{ "schema": "annalist.dataset/0.1", "company": { "id": "williams-companies", "name": "The Williams Companies, Inc.", "country": "US", "template": "corporate", "cik": "0000107263", "tickers": [ "WMB" ], "entity_name": "WILLIAMS COMPANIES, INC.", "fiscal_year_end": "1231", "sic": "4922", "sic_description": "Natural Gas Transmission", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-11-02" }, "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": 1913000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 113000000.0, "operating_income": 431000000.0, "interest_expense": 296000000.0, "pretax_income": -774000000.0, "income_tax": -204000000.0, "net_income_incl_nci": -570000000.0, "nci_profit": -53000000.0, "net_income": -517000000.0, "net_income_common": -518000000.0, "eps_basic": -0.43, "eps_diluted": -0.43, "shares_basic": 1213019000.0, "shares_diluted": 1213019000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-21-000012" ], "value_sources": { "revenue": [ "10-Q:0000107263-21-000012" ], "sga": [ "10-Q:0000107263-21-000012" ], "operating_income": [ "10-Q:0000107263-21-000012" ], "interest_expense": [ "10-Q:0000107263-21-000012" ], "pretax_income": [ "10-Q:0000107263-21-000012" ], "income_tax": [ "10-Q:0000107263-21-000012" ], "net_income_incl_nci": [ "10-Q:0000107263-21-000012" ], "nci_profit": [ "10-Q:0000107263-21-000012" ], "net_income": [ "10-Q:0000107263-21-000012" ], "net_income_common": [ "10-Q:0000107263-21-000012" ], "eps_basic": [ "10-Q:0000107263-21-000012" ], "eps_diluted": [ "10-Q:0000107263-21-000012" ], "shares_basic": [ "10-Q:0000107263-21-000012" ], "shares_diluted": [ "10-Q:0000107263-21-000012" ], "dps_declared": [ "10-Q:0000107263-21-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 1781000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 127000000.0, "operating_income": 612000000.0, "interest_expense": 294000000.0, "pretax_income": 432000000.0, "income_tax": 117000000.0, "net_income_incl_nci": 315000000.0, "nci_profit": 12000000.0, "net_income": 303000000.0, "net_income_common": 303000000.0, "eps_basic": 0.25, "eps_diluted": 0.25, "shares_basic": 1213601000.0, "shares_diluted": 1214581000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-21-000021" ], "value_sources": { "revenue": [ "10-Q:0000107263-21-000021" ], "sga": [ "10-Q:0000107263-21-000021" ], "operating_income": [ "10-Q:0000107263-21-000021" ], "interest_expense": [ "10-Q:0000107263-21-000021" ], "pretax_income": [ "10-Q:0000107263-21-000021" ], "income_tax": [ "10-Q:0000107263-21-000021" ], "net_income_incl_nci": [ "10-Q:0000107263-21-000021" ], "nci_profit": [ "10-Q:0000107263-21-000021" ], "net_income": [ "10-Q:0000107263-21-000021" ], "net_income_common": [ "10-Q:0000107263-21-000021" ], "eps_basic": [ "10-Q:0000107263-21-000021" ], "eps_diluted": [ "10-Q:0000107263-21-000021" ], "shares_basic": [ "10-Q:0000107263-21-000021" ], "shares_diluted": [ "10-Q:0000107263-21-000021" ], "dps_declared": [ "10-Q:0000107263-21-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 1933000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 114000000.0, "operating_income": 641000000.0, "interest_expense": 292000000.0, "pretax_income": 434000000.0, "income_tax": 111000000.0, "net_income_incl_nci": 323000000.0, "nci_profit": 14000000.0, "net_income": 309000000.0, "net_income_common": 308000000.0, "eps_basic": 0.25, "eps_diluted": 0.25, "shares_basic": 1213912000.0, "shares_diluted": 1215335000.0, "dps_declared": 0.4, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-21-000027" ], "value_sources": { "revenue": [ "10-Q:0000107263-21-000027" ], "sga": [ "10-Q:0000107263-21-000027" ], "operating_income": [ "10-Q:0000107263-21-000027" ], "interest_expense": [ "10-Q:0000107263-21-000027" ], "pretax_income": [ "10-Q:0000107263-21-000027" ], "income_tax": [ "10-Q:0000107263-21-000027" ], "net_income_incl_nci": [ "10-Q:0000107263-21-000027" ], "nci_profit": [ "10-Q:0000107263-21-000027" ], "net_income": [ "10-Q:0000107263-21-000027" ], "net_income_common": [ "10-Q:0000107263-21-000027" ], "eps_basic": [ "10-Q:0000107263-21-000027" ], "eps_diluted": [ "10-Q:0000107263-21-000027" ], "shares_basic": [ "10-Q:0000107263-21-000027" ], "shares_diluted": [ "10-Q:0000107263-21-000027" ], "dps_declared": [ "10-Q:0000107263-21-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 2092000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 112000000.0, "operating_income": 518000000.0, "interest_expense": 290000000.0, "pretax_income": 185000000.0, "income_tax": 55000000.0, "net_income_incl_nci": 130000000.0, "nci_profit": 14000000.0, "net_income": 116000000.0, "net_income_common": 115000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "value_sources": { "revenue": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "sga": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "operating_income": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "interest_expense": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "pretax_income": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "income_tax": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "net_income_incl_nci": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "nci_profit": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "net_income": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "net_income_common": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 2612000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 123000000.0, "operating_income": 739000000.0, "interest_expense": 294000000.0, "pretax_income": 576000000.0, "income_tax": 141000000.0, "net_income_incl_nci": 435000000.0, "nci_profit": 9000000.0, "net_income": 426000000.0, "net_income_common": 425000000.0, "eps_basic": 0.35, "eps_diluted": 0.35, "shares_basic": 1214646000.0, "shares_diluted": 1217211000.0, "dps_declared": 0.41, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-22-000014" ], "value_sources": { "revenue": [ "10-Q:0000107263-22-000014" ], "sga": [ "10-Q:0000107263-22-000014" ], "operating_income": [ "10-Q:0000107263-22-000014" ], "interest_expense": [ "10-Q:0000107263-22-000014" ], "pretax_income": [ "10-Q:0000107263-22-000014" ], "income_tax": [ "10-Q:0000107263-22-000014" ], "net_income_incl_nci": [ "10-Q:0000107263-22-000014" ], "nci_profit": [ "10-Q:0000107263-22-000014" ], "net_income": [ "10-Q:0000107263-22-000014" ], "net_income_common": [ "10-Q:0000107263-22-000014" ], "eps_basic": [ "10-Q:0000107263-22-000014" ], "eps_diluted": [ "10-Q:0000107263-22-000014" ], "shares_basic": [ "10-Q:0000107263-22-000014" ], "shares_diluted": [ "10-Q:0000107263-22-000014" ], "dps_declared": [ "10-Q:0000107263-22-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 2283000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 114000000.0, "operating_income": 600000000.0, "interest_expense": 298000000.0, "pretax_income": 441000000.0, "income_tax": 119000000.0, "net_income_incl_nci": 322000000.0, "nci_profit": 18000000.0, "net_income": 304000000.0, "net_income_common": 304000000.0, "eps_basic": 0.25, "eps_diluted": 0.25, "shares_basic": 1215250000.0, "shares_diluted": 1217476000.0, "dps_declared": 0.41, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-22-000024" ], "value_sources": { "revenue": [ "10-Q:0000107263-22-000024" ], "sga": [ "10-Q:0000107263-22-000024" ], "operating_income": [ "10-Q:0000107263-22-000024" ], "interest_expense": [ "10-Q:0000107263-22-000024" ], "pretax_income": [ "10-Q:0000107263-22-000024" ], "income_tax": [ "10-Q:0000107263-22-000024" ], "net_income_incl_nci": [ "10-Q:0000107263-22-000024" ], "nci_profit": [ "10-Q:0000107263-22-000024" ], "net_income": [ "10-Q:0000107263-22-000024" ], "net_income_common": [ "10-Q:0000107263-22-000024" ], "eps_basic": [ "10-Q:0000107263-22-000024" ], "eps_diluted": [ "10-Q:0000107263-22-000024" ], "shares_basic": [ "10-Q:0000107263-22-000024" ], "shares_diluted": [ "10-Q:0000107263-22-000024" ], "dps_declared": [ "10-Q:0000107263-22-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 2475000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 152000000.0, "operating_income": 355000000.0, "interest_expense": 292000000.0, "pretax_income": 226000000.0, "income_tax": 53000000.0, "net_income_incl_nci": 173000000.0, "nci_profit": 8000000.0, "net_income": 165000000.0, "net_income_common": 164000000.0, "eps_basic": 0.14, "eps_diluted": 0.13, "shares_basic": 1215434000.0, "shares_diluted": 1217979000.0, "dps_declared": 0.41, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-22-000030" ], "value_sources": { "revenue": [ "10-Q:0000107263-22-000030" ], "sga": [ "10-Q:0000107263-22-000030" ], "operating_income": [ "10-Q:0000107263-22-000030" ], "interest_expense": [ "10-Q:0000107263-22-000030" ], "pretax_income": [ "10-Q:0000107263-22-000030" ], "income_tax": [ "10-Q:0000107263-22-000030" ], "net_income_incl_nci": [ "10-Q:0000107263-22-000030" ], "nci_profit": [ "10-Q:0000107263-22-000030" ], "net_income": [ "10-Q:0000107263-22-000030" ], "net_income_common": [ "10-Q:0000107263-22-000030" ], "eps_basic": [ "10-Q:0000107263-22-000030" ], "eps_diluted": [ "10-Q:0000107263-22-000030" ], "shares_basic": [ "10-Q:0000107263-22-000030" ], "shares_diluted": [ "10-Q:0000107263-22-000030" ], "dps_declared": [ "10-Q:0000107263-22-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 3257000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 169000000.0, "operating_income": 937000000.0, "interest_expense": 295000000.0, "pretax_income": 830000000.0, "income_tax": 198000000.0, "net_income_incl_nci": 632000000.0, "nci_profit": 10000000.0, "net_income": 622000000.0, "net_income_common": 621000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "value_sources": { "revenue": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "sga": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "operating_income": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "interest_expense": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "pretax_income": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "income_tax": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "net_income_incl_nci": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "nci_profit": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "net_income": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "net_income_common": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 2524000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 154000000.0, "operating_income": 654000000.0, "interest_expense": 286000000.0, "pretax_income": 510000000.0, "income_tax": 118000000.0, "net_income_incl_nci": 392000000.0, "nci_profit": 12000000.0, "net_income": 380000000.0, "net_income_common": 379000000.0, "eps_basic": 0.31, "eps_diluted": 0.31, "shares_basic": 1216940000.0, "shares_diluted": 1221279000.0, "dps_declared": 0.425, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-23-000013" ], "value_sources": { "revenue": [ "10-Q:0000107263-23-000013" ], "sga": [ "10-Q:0000107263-23-000013" ], "operating_income": [ "10-Q:0000107263-23-000013" ], "interest_expense": [ "10-Q:0000107263-23-000013" ], "pretax_income": [ "10-Q:0000107263-23-000013" ], "income_tax": [ "10-Q:0000107263-23-000013" ], "net_income_incl_nci": [ "10-Q:0000107263-23-000013" ], "nci_profit": [ "10-Q:0000107263-23-000013" ], "net_income": [ "10-Q:0000107263-23-000013" ], "net_income_common": [ "10-Q:0000107263-23-000013" ], "eps_basic": [ "10-Q:0000107263-23-000013" ], "eps_diluted": [ "10-Q:0000107263-23-000013" ], "shares_basic": [ "10-Q:0000107263-23-000013" ], "shares_diluted": [ "10-Q:0000107263-23-000013" ], "dps_declared": [ "10-Q:0000107263-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 2490000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 160000000.0, "operating_income": 472000000.0, "interest_expense": 281000000.0, "pretax_income": 362000000.0, "income_tax": -45000000.0, "net_income_incl_nci": 407000000.0, "nci_profit": 7000000.0, "net_income": 400000000.0, "net_income_common": 400000000.0, "eps_basic": 0.33, "eps_diluted": 0.33, "shares_basic": 1218678000.0, "shares_diluted": 1222694000.0, "dps_declared": 0.425, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-23-000021" ], "value_sources": { "revenue": [ "10-Q:0000107263-23-000021" ], "sga": [ "10-Q:0000107263-23-000021" ], "operating_income": [ "10-Q:0000107263-23-000021" ], "interest_expense": [ "10-Q:0000107263-23-000021" ], "pretax_income": [ "10-Q:0000107263-23-000021" ], "income_tax": [ "10-Q:0000107263-23-000021" ], "net_income_incl_nci": [ "10-Q:0000107263-23-000021" ], "nci_profit": [ "10-Q:0000107263-23-000021" ], "net_income": [ "10-Q:0000107263-23-000021" ], "net_income_common": [ "10-Q:0000107263-23-000021" ], "eps_basic": [ "10-Q:0000107263-23-000021" ], "eps_diluted": [ "10-Q:0000107263-23-000021" ], "shares_basic": [ "10-Q:0000107263-23-000021" ], "shares_diluted": [ "10-Q:0000107263-23-000021" ], "dps_declared": [ "10-Q:0000107263-23-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 3021000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 163000000.0, "operating_income": 820000000.0, "interest_expense": 291000000.0, "pretax_income": 717000000.0, "income_tax": 96000000.0, "net_income_incl_nci": 621000000.0, "nci_profit": 21000000.0, "net_income": 600000000.0, "net_income_common": 599000000.0, "eps_basic": 0.49, "eps_diluted": 0.49, "shares_basic": 1218964000.0, "shares_diluted": 1222472000.0, "dps_declared": 0.425, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-23-000027" ], "value_sources": { "revenue": [ "10-Q:0000107263-23-000027" ], "sga": [ "10-Q:0000107263-23-000027" ], "operating_income": [ "10-Q:0000107263-23-000027" ], "interest_expense": [ "10-Q:0000107263-23-000027" ], "pretax_income": [ "10-Q:0000107263-23-000027" ], "income_tax": [ "10-Q:0000107263-23-000027" ], "net_income_incl_nci": [ "10-Q:0000107263-23-000027" ], "nci_profit": [ "10-Q:0000107263-23-000027" ], "net_income": [ "10-Q:0000107263-23-000027" ], "net_income_common": [ "10-Q:0000107263-23-000027" ], "eps_basic": [ "10-Q:0000107263-23-000027" ], "eps_diluted": [ "10-Q:0000107263-23-000027" ], "shares_basic": [ "10-Q:0000107263-23-000027" ], "shares_diluted": [ "10-Q:0000107263-23-000027" ], "dps_declared": [ "10-Q:0000107263-23-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 2930000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 159000000.0, "operating_income": 1072000000.0, "interest_expense": 289000000.0, "pretax_income": 953000000.0, "income_tax": 256000000.0, "net_income_incl_nci": 697000000.0, "nci_profit": 28000000.0, "net_income": 669000000.0, "net_income_common": 668000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "value_sources": { "revenue": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "sga": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "operating_income": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "interest_expense": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "pretax_income": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "income_tax": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "net_income_incl_nci": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "nci_profit": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "net_income": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "net_income_common": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 3081000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 176000000.0, "operating_income": 1360000000.0, "interest_expense": 294000000.0, "pretax_income": 1241000000.0, "income_tax": 284000000.0, "net_income_incl_nci": 957000000.0, "nci_profit": 30000000.0, "net_income": 927000000.0, "net_income_common": 926000000.0, "eps_basic": 0.76, "eps_diluted": 0.76, "shares_basic": 1219465000.0, "shares_diluted": 1225781000.0, "dps_declared": 0.4475, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-24-000063" ], "value_sources": { "revenue": [ "10-Q:0000107263-24-000063" ], "sga": [ "10-Q:0000107263-24-000063" ], "operating_income": [ "10-Q:0000107263-24-000063" ], "interest_expense": [ "10-Q:0000107263-24-000063" ], "pretax_income": [ "10-Q:0000107263-24-000063" ], "income_tax": [ "10-Q:0000107263-24-000063" ], "net_income_incl_nci": [ "10-Q:0000107263-24-000063" ], "nci_profit": [ "10-Q:0000107263-24-000063" ], "net_income": [ "10-Q:0000107263-24-000063" ], "net_income_common": [ "10-Q:0000107263-24-000063" ], "eps_basic": [ "10-Q:0000107263-24-000063" ], "eps_diluted": [ "10-Q:0000107263-24-000063" ], "shares_basic": [ "10-Q:0000107263-24-000063" ], "shares_diluted": [ "10-Q:0000107263-24-000063" ], "dps_declared": [ "10-Q:0000107263-24-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 2483000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 161000000.0, "operating_income": 870000000.0, "interest_expense": 306000000.0, "pretax_income": 756000000.0, "income_tax": 175000000.0, "net_income_incl_nci": 494000000.0, "nci_profit": 34000000.0, "net_income": 460000000.0, "net_income_common": 460000000.0, "eps_basic": 0.38, "eps_diluted": 0.38, "shares_basic": 1217673000.0, "shares_diluted": 1219915000.0, "dps_declared": 0.4475, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-24-000077" ], "value_sources": { "revenue": [ "10-Q:0000107263-24-000077" ], "sga": [ "10-Q:0000107263-24-000077" ], "operating_income": [ "10-Q:0000107263-24-000077" ], "interest_expense": [ "10-Q:0000107263-24-000077" ], "pretax_income": [ "10-Q:0000107263-24-000077" ], "income_tax": [ "10-Q:0000107263-24-000077" ], "net_income_incl_nci": [ "10-Q:0000107263-24-000077" ], "nci_profit": [ "10-Q:0000107263-24-000077" ], "net_income": [ "10-Q:0000107263-24-000077" ], "net_income_common": [ "10-Q:0000107263-24-000077" ], "eps_basic": [ "10-Q:0000107263-24-000077" ], "eps_diluted": [ "10-Q:0000107263-24-000077" ], "shares_basic": [ "10-Q:0000107263-24-000077" ], "shares_diluted": [ "10-Q:0000107263-24-000077" ], "dps_declared": [ "10-Q:0000107263-24-000077" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 2559000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 146000000.0, "operating_income": 994000000.0, "interest_expense": 314000000.0, "pretax_income": 861000000.0, "income_tax": 176000000.0, "net_income_incl_nci": 684000000.0, "nci_profit": 30000000.0, "net_income": 654000000.0, "net_income_common": 653000000.0, "eps_basic": 0.54, "eps_diluted": 0.54, "shares_basic": 1216951000.0, "shares_diluted": 1220073000.0, "dps_declared": 0.4475, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-24-000095" ], "value_sources": { "revenue": [ "10-Q:0000107263-24-000095" ], "sga": [ "10-Q:0000107263-24-000095" ], "operating_income": [ "10-Q:0000107263-24-000095" ], "interest_expense": [ "10-Q:0000107263-24-000095" ], "pretax_income": [ "10-Q:0000107263-24-000095" ], "income_tax": [ "10-Q:0000107263-24-000095" ], "net_income_incl_nci": [ "10-Q:0000107263-24-000095" ], "nci_profit": [ "10-Q:0000107263-24-000095" ], "net_income": [ "10-Q:0000107263-24-000095" ], "net_income_common": [ "10-Q:0000107263-24-000095" ], "eps_basic": [ "10-Q:0000107263-24-000095" ], "eps_diluted": [ "10-Q:0000107263-24-000095" ], "shares_basic": [ "10-Q:0000107263-24-000095" ], "shares_diluted": [ "10-Q:0000107263-24-000095" ], "dps_declared": [ "10-Q:0000107263-24-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 2784000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 182000000.0, "operating_income": 1087000000.0, "interest_expense": 322000000.0, "pretax_income": 1547000000.0, "income_tax": 370000000.0, "net_income_incl_nci": 1168000000.0, "nci_profit": 30000000.0, "net_income": 1138000000.0, "net_income_common": 1137000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "value_sources": { "revenue": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "sga": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "operating_income": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "interest_expense": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "pretax_income": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "income_tax": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "net_income_incl_nci": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "nci_profit": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "net_income": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "net_income_common": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 2771000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 186000000.0, "operating_income": 1012000000.0, "interest_expense": 349000000.0, "pretax_income": 855000000.0, "income_tax": 193000000.0, "net_income_incl_nci": 662000000.0, "nci_profit": 30000000.0, "net_income": 632000000.0, "net_income_common": 631000000.0, "eps_basic": 0.52, "eps_diluted": 0.52, "shares_basic": 1218155000.0, "shares_diluted": 1222222000.0, "dps_declared": 0.475, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-25-000102" ], "value_sources": { "revenue": [ "10-Q:0000107263-25-000102" ], "sga": [ "10-Q:0000107263-25-000102" ], "operating_income": [ "10-Q:0000107263-25-000102" ], "interest_expense": [ "10-Q:0000107263-25-000102" ], "pretax_income": [ "10-Q:0000107263-25-000102" ], "income_tax": [ "10-Q:0000107263-25-000102" ], "net_income_incl_nci": [ "10-Q:0000107263-25-000102" ], "nci_profit": [ "10-Q:0000107263-25-000102" ], "net_income": [ "10-Q:0000107263-25-000102" ], "net_income_common": [ "10-Q:0000107263-25-000102" ], "eps_basic": [ "10-Q:0000107263-25-000102" ], "eps_diluted": [ "10-Q:0000107263-25-000102" ], "shares_basic": [ "10-Q:0000107263-25-000102" ], "shares_diluted": [ "10-Q:0000107263-25-000102" ], "dps_declared": [ "10-Q:0000107263-25-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 2336000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 164000000.0, "operating_income": 696000000.0, "interest_expense": 339000000.0, "pretax_income": 555000000.0, "income_tax": 129000000.0, "net_income_incl_nci": 426000000.0, "nci_profit": 25000000.0, "net_income": 401000000.0, "net_income_common": 401000000.0, "eps_basic": 0.33, "eps_diluted": 0.33, "shares_basic": 1219367000.0, "shares_diluted": 1222236000.0, "dps_declared": 0.475, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-25-000123" ], "value_sources": { "revenue": [ "10-Q:0000107263-25-000123" ], "sga": [ "10-Q:0000107263-25-000123" ], "operating_income": [ "10-Q:0000107263-25-000123" ], "interest_expense": [ "10-Q:0000107263-25-000123" ], "pretax_income": [ "10-Q:0000107263-25-000123" ], "income_tax": [ "10-Q:0000107263-25-000123" ], "net_income_incl_nci": [ "10-Q:0000107263-25-000123" ], "nci_profit": [ "10-Q:0000107263-25-000123" ], "net_income": [ "10-Q:0000107263-25-000123" ], "net_income_common": [ "10-Q:0000107263-25-000123" ], "eps_basic": [ "10-Q:0000107263-25-000123" ], "eps_diluted": [ "10-Q:0000107263-25-000123" ], "shares_basic": [ "10-Q:0000107263-25-000123" ], "shares_diluted": [ "10-Q:0000107263-25-000123" ], "dps_declared": [ "10-Q:0000107263-25-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 2653000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 170000000.0, "operating_income": 838000000.0, "interest_expense": 338000000.0, "pretax_income": 968000000.0, "income_tax": 227000000.0, "net_income_incl_nci": 741000000.0, "nci_profit": 35000000.0, "net_income": 706000000.0, "net_income_common": 705000000.0, "eps_basic": 0.58, "eps_diluted": 0.58, "shares_basic": 1220000000.0, "shares_diluted": 1223000000.0, "dps_declared": 0.475, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-25-000145" ], "value_sources": { "revenue": [ "10-Q:0000107263-25-000145" ], "sga": [ "10-Q:0000107263-25-000145" ], "operating_income": [ "10-Q:0000107263-25-000145" ], "interest_expense": [ "10-Q:0000107263-25-000145" ], "pretax_income": [ "10-Q:0000107263-25-000145" ], "income_tax": [ "10-Q:0000107263-25-000145" ], "net_income_incl_nci": [ "10-Q:0000107263-25-000145" ], "nci_profit": [ "10-Q:0000107263-25-000145" ], "net_income": [ "10-Q:0000107263-25-000145" ], "net_income_common": [ "10-Q:0000107263-25-000145" ], "eps_basic": [ "10-Q:0000107263-25-000145" ], "eps_diluted": [ "10-Q:0000107263-25-000145" ], "shares_basic": [ "10-Q:0000107263-25-000145" ], "shares_diluted": [ "10-Q:0000107263-25-000145" ], "dps_declared": [ "10-Q:0000107263-25-000145" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 2743000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 188000000.0, "operating_income": 793000000.0, "interest_expense": 338000000.0, "pretax_income": 608000000.0, "income_tax": 91000000.0, "net_income_incl_nci": 517000000.0, "nci_profit": 31000000.0, "net_income": 486000000.0, "net_income_common": 485000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000107263-25-000031", "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "value_sources": { "revenue": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "sga": [ "10-K:0000107263-25-000031", "10-Q:0000107263-25-000145" ], "operating_income": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "interest_expense": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "pretax_income": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "income_tax": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "net_income_incl_nci": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "nci_profit": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "net_income": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "net_income_common": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 3048000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 194000000.0, "operating_income": 1094000000.0, "interest_expense": 349000000.0, "pretax_income": 922000000.0, "income_tax": 193000000.0, "net_income_incl_nci": 729000000.0, "nci_profit": 38000000.0, "net_income": 691000000.0, "net_income_common": 690000000.0, "eps_basic": 0.57, "eps_diluted": 0.56, "shares_basic": 1221000000.0, "shares_diluted": 1225000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-26-000017" ], "value_sources": { "revenue": [ "10-Q:0000107263-26-000017" ], "sga": [ "10-Q:0000107263-25-000102" ], "operating_income": [ "10-Q:0000107263-26-000017" ], "interest_expense": [ "10-Q:0000107263-26-000017" ], "pretax_income": [ "10-Q:0000107263-26-000017" ], "income_tax": [ "10-Q:0000107263-26-000017" ], "net_income_incl_nci": [ "10-Q:0000107263-26-000017" ], "nci_profit": [ "10-Q:0000107263-26-000017" ], "net_income": [ "10-Q:0000107263-26-000017" ], "net_income_common": [ "10-Q:0000107263-26-000017" ], "eps_basic": [ "10-Q:0000107263-26-000017" ], "eps_diluted": [ "10-Q:0000107263-26-000017" ], "shares_basic": [ "10-Q:0000107263-26-000017" ], "shares_diluted": [ "10-Q:0000107263-26-000017" ], "dps_declared": [ "10-Q:0000107263-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 2781000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 168000000.0, "operating_income": 945000000.0, "interest_expense": 350000000.0, "pretax_income": 757000000.0, "income_tax": 174000000.0, "net_income_incl_nci": 583000000.0, "nci_profit": 37000000.0, "net_income": 546000000.0, "net_income_common": 546000000.0, "eps_basic": 0.45, "eps_diluted": 