": 23790000000.0, "temporary_equity": null, "equity_parent": 23457000000.0, "nci": null, "equity_total": 23457000000.0, "liabilities_and_equity": 47247000000.0, "shares_outstanding": null, "retained_earnings": 21248000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 65000000.0, "commercial_paper": 250000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 160000000.0, "operating_lease_liability_noncurrent": 343000000.0, "operating_lease_discount_rate": 0.0381, "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:0000310764-26-000061" ], "value_sources": { "cash": [ "10-Q:0000310764-26-000061" ], "short_term_investments": [ "10-Q:0000310764-26-000061" ], "receivables": [ "10-Q:0000310764-26-000061" ], "inventory": [ "10-Q:0000310764-26-000061" ], "current_assets": [ "10-Q:0000310764-26-000061" ], "ppe_net": [ "10-Q:0000310764-26-000061" ], "goodwill": [ "10-Q:0000310764-26-000061" ], "intangibles": [ "10-Q:0000310764-26-000061" ], "total_assets": [ "10-Q:0000310764-26-000061" ], "short_term_borrowings": [ "10-Q:0000310764-26-000061" ], "debt_current": [ "10-Q:0000310764-26-000061" ], "current_liabilities": [ "10-Q:0000310764-26-000061" ], "long_term_debt": [ "10-Q:0000310764-26-000061" ], "total_liabilities": [ "10-Q:0000310764-26-000061" ], "equity_parent": [ "10-Q:0000310764-26-000061" ], "equity_total": [ "10-Q:0000310764-26-000061" ], "liabilities_and_equity": [ "10-Q:0000310764-26-000061" ], "retained_earnings": [ "10-Q:0000310764-26-000061" ], "accrued_taxes_current": [ "10-Q:0000310764-26-000061" ], "commercial_paper": [ "10-Q:0000310764-26-000061" ], "operating_lease_liability_current": [ "10-Q:0000310764-26-000061" ], "operating_lease_liability_noncurrent": [ "10-Q:0000310764-26-000061" ], "operating_lease_discount_rate": [ "10-Q:0000310764-26-000061" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 591000000.0, "cfi": -163000000.0, "cff": -768000000.0, "capex": 144000000.0, "d_and_a": 198000000.0, "sbc": 56000000.0, "dividends_paid": 215000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 80000000.0, "amortisation_intangibles": 118000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -204000000.0, "change_inventories": 122000000.0, "change_payables": 63000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-21-000065" ], "value_sources": { "cfo": [ "10-Q:0000310764-21-000065" ], "cfi": [ "10-Q:0000310764-21-000065" ], "cff": [ "10-Q:0000310764-21-000065" ], "capex": [ "10-Q:0000310764-21-000065" ], "d_and_a": [ "10-Q:0000310764-21-000065" ], "sbc": [ "10-Q:0000310764-21-000065" ], "dividends_paid": [ "10-Q:0000310764-21-000065" ], "buybacks": [ "10-Q:0000310764-21-000065" ], "depreciation": [ "10-Q:0000310764-21-000065" ], "amortisation_intangibles": [ "10-Q:0000310764-21-000065" ], "change_receivables": [ "10-Q:0000310764-21-000065" ], "change_inventories": [ "10-Q:0000310764-21-000065" ], "change_payables": [ "10-Q:0000310764-21-000065" ], "proceeds_debt_issuance": [ "10-Q:0000310764-21-000065" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 620000000.0, "cfi": -117000000.0, "cff": 2056000000.0, "capex": 109000000.0, "d_and_a": 193000000.0, "sbc": 30000000.0, "dividends_paid": 216000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 83000000.0, "amortisation_intangibles": 110000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -467000000.0, "change_inventories": 59000000.0, "change_payables": -97000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2293000000.0 }, "sources": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "value_sources": { "cfo": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "cfi": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "cff": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "capex": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "d_and_a": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "sbc": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "dividends_paid": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "buybacks": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "depreciation": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "amortisation_intangibles": [ "10-Q:0000310764-21-000111" ], "change_receivables": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "change_inventories": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "change_payables": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "proceeds_debt_issuance": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 829000000.0, "cfi": -69000000.0, "cff": -242000000.0, "capex": 69000000.0, "d_and_a": 198000000.0, "sbc": 29000000.0, "dividends_paid": 216000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 84000000.0, "amortisation_intangibles": 114000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 204000000.0, "change_inventories": -27000000.0, "change_payables": 8000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-20-000150", "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "value_sources": { "cfo": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "cfi": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "cff": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "capex": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "d_and_a": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "sbc": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "dividends_paid": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "buybacks": [ "10-Q:0000310764-20-000150", "10-Q:0000310764-21-000111" ], "depreciation": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "amortisation_intangibles": [ "10-Q:0000310764-21-000146" ], "change_receivables": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "change_inventories": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "change_payables": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ], "proceeds_debt_issuance": [ "10-Q:0000310764-21-000111", "10-Q:0000310764-21-000146" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1237000000.0, "cfi": -4352000000.0, "cff": -1057000000.0, "capex": 165000000.0, "d_and_a": 223000000.0, "sbc": 27000000.0, "dividends_paid": 216000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 93000000.0, "amortisation_intangibles": 130000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 113000000.0, "change_inventories": -181000000.0, "change_payables": 126000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 999000000.0 }, "sources": [ "10-K:0000310764-22-000028", "10-Q:0000310764-20-000150", "10-Q:0000310764-21-000146" ], "value_sources": { "cfo": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "cfi": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "cff": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "capex": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "d_and_a": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "sbc": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "dividends_paid": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "buybacks": [ "10-K:0000310764-22-000028", "10-Q:0000310764-20-000150" ], "depreciation": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "amortisation_intangibles": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "change_receivables": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "change_inventories": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "change_payables": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ], "proceeds_debt_issuance": [ "10-K:0000310764-22-000028", "10-Q:0000310764-21-000146" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 452000000.0, "cfi": -96000000.0, "cff": -1053000000.0, "capex": 83000000.0, "d_and_a": 276000000.0, "sbc": 68000000.0, "dividends_paid": 238000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 95000000.0, "amortisation_intangibles": 