0.45, "shares_basic": 1222000000.0, "shares_diluted": 1224000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-26-000026" ], "value_sources": { "revenue": [ "10-Q:0000107263-26-000026" ], "sga": [ "10-Q:0000107263-25-000123" ], "operating_income": [ "10-Q:0000107263-26-000026" ], "interest_expense": [ "10-Q:0000107263-26-000026" ], "pretax_income": [ "10-Q:0000107263-26-000026" ], "income_tax": [ "10-Q:0000107263-26-000026" ], "net_income_incl_nci": [ "10-Q:0000107263-26-000026" ], "nci_profit": [ "10-Q:0000107263-26-000026" ], "net_income": [ "10-Q:0000107263-26-000026" ], "net_income_common": [ "10-Q:0000107263-26-000026" ], "eps_basic": [ "10-Q:0000107263-26-000026" ], "eps_diluted": [ "10-Q:0000107263-26-000026" ], "shares_basic": [ "10-Q:0000107263-26-000026" ], "shares_diluted": [ "10-Q:0000107263-26-000026" ], "dps_declared": [ "10-Q:0000107263-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 2923000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 168000000.0, "operating_income": 1109000000.0, "interest_expense": 372000000.0, "pretax_income": 929000000.0, "income_tax": 246000000.0, "net_income_incl_nci": 683000000.0, "nci_profit": 36000000.0, "net_income": 647000000.0, "net_income_common": 646000000.0, "eps_basic": 0.53, "eps_diluted": 0.53, "shares_basic": 1222000000.0, "shares_diluted": 1225000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-25-000145", "10-Q:0000107263-26-000036" ], "value_sources": { "revenue": [ "10-Q:0000107263-26-000036" ], "sga": [ "10-Q:0000107263-25-000145" ], "operating_income": [ "10-Q:0000107263-26-000036" ], "interest_expense": [ "10-Q:0000107263-26-000036" ], "pretax_income": [ "10-Q:0000107263-26-000036" ], "income_tax": [ "10-Q:0000107263-26-000036" ], "net_income_incl_nci": [ "10-Q:0000107263-26-000036" ], "nci_profit": [ "10-Q:0000107263-26-000036" ], "net_income": [ "10-Q:0000107263-26-000036" ], "net_income_common": [ "10-Q:0000107263-26-000036" ], "eps_basic": [ "10-Q:0000107263-26-000036" ], "eps_diluted": [ "10-Q:0000107263-26-000036" ], "shares_basic": [ "10-Q:0000107263-26-000036" ], "shares_diluted": [ "10-Q:0000107263-26-000036" ], "dps_declared": [ "10-Q:0000107263-26-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 3198000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1048000000.0, "interest_expense": 371000000.0, "pretax_income": 1017000000.0, "income_tax": 244000000.0, "net_income_incl_nci": 773000000.0, "nci_profit": 39000000.0, "net_income": 734000000.0, "net_income_common": 733000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "value_sources": { "revenue": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "operating_income": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "interest_expense": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "pretax_income": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "income_tax": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "net_income_incl_nci": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "nci_profit": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "net_income": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "net_income_common": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ] }, "method": "derived", "value_methods": { "revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 3030000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1321000000.0, "interest_expense": 376000000.0, "pretax_income": 1156000000.0, "income_tax": 244000000.0, "net_income_incl_nci": 912000000.0, "nci_profit": 47000000.0, "net_income": 865000000.0, "net_income_common": 864000000.0, "eps_basic": 0.71, "eps_diluted": 0.7, "shares_basic": 1223000000.0, "shares_diluted": 1226000000.0, "dps_declared": 0.525, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-26-000017" ], "value_sources": { "revenue": [ "10-Q:0000107263-26-000017" ], "operating_income": [ "10-Q:0000107263-26-000017" ], "interest_expense": [ "10-Q:0000107263-26-000017" ], "pretax_income": [ "10-Q:0000107263-26-000017" ], "income_tax": [ "10-Q:0000107263-26-000017" ], "net_income_incl_nci": [ "10-Q:0000107263-26-000017" ], "nci_profit": [ "10-Q:0000107263-26-000017" ], "net_income": [ "10-Q:0000107263-26-000017" ], "net_income_common": [ "10-Q:0000107263-26-000017" ], "eps_basic": [ "10-Q:0000107263-26-000017" ], "eps_diluted": [ "10-Q:0000107263-26-000017" ], "shares_basic": [ "10-Q:0000107263-26-000017" ], "shares_diluted": [ "10-Q:0000107263-26-000017" ], "dps_declared": [ "10-Q:0000107263-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 3053000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1182000000.0, "interest_expense": 371000000.0, "pretax_income": 1136000000.0, "income_tax": 260000000.0, "net_income_incl_nci": 876000000.0, "nci_profit": 49000000.0, "net_income": 827000000.0, "net_income_common": 827000000.0, "eps_basic": 0.68, "eps_diluted": 0.68, "shares_basic": 1224000000.0, "shares_diluted": 1225000000.0, "dps_declared": 0.525, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-26-000026" ], "value_sources": { "revenue": [ "10-Q:0000107263-26-000026" ], "operating_income": [ "10-Q:0000107263-26-000026" ], "interest_expense": [ "10-Q:0000107263-26-000026" ], "pretax_income": [ "10-Q:0000107263-26-000026" ], "income_tax": [ "10-Q:0000107263-26-000026" ], "net_income_incl_nci": [ "10-Q:0000107263-26-000026" ], "nci_profit": [ "10-Q:0000107263-26-000026" ], "net_income": [ "10-Q:0000107263-26-000026" ], "net_income_common": [ "10-Q:0000107263-26-000026" ], "eps_basic": [ "10-Q:0000107263-26-000026" ], "eps_diluted": [ "10-Q:0000107263-26-000026" ], "shares_basic": [ "10-Q:0000107263-26-000026" ], "shares_diluted": [ "10-Q:0000107263-26-000026" ], "dps_declared": [ "10-Q:0000107263-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 3223000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 1136000000.0, "interest_expense": 385000000.0, "pretax_income": 988000000.0, "income_tax": 221000000.0, "net_income_incl_nci": 767000000.0, "nci_profit": 67000000.0, "net_income": 700000000.0, "net_income_common": 699000000.0, "eps_basic": 0.56, "eps_diluted": 0.56, "shares_basic": 1238000000.0, "shares_diluted": 1239000000.0, "dps_declared": 0.525, "operating_lease_cost": null }, "sources": [ "10-Q:0000107263-26-000036" ], "value_sources": { "revenue": [ "10-Q:0000107263-26-000036" ], "operating_income": [ "10-Q:0000107263-26-000036" ], "interest_expense": [ "10-Q:0000107263-26-000036" ], "pretax_income": [ "10-Q:0000107263-26-000036" ], "income_tax": [ "10-Q:0000107263-26-000036" ], "net_income_incl_nci": [ "10-Q:0000107263-26-000036" ], "nci_profit": [ "10-Q:0000107263-26-000036" ], "net_income": [ "10-Q:0000107263-26-000036" ], "net_income_common": [ "10-Q:0000107263-26-000036" ], "eps_basic": [ "10-Q:0000107263-26-000036" ], "eps_diluted": [ "10-Q:0000107263-26-000036" ], "shares_basic": [ "10-Q:0000107263-26-000036" ], "shares_diluted": [ "10-Q:0000107263-26-000036" ], "dps_declared": [ "10-Q:0000107263-26-000036" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 7719000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 466000000.0, "operating_income": 2202000000.0, "interest_expense": 1172000000.0, "pretax_income": 277000000.0, "income_tax": 79000000.0, "net_income_incl_nci": 198000000.0, "nci_profit": -13000000.0, "net_income": 211000000.0, "net_income_common": 208000000.0, "eps_basic": 0.17, "eps_diluted": 0.17, "shares_basic": 1213631000.0, "shares_diluted": 1215165000.0, "dps_declared": 1.6, "operating_lease_cost": 37000000.0 }, "sources": [ "10-K:0000107263-23-000007" ], "value_sources": { "revenue": [ "10-K:0000107263-23-000007" ], "sga": [ "10-K:0000107263-23-000007" ], "operating_income": [ "10-K:0000107263-23-000007" ], "interest_expense": [ "10-K:0000107263-23-000007" ], "pretax_income": [ "10-K:0000107263-23-000007" ], "income_tax": [ "10-K:0000107263-23-000007" ], "net_income_incl_nci": [ "10-K:0000107263-23-000007" ], "nci_profit": [ "10-K:0000107263-23-000007" ], "net_income": [ "10-K:0000107263-23-000007" ], "net_income_common": [ "10-K:0000107263-23-000007" ], "eps_basic": [ "10-K:0000107263-23-000007" ], "eps_diluted": [ "10-K:0000107263-23-000007" ], "shares_basic": [ "10-K:0000107263-23-000007" ], "shares_diluted": [ "10-K:0000107263-23-000007" ], "dps_declared": [ "10-K:0000107263-23-000007" ], "operating_lease_cost": [ "10-K:0000107263-23-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 10627000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 558000000.0, "operating_income": 2631000000.0, "interest_expense": 1179000000.0, "pretax_income": 2073000000.0, "income_tax": 511000000.0, "net_income_incl_nci": 1562000000.0, "nci_profit": 45000000.0, "net_income": 1517000000.0, "net_income_common": 1514000000.0, "eps_basic": 1.25, "eps_diluted": 1.24, "shares_basic": 1215221000.0, "shares_diluted": 1218215000.0, "dps_declared": 1.64, "operating_lease_cost": 35000000.0 }, "sources": [ "10-K:0000107263-24-000019" ], "value_sources": { "revenue": [ "10-K:0000107263-24-000019" ], "sga": [ "10-K:0000107263-24-000019" ], "operating_income": [ "10-K:0000107263-24-000019" ], "interest_expense": [ "10-K:0000107263-24-000019" ], "pretax_income": [ "10-K:0000107263-24-000019" ], "income_tax": [ "10-K:0000107263-24-000019" ], "net_income_incl_nci": [ "10-K:0000107263-24-000019" ], "nci_profit": [ "10-K:0000107263-24-000019" ], "net_income": [ "10-K:0000107263-24-000019" ], "net_income_common": [ "10-K:0000107263-24-000019" ], "eps_basic": [ "10-K:0000107263-24-000019" ], "eps_diluted": [ "10-K:0000107263-24-000019" ], "shares_basic": [ "10-K:0000107263-24-000019" ], "shares_diluted": [ "10-K:0000107263-24-000019" ], "dps_declared": [ "10-K:0000107263-24-000019" ], "operating_lease_cost": [ "10-K:0000107263-24-000019" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 10965000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 636000000.0, "operating_income": 3018000000.0, "interest_expense": 1147000000.0, "pretax_income": 2542000000.0, "income_tax": 425000000.0, "net_income_incl_nci": 2117000000.0, "nci_profit": 68000000.0, "net_income": 2049000000.0, "net_income_common": 2046000000.0, "eps_basic": 1.68, "eps_diluted": 1.67, "shares_basic": 1218362000.0, "shares_diluted": 1222672000.0, "dps_declared": 1.7, "operating_lease_cost": 34000000.0 }, "sources": [ "10-K:0000107263-25-000031" ], "value_sources": { "revenue": [ "10-K:0000107263-25-000031" ], "sga": [ "10-K:0000107263-25-000031" ], "operating_income": [ "10-K:0000107263-25-000031" ], "interest_expense": [ "10-K:0000107263-25-000031" ], "pretax_income": [ "10-K:0000107263-25-000031" ], "income_tax": [ "10-K:0000107263-25-000031" ], "net_income_incl_nci": [ "10-K:0000107263-25-000031" ], "nci_profit": [ "10-K:0000107263-25-000031" ], "net_income": [ "10-K:0000107263-25-000031" ], "net_income_common": [ "10-K:0000107263-25-000031" ], "eps_basic": [ "10-K:0000107263-25-000031" ], "eps_diluted": [ "10-K:0000107263-25-000031" ], "shares_basic": [ "10-K:0000107263-25-000031" ], "shares_diluted": [ "10-K:0000107263-25-000031" ], "dps_declared": [ "10-K:0000107263-25-000031" ], "operating_lease_cost": [ "10-K:0000107263-25-000031" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 10907000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 665000000.0, "operating_income": 4311000000.0, "interest_expense": 1236000000.0, "pretax_income": 4405000000.0, "income_tax": 1005000000.0, "net_income_incl_nci": 3303000000.0, "nci_profit": 124000000.0, "net_income": 3179000000.0, "net_income_common": 3176000000.0, "eps_basic": 2.61, "eps_diluted": 2.6, "shares_basic": 1218000000.0, "shares_diluted": 1223000000.0, "dps_declared": 1.79, "operating_lease_cost": 38000000.0 }, "sources": [ "10-K:0000107263-25-000031", "10-K:0000107263-26-000006" ], "value_sources": { "revenue": [ "10-K:0000107263-26-000006" ], "sga": [ "10-K:0000107263-25-000031" ], "operating_income": [ "10-K:0000107263-26-000006" ], "interest_expense": [ "10-K:0000107263-26-000006" ], "pretax_income": [ "10-K:0000107263-26-000006" ], "income_tax": [ "10-K:0000107263-26-000006" ], "net_income_incl_nci": [ "10-K:0000107263-26-000006" ], "nci_profit": [ "10-K:0000107263-26-000006" ], "net_income": [ "10-K:0000107263-26-000006" ], "net_income_common": [ "10-K:0000107263-26-000006" ], "eps_basic": [ "10-K:0000107263-26-000006" ], "eps_diluted": [ "10-K:0000107263-26-000006" ], "shares_basic": [ "10-K:0000107263-26-000006" ], "shares_diluted": [ "10-K:0000107263-26-000006" ], "dps_declared": [ "10-K:0000107263-26-000006" ], "operating_lease_cost": [ "10-K:0000107263-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 10503000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 708000000.0, "operating_income": 3339000000.0, "interest_expense": 1364000000.0, "pretax_income": 2986000000.0, "income_tax": 640000000.0, "net_income_incl_nci": 2346000000.0, "nci_profit": 121000000.0, "net_income": 2225000000.0, "net_income_common": 2222000000.0, "eps_basic": 1.82, "eps_diluted": 1.82, "shares_basic": 1219000000.0, "shares_diluted": 1223000000.0, "dps_declared": 1.9, "operating_lease_cost": 39000000.0 }, "sources": [ "10-K:0000107263-25-000031", "10-K:0000107263-26-000006" ], "value_sources": { "revenue": [ "10-K:0000107263-26-000006" ], "sga": [ "10-K:0000107263-25-000031" ], "operating_income": [ "10-K:0000107263-26-000006" ], "interest_expense": [ "10-K:0000107263-26-000006" ], "pretax_income": [ "10-K:0000107263-26-000006" ], "income_tax": [ "10-K:0000107263-26-000006" ], "net_income_incl_nci": [ "10-K:0000107263-26-000006" ], "nci_profit": [ "10-K:0000107263-26-000006" ], "net_income": [ "10-K:0000107263-26-000006" ], "net_income_common": [ "10-K:0000107263-26-000006" ], "eps_basic": [ "10-K:0000107263-26-000006" ], "eps_diluted": [ "10-K:0000107263-26-000006" ], "shares_basic": [ "10-K:0000107263-26-000006" ], "shares_diluted": [ "10-K:0000107263-26-000006" ], "dps_declared": [ "10-K:0000107263-26-000006" ], "operating_lease_cost": [ "10-K:0000107263-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 11950000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4196000000.0, "interest_expense": 1442000000.0, "pretax_income": 3625000000.0, "income_tax": 857000000.0, "net_income_incl_nci": 2768000000.0, "nci_profit": 150000000.0, "net_income": 2618000000.0, "net_income_common": 2615000000.0, "eps_basic": 2.14, "eps_diluted": 2.14, "shares_basic": 1221000000.0, "shares_diluted": 1225000000.0, "dps_declared": 2.0, "operating_lease_cost": 39000000.0 }, "sources": [ "10-K:0000107263-26-000006" ], "value_sources": { "revenue": [ "10-K:0000107263-26-000006" ], "operating_income": [ "10-K:0000107263-26-000006" ], "interest_expense": [ "10-K:0000107263-26-000006" ], "pretax_income": [ "10-K:0000107263-26-000006" ], "income_tax": [ "10-K:0000107263-26-000006" ], "net_income_incl_nci": [ "10-K:0000107263-26-000006" ], "nci_profit": [ "10-K:0000107263-26-000006" ], "net_income": [ "10-K:0000107263-26-000006" ], "net_income_common": [ "10-K:0000107263-26-000006" ], "eps_basic": [ "10-K:0000107263-26-000006" ], "eps_diluted": [ "10-K:0000107263-26-000006" ], "shares_basic": [ "10-K:0000107263-26-000006" ], "shares_diluted": [ "10-K:0000107263-26-000006" ], "dps_declared": [ "10-K:0000107263-26-000006" ], "operating_lease_cost": [ "10-K:0000107263-26-000006" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 400000000.0, "short_term_investments": null, "receivables": 930000000.0, "inventory": 105000000.0, "current_assets": 1565000000.0, "ppe_net": 29141000000.0, "goodwill": null, "intangibles": null, "total_assets": 44629000000.0, "accounts_payable": 359000000.0, "short_term_borrowings": null, "debt_current": 628000000.0, "current_liabilities": 2116000000.0, "long_term_debt": 21848000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12354000000.0, "nci": 2905000000.0, "equity_total": 15259000000.0, "liabilities_and_equity": 44629000000.0, "shares_outstanding": null, "retained_earnings": -12013000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 5179000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-20-000016" ], "value_sources": { "cash": [ "10-Q:0000107263-20-000016" ], "receivables": [ "10-Q:0000107263-20-000016" ], "inventory": [ "10-Q:0000107263-20-000016" ], "current_assets": [ "10-Q:0000107263-20-000016" ], "ppe_net": [ "10-Q:0000107263-20-000016" ], "total_assets": [ "10-Q:0000107263-20-000016" ], "accounts_payable": [ "10-Q:0000107263-20-000016" ], "debt_current": [ "10-Q:0000107263-20-000016" ], "current_liabilities": [ "10-Q:0000107263-20-000016" ], "long_term_debt": [ "10-Q:0000107263-20-000016" ], "equity_parent": [ "10-Q:0000107263-20-000016" ], "nci": [ "10-Q:0000107263-20-000016" ], "equity_total": [ "10-Q:0000107263-20-000016" ], "liabilities_and_equity": [ "10-Q:0000107263-20-000016" ], "retained_earnings": [ "10-Q:0000107263-20-000016" ], "preferred_stock": [ "10-Q:0000107263-20-000016" ], "equity_method_investments": [ "10-Q:0000107263-20-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 1133000000.0, "short_term_investments": null, "receivables": 907000000.0, "inventory": 134000000.0, "current_assets": 2338000000.0, "ppe_net": 29137000000.0, "goodwill": null, "intangibles": null, "total_assets": 45343000000.0, "accounts_payable": 769000000.0, "short_term_borrowings": null, "debt_current": 626000000.0, "current_liabilities": 2438000000.0, "long_term_debt": 22323000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12212000000.0, "nci": 2868000000.0, "equity_total": 15080000000.0, "liabilities_and_equity": 45343000000.0, "shares_outstanding": null, "retained_earnings": -12197000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 5155000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-20-000027" ], "value_sources": { "cash": [ "10-Q:0000107263-20-000027" ], "receivables": [ "10-Q:0000107263-20-000027" ], "inventory": [ "10-Q:0000107263-20-000027" ], "current_assets": [ "10-Q:0000107263-20-000027" ], "ppe_net": [ "10-Q:0000107263-20-000027" ], "total_assets": [ "10-Q:0000107263-20-000027" ], "accounts_payable": [ "10-Q:0000107263-20-000027" ], "debt_current": [ "10-Q:0000107263-20-000027" ], "current_liabilities": [ "10-Q:0000107263-20-000027" ], "long_term_debt": [ "10-Q:0000107263-20-000027" ], "equity_parent": [ "10-Q:0000107263-20-000027" ], "nci": [ "10-Q:0000107263-20-000027" ], "equity_total": [ "10-Q:0000107263-20-000027" ], "liabilities_and_equity": [ "10-Q:0000107263-20-000027" ], "retained_earnings": [ "10-Q:0000107263-20-000027" ], "preferred_stock": [ "10-Q:0000107263-20-000027" ], "equity_method_investments": [ "10-Q:0000107263-20-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 70000000.0, "short_term_investments": null, "receivables": 1011000000.0, "inventory": 157000000.0, "current_assets": 1403000000.0, "ppe_net": 29107000000.0, "goodwill": null, "intangibles": null, "total_assets": 44320000000.0, "accounts_payable": 464000000.0, "short_term_borrowings": 40000000.0, "debt_current": 392000000.0, "current_liabilities": 1861000000.0, "long_term_debt": 21951000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12065000000.0, "nci": 2833000000.0, "equity_total": 14898000000.0, "liabilities_and_equity": 44320000000.0, "shares_outstanding": null, "retained_earnings": -12376000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 5176000000.0, "accrued_taxes_current": null, "commercial_paper": 40000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-20-000034" ], "value_sources": { "cash": [ "10-Q:0000107263-20-000034" ], "receivables": [ "10-Q:0000107263-20-000034" ], "inventory": [ "10-Q:0000107263-20-000034" ], "current_assets": [ "10-Q:0000107263-20-000034" ], "ppe_net": [ "10-Q:0000107263-20-000034" ], "total_assets": [ "10-Q:0000107263-20-000034" ], "accounts_payable": [ "10-Q:0000107263-20-000034" ], "short_term_borrowings": [ "10-Q:0000107263-20-000034" ], "debt_current": [ "10-Q:0000107263-20-000034" ], "current_liabilities": [ "10-Q:0000107263-20-000034" ], "long_term_debt": [ "10-Q:0000107263-20-000034" ], "equity_parent": [ "10-Q:0000107263-20-000034" ], "nci": [ "10-Q:0000107263-20-000034" ], "equity_total": [ "10-Q:0000107263-20-000034" ], "liabilities_and_equity": [ "10-Q:0000107263-20-000034" ], "retained_earnings": [ "10-Q:0000107263-20-000034" ], "preferred_stock": [ "10-Q:0000107263-20-000034" ], "equity_method_investments": [ "10-Q:0000107263-20-000034" ], "commercial_paper": [ "10-Q:0000107263-20-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 142000000.0, "short_term_investments": null, "receivables": 999000000.0, "inventory": 136000000.0, "current_assets": 1429000000.0, "ppe_net": 28929000000.0, "goodwill": null, "intangibles": null, "total_assets": 44165000000.0, "accounts_payable": 482000000.0, "short_term_borrowings": null, "debt_current": 893000000.0, "current_liabilities": 2319000000.0, "long_term_debt": 21451000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11769000000.0, "nci": 2814000000.0, "equity_total": 14583000000.0, "liabilities_and_equity": 44165000000.0, "shares_outstanding": null, "retained_earnings": -12748000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 5159000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 28000000.0, "operating_lease_liability_noncurrent": 161000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 34000000.0, "operating_lease_payments_total": 261000000.0, "operating_lease_imputed_interest": 72000000.0, "debt_maturity_y1": 894000000.0, "debt_maturity_y2": 2025000000.0, "debt_maturity_y3": 1477000000.0, "debt_maturity_y4": 2280000000.0, "debt_maturity_y5": 1617000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000107263-21-000006", "10-K:0000107263-22-000007", "10-K:0000107263-24-000019" ], "value_sources": { "cash": [ "10-K:0000107263-24-000019" ], "receivables": [ "10-K:0000107263-22-000007" ], "inventory": [ "10-K:0000107263-22-000007" ], "current_assets": [ "10-K:0000107263-22-000007" ], "ppe_net": [ "10-K:0000107263-22-000007" ], "total_assets": [ "10-K:0000107263-22-000007" ], "accounts_payable": [ "10-K:0000107263-22-000007" ], "debt_current": [ "10-K:0000107263-22-000007" ], "current_liabilities": [ "10-K:0000107263-22-000007" ], "long_term_debt": [ "10-K:0000107263-22-000007" ], "equity_parent": [ "10-K:0000107263-22-000007" ], "nci": [ "10-K:0000107263-22-000007" ], "equity_total": [ "10-K:0000107263-22-000007" ], "liabilities_and_equity": [ "10-K:0000107263-22-000007" ], "retained_earnings": [ "10-K:0000107263-22-000007" ], "preferred_stock": [ "10-K:0000107263-22-000007" ], "equity_method_investments": [ "10-K:0000107263-22-000007" ], "operating_lease_liability_current": [ "10-K:0000107263-22-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000107263-22-000007" ], "operating_lease_discount_rate": [ "10-K:0000107263-22-000007" ], "operating_lease_payments_y1": [ "10-K:0000107263-21-000006" ], "operating_lease_payments_total": [ "10-K:0000107263-21-000006" ], "operating_lease_imputed_interest": [ "10-K:0000107263-21-000006" ], "debt_maturity_y1": [ "10-K:0000107263-21-000006" ], "debt_maturity_y2": [ "10-K:0000107263-21-000006" ], "debt_maturity_y3": [ "10-K:0000107263-21-000006" ], "debt_maturity_y4": [ "10-K:0000107263-21-000006" ], "debt_maturity_y5": [ "10-K:0000107263-21-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 1126000000.0, "short_term_investments": null, "receivables": 1058000000.0, "inventory": 144000000.0, "current_assets": 2497000000.0, "ppe_net": 29076000000.0, "goodwill": null, "intangibles": null, "total_assets": 45262000000.0, "accounts_payable": 538000000.0, "short_term_borrowings": null, "debt_current": 2142000000.0, "current_liabilities": 3535000000.0, "long_term_debt": 21092000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11702000000.0, "nci": 2771000000.0, "equity_total": 14473000000.0, "liabilities_and_equity": 45262000000.0, "shares_outstanding": null, "retained_earnings": -12825000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 5129000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-22-000014" ], "value_sources": { "cash": [ "10-Q:0000107263-22-000014" ], "receivables": [ "10-Q:0000107263-21-000012" ], "inventory": [ "10-Q:0000107263-21-000012" ], "current_assets": [ "10-Q:0000107263-21-000012" ], "ppe_net": [ "10-Q:0000107263-21-000012" ], "total_assets": [ "10-Q:0000107263-21-000012" ], "accounts_payable": [ "10-Q:0000107263-21-000012" ], "debt_current": [ "10-Q:0000107263-21-000012" ], "current_liabilities": [ "10-Q:0000107263-21-000012" ], "long_term_debt": [ "10-Q:0000107263-21-000012" ], "equity_parent": [ "10-Q:0000107263-21-000012" ], "nci": [ "10-Q:0000107263-21-000012" ], "equity_total": [ "10-Q:0000107263-21-000012" ], "liabilities_and_equity": [ "10-Q:0000107263-21-000012" ], "retained_earnings": [ "10-Q:0000107263-21-000012" ], "preferred_stock": [ "10-Q:0000107263-21-000012" ], "equity_method_investments": [ "10-Q:0000107263-21-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 1201000000.0, "short_term_investments": null, "receivables": 999000000.0, "inventory": 194000000.0, "current_assets": 2625000000.0, "ppe_net": 29299000000.0, "goodwill": null, "intangibles": null, "total_assets": 45507000000.0, "accounts_payable": 611000000.0, "short_term_borrowings": null, "debt_current": 2143000000.0, "current_liabilities": 3759000000.0, "long_term_debt": 21091000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11512000000.0, "nci": 2753000000.0, "equity_total": 14265000000.0, "liabilities_and_equity": 45507000000.0, "shares_outstanding": null, "retained_earnings": -13022000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 5124000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-22-000024" ], "value_sources": { "cash": [ "10-Q:0000107263-22-000024" ], "receivables": [ "10-Q:0000107263-21-000021" ], "inventory": [ "10-Q:0000107263-21-000021" ], "current_assets": [ "10-Q:0000107263-21-000021" ], "ppe_net": [ "10-Q:0000107263-21-000021" ], "total_assets": [ "10-Q:0000107263-21-000021" ], "accounts_payable": [ "10-Q:0000107263-21-000021" ], "debt_current": [ "10-Q:0000107263-21-000021" ], "current_liabilities": [ "10-Q:0000107263-21-000021" ], "long_term_debt": [ "10-Q:0000107263-21-000021" ], "equity_parent": [ "10-Q:0000107263-21-000021" ], "nci": [ "10-Q:0000107263-21-000021" ], "equity_total": [ "10-Q:0000107263-21-000021" ], "liabilities_and_equity": [ "10-Q:0000107263-21-000021" ], "retained_earnings": [ "10-Q:0000107263-21-000021" ], "preferred_stock": [ "10-Q:0000107263-21-000021" ], "equity_method_investments": [ "10-Q:0000107263-21-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 214000000.0, "short_term_investments": null, "receivables": 1986000000.0, "inventory": 368000000.0, "current_assets": 2885000000.0, "ppe_net": 29314000000.0, "goodwill": null, "intangibles": null, "total_assets": 45985000000.0, "accounts_payable": 1674000000.0, "short_term_borrowings": null, "debt_current": 2024000000.0, "current_liabilities": 4940000000.0, "long_term_debt": 20338000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11198000000.0, "nci": 2721000000.0, "equity_total": 13919000000.0, "liabilities_and_equity": 