181000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -65000000.0, "change_inventories": 73000000.0, "change_payables": -37000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5000000.0 }, "sources": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-22-000062" ], "value_sources": { "cfo": [ "10-Q:0000310764-22-000062" ], "cfi": [ "10-Q:0000310764-22-000062" ], "cff": [ "10-Q:0000310764-22-000062" ], "capex": [ "10-Q:0000310764-22-000062" ], "d_and_a": [ "10-Q:0000310764-22-000062" ], "sbc": [ "10-Q:0000310764-22-000062" ], "dividends_paid": [ "10-Q:0000310764-22-000062" ], "buybacks": [ "10-Q:0000310764-21-000065" ], "depreciation": [ "10-Q:0000310764-22-000062" ], "amortisation_intangibles": [ "10-Q:0000310764-22-000062" ], "change_receivables": [ "10-Q:0000310764-22-000062" ], "change_inventories": [ "10-Q:0000310764-22-000062" ], "change_payables": [ "10-Q:0000310764-22-000062" ], "proceeds_debt_issuance": [ "10-Q:0000310764-22-000062" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 878000000.0, "cfi": -202000000.0, "cff": -676000000.0, "capex": 106000000.0, "d_and_a": 241000000.0, "sbc": 39000000.0, "dividends_paid": 237000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 92000000.0, "amortisation_intangibles": 149000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 89000000.0, "change_inventories": 55000000.0, "change_payables": 94000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111", "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "value_sources": { "cfo": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "cfi": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "cff": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "capex": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "d_and_a": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "sbc": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "dividends_paid": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "buybacks": [ "10-Q:0000310764-21-000065", "10-Q:0000310764-21-000111" ], "depreciation": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "amortisation_intangibles": [ "10-Q:0000310764-22-000092" ], "change_receivables": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "change_inventories": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "change_payables": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ], "proceeds_debt_issuance": [ "10-Q:0000310764-22-000062", "10-Q:0000310764-22-000092" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 933000000.0, "cfi": -247000000.0, "cff": -348000000.0, "capex": 130000000.0, "d_and_a": 235000000.0, "sbc": 34000000.0, "dividends_paid": 238000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 91000000.0, "amortisation_intangibles": 144000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 121000000.0, "change_inventories": 103000000.0, "change_payables": 77000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "value_sources": { "cfo": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "cfi": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "cff": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "capex": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "d_and_a": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "sbc": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "dividends_paid": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "depreciation": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "amortisation_intangibles": [ "10-Q:0000310764-22-000105" ], "change_receivables": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "change_inventories": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "change_payables": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ], "proceeds_debt_issuance": [ "10-Q:0000310764-22-000092", "10-Q:0000310764-22-000105" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1000000000.0, "cfi": -314000000.0, "cff": -288000000.0, "capex": 206000000.0, "d_and_a": 238000000.0, "sbc": 30000000.0, "dividends_paid": 237000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 93000000.0, "amortisation_intangibles": 145000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 232000000.0, "change_inventories": -42000000.0, "change_payables": 195000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "value_sources": { "cfo": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "cfi": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "cff": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "capex": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "d_and_a": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "sbc": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "dividends_paid": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "depreciation": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "amortisation_intangibles": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "change_receivables": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "change_inventories": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "change_payables": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ], "proceeds_debt_issuance": [ "10-K:0000310764-23-000017", "10-Q:0000310764-22-000105" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 203000000.0, "cfi": -2682000000.0, "cff": 993000000.0, "capex": 119000000.0, "d_and_a": 242000000.0, "sbc": 71000000.0, "dividends_paid": 262000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 92000000.0, "amortisation_intangibles": 150000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -53000000.0, "change_inventories": 229000000.0, "change_payables": -52000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1500000000.0 }, "sources": [ "10-Q:0000310764-23-000067" ], "value_sources": { "cfo": [ "10-Q:0000310764-23-000067" ], "cfi": [ "10-Q:0000310764-23-000067" ], "cff": [ "10-Q:0000310764-23-000067" ], "capex": [ "10-Q:0000310764-23-000067" ], "d_and_a": [ "10-Q:0000310764-23-000067" ], "sbc": [ "10-Q:0000310764-23-000067" ], "dividends_paid": [ "10-Q:0000310764-23-000067" ], "depreciation": [ "10-Q:0000310764-23-000067" ], "amortisation_intangibles": [ "10-Q:0000310764-23-000067" ], "change_receivables": [ "10-Q:0000310764-23-000067" ], "change_inventories": [ "10-Q:0000310764-23-000067" ], "change_payables": [ "10-Q:0000310764-23-000067" ], "proceeds_debt_issuance": [ "10-Q:0000310764-23-000067" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 529000000.0, "cfi": -152000000.0, "cff": -753000000.0, "capex": 143000000.0, "d_and_a": 253000000.0, "sbc": 36000000.0, "dividends_paid": 263000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 93000000.0, "amortisation_intangibles": 160000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 212000000.0, "change_inventories": 294000000.0, "change_payables": 86000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "value_sources": { "cfo": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "cfi": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "cff": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "capex": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "d_and_a": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "sbc": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "dividends_paid": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "depreciation": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "amortisation_intangibles": [ "10-Q:0000310764-23-000106" ], "change_receivables": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "change_inventories": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "change_payables": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ], "proceeds_debt_issuance": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 889000000.0, "cfi": 72000000.0, "cff": -543000000.0, "capex": 138000000.0, "d_and_a": 250000000.0, "sbc": 33000000.0, "dividends_paid": 263000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 91000000.0, "amortisation_intangibles": 159000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 27000000.0, "change_inventories": 231000000.0, "change_payables": 77000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "value_sources": { "cfo": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "cfi": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "cff": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "capex": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "d_and_a": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "sbc": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "dividends_paid": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "depreciation": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "amortisation_intangibles": [ "10-Q:0000310764-23-000116" ], "change_receivables": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "change_inventories": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "change_payables": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ], "proceeds_debt_issuance": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-23-000116" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1003000000.0, "cfi": -162000000.0, "cff": -446000000.0, "capex": 188000000.0, "d_and_a": 253000000.0, "sbc": 28000000.0, "dividends_paid": 263000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 95000000.0, "amortisation_intangibles": 158000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 393000000.0, "change_inventories": 8000000.0, "change_payables": 179000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "value_sources": { "cfo": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "cfi": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "cff": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "capex": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "d_and_a": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "sbc": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "dividends_paid": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "depreciation": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "amortisation_intangibles": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "change_receivables": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "change_inventories": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "change_payables": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ], "proceeds_debt_issuance": [ "10-K:0000310764-24-000024", "10-Q:0000310764-23-000116" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 445000000.0, "cfi": -132000000.0, "cff": -481000000.0, "capex": 130000000.0, "d_and_a": 257000000.0, "sbc": 74000000.0, "dividends_paid": 284000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 96000000.0, "amortisation_intangibles": 161000000.0, "goodwill_impairment": null, "deferred_tax": -3000000.0, "change_receivables": -365000000.0, "change_inventories": 314000000.0, "change_payables": -56000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-24-000064" ], "value_sources": { "cfo": [ "10-Q:0000310764-24-000064" ], "cfi": [ "10-Q:0000310764-24-000064" ], "cff": [ "10-Q:0000310764-24-000064" ], "capex": [ "10-Q:0000310764-24-000064" ], "d_and_a": [ "10-Q:0000310764-24-000064" ], "sbc": [ "10-Q:0000310764-24-000064" ], "dividends_paid": [ "10-Q:0000310764-24-000064" ], "depreciation": [ "10-Q:0000310764-24-000064" ], "amortisation_intangibles": [ "10-Q:0000310764-24-000064" ], "deferred_tax": [ "10-Q:0000310764-24-000064" ], "change_receivables": [ "10-Q:0000310764-24-000064" ], "change_inventories": [ "10-Q:0000310764-24-000064" ], "change_payables": [ "10-Q:0000310764-24-000064" ], "proceeds_debt_issuance": [ "10-Q:0000310764-23-000067" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 688000000.0, "cfi": -533000000.0, "cff": -405000000.0, "capex": 152000000.0, "d_and_a": 259000000.0, "sbc": 39000000.0, "dividends_paid": 285000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 98000000.0, "amortisation_intangibles": 161000000.0, "goodwill_impairment": null, "deferred_tax": 5000000.0, "change_receivables": 57000000.0, "change_inventories": 275000000.0, "change_payables": -41000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106", "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "value_sources": { "cfo": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "cfi": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "cff": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "capex": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "d_and_a": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "sbc": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "dividends_paid": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "depreciation": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "amortisation_intangibles": [ "10-Q:0000310764-24-000098" ], "deferred_tax": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "change_receivables": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "change_inventories": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "change_payables": [ "10-Q:0000310764-24-000064", "10-Q:0000310764-24-000098" ], "proceeds_debt_issuance": [ "10-Q:0000310764-23-000067", "10-Q:0000310764-23-000106" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1050000000.0, "cfi": -145000000.0, "cff": -422000000.0, "capex": 148000000.0, "d_and_a": 262000000.0, "sbc": 52000000.0, "dividends_paid": 285000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 98000000.0, "amortisation_intangibles": 164000000.0, "goodwill_impairment": null, "deferred_tax": -6000000.0, "change_receivables": 42000000.0, "change_inventories": 333000000.0, "change_payables": -21000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "value_sources": { "cfo": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "cfi": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "cff": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "capex": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "d_and_a": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "sbc": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "dividends_paid": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "depreciation": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "amortisation_intangibles": [ "10-Q:0000310764-24-000115" ], "deferred_tax": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "change_receivables": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "change_inventories": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "change_payables": [ "10-Q:0000310764-24-000098", "10-Q:0000310764-24-000115" ], "proceeds_debt_issuance": [ "10-Q:0000310764-23-000106", "10-Q:0000310764-24-000115" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 1528000000.0, "cfi": -152000000.0, "cff": -286000000.0, "capex": 145000000.0, "d_and_a": 250000000.0, "sbc": 40000000.0, "dividends_paid": 285000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 101000000.0, "amortisation_intangibles": 149000000.0, "goodwill_impairment": null, "deferred_tax": -202000000.0, "change_receivables": 441000000.0, "change_inventories": -125000000.0, "change_payables": 195000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1241000000.0 }, "sources": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "value_sources": { "cfo": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "cfi": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "cff": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "capex": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "d_and_a": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "sbc": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "dividends_paid": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "depreciation": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "amortisation_intangibles": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "deferred_tax": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "change_receivables": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "change_inventories": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "change_payables": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ], "proceeds_debt_issuance": [ "10-K:0000310764-25-000023", "10-Q:0000310764-24-000115" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 204000000.0, "cfi": -408000000.0, "cff": -418000000.0, "capex": 167000000.0, "d_and_a": 260000000.0, "sbc": 87000000.0, "dividends_paid": 304000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 107000000.0, "amortisation_intangibles": 153000000.0, "goodwill_impairment": null, "deferred_tax": -39000000.0, "change_receivables": -258000000.0, "change_inventories": 184000000.0, "change_payables": -257000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-25-000075" ], "value_sources": { "cfo": [ "10-Q:0000310764-25-000075" ], "cfi": [ "10-Q:0000310764-25-000075" ], "cff": [ "10-Q:0000310764-25-000075" ], "capex": [ "10-Q:0000310764-25-000075" ], "d_and_a": [ "10-Q:0000310764-25-000075" ], "sbc": [ "10-Q:0000310764-25-000075" ], "dividends_paid": [ "10-Q:0000310764-25-000075" ], "depreciation": [ "10-Q:0000310764-25-000075" ], "amortisation_intangibles": [ "10-Q:0000310764-25-000075" ], "deferred_tax": [ "10-Q:0000310764-25-000075" ], "change_receivables": [ "10-Q:0000310764-25-000075" ], "change_inventories": [ "10-Q:0000310764-25-000075" ], "change_payables": [ "10-Q:0000310764-25-000075" ], "proceeds_debt_issuance": [ "10-Q:0000310764-25-000075" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 633000000.0, "cfi": -117000000.0, "cff": -966000000.0, "capex": 152000000.0, "d_and_a": 258000000.0, "sbc": 46000000.0, "dividends_paid": 305000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 103000000.0, "amortisation_intangibles": 155000000.0, "goodwill_impairment": null, "deferred_tax": 8000000.0, "change_receivables": 155000000.0, "change_inventories": 46000000.0, "change_payables": 52000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "value_sources": { "cfo": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "cfi": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "cff": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "capex": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "d_and_a": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "sbc": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "dividends_paid": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "depreciation": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "amortisation_intangibles": [ "10-Q:0000310764-25-000107" ], "deferred_tax": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "change_receivables": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "change_inventories": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "change_payables": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ], "proceeds_debt_issuance": [ "10-Q:0000310764-25-000075", "10-Q:0000310764-25-000107" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1474000000.0, "cfi": -2172000000.0, "cff": 2653000000.0, "capex": 170000000.0, "d_and_a": 268000000.0, "sbc": 51000000.0, "dividends_paid": 305000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 109000000.0, "amortisation_intangibles": 159000000.0, "goodwill_impairment": null, "deferred_tax": 10000000.0, "change_receivables": 36000000.0, "change_inventories": 132000000.0, "change_payables": 2000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3011000000.0 }, "sources": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "value_sources": { "cfo": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "cfi": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "cff": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "capex": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "d_and_a": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "sbc": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "dividends_paid": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "depreciation": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "amortisation_intangibles": [ "10-Q:0000310764-25-000129" ], "deferred_tax": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "change_receivables": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "change_inventories": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "change_payables": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ], "proceeds_debt_issuance": [ "10-Q:0000310764-25-000107", "10-Q:0000310764-25-000129" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1931000000.0, "cfi": -303000000.0, "cff": -1794000000.0, "capex": 266000000.0, "d_and_a": 264000000.0, "sbc": 45000000.0, "dividends_paid": 305000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 108000000.0, "amortisation_intangibles": 156000000.0, "goodwill_impairment": null, "deferred_tax": -349000000.0, "change_receivables": 388000000.0, "change_inventories": -156000000.0, "change_payables": 395000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "value_sources": { "cfo": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "cfi": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "cff": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "capex": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "d_and_a": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "sbc": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "dividends_paid": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "depreciation": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "amortisation_intangibles": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "deferred_tax": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "change_receivables": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "change_inventories": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "change_payables": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "proceeds_debt_issuance": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 250000000.0, "cfi": -4136000000.0, "cff": 2534000000.0, "capex": 123000000.0, "d_and_a": 272000000.0, "sbc": 84000000.0, "dividends_paid": 320000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 105000000.0, "amortisation_intangibles": 167000000.0, "goodwill_impairment": null, "deferred_tax": 14000000.0, "change_receivables": -144000000.0, "change_inventories": 93000000.0, "change_payables": -309000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2979000000.0 }, "sources": [ "10-Q:0000310764-26-000031" ], "value_sources": { "cfo": [ "10-Q:0000310764-26-000031" ], "cfi": [ "10-Q:0000310764-26-000031" ], "cff": [ "10-Q:0000310764-26-000031" ], "capex": [ "10-Q:0000310764-26-000031" ], "d_and_a": [ "10-Q:0000310764-26-000031" ], "sbc": [ "10-Q:0000310764-26-000031" ], "dividends_paid": [ "10-Q:0000310764-26-000031" ], "depreciation": [ "10-Q:0000310764-26-000031" ], "amortisation_intangibles": [ "10-Q:0000310764-26-000031" ], "deferred_tax": [ "10-Q:0000310764-26-000031" ], "change_receivables": [ "10-Q:0000310764-26-000031" ], "change_inventories": [ "10-Q:0000310764-26-000031" ], "change_payables": [ "10-Q:0000310764-26-000031" ], "proceeds_debt_issuance": [ "10-Q:0000310764-26-000031" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1111000000.0, "cfi": -104000000.0, "cff": -989000000.0, "capex": 183000000.0, "d_and_a": 296000000.0, "sbc": 49000000.0, "dividends_paid": 321000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 109000000.0, "amortisation_intangibles": 187000000.0, "goodwill_impairment": null, "deferred_tax": 162000000.0, "change_receivables": -113000000.0, "change_inventories": 133000000.0, "change_payables": 40000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "value_sources": { "cfo": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "cfi": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "cff": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "capex": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "d_and_a": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "sbc": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "dividends_paid": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "depreciation": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "amortisation_intangibles": [ "10-Q:0000310764-26-000050" ], "deferred_tax": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "change_receivables": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "change_inventories": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "change_payables": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "proceeds_debt_issuance": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1540000000.0, "cfi": -321000000.0, "cff": -339000000.0, "capex": 187000000.0, "d_and_a": 309000000.0, "sbc": 62000000.0, "dividends_paid": 322000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 120000000.0, "amortisation_intangibles": 189000000.0, "goodwill_impairment": null, "deferred_tax": 15000000.0, "change_receivables": -267000000.0, "change_inventories": 147000000.0, "change_payables": 64000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "value_sources": { "cfo": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "cfi": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "cff": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "capex": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "d_and_a": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "sbc": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "dividends_paid": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "depreciation": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "amortisation_intangibles": [ "10-Q:0000310764-26-000061" ], "deferred_tax": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "change_receivables": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "change_inventories": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "change_payables": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "proceeds_debt_issuance": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2143000000.0, "cfi": -305000000.0, "cff": -1093000000.0, "capex": 268000000.0, "d_and_a": 316000000.0, "sbc": 48000000.0, "dividends_paid": 321000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 127000000.0, "amortisation_intangibles": 189000000.0, "goodwill_impairment": null, "deferred_tax": 201000000.0, "change_receivables": 397000000.0, "change_inventories": -76000000.0, "change_payables": 299000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "value_sources": { "cfo": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "cfi": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "cff": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "capex": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "d_and_a": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "sbc": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "dividends_paid": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "depreciation": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "amortisation_intangibles": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "deferred_tax": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "change_receivables": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "change_inventories": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "change_payables": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ], "proceeds_debt_issuance": [ "10-K:0000310764-26-000010", "10-Q:0000310764-25-000129" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 581000000.0, "cfi": -185000000.0, "cff": -1510000000.0, "capex": 166000000.0, "d_and_a": 300000000.0, "sbc": 87000000.0, "dividends_paid": 337000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 120000000.0, "amortisation_intangibles": 180000000.0, "goodwill_impairment": null, "deferred_tax": -33000000.0, "change_receivables": -444000000.0, "change_inventories": 127000000.0, "change_payables": -198000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-26-000031" ], "value_sources": { "cfo": [ "10-Q:0000310764-26-000031" ], "cfi": [ "10-Q:0000310764-26-000031" ], "cff": [ "10-Q:0000310764-26-000031" ], "capex": [ "10-Q:0000310764-26-000031" ], "d_and_a": [ "10-Q:0000310764-26-000031" ], "sbc": [ "10-Q:0000310764-26-000031" ], "dividends_paid": [ "10-Q:0000310764-26-000031" ], "depreciation": [ "10-Q:0000310764-26-000031" ], "amortisation_intangibles": [ "10-Q:0000310764-26-000031" ], "deferred_tax": [ "10-Q:0000310764-26-000031" ], "change_receivables": [ "10-Q:0000310764-26-000031" ], "change_inventories": [ "10-Q:0000310764-26-000031" ], "change_payables": [ "10-Q:0000310764-26-000031" ], "proceeds_debt_issuance": [ "10-Q:0000310764-26-000031" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1261000000.0, "cfi": -639000000.0, "cff": -95000000.0, "capex": 202000000.0, "d_and_a": 296000000.0, "sbc": 54000000.0, "dividends_paid": 337000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 121000000.0, "amortisation_intangibles": 175000000.0, "goodwill_impairment": null, "deferred_tax": 107000000.0, "change_receivables": 177000000.0, "change_inventories": 113000000.0, "change_payables": 71000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "value_sources": { "cfo": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "cfi": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "cff": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "capex": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "d_and_a": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "sbc": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "dividends_paid": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "depreciation": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "amortisation_intangibles": [ "10-Q:0000310764-26-000050" ], "deferred_tax": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "change_receivables": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "change_inventories": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "change_payables": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ], "proceeds_debt_issuance": [ "10-Q:0000310764-26-000031", "10-Q:0000310764-26-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1461000000.0, "cfi": -187000000.0, "cff": -1393000000.0, "capex": 237000000.0, "d_and_a": 295000000.0, "sbc": 67000000.0, "dividends_paid": 338000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 120000000.0, "amortisation_intangibles": 175000000.0, "goodwill_impairment": null, "deferred_tax": 92000000.0, "change_receivables": -53000000.0, "change_inventories": 228000000.0, "change_payables": -27000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "value_sources": { "cfo": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "cfi": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "cff": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "capex": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "d_and_a": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "sbc": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "dividends_paid": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "depreciation": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "amortisation_intangibles": [ "10-Q:0000310764-26-000061" ], "deferred_tax": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "change_receivables": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "change_inventories": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "change_payables": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ], "proceeds_debt_issuance": [ "10-Q:0000310764-26-000050", "10-Q:0000310764-26-000061" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "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": 3277000000.0, "cfi": -4701000000.0, "cff": -11000000.0, "capex": 487000000.0, "d_and_a": 812000000.0, "sbc": 142000000.0, "dividends_paid": 863000000.0, "buybacks": 0.0, "interest_paid": 304000000.0, "taxes_paid": 323000000.0, "depreciation": 340000000.0, "amortisation_intangibles": 472000000.0, "goodwill_impairment": 0.0, "deferred_tax": 48000000.0, "change_receivables": -354000000.0, "change_inventories": -27000000.0, "change_payables": 100000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3292000000.0 }, "sources": [ "10-K:0000310764-22-000028", "10-K:0000310764-23-000017" ], "value_sources": { "cfo": [ "10-K:0000310764-23-000017" ], "cfi": [ "10-K:0000310764-23-000017" ], "cff": [ "10-K:0000310764-23-000017" ], "capex": [ "10-K:0000310764-23-000017" ], "d_and_a": [ "10-K:0000310764-23-000017" ], "sbc": [ "10-K:0000310764-23-000017" ], "dividends_paid": [ "10-K:0000310764-23-000017" ], "buybacks": [ "10-K:0000310764-22-000028" ], "interest_paid": [ "10-K:0000310764-23-000017" ], "taxes_paid": [ "10-K:0000310764-23-000017" ], "depreciation": [ "10-K:0000310764-23-000017" ], "amortisation_intangibles": [ "10-K:0000310764-23-000017" ], "goodwill_impairment": [ "10-K:0000310764-23-000017" ], "deferred_tax": [ "10-K:0000310764-23-000017" ], "change_receivables": [ "10-K:0000310764-23-000017" ], "change_inventories": [ "10-K:0000310764-23-000017" ], "change_payables": [ "10-K:0000310764-23-000017" ], "proceeds_debt_issuance": [ "10-K:0000310764-23-000017" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 3263000000.0, "cfi": -859000000.0, "cff": -2365000000.0, "capex": 525000000.0, "d_and_a": 990000000.0, "sbc": 171000000.0, "dividends_paid": 950000000.0, "buybacks": 0.0, "interest_paid": 325000000.0, "taxes_paid": 622000000.0, "depreciation": 371000000.0, "amortisation_intangibles": 619000000.0, "goodwill_impairment": 0.0, "deferred_tax": -237000000.0, "change_receivables": 377000000.0, "change_inventories": 189000000.0, "change_payables": 329000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5000000.0 }, "sources": [ "10-K:0000310764-22-000028", "10-K:0000310764-24-000024" ], "value_sources": { "cfo": [ "10-K:0000310764-24-000024" ], "cfi": [ "10-K:0000310764-24-000024" ], "cff": [ "10-K:0000310764-24-000024" ], "capex": [ "10-K:0000310764-24-000024" ], "d_and_a": [ "10-K:0000310764-24-000024" ], "sbc": [ "10-K:0000310764-24-000024" ], "dividends_paid": [ "10-K:0000310764-24-000024" ], "buybacks": [ "10-K:0000310764-22-000028" ], "interest_paid": [ "10-K:0000310764-24-000024" ], "taxes_paid": [ "10-K:0000310764-24-000024" ], "depreciation": [ "10-K:0000310764-24-000024" ], "amortisation_intangibles": [ "10-K:0000310764-24-000024" ], "goodwill_impairment": [ "10-K:0000310764-24-000024" ], "deferred_tax": [ "10-K:0000310764-24-000024" ], "change_receivables": [ "10-K:0000310764-24-000024" ], "change_inventories": [ "10-K:0000310764-24-000024" ], "change_payables": [ "10-K:0000310764-24-000024" ], "proceeds_debt_issuance": [ "10-K:0000310764-24-000024" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 2624000000.0, "cfi": -2924000000.0, "cff": -749000000.0, "capex": 588000000.0, "d_and_a": 998000000.0, "sbc": 168000000.0, "dividends_paid": 1051000000.0, "buybacks": null, "interest_paid": 324000000.0, "taxes_paid": 505000000.0, "depreciation": 371000000.0, "amortisation_intangibles": 627000000.0, "goodwill_impairment": 216000000.0, "deferred_tax": 58000000.0, "change_receivables": 579000000.0, "change_inventories": 762000000.0, "change_payables": 290000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1500000000.0 }, "sources": [ "10-K:0000310764-24-000024", "10-K:0000310764-25-000023" ], "value_sources": { "cfo": [ "10-K:0000310764-25-000023" ], "cfi": [ "10-K:0000310764-25-000023" ], "cff": [ "10-K:0000310764-25-000023" ], "capex": [ "10-K:0000310764-25-000023" ], "d_and_a": [ "10-K:0000310764-25-000023" ], "sbc": [ "10-K:0000310764-25-000023" ], "dividends_paid": [ "10-K:0000310764-25-000023" ], "interest_paid": [ "10-K:0000310764-25-000023" ], "taxes_paid": [ "10-K:0000310764-25-000023" ], "depreciation": [ "10-K:0000310764-25-000023" ], "amortisation_intangibles": [ "10-K:0000310764-25-000023" ], "goodwill_impairment": [ "10-K:0000310764-24-000024" ], "deferred_tax": [ "10-K:0000310764-25-000023" ], "change_receivables": [ "10-K:0000310764-25-000023" ], "change_inventories": [ "10-K:0000310764-25-000023" ], "change_payables": [ "10-K:0000310764-25-000023" ], "proceeds_debt_issuance": [ "10-K:0000310764-25-000023" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3711000000.0, "cfi": -962000000.0, "cff": -1594000000.0, "capex": 575000000.0, "d_and_a": 1028000000.0, "sbc": 205000000.0, "dividends_paid": 1139000000.0, "buybacks": null, "interest_paid": 356000000.0, "taxes_paid": 693000000.0, "depreciation": 393000000.0, "amortisation_intangibles": 635000000.0, "goodwill_impairment": 0.0, "deferred_tax": -206000000.0, "change_receivables": 175000000.0, "change_inventories": 797000000.0, "change_payables": 77000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1241000000.0 }, "sources": [ "10-K:0000310764-24-000024", "10-K:0000310764-26-000010" ], "value_sources": { "cfo": [ "10-K:0000310764-26-000010" ], "cfi": [ "10-K:0000310764-26-000010" ], "cff": [ "10-K:0000310764-26-000010" ], "capex": [ "10-K:0000310764-26-000010" ], "d_and_a": [ "10-K:0000310764-26-000010" ], "sbc": [ "10-K:0000310764-26-000010" ], "dividends_paid": [ "10-K:0000310764-26-000010" ], "interest_paid": [ "10-K:0000310764-26-000010" ], "taxes_paid": [ "10-K:0000310764-26-000010" ], "depreciation": [ "10-K:0000310764-26-000010" ], "amortisation_intangibles": [ "10-K:0000310764-26-000010" ], "goodwill_impairment": [ "10-K:0000310764-24-000024" ], "deferred_tax": [ "10-K:0000310764-26-000010" ], "change_receivables": [ "10-K:0000310764-26-000010" ], "change_inventories": [ "10-K:0000310764-26-000010" ], "change_payables": [ "10-K:0000310764-26-000010" ], "proceeds_debt_issuance": [ "10-K:0000310764-26-000010" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 4242000000.0, "cfi": -3000000000.0, "cff": -525000000.0, "capex": 755000000.0, "d_and_a": 1050000000.0, "sbc": 229000000.0, "dividends_paid": 1219000000.0, "buybacks": null, "interest_paid": 396000000.0, "taxes_paid": 989000000.0, "depreciation": 427000000.0, "amortisation_intangibles": 623000000.0, "goodwill_impairment": 456000000.0, "deferred_tax": -370000000.0, "change_receivables": 321000000.0, "change_inventories": 206000000.0, "change_payables": 192000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3011000000.0 }, "sources": [ "10-K:0000310764-26-000010" ], "value_sources": { "cfo": [ "10-K:0000310764-26-000010" ], "cfi": [ "10-K:0000310764-26-000010" ], "cff": [ "10-K:0000310764-26-000010" ], "capex": [ "10-K:0000310764-26-000010" ], "d_and_a": [ "10-K:0000310764-26-000010" ], "sbc": [ "10-K:0000310764-26-000010" ], "dividends_paid": [ "10-K:0000310764-26-000010" ], "interest_paid": [ "10-K:0000310764-26-000010" ], "taxes_paid": [ "10-K:0000310764-26-000010" ], "depreciation": [ "10-K:0000310764-26-000010" ], "amortisation_intangibles": [ "10-K:0000310764-26-000010" ], "goodwill_impairment": [ "10-K:0000310764-26-000010" ], "deferred_tax": [ "10-K:0000310764-26-000010" ], "change_receivables": [ "10-K:0000310764-26-000010" ], "change_inventories": [ "10-K:0000310764-26-000010" ], "change_payables": [ "10-K:0000310764-26-000010" ], "proceeds_debt_issuance": [ "10-K:0000310764-26-000010" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 5044000000.0, "cfi": -4866000000.0, "cff": 113000000.0, "capex": 761000000.0, "d_and_a": 1193000000.0, "sbc": 243000000.0, "dividends_paid": 1284000000.0, "buybacks": null, "interest_paid": 582000000.0, "taxes_paid": 1002000000.0, "depreciation": 461000000.0, "amortisation_intangibles": 732000000.0, "goodwill_impairment": null, "deferred_tax": 392000000.0, "change_receivables": -127000000.0, "change_inventories": 297000000.0, "change_payables": 94000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2979000000.0 }, "sources": [ "10-K:0000310764-26-000010" ], "value_sources": { "cfo": [ "10-K:0000310764-26-000010" ], "cfi": [ "10-K:0000310764-26-000010" ], "cff": [ "10-K:0000310764-26-000010" ], "capex": [ "10-K:0000310764-26-000010" ], "d_and_a": [ "10-K:0000310764-26-000010" ], "sbc": [ "10-K:0000310764-26-000010" ], "dividends_paid": [ "10-K:0000310764-26-000010" ], "interest_paid": [ "10-K:0000310764-26-000010" ], "taxes_paid": [ "10-K:0000310764-26-000010" ], "depreciation": [ "10-K:0000310764-26-000010" ], "amortisation_intangibles": [ "10-K:0000310764-26-000010" ], "deferred_tax": [ "10-K:0000310764-26-000010" ], "change_receivables": [ "10-K:0000310764-26-000010" ], "change_inventories": [ "10-K:0000310764-26-000010" ], "change_payables": [ "10-K:0000310764-26-000010" ], "proceeds_debt_issuance": [ "10-K:0000310764-26-000010" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0000310764-21-000027": { "kind": "filing", "form": "10-K", "accession": "0000310764-21-000027", "report_date": "2020-12-31", "filed": "2021-02-11", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076421000027/syk-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076421000027/" }, "10-K:0000310764-22-000028": { "kind": "filing", "form": "10-K", "accession": "0000310764-22-000028", "report_date": "2021-12-31", "filed": "2022-02-11", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076422000028/syk-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076422000028/" }, "10-K:0000310764-23-000017": { "kind": "filing", "form": "10-K", "accession": "0000310764-23-000017", "report_date": "2022-12-31", "filed": "2023-02-10", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076423000017/syk-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076423000017/" }, "10-K:0000310764-24-000024": { "kind": "filing", "form": "10-K", "accession": "0000310764-24-000024", "report_date": "2023-12-31", "filed": "2024-02-14", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076424000024/syk-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076424000024/" }, "10-K:0000310764-25-000023": { "kind": "filing", "form": "10-K", "accession": "0000310764-25-000023", "report_date": "2024-12-31", "filed": "2025-02-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076425000023/syk-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076425000023/" }, "10-K:0000310764-26-000010": { "kind": "filing", "form": "10-K", "accession": "0000310764-26-000010", "report_date": "2025-12-31", "filed": "2026-02-11", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076426000010/syk-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076426000010/" }, "10-Q:0000310764-20-000069": { "kind": "filing", "form": "10-Q", "accession": "0000310764-20-000069", "report_date": "2020-03-31", "filed": "2020-05-01", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076420000069/syk10q3312020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076420000069/" }, "10-Q:0000310764-20-000125": { "kind": "filing", "form": "10-Q", "accession": "0000310764-20-000125", "report_date": "2020-06-30", "filed": "2020-07-31", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076420000125/syk10q6302020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076420000125/" }, "10-Q:0000310764-20-000150": { "kind": "filing", "form": "10-Q", "accession": "0000310764-20-000150", "report_date": "2020-09-30", "filed": "2020-10-30", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076420000150/syk-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076420000150/" }, "10-Q:0000310764-21-000065": { "kind": "filing", "form": "10-Q", "accession": "0000310764-21-000065", "report_date": "2021-03-31", "filed": "2021-04-28", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076421000065/syk-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076421000065/" }, "10-Q:0000310764-21-000111": { "kind": "filing", "form": "10-Q", "accession": "0000310764-21-000111", "report_date": "2021-06-30", "filed": "2021-07-28", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076421000111/syk-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076421000111/" }, "10-Q:0000310764-21-000146": { "kind": "filing", "form": "10-Q", "accession": "0000310764-21-000146", "report_date": "2021-09-30", "filed": "2021-10-29", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076421000146/syk-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076421000146/" }, "10-Q:0000310764-22-000062": { "kind": "filing", "form": "10-Q", "accession": "0000310764-22-000062", "report_date": "2022-03-31", "filed": "2022-04-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076422000062/syk-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076422000062/" }, "10-Q:0000310764-22-000092": { "kind": "filing", "form": "10-Q", "accession": "0000310764-22-000092", "report_date": "2022-06-30", "filed": "2022-07-27", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076422000092/syk-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076422000092/" }, "10-Q:0000310764-22-000105": { "kind": "filing", "form": "10-Q", "accession": "0000310764-22-000105", "report_date": "2022-09-30", "filed": "2022-11-01", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076422000105/syk-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076422000105/" }, "10-Q:0000310764-23-000067": { "kind": "filing", "form": "10-Q", "accession": "0000310764-23-000067", "report_date": "2023-03-31", "filed": "2023-05-02", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076423000067/syk-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076423000067/" }, "10-Q:0000310764-23-000106": { "kind": "filing", "form": "10-Q", "accession": "0000310764-23-000106", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076423000106/syk-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076423000106/" }, "10-Q:0000310764-23-000116": { "kind": "filing", "form": "10-Q", "accession": "0000310764-23-000116", "report_date": "2023-09-30", "filed": "2023-11-03", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076423000116/syk-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076423000116/" }, "10-Q:0000310764-24-000064": { "kind": "filing", "form": "10-Q", "accession": "0000310764-24-000064", "report_date": "2024-03-31", "filed": "2024-05-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076424000064/syk-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076424000064/" }, "10-Q:0000310764-24-000098": { "kind": "filing", "form": "10-Q", "accession": "0000310764-24-000098", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076424000098/syk-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076424000098/" }, "10-Q:0000310764-24-000115": { "kind": "filing", "form": "10-Q", "accession": "0000310764-24-000115", "report_date": "2024-09-30", "filed": "2024-10-30", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076424000115/syk-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076424000115/" }, "10-Q:0000310764-25-000075": { "kind": "filing", "form": "10-Q", "accession": "0000310764-25-000075", "report_date": "2025-03-31", "filed": "2025-05-02", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076425000075/syk-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076425000075/" }, "10-Q:0000310764-25-000107": { "kind": "filing", "form": "10-Q", "accession": "0000310764-25-000107", "report_date": "2025-06-30", "filed": "2025-08-01", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076425000107/syk-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076425000107/" }, "10-Q:0000310764-25-000129": { "kind": "filing", "form": "10-Q", "accession": "0000310764-25-000129", "report_date": "2025-09-30", "filed": "2025-10-31", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076425000129/syk-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076425000129/" }, "10-Q:0000310764-26-000031": { "kind": "filing", "form": "10-Q", "accession": "0000310764-26-000031", "report_date": "2026-03-31", "filed": "2026-05-11", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076426000031/syk-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076426000031/" }, "10-Q:0000310764-26-000050": { "kind": "filing", "form": "10-Q", "accession": "0000310764-26-000050", "report_date": "2026-06-30", "filed": "2026-07-31", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076426000050/syk-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076426000050/" }, "10-Q:0000310764-26-000061": { "kind": "filing", "form": "10-Q", "accession": "0000310764-26-000061", "report_date": "2026-09-30", "filed": "2026-10-30", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310764/000031076426000061/syk-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000031076426000061/" }, "8-K:0001193125-20-294811": { "kind": "filing", "form": "8-K", "accession": "0001193125-20-294811", "report_date": "2020-11-11", "filed": "2020-11-16", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/310764/000119312520294811/d86700d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000119312520294811/" }, "8-K:0001193125-22-050010": { "kind": "filing", "form": "8-K", "accession": "0001193125-22-050010", "report_date": "2022-02-23", "filed": "2022-02-23", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/310764/000119312522050010/d309647d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000119312522050010/" }, "8-K:0001193125-25-029187": { "kind": "filing", "form": "8-K", "accession": "0001193125-25-029187", "report_date": "2025-02-19", "filed": "2025-02-19", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/310764/000119312525029187/d934806d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310764/000119312525029187/" } }, "restatements": [ { "period": "FY2022", "item": "sga", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 6455000000.0, "source": "10-K:0000310764-23-000017", "filed": "2023-02-10" }, "latest": { "value": 6386000000.0, "source": "10-K:0000310764-25-000023", "filed": "2025-02-12" }, "used": { "value": 6455000000.0, "source": "10-K:0000310764-24-000024", "filed": "2024-02-14" } }, { "period": "FY2023 Q2", "item": "sga", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 1706000000.0, "source": "10-Q:0000310764-23-000106", "filed": "2023-08-04" }, "latest": { "value": 1709000000.0, "source": "10-Q:0000310764-24-000098", "filed": "2024-07-31" }, "used": { "value": 1709000000.0, "source": "10-Q:0000310764-24-000098", "filed": "2024-07-31" } }, { "period": "FY2023 Q3", "item": "sga", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 1701000000.0, "source": "10-Q:0000310764-23-000116", "filed": "2023-11-03" }, "latest": { "value": 1710000000.0, "source": "10-Q:0000310764-24-000115", "filed": "2024-10-30" }, "used": { "value": 1710000000.0, "source": "10-Q:0000310764-24-000115", "filed": "2024-10-30" } }, { "period": "FY2023 Q3", "item": "sga", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 5188000000.0, "source": "10-Q:0000310764-23-000116", "filed": "2023-11-03" }, "latest": { "value": 5200000000.0, "source": "10-Q:0000310764-24-000115", "filed": "2024-10-30" }, "used": { "value": 5200000000.0, "source": "10-Q:0000310764-24-000115", "filed": "2024-10-30" } }, { "period": "FY2023", "item": "sga", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 7129000000.0, "source": "10-K:0000310764-24-000024", "filed": "2024-02-14" }, "latest": { "value": 7111000000.0, "source": "10-K:0000310764-26-000010", "filed": "2026-02-11" }, "used": { "value": 7111000000.0, "source": "10-K:0000310764-25-000023", "filed": "2025-02-12" } }, { "period": "FY2024 Q1", "item": "sga", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1840000000.0, "source": "10-Q:0000310764-24-000064", "filed": "2024-05-01" }, "latest": { "value": 1837000000.0, "source": "10-Q:0000310764-25-000075", "filed": "2025-05-02" }, "used": { "value": 1837000000.0, "source": "10-Q:0000310764-25-000075", "filed": "2025-05-02" } }, { "period": "FY2024 Q2", "item": "sga", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 1847000000.0, "source": "10-Q:0000310764-24-000098", "filed": "2024-07-31" }, "latest": { "value": 1831000000.0, "source": "10-Q:0000310764-25-000107", "filed": "2025-08-01" }, "used": { "value": 1831000000.0, "source": "10-Q:0000310764-25-000107", "filed": "2025-08-01" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 1896000000.0, "source": "10-Q:0000310764-24-000115", "filed": "2024-10-30" }, "latest": { "value": 1894000000.0, "source": "10-Q:0000310764-25-000129", "filed": "2025-10-31" }, "used": { "value": 1894000000.0, "source": "10-Q:0000310764-25-000129", "filed": "2025-10-31" } }, { "period": "FY2024 Q3", "item": "sga", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 5583000000.0, "source": "10-Q:0000310764-24-000115", "filed": "2024-10-30" }, "latest": { "value": 5562000000.0, "source": "10-Q:0000310764-25-000129", "filed": "2025-10-31" }, "used": { "value": 5562000000.0, "source": "10-Q:0000310764-25-000129", "filed": "2025-10-31" } } ], "withheld": [], "events": [ { "id": "cash_acquisitions:2025-12-31:10-K:0000310764-26-000010", "type": "cash_acquisitions", "date": "2025-12-31", "fiscal_period": "FY2025", "text": "Paid US$5.0 billion in cash for business acquisitions in fiscal 2025, 11.5% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 4960000000.0, "unit": "USD" }, "sources": [ "10-K:0000310764-26-000010" ] }, { "id": "acquisition:2025-02-19:8-K:0001193125-25-029187", "type": "acquisition", "date": "2025-02-19", "fiscal_period": "FY2025 Q1", "text": "Completed the acquisition of Inari Medical, Inc.", "counterparty": "Inari Medical, Inc.", "amount": null, "sources": [ "8-K:0001193125-25-029187" ] }, { "id": "cash_acquisitions:2022-12-31:10-K:0000310764-25-000023", "type": "cash_acquisitions", "date": "2022-12-31", "fiscal_period": "FY2022", "text": "Paid US$2.6 billion in cash for business acquisitions in fiscal 2022, 7.4% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 2563000000.0, "unit": "USD" }, "sources": [ "10-K:0000310764-25-000023" ] }, { "id": "acquisition:2022-02-23:8-K:0001193125-22-050010", "type": "acquisition", "date": "2022-02-23", "fiscal_period": "FY2022 Q1", "text": "Completed the acquisition of Vocera Communications, Inc.", "counterparty": "Vocera Communications, Inc.", "amount": null, "sources": [ "8-K:0001193125-22-050010" ] }, { "id": "acquisition:2020-11-11:8-K:0001193125-20-294811", "type": "acquisition", "date": "2020-11-11", "fiscal_period": "FY2020 Q4", "text": "Completed the acquisition of Wright Medical Group N.V.", "counterparty": "Wright Medical Group N.V.", "amount": null, "sources": [ "8-K:0001193125-20-294811" ] } ] }