45985000000.0, "shares_outstanding": null, "retained_earnings": -13361000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 5085000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-21-000027", "10-Q:0000107263-22-000030" ], "value_sources": { "cash": [ "10-Q:0000107263-22-000030" ], "receivables": [ "10-Q:0000107263-21-000027" ], "inventory": [ "10-Q:0000107263-21-000027" ], "current_assets": [ "10-Q:0000107263-21-000027" ], "ppe_net": [ "10-Q:0000107263-21-000027" ], "total_assets": [ "10-Q:0000107263-21-000027" ], "accounts_payable": [ "10-Q:0000107263-21-000027" ], "debt_current": [ "10-Q:0000107263-21-000027" ], "current_liabilities": [ "10-Q:0000107263-21-000027" ], "long_term_debt": [ "10-Q:0000107263-21-000027" ], "equity_parent": [ "10-Q:0000107263-21-000027" ], "nci": [ "10-Q:0000107263-21-000027" ], "equity_total": [ "10-Q:0000107263-21-000027" ], "liabilities_and_equity": [ "10-Q:0000107263-21-000027" ], "retained_earnings": [ "10-Q:0000107263-21-000027" ], "preferred_stock": [ "10-Q:0000107263-21-000027" ], "equity_method_investments": [ "10-Q:0000107263-21-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1680000000.0, "short_term_investments": null, "receivables": 1978000000.0, "inventory": 379000000.0, "current_assets": 4549000000.0, "ppe_net": 29258000000.0, "goodwill": 0.0, "intangibles": null, "total_assets": 47612000000.0, "accounts_payable": 1746000000.0, "short_term_borrowings": 0.0, "debt_current": 2025000000.0, "current_liabilities": 4972000000.0, "long_term_debt": 21650000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11423000000.0, "nci": 2678000000.0, "equity_total": 14101000000.0, "liabilities_and_equity": 47612000000.0, "shares_outstanding": null, "retained_earnings": -13237000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 5121000000.0, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 23000000.0, "operating_lease_liability_noncurrent": 141000000.0, "operating_lease_discount_rate": 0.0456, "operating_lease_payments_y1": 28000000.0, "operating_lease_payments_total": 226000000.0, "operating_lease_imputed_interest": 62000000.0, "debt_maturity_y1": 2026000000.0, "debt_maturity_y2": 1478000000.0, "debt_maturity_y3": 2281000000.0, "debt_maturity_y4": 1619000000.0, "debt_maturity_y5": 1244000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000107263-22-000007", "10-K:0000107263-23-000007", "10-K:0000107263-24-000019" ], "value_sources": { "cash": [ "10-K:0000107263-23-000007" ], "receivables": [ "10-K:0000107263-23-000007" ], "inventory": [ "10-K:0000107263-23-000007" ], "current_assets": [ "10-K:0000107263-23-000007" ], "ppe_net": [ "10-K:0000107263-23-000007" ], "goodwill": [ "10-K:0000107263-24-000019" ], "total_assets": [ "10-K:0000107263-23-000007" ], "accounts_payable": [ "10-K:0000107263-23-000007" ], "short_term_borrowings": [ "10-K:0000107263-23-000007" ], "debt_current": [ "10-K:0000107263-23-000007" ], "current_liabilities": [ "10-K:0000107263-23-000007" ], "long_term_debt": [ "10-K:0000107263-23-000007" ], "equity_parent": [ "10-K:0000107263-23-000007" ], "nci": [ "10-K:0000107263-23-000007" ], "equity_total": [ "10-K:0000107263-23-000007" ], "liabilities_and_equity": [ "10-K:0000107263-23-000007" ], "retained_earnings": [ "10-K:0000107263-23-000007" ], "preferred_stock": [ "10-K:0000107263-23-000007" ], "equity_method_investments": [ "10-K:0000107263-23-000007" ], "commercial_paper": [ "10-K:0000107263-23-000007" ], "operating_lease_liability_current": [ "10-K:0000107263-23-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000107263-23-000007" ], "operating_lease_discount_rate": [ "10-K:0000107263-23-000007" ], "operating_lease_payments_y1": [ "10-K:0000107263-22-000007" ], "operating_lease_payments_total": [ "10-K:0000107263-22-000007" ], "operating_lease_imputed_interest": [ "10-K:0000107263-22-000007" ], "debt_maturity_y1": [ "10-K:0000107263-22-000007" ], "debt_maturity_y2": [ "10-K:0000107263-22-000007" ], "debt_maturity_y3": [ "10-K:0000107263-22-000007" ], "debt_maturity_y4": [ "10-K:0000107263-22-000007" ], "debt_maturity_y5": [ "10-K:0000107263-22-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 604000000.0, "short_term_investments": null, "receivables": 1973000000.0, "inventory": 201000000.0, "current_assets": 3154000000.0, "ppe_net": 29186000000.0, "goodwill": null, "intangibles": null, "total_assets": 46049000000.0, "accounts_payable": 1584000000.0, "short_term_borrowings": null, "debt_current": 1625000000.0, "current_liabilities": 4308000000.0, "long_term_debt": 20801000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11316000000.0, "nci": 2655000000.0, "equity_total": 13971000000.0, "liabilities_and_equity": 46049000000.0, "shares_outstanding": null, "retained_earnings": -13378000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-22-000014" ], "value_sources": { "cash": [ "10-Q:0000107263-22-000014" ], "receivables": [ "10-Q:0000107263-22-000014" ], "inventory": [ "10-Q:0000107263-22-000014" ], "current_assets": [ "10-Q:0000107263-22-000014" ], "ppe_net": [ "10-Q:0000107263-22-000014" ], "total_assets": [ "10-Q:0000107263-22-000014" ], "accounts_payable": [ "10-Q:0000107263-22-000014" ], "debt_current": [ "10-Q:0000107263-22-000014" ], "current_liabilities": [ "10-Q:0000107263-22-000014" ], "long_term_debt": [ "10-Q:0000107263-22-000014" ], "equity_parent": [ "10-Q:0000107263-22-000014" ], "nci": [ "10-Q:0000107263-22-000014" ], "equity_total": [ "10-Q:0000107263-22-000014" ], "liabilities_and_equity": [ "10-Q:0000107263-22-000014" ], "retained_earnings": [ "10-Q:0000107263-22-000014" ], "preferred_stock": [ "10-Q:0000107263-22-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 133000000.0, "short_term_investments": null, "receivables": 2784000000.0, "inventory": 371000000.0, "current_assets": 3787000000.0, "ppe_net": 29660000000.0, "goodwill": null, "intangibles": null, "total_assets": 47555000000.0, "accounts_payable": 2496000000.0, "short_term_borrowings": 1039000000.0, "debt_current": 876000000.0, "current_liabilities": 5838000000.0, "long_term_debt": 20800000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11226000000.0, "nci": 2610000000.0, "equity_total": 13836000000.0, "liabilities_and_equity": 47555000000.0, "shares_outstanding": null, "retained_earnings": -13498000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 1039000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-22-000024" ], "value_sources": { "cash": [ "10-Q:0000107263-22-000024" ], "receivables": [ "10-Q:0000107263-22-000024" ], "inventory": [ "10-Q:0000107263-22-000024" ], "current_assets": [ "10-Q:0000107263-22-000024" ], "ppe_net": [ "10-Q:0000107263-22-000024" ], "total_assets": [ "10-Q:0000107263-22-000024" ], "accounts_payable": [ "10-Q:0000107263-22-000024" ], "short_term_borrowings": [ "10-Q:0000107263-22-000024" ], "debt_current": [ "10-Q:0000107263-22-000024" ], "current_liabilities": [ "10-Q:0000107263-22-000024" ], "long_term_debt": [ "10-Q:0000107263-22-000024" ], "equity_parent": [ "10-Q:0000107263-22-000024" ], "nci": [ "10-Q:0000107263-22-000024" ], "equity_total": [ "10-Q:0000107263-22-000024" ], "liabilities_and_equity": [ "10-Q:0000107263-22-000024" ], "retained_earnings": [ "10-Q:0000107263-22-000024" ], "preferred_stock": [ "10-Q:0000107263-22-000024" ], "commercial_paper": [ "10-Q:0000107263-22-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 859000000.0, "short_term_investments": null, "receivables": 2659000000.0, "inventory": 447000000.0, "current_assets": 4438000000.0, "ppe_net": 30338000000.0, "goodwill": null, "intangibles": null, "total_assets": 48672000000.0, "accounts_payable": 2613000000.0, "short_term_borrowings": null, "debt_current": 877000000.0, "current_liabilities": 5017000000.0, "long_term_debt": 22530000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11319000000.0, "nci": 2591000000.0, "equity_total": 13910000000.0, "liabilities_and_equity": 48672000000.0, "shares_outstanding": null, "retained_earnings": -13419000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-22-000030" ], "value_sources": { "cash": [ "10-Q:0000107263-22-000030" ], "receivables": [ "10-Q:0000107263-22-000030" ], "inventory": [ "10-Q:0000107263-22-000030" ], "current_assets": [ "10-Q:0000107263-22-000030" ], "ppe_net": [ "10-Q:0000107263-22-000030" ], "total_assets": [ "10-Q:0000107263-22-000030" ], "accounts_payable": [ "10-Q:0000107263-22-000030" ], "debt_current": [ "10-Q:0000107263-22-000030" ], "current_liabilities": [ "10-Q:0000107263-22-000030" ], "long_term_debt": [ "10-Q:0000107263-22-000030" ], "equity_parent": [ "10-Q:0000107263-22-000030" ], "nci": [ "10-Q:0000107263-22-000030" ], "equity_total": [ "10-Q:0000107263-22-000030" ], "liabilities_and_equity": [ "10-Q:0000107263-22-000030" ], "retained_earnings": [ "10-Q:0000107263-22-000030" ], "preferred_stock": [ "10-Q:0000107263-22-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 152000000.0, "short_term_investments": null, "receivables": 2723000000.0, "inventory": 320000000.0, "current_assets": 3797000000.0, "ppe_net": 30889000000.0, "goodwill": 0.0, "intangibles": null, "total_assets": 48433000000.0, "accounts_payable": 2327000000.0, "short_term_borrowings": 350000000.0, "debt_current": 627000000.0, "current_liabilities": 4890000000.0, "long_term_debt": 21927000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11485000000.0, "nci": 2560000000.0, "equity_total": 14045000000.0, "liabilities_and_equity": 48433000000.0, "shares_outstanding": null, "retained_earnings": -13271000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 5048000000.0, "accrued_taxes_current": null, "commercial_paper": 350000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 25000000.0, "operating_lease_liability_noncurrent": 148000000.0, "operating_lease_discount_rate": 0.0462, "operating_lease_payments_y1": 31000000.0, "operating_lease_payments_total": 238000000.0, "operating_lease_imputed_interest": 65000000.0, "debt_maturity_y1": 629000000.0, "debt_maturity_y2": 2281000000.0, "debt_maturity_y3": 1619000000.0, "debt_maturity_y4": 1245000000.0, "debt_maturity_y5": 1993000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000107263-23-000007", "10-K:0000107263-24-000019" ], "value_sources": { "cash": [ "10-K:0000107263-24-000019" ], "receivables": [ "10-K:0000107263-24-000019" ], "inventory": [ "10-K:0000107263-24-000019" ], "current_assets": [ "10-K:0000107263-24-000019" ], "ppe_net": [ "10-K:0000107263-24-000019" ], "goodwill": [ "10-K:0000107263-24-000019" ], "total_assets": [ "10-K:0000107263-24-000019" ], "accounts_payable": [ "10-K:0000107263-24-000019" ], "short_term_borrowings": [ "10-K:0000107263-24-000019" ], "debt_current": [ "10-K:0000107263-24-000019" ], "current_liabilities": [ "10-K:0000107263-24-000019" ], "long_term_debt": [ "10-K:0000107263-24-000019" ], "equity_parent": [ "10-K:0000107263-24-000019" ], "nci": [ "10-K:0000107263-24-000019" ], "equity_total": [ "10-K:0000107263-24-000019" ], "liabilities_and_equity": [ "10-K:0000107263-24-000019" ], "retained_earnings": [ "10-K:0000107263-24-000019" ], "preferred_stock": [ "10-K:0000107263-24-000019" ], "equity_method_investments": [ "10-K:0000107263-24-000019" ], "commercial_paper": [ "10-K:0000107263-24-000019" ], "operating_lease_liability_current": [ "10-K:0000107263-24-000019" ], "operating_lease_liability_noncurrent": [ "10-K:0000107263-24-000019" ], "operating_lease_discount_rate": [ "10-K:0000107263-24-000019" ], "operating_lease_payments_y1": [ "10-K:0000107263-23-000007" ], "operating_lease_payments_total": [ "10-K:0000107263-23-000007" ], "operating_lease_imputed_interest": [ "10-K:0000107263-23-000007" ], "debt_maturity_y1": [ "10-K:0000107263-23-000007" ], "debt_maturity_y2": [ "10-K:0000107263-23-000007" ], "debt_maturity_y3": [ "10-K:0000107263-23-000007" ], "debt_maturity_y4": [ "10-K:0000107263-23-000007" ], "debt_maturity_y5": [ "10-K:0000107263-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 477000000.0, "short_term_investments": null, "receivables": 1524000000.0, "inventory": 244000000.0, "current_assets": 2757000000.0, "ppe_net": 32095000000.0, "goodwill": null, "intangibles": null, "total_assets": 48936000000.0, "accounts_payable": 1258000000.0, "short_term_borrowings": 0.0, "debt_current": 1627000000.0, "current_liabilities": 4020000000.0, "long_term_debt": 22785000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11785000000.0, "nci": 2538000000.0, "equity_total": 14323000000.0, "liabilities_and_equity": 48936000000.0, "shares_outstanding": null, "retained_earnings": -12895000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-23-000013" ], "value_sources": { "cash": [ "10-Q:0000107263-23-000013" ], "receivables": [ "10-Q:0000107263-23-000013" ], "inventory": [ "10-Q:0000107263-23-000013" ], "current_assets": [ "10-Q:0000107263-23-000013" ], "ppe_net": [ "10-Q:0000107263-23-000013" ], "total_assets": [ "10-Q:0000107263-23-000013" ], "accounts_payable": [ "10-Q:0000107263-23-000013" ], "short_term_borrowings": [ "10-Q:0000107263-23-000013" ], "debt_current": [ "10-Q:0000107263-23-000013" ], "current_liabilities": [ "10-Q:0000107263-23-000013" ], "long_term_debt": [ "10-Q:0000107263-23-000013" ], "equity_parent": [ "10-Q:0000107263-23-000013" ], "nci": [ "10-Q:0000107263-23-000013" ], "equity_total": [ "10-Q:0000107263-23-000013" ], "liabilities_and_equity": [ "10-Q:0000107263-23-000013" ], "retained_earnings": [ "10-Q:0000107263-23-000013" ], "preferred_stock": [ "10-Q:0000107263-23-000013" ], "commercial_paper": [ "10-Q:0000107263-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 551000000.0, "short_term_investments": null, "receivables": 1362000000.0, "inventory": 259000000.0, "current_assets": 2639000000.0, "ppe_net": 32346000000.0, "goodwill": null, "intangibles": null, "total_assets": 49025000000.0, "accounts_payable": 1146000000.0, "short_term_borrowings": 0.0, "debt_current": 2877000000.0, "current_liabilities": 5384000000.0, "long_term_debt": 21532000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11679000000.0, "nci": 2530000000.0, "equity_total": 14209000000.0, "liabilities_and_equity": 49025000000.0, "shares_outstanding": null, "retained_earnings": -12982000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-23-000021" ], "value_sources": { "cash": [ "10-Q:0000107263-23-000021" ], "receivables": [ "10-Q:0000107263-23-000021" ], "inventory": [ "10-Q:0000107263-23-000021" ], "current_assets": [ "10-Q:0000107263-23-000021" ], "ppe_net": [ "10-Q:0000107263-23-000021" ], "total_assets": [ "10-Q:0000107263-23-000021" ], "accounts_payable": [ "10-Q:0000107263-23-000021" ], "short_term_borrowings": [ "10-Q:0000107263-23-000021" ], "debt_current": [ "10-Q:0000107263-23-000021" ], "current_liabilities": [ "10-Q:0000107263-23-000021" ], "long_term_debt": [ "10-Q:0000107263-23-000021" ], "equity_parent": [ "10-Q:0000107263-23-000021" ], "nci": [ "10-Q:0000107263-23-000021" ], "equity_total": [ "10-Q:0000107263-23-000021" ], "liabilities_and_equity": [ "10-Q:0000107263-23-000021" ], "retained_earnings": [ "10-Q:0000107263-23-000021" ], "preferred_stock": [ "10-Q:0000107263-23-000021" ], "commercial_paper": [ "10-Q:0000107263-23-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 2074000000.0, "short_term_investments": null, "receivables": 1419000000.0, "inventory": 266000000.0, "current_assets": 4256000000.0, "ppe_net": 32628000000.0, "goodwill": null, "intangibles": null, "total_assets": 50788000000.0, "accounts_payable": 1358000000.0, "short_term_borrowings": 0.0, "debt_current": 2879000000.0, "current_liabilities": 5526000000.0, "long_term_debt": 22772000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11845000000.0, "nci": 2498000000.0, "equity_total": 14343000000.0, "liabilities_and_equity": 50788000000.0, "shares_outstanding": null, "retained_earnings": -12876000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-23-000027" ], "value_sources": { "cash": [ "10-Q:0000107263-23-000027" ], "receivables": [ "10-Q:0000107263-23-000027" ], "inventory": [ "10-Q:0000107263-23-000027" ], "current_assets": [ "10-Q:0000107263-23-000027" ], "ppe_net": [ "10-Q:0000107263-23-000027" ], "total_assets": [ "10-Q:0000107263-23-000027" ], "accounts_payable": [ "10-Q:0000107263-23-000027" ], "short_term_borrowings": [ "10-Q:0000107263-23-000027" ], "debt_current": [ "10-Q:0000107263-23-000027" ], "current_liabilities": [ "10-Q:0000107263-23-000027" ], "long_term_debt": [ "10-Q:0000107263-23-000027" ], "equity_parent": [ "10-Q:0000107263-23-000027" ], "nci": [ "10-Q:0000107263-23-000027" ], "equity_total": [ "10-Q:0000107263-23-000027" ], "liabilities_and_equity": [ "10-Q:0000107263-23-000027" ], "retained_earnings": [ "10-Q:0000107263-23-000027" ], "preferred_stock": [ "10-Q:0000107263-23-000027" ], "commercial_paper": [ "10-Q:0000107263-23-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2150000000.0, "short_term_investments": null, "receivables": 1655000000.0, "inventory": 274000000.0, "current_assets": 4513000000.0, "ppe_net": 34311000000.0, "goodwill": 463000000.0, "intangibles": null, "total_assets": 52627000000.0, "accounts_payable": 1379000000.0, "short_term_borrowings": 725000000.0, "debt_current": 2337000000.0, "current_liabilities": 5830000000.0, "long_term_debt": 23376000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12402000000.0, "nci": 2489000000.0, "equity_total": 14891000000.0, "liabilities_and_equity": 52627000000.0, "shares_outstanding": null, "retained_earnings": -12287000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 4614000000.0, "accrued_taxes_current": null, "commercial_paper": 725000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 24000000.0, "operating_lease_liability_noncurrent": 148000000.0, "operating_lease_discount_rate": 0.0478, "operating_lease_payments_y1": 33000000.0, "operating_lease_payments_total": 230000000.0, "operating_lease_imputed_interest": 58000000.0, "debt_maturity_y1": 2338000000.0, "debt_maturity_y2": 2263000000.0, "debt_maturity_y3": 2345000000.0, "debt_maturity_y4": 1993000000.0, "debt_maturity_y5": 1445000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000107263-24-000019", "10-K:0000107263-25-000031" ], "value_sources": { "cash": [ "10-K:0000107263-25-000031" ], "receivables": [ "10-K:0000107263-25-000031" ], "inventory": [ "10-K:0000107263-25-000031" ], "current_assets": [ "10-K:0000107263-25-000031" ], "ppe_net": [ "10-K:0000107263-25-000031" ], "goodwill": [ "10-K:0000107263-25-000031" ], "total_assets": [ "10-K:0000107263-25-000031" ], "accounts_payable": [ "10-K:0000107263-25-000031" ], "short_term_borrowings": [ "10-K:0000107263-25-000031" ], "debt_current": [ "10-K:0000107263-25-000031" ], "current_liabilities": [ "10-K:0000107263-25-000031" ], "long_term_debt": [ "10-K:0000107263-25-000031" ], "equity_parent": [ "10-K:0000107263-25-000031" ], "nci": [ "10-K:0000107263-25-000031" ], "equity_total": [ "10-K:0000107263-25-000031" ], "liabilities_and_equity": [ "10-K:0000107263-25-000031" ], "retained_earnings": [ "10-K:0000107263-25-000031" ], "preferred_stock": [ "10-K:0000107263-25-000031" ], "equity_method_investments": [ "10-K:0000107263-25-000031" ], "commercial_paper": [ "10-K:0000107263-25-000031" ], "operating_lease_liability_current": [ "10-K:0000107263-25-000031" ], "operating_lease_liability_noncurrent": [ "10-K:0000107263-25-000031" ], "operating_lease_discount_rate": [ "10-K:0000107263-25-000031" ], "operating_lease_payments_y1": [ "10-K:0000107263-24-000019" ], "operating_lease_payments_total": [ "10-K:0000107263-24-000019" ], "operating_lease_imputed_interest": [ "10-K:0000107263-24-000019" ], "debt_maturity_y1": [ "10-K:0000107263-24-000019" ], "debt_maturity_y2": [ "10-K:0000107263-24-000019" ], "debt_maturity_y3": [ "10-K:0000107263-24-000019" ], "debt_maturity_y4": [ "10-K:0000107263-24-000019" ], "debt_maturity_y5": [ "10-K:0000107263-24-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 667000000.0, "short_term_investments": null, "receivables": 1355000000.0, "inventory": 239000000.0, "current_assets": 2610000000.0, "ppe_net": 36451000000.0, "goodwill": null, "intangibles": null, "total_assets": 52747000000.0, "accounts_payable": 1042000000.0, "short_term_borrowings": 0.0, "debt_current": 2787000000.0, "current_liabilities": 4981000000.0, "long_term_debt": 24100000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12449000000.0, "nci": 2481000000.0, "equity_total": 14930000000.0, "liabilities_and_equity": 52747000000.0, "shares_outstanding": null, "retained_earnings": -12238000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-24-000063" ], "value_sources": { "cash": [ "10-Q:0000107263-24-000063" ], "receivables": [ "10-Q:0000107263-24-000063" ], "inventory": [ "10-Q:0000107263-24-000063" ], "current_assets": [ "10-Q:0000107263-24-000063" ], "ppe_net": [ "10-Q:0000107263-24-000063" ], "total_assets": [ "10-Q:0000107263-24-000063" ], "accounts_payable": [ "10-Q:0000107263-24-000063" ], "short_term_borrowings": [ "10-Q:0000107263-24-000063" ], "debt_current": [ "10-Q:0000107263-24-000063" ], "current_liabilities": [ "10-Q:0000107263-24-000063" ], "long_term_debt": [ "10-Q:0000107263-24-000063" ], "equity_parent": [ "10-Q:0000107263-24-000063" ], "nci": [ "10-Q:0000107263-24-000063" ], "equity_total": [ "10-Q:0000107263-24-000063" ], "liabilities_and_equity": [ "10-Q:0000107263-24-000063" ], "retained_earnings": [ "10-Q:0000107263-24-000063" ], "preferred_stock": [ "10-Q:0000107263-24-000063" ], "commercial_paper": [ "10-Q:0000107263-24-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 55000000.0, "short_term_investments": null, "receivables": 1398000000.0, "inventory": 274000000.0, "current_assets": 2115000000.0, "ppe_net": 36702000000.0, "goodwill": null, "intangibles": null, "total_assets": 52409000000.0, "accounts_payable": 1192000000.0, "short_term_borrowings": 630000000.0, "debt_current": 1536000000.0, "current_liabilities": 4696000000.0, "long_term_debt": 24096000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12296000000.0, "nci": 2450000000.0, "equity_total": 14746000000.0, "liabilities_and_equity": 52409000000.0, "shares_outstanding": null, "retained_earnings": -12419000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 630000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-24-000077" ], "value_sources": { "cash": [ "10-Q:0000107263-24-000077" ], "receivables": [ "10-Q:0000107263-24-000077" ], "inventory": [ "10-Q:0000107263-24-000077" ], "current_assets": [ "10-Q:0000107263-24-000077" ], "ppe_net": [ "10-Q:0000107263-24-000077" ], "total_assets": [ "10-Q:0000107263-24-000077" ], "accounts_payable": [ "10-Q:0000107263-24-000077" ], "short_term_borrowings": [ "10-Q:0000107263-24-000077" ], "debt_current": [ "10-Q:0000107263-24-000077" ], "current_liabilities": [ "10-Q:0000107263-24-000077" ], "long_term_debt": [ "10-Q:0000107263-24-000077" ], "equity_parent": [ "10-Q:0000107263-24-000077" ], "nci": [ "10-Q:0000107263-24-000077" ], "equity_total": [ "10-Q:0000107263-24-000077" ], "liabilities_and_equity": [ "10-Q:0000107263-24-000077" ], "retained_earnings": [ "10-Q:0000107263-24-000077" ], "preferred_stock": [ "10-Q:0000107263-24-000077" ], "commercial_paper": [ "10-Q:0000107263-24-000077" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 762000000.0, "short_term_investments": null, "receivables": 1310000000.0, "inventory": 275000000.0, "current_assets": 2698000000.0, "ppe_net": 37974000000.0, "goodwill": null, "intangibles": null, "total_assets": 53837000000.0, "accounts_payable": 1137000000.0, "short_term_borrowings": 0.0, "debt_current": 2284000000.0, "current_liabilities": 4719000000.0, "long_term_debt": 24825000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12428000000.0, "nci": 2437000000.0, "equity_total": 14865000000.0, "liabilities_and_equity": 53837000000.0, "shares_outstanding": null, "retained_earnings": -12296000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-24-000095" ], "value_sources": { "cash": [ "10-Q:0000107263-24-000095" ], "receivables": [ "10-Q:0000107263-24-000095" ], "inventory": [ "10-Q:0000107263-24-000095" ], "current_assets": [ "10-Q:0000107263-24-000095" ], "ppe_net": [ "10-Q:0000107263-24-000095" ], "total_assets": [ "10-Q:0000107263-24-000095" ], "accounts_payable": [ "10-Q:0000107263-24-000095" ], "short_term_borrowings": [ "10-Q:0000107263-24-000095" ], "debt_current": [ "10-Q:0000107263-24-000095" ], "current_liabilities": [ "10-Q:0000107263-24-000095" ], "long_term_debt": [ "10-Q:0000107263-24-000095" ], "equity_parent": [ "10-Q:0000107263-24-000095" ], "nci": [ "10-Q:0000107263-24-000095" ], "equity_total": [ "10-Q:0000107263-24-000095" ], "liabilities_and_equity": [ "10-Q:0000107263-24-000095" ], "retained_earnings": [ "10-Q:0000107263-24-000095" ], "preferred_stock": [ "10-Q:0000107263-24-000095" ], "commercial_paper": [ "10-Q:0000107263-24-000095" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 60000000.0, "short_term_investments": null, "receivables": 1863000000.0, "inventory": 279000000.0, "current_assets": 2661000000.0, "ppe_net": 38692000000.0, "goodwill": 466000000.0, "intangibles": null, "total_assets": 54532000000.0, "accounts_payable": 1613000000.0, "short_term_borrowings": 455000000.0, "debt_current": 1720000000.0, "current_liabilities": 5312000000.0, "long_term_debt": 24736000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12436000000.0, "nci": 2404000000.0, "equity_total": 14840000000.0, "liabilities_and_equity": 54532000000.0, "shares_outstanding": null, "retained_earnings": -12396000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 4107000000.0, "accrued_taxes_current": null, "commercial_paper": 455000000.0, "operating_lease_liability": 168000000.0, "operating_lease_liability_current": 26000000.0, "operating_lease_liability_noncurrent": 142000000.0, "operating_lease_discount_rate": 0.049, "operating_lease_payments_y1": 34000000.0, "operating_lease_payments_total": 224000000.0, "operating_lease_imputed_interest": 56000000.0, "debt_maturity_y1": 1720000000.0, "debt_maturity_y2": 2345000000.0, "debt_maturity_y3": 1994000000.0, "debt_maturity_y4": 1445000000.0, "debt_maturity_y5": 1600000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000107263-25-000031", "10-K:0000107263-26-000006" ], "value_sources": { "cash": [ "10-K:0000107263-26-000006" ], "receivables": [ "10-K:0000107263-26-000006" ], "inventory": [ "10-K:0000107263-26-000006" ], "current_assets": [ "10-K:0000107263-26-000006" ], "ppe_net": [ "10-K:0000107263-26-000006" ], "goodwill": [ "10-K:0000107263-26-000006" ], "total_assets": [ "10-K:0000107263-26-000006" ], "accounts_payable": [ "10-K:0000107263-26-000006" ], "short_term_borrowings": [ "10-K:0000107263-26-000006" ], "debt_current": [ "10-K:0000107263-26-000006" ], "current_liabilities": [ "10-K:0000107263-26-000006" ], "long_term_debt": [ "10-K:0000107263-26-000006" ], "equity_parent": [ "10-K:0000107263-26-000006" ], "nci": [ "10-K:0000107263-26-000006" ], "equity_total": [ "10-K:0000107263-26-000006" ], "liabilities_and_equity": [ "10-K:0000107263-26-000006" ], "retained_earnings": [ "10-K:0000107263-26-000006" ], "preferred_stock": [ "10-K:0000107263-26-000006" ], "equity_method_investments": [ "10-K:0000107263-26-000006" ], "commercial_paper": [ "10-K:0000107263-26-000006" ], "operating_lease_liability": [ "10-K:0000107263-25-000031" ], "operating_lease_liability_current": [ "10-K:0000107263-25-000031" ], "operating_lease_liability_noncurrent": [ "10-K:0000107263-26-000006" ], "operating_lease_discount_rate": [ "10-K:0000107263-26-000006" ], "operating_lease_payments_y1": [ "10-K:0000107263-25-000031" ], "operating_lease_payments_total": [ "10-K:0000107263-25-000031" ], "operating_lease_imputed_interest": [ "10-K:0000107263-25-000031" ], "debt_maturity_y1": [ "10-K:0000107263-25-000031" ], "debt_maturity_y2": [ "10-K:0000107263-25-000031" ], "debt_maturity_y3": [ "10-K:0000107263-25-000031" ], "debt_maturity_y4": [ "10-K:0000107263-25-000031" ], "debt_maturity_y5": [ "10-K:0000107263-25-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 100000000.0, "short_term_investments": null, "receivables": 1781000000.0, "inventory": 249000000.0, "current_assets": 2535000000.0, "ppe_net": 39155000000.0, "goodwill": null, "intangibles": null, "total_assets": 54924000000.0, "accounts_payable": 1551000000.0, "short_term_borrowings": 322000000.0, "debt_current": 2967000000.0, "current_liabilities": 6266000000.0, "long_term_debt": 24122000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12487000000.0, "nci": 2378000000.0, "equity_total": 14865000000.0, "liabilities_and_equity": 54924000000.0, "shares_outstanding": null, "retained_earnings": -12320000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 322000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-25-000102" ], "value_sources": { "cash": [ "10-Q:0000107263-25-000102" ], "receivables": [ "10-Q:0000107263-25-000102" ], "inventory": [ "10-Q:0000107263-25-000102" ], "current_assets": [ "10-Q:0000107263-25-000102" ], "ppe_net": [ "10-Q:0000107263-25-000102" ], "total_assets": [ "10-Q:0000107263-25-000102" ], "accounts_payable": [ "10-Q:0000107263-25-000102" ], "short_term_borrowings": [ "10-Q:0000107263-25-000102" ], "debt_current": [ "10-Q:0000107263-25-000102" ], "current_liabilities": [ "10-Q:0000107263-25-000102" ], "long_term_debt": [ "10-Q:0000107263-25-000102" ], "equity_parent": [ "10-Q:0000107263-25-000102" ], "nci": [ "10-Q:0000107263-25-000102" ], "equity_total": [ "10-Q:0000107263-25-000102" ], "liabilities_and_equity": [ "10-Q:0000107263-25-000102" ], "retained_earnings": [ "10-Q:0000107263-25-000102" ], "preferred_stock": [ "10-Q:0000107263-25-000102" ], "commercial_paper": [ "10-Q:0000107263-25-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 903000000.0, "short_term_investments": null, "receivables": 1563000000.0, "inventory": 335000000.0, "current_assets": 3221000000.0, "ppe_net": 39773000000.0, "goodwill": null, "intangibles": null, "total_assets": 56141000000.0, "accounts_payable": 1414000000.0, "short_term_borrowings": 0.0, "debt_current": 2969000000.0, "current_liabilities": 6012000000.0, "long_term_debt": 25603000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12438000000.0, "nci": 2367000000.0, "equity_total": 14805000000.0, "liabilities_and_equity": 56141000000.0, "shares_outstanding": null, "retained_earnings": -12387000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-25-000123" ], "value_sources": { "cash": [ "10-Q:0000107263-25-000123" ], "receivables": [ "10-Q:0000107263-25-000123" ], "inventory": [ "10-Q:0000107263-25-000123" ], "current_assets": [ "10-Q:0000107263-25-000123" ], "ppe_net": [ "10-Q:0000107263-25-000123" ], "total_assets": [ "10-Q:0000107263-25-000123" ], "accounts_payable": [ "10-Q:0000107263-25-000123" ], "short_term_borrowings": [ "10-Q:0000107263-25-000123" ], "debt_current": [ "10-Q:0000107263-25-000123" ], "current_liabilities": [ "10-Q:0000107263-25-000123" ], "long_term_debt": [ "10-Q:0000107263-25-000123" ], "equity_parent": [ "10-Q:0000107263-25-000123" ], "nci": [ "10-Q:0000107263-25-000123" ], "equity_total": [ "10-Q:0000107263-25-000123" ], "liabilities_and_equity": [ "10-Q:0000107263-25-000123" ], "retained_earnings": [ "10-Q:0000107263-25-000123" ], "preferred_stock": [ "10-Q:0000107263-25-000123" ], "commercial_paper": [ "10-Q:0000107263-25-000123" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 70000000.0, "short_term_investments": null, "receivables": 1480000000.0, "inventory": 339000000.0, "current_assets": 2271000000.0, "ppe_net": 40385000000.0, "goodwill": null, "intangibles": null, "total_assets": 55736000000.0, "accounts_payable": 1406000000.0, "short_term_borrowings": 170000000.0, "debt_current": 2228000000.0, "current_liabilities": 5377000000.0, "long_term_debt": 25589000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12520000000.0, "nci": 2340000000.0, "equity_total": 14860000000.0, "liabilities_and_equity": 55736000000.0, "shares_outstanding": null, "retained_earnings": -12354000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 170000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-25-000145" ], "value_sources": { "cash": [ "10-Q:0000107263-25-000145" ], "receivables": [ "10-Q:0000107263-25-000145" ], "inventory": [ "10-Q:0000107263-25-000145" ], "current_assets": [ "10-Q:0000107263-25-000145" ], "ppe_net": [ "10-Q:0000107263-25-000145" ], "total_assets": [ "10-Q:0000107263-25-000145" ], "accounts_payable": [ "10-Q:0000107263-25-000145" ], "short_term_borrowings": [ "10-Q:0000107263-25-000145" ], "debt_current": [ "10-Q:0000107263-25-000145" ], "current_liabilities": [ "10-Q:0000107263-25-000145" ], "long_term_debt": [ "10-Q:0000107263-25-000145" ], "equity_parent": [ "10-Q:0000107263-25-000145" ], "nci": [ "10-Q:0000107263-25-000145" ], "equity_total": [ "10-Q:0000107263-25-000145" ], "liabilities_and_equity": [ "10-Q:0000107263-25-000145" ], "retained_earnings": [ "10-Q:0000107263-25-000145" ], "preferred_stock": [ "10-Q:0000107263-25-000145" ], "commercial_paper": [ "10-Q:0000107263-25-000145" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 63000000.0, "short_term_investments": null, "receivables": 2084000000.0, "inventory": 314000000.0, "current_assets": 3244000000.0, "ppe_net": 41996000000.0, "goodwill": 466000000.0, "intangibles": null, "total_assets": 58573000000.0, "accounts_payable": 2224000000.0, "short_term_borrowings": 700000000.0, "debt_current": 1345000000.0, "current_liabilities": 6106000000.0, "long_term_debt": 27316000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12807000000.0, "nci": 2188000000.0, "equity_total": 14995000000.0, "liabilities_and_equity": 58573000000.0, "shares_outstanding": null, "retained_earnings": -12237000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": 4518000000.0, "accrued_taxes_current": null, "commercial_paper": 700000000.0, "operating_lease_liability": 183000000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 151000000.0, "operating_lease_discount_rate": 0.0499, "operating_lease_payments_y1": 40000000.0, "operating_lease_payments_total": 237000000.0, "operating_lease_imputed_interest": 54000000.0, "debt_maturity_y1": 1345000000.0, "debt_maturity_y2": 1994000000.0, "debt_maturity_y3": 1696000000.0, "debt_maturity_y4": 1600000000.0, "debt_maturity_y5": 2504000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000107263-26-000006", "10-Q:0000107263-26-000036" ], "value_sources": { "cash": [ "10-Q:0000107263-26-000036" ], "receivables": [ "10-Q:0000107263-26-000036" ], "inventory": [ "10-Q:0000107263-26-000036" ], "current_assets": [ "10-Q:0000107263-26-000036" ], "ppe_net": [ "10-Q:0000107263-26-000036" ], "goodwill": [ "10-K:0000107263-26-000006" ], "total_assets": [ "10-Q:0000107263-26-000036" ], "accounts_payable": [ "10-Q:0000107263-26-000036" ], "short_term_borrowings": [ "10-Q:0000107263-26-000036" ], "debt_current": [ "10-Q:0000107263-26-000036" ], "current_liabilities": [ "10-Q:0000107263-26-000036" ], "long_term_debt": [ "10-Q:0000107263-26-000036" ], "equity_parent": [ "10-Q:0000107263-26-000036" ], "nci": [ "10-Q:0000107263-26-000036" ], "equity_total": [ "10-Q:0000107263-26-000036" ], "liabilities_and_equity": [ "10-Q:0000107263-26-000036" ], "retained_earnings": [ "10-Q:0000107263-26-000036" ], "preferred_stock": [ "10-Q:0000107263-26-000036" ], "equity_method_investments": [ "10-K:0000107263-26-000006" ], "commercial_paper": [ "10-Q:0000107263-26-000036" ], "operating_lease_liability": [ "10-K:0000107263-26-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0000107263-26-000006" ], "operating_lease_discount_rate": [ "10-K:0000107263-26-000006" ], "operating_lease_payments_y1": [ "10-K:0000107263-26-000006" ], "operating_lease_payments_total": [ "10-K:0000107263-26-000006" ], "operating_lease_imputed_interest": [ "10-K:0000107263-26-000006" ], "debt_maturity_y1": [ "10-K:0000107263-26-000006" ], "debt_maturity_y2": [ "10-K:0000107263-26-000006" ], "debt_maturity_y3": [ "10-K:0000107263-26-000006" ], "debt_maturity_y4": [ "10-K:0000107263-26-000006" ], "debt_maturity_y5": [ "10-K:0000107263-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 950000000.0, "short_term_investments": null, "receivables": 1676000000.0, "inventory": 262000000.0, "current_assets": 3320000000.0, "ppe_net": 43134000000.0, "goodwill": null, "intangibles": null, "total_assets": 59569000000.0, "accounts_payable": 2271000000.0, "short_term_borrowings": 0.0, "debt_current": 248000000.0, "current_liabilities": 4006000000.0, "long_term_debt": 30054000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12992000000.0, "nci": 2170000000.0, "equity_total": 15162000000.0, "liabilities_and_equity": 59569000000.0, "shares_outstanding": null, "retained_earnings": -12017000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-26-000017" ], "value_sources": { "cash": [ "10-Q:0000107263-26-000017" ], "receivables": [ "10-Q:0000107263-26-000017" ], "inventory": [ "10-Q:0000107263-26-000017" ], "current_assets": [ "10-Q:0000107263-26-000017" ], "ppe_net": [ "10-Q:0000107263-26-000017" ], "total_assets": [ "10-Q:0000107263-26-000017" ], "accounts_payable": [ "10-Q:0000107263-26-000017" ], "short_term_borrowings": [ "10-Q:0000107263-26-000017" ], "debt_current": [ "10-Q:0000107263-26-000017" ], "current_liabilities": [ "10-Q:0000107263-26-000017" ], "long_term_debt": [ "10-Q:0000107263-26-000017" ], "equity_parent": [ "10-Q:0000107263-26-000017" ], "nci": [ "10-Q:0000107263-26-000017" ], "equity_total": [ "10-Q:0000107263-26-000017" ], "liabilities_and_equity": [ "10-Q:0000107263-26-000017" ], "retained_earnings": [ "10-Q:0000107263-26-000017" ], "preferred_stock": [ "10-Q:0000107263-26-000017" ], "commercial_paper": [ "10-Q:0000107263-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 203000000.0, "short_term_investments": null, "receivables": 1968000000.0, "inventory": 335000000.0, "current_assets": 3123000000.0, "ppe_net": 44410000000.0, "goodwill": null, "intangibles": null, "total_assets": 60610000000.0, "accounts_payable": 2220000000.0, "short_term_borrowings": 475000000.0, "debt_current": 2197000000.0, "current_liabilities": 6546000000.0, "long_term_debt": 28121000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 13190000000.0, "nci": 2178000000.0, "equity_total": 15368000000.0, "liabilities_and_equity": 60610000000.0, "shares_outstanding": null, "retained_earnings": -11834000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 475000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-26-000026" ], "value_sources": { "cash": [ "10-Q:0000107263-26-000026" ], "receivables": [ "10-Q:0000107263-26-000026" ], "inventory": [ "10-Q:0000107263-26-000026" ], "current_assets": [ "10-Q:0000107263-26-000026" ], "ppe_net": [ "10-Q:0000107263-26-000026" ], "total_assets": [ "10-Q:0000107263-26-000026" ], "accounts_payable": [ "10-Q:0000107263-26-000026" ], "short_term_borrowings": [ "10-Q:0000107263-26-000026" ], "debt_current": [ "10-Q:0000107263-26-000026" ], "current_liabilities": [ "10-Q:0000107263-26-000026" ], "long_term_debt": [ "10-Q:0000107263-26-000026" ], "equity_parent": [ "10-Q:0000107263-26-000026" ], "nci": [ "10-Q:0000107263-26-000026" ], "equity_total": [ "10-Q:0000107263-26-000026" ], "liabilities_and_equity": [ "10-Q:0000107263-26-000026" ], "retained_earnings": [ "10-Q:0000107263-26-000026" ], "preferred_stock": [ "10-Q:0000107263-26-000026" ], "commercial_paper": [ "10-Q:0000107263-26-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 1756000000.0, "short_term_investments": null, "receivables": 2098000000.0, "inventory": 319000000.0, "current_assets": 4732000000.0, "ppe_net": 52531000000.0, "goodwill": null, "intangibles": null, "total_assets": 70680000000.0, "accounts_payable": 2441000000.0, "short_term_borrowings": 0.0, "debt_current": 2202000000.0, "current_liabilities": 6323000000.0, "long_term_debt": 31732000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 15733000000.0, "nci": 5761000000.0, "equity_total": 21494000000.0, "liabilities_and_equity": 70680000000.0, "shares_outstanding": null, "retained_earnings": -11794000000.0, "preferred_stock": 35000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000107263-26-000036" ], "value_sources": { "cash": [ "10-Q:0000107263-26-000036" ], "receivables": [ "10-Q:0000107263-26-000036" ], "inventory": [ "10-Q:0000107263-26-000036" ], "current_assets": [ "10-Q:0000107263-26-000036" ], "ppe_net": [ "10-Q:0000107263-26-000036" ], "total_assets": [ "10-Q:0000107263-26-000036" ], "accounts_payable": [ "10-Q:0000107263-26-000036" ], "short_term_borrowings": [ "10-Q:0000107263-26-000036" ], "debt_current": [ "10-Q:0000107263-26-000036" ], "current_liabilities": [ "10-Q:0000107263-26-000036" ], "long_term_debt": [ "10-Q:0000107263-26-000036" ], "equity_parent": [ "10-Q:0000107263-26-000036" ], "nci": [ "10-Q:0000107263-26-000036" ], "equity_total": [ "10-Q:0000107263-26-000036" ], "liabilities_and_equity": [ "10-Q:0000107263-26-000036" ], "retained_earnings": [ "10-Q:0000107263-26-000036" ], "preferred_stock": [ "10-Q:0000107263-26-000036" ], "commercial_paper": [ "10-Q:0000107263-26-000036" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 787000000.0, "cfi": -329000000.0, "cff": -347000000.0, "capex": 306000000.0, "d_and_a": 429000000.0, "sbc": 9000000.0, "dividends_paid": 485000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 187000000.0, "deferred_tax": -177000000.0, "change_receivables": null, "change_inventories": -19000000.0, "change_payables": -155000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 6000000.0, "proceeds_debt_issuance": 1702000000.0 }, "sources": [ "10-Q:0000107263-21-000012" ], "value_sources": { "cfo": [ "10-Q:0000107263-21-000012" ], "cfi": [ "10-Q:0000107263-21-000012" ], "cff": [ "10-Q:0000107263-21-000012" ], "capex": [ "10-Q:0000107263-21-000012" ], "d_and_a": [ "10-Q:0000107263-21-000012" ], "sbc": [ "10-Q:0000107263-21-000012" ], "dividends_paid": [ "10-Q:0000107263-21-000012" ], "goodwill_impairment": [ "10-Q:0000107263-21-000012" ], "deferred_tax": [ "10-Q:0000107263-21-000012" ], "change_inventories": [ "10-Q:0000107263-21-000012" ], "change_payables": [ "10-Q:0000107263-21-000012" ], "proceeds_equity_issuance": [ "10-Q:0000107263-21-000012" ], "proceeds_debt_issuance": [ "10-Q:0000107263-21-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 1143000000.0, "cfi": -341000000.0, "cff": -69000000.0, "capex": 307000000.0, "d_and_a": 430000000.0, "sbc": 15000000.0, "dividends_paid": 486000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 118000000.0, "change_receivables": null, "change_inventories": 28000000.0, "change_payables": 391000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 2194000000.0 }, "sources": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "value_sources": { "cfo": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "cfi": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "cff": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "capex": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "d_and_a": [ "10-Q:0000107263-21-000021" ], "sbc": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "dividends_paid": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "goodwill_impairment": [ "10-Q:0000107263-21-000021" ], "deferred_tax": [ "10-Q:0000107263-21-000021" ], "change_inventories": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "change_payables": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "proceeds_equity_issuance": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ], "proceeds_debt_issuance": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-21-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 452000000.0, "cfi": -412000000.0, "cff": -1103000000.0, "capex": 325000000.0, "d_and_a": 426000000.0, "sbc": 15000000.0, "dividends_paid": 485000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 111000000.0, "change_receivables": null, "change_inventories": 24000000.0, "change_payables": -313000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3000000.0, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "value_sources": { "cfo": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "cfi": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "cff": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "capex": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "d_and_a": [ "10-Q:0000107263-21-000027" ], "sbc": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "dividends_paid": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "goodwill_impairment": [ "10-Q:0000107263-21-000027" ], "deferred_tax": [ "10-Q:0000107263-21-000027" ], "change_inventories": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "change_payables": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "proceeds_equity_issuance": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ], "proceeds_debt_issuance": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-21-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1114000000.0, "cfi": -476000000.0, "cff": -566000000.0, "capex": 301000000.0, "d_and_a": 436000000.0, "sbc": 13000000.0, "dividends_paid": 485000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 56000000.0, "change_receivables": null, "change_inventories": -22000000.0, "change_payables": 70000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "value_sources": { "cfo": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "cfi": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "cff": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "capex": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "d_and_a": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "sbc": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "dividends_paid": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "goodwill_impairment": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "deferred_tax": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "change_inventories": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "change_payables": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "proceeds_equity_issuance": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ], "proceeds_debt_issuance": [ "10-K:0000107263-22-000007", "10-Q:0000107263-21-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 915000000.0, "cfi": -257000000.0, "cff": 326000000.0, "capex": 260000000.0, "d_and_a": 438000000.0, "sbc": 20000000.0, "dividends_paid": 498000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 144000000.0, "change_receivables": null, "change_inventories": 8000000.0, "change_payables": 38000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3000000.0, "proceeds_debt_issuance": 897000000.0 }, "sources": [ "10-Q:0000107263-21-000012", "10-Q:0000107263-22-000014" ], "value_sources": { "cfo": [ "10-Q:0000107263-22-000014" ], "cfi": [ "10-Q:0000107263-22-000014" ], "cff": [ "10-Q:0000107263-22-000014" ], "capex": [ "10-Q:0000107263-22-000014" ], "d_and_a": [ "10-Q:0000107263-22-000014" ], "sbc": [ "10-Q:0000107263-22-000014" ], "dividends_paid": [ "10-Q:0000107263-22-000014" ], "goodwill_impairment": [ "10-Q:0000107263-21-000012" ], "deferred_tax": [ "10-Q:0000107263-22-000014" ], "change_inventories": [ "10-Q:0000107263-22-000014" ], "change_payables": [ "10-Q:0000107263-22-000014" ], "proceeds_equity_issuance": [ "10-Q:0000107263-22-000014" ], "proceeds_debt_issuance": [ "10-Q:0000107263-22-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1057000000.0, "cfi": -443000000.0, "cff": -539000000.0, "capex": 425000000.0, "d_and_a": 463000000.0, "sbc": 19000000.0, "dividends_paid": 498000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 118000000.0, "change_receivables": null, "change_inventories": 50000000.0, "change_payables": 56000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-Q:0000107263-21-000021", "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "value_sources": { "cfo": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "cfi": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "cff": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "capex": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "d_and_a": [ "10-Q:0000107263-22-000024" ], "sbc": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "dividends_paid": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "goodwill_impairment": [ "10-Q:0000107263-21-000021" ], "deferred_tax": [ "10-Q:0000107263-22-000024" ], "change_inventories": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "change_payables": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "proceeds_equity_issuance": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ], "proceeds_debt_issuance": [ "10-Q:0000107263-22-000014", "10-Q:0000107263-22-000024" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 834000000.0, "cfi": -408000000.0, "cff": -1413000000.0, "capex": 272000000.0, "d_and_a": 487000000.0, "sbc": 21000000.0, "dividends_paid": 498000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 51000000.0, "change_receivables": null, "change_inventories": 54000000.0, "change_payables": 476000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000107263-21-000027", "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "value_sources": { "cfo": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "cfi": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "cff": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "capex": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "d_and_a": [ "10-Q:0000107263-22-000030" ], "sbc": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "dividends_paid": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "goodwill_impairment": [ "10-Q:0000107263-21-000027" ], "deferred_tax": [ "10-Q:0000107263-22-000030" ], "change_inventories": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "change_payables": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "proceeds_equity_issuance": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ], "proceeds_debt_issuance": [ "10-Q:0000107263-22-000024", "10-Q:0000107263-22-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1139000000.0, "cfi": -357000000.0, "cff": 684000000.0, "capex": 282000000.0, "d_and_a": 454000000.0, "sbc": 21000000.0, "dividends_paid": 498000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 196000000.0, "change_receivables": null, "change_inventories": 27000000.0, "change_payables": 73000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3000000.0, "proceeds_debt_issuance": 1257000000.0 }, "sources": [ "10-K:0000107263-23-000007", "10-Q:0000107263-21-000027", "10-Q:0000107263-22-000030" ], "value_sources": { "cfo": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "cfi": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "cff": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "capex": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "d_and_a": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "sbc": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "dividends_paid": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "goodwill_impairment": [ "10-K:0000107263-23-000007", "10-Q:0000107263-21-000027" ], "deferred_tax": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "change_inventories": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "change_payables": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "proceeds_equity_issuance": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ], "proceeds_debt_issuance": [ "10-K:0000107263-23-000007", "10-Q:0000107263-22-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 1082000000.0, "cfi": -360000000.0, "cff": -1798000000.0, "capex": 291000000.0, "d_and_a": 498000000.0, "sbc": 21000000.0, "dividends_paid": 518000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 115000000.0, "change_receivables": null, "change_inventories": -178000000.0, "change_payables": -138000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 37000000.0, "proceeds_debt_issuance": 3000000.0 }, "sources": [ "10-Q:0000107263-23-000013" ], "value_sources": { "cfo": [ "10-Q:0000107263-23-000013" ], "cfi": [ "10-Q:0000107263-23-000013" ], "cff": [ "10-Q:0000107263-23-000013" ], "capex": [ "10-Q:0000107263-23-000013" ], "d_and_a": [ "10-Q:0000107263-23-000013" ], "sbc": [ "10-Q:0000107263-23-000013" ], "dividends_paid": [ "10-Q:0000107263-23-000013" ], "buybacks": [ "10-Q:0000107263-23-000013" ], "deferred_tax": [ "10-Q:0000107263-23-000013" ], "change_inventories": [ "10-Q:0000107263-23-000013" ], "change_payables": [ "10-Q:0000107263-23-000013" ], "proceeds_equity_issuance": [ "10-Q:0000107263-23-000013" ], "proceeds_debt_issuance": [ "10-Q:0000107263-23-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1098000000.0, "cfi": -1292000000.0, "cff": -277000000.0, "capex": 315000000.0, "d_and_a": 506000000.0, "sbc": 15000000.0, "dividends_paid": 517000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -25000000.0, "change_receivables": null, "change_inventories": 189000000.0, "change_payables": 828000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 11000000.0, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "value_sources": { "cfo": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "cfi": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "cff": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "capex": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "d_and_a": [ "10-Q:0000107263-23-000021" ], "sbc": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "dividends_paid": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "buybacks": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "deferred_tax": [ "10-Q:0000107263-23-000021" ], "change_inventories": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "change_payables": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "proceeds_equity_issuance": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ], "proceeds_debt_issuance": [ "10-Q:0000107263-23-000013", "10-Q:0000107263-23-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 1490000000.0, "cfi": -883000000.0, "cff": 119000000.0, "capex": 841000000.0, "d_and_a": 500000000.0, "sbc": 22000000.0, "dividends_paid": 518000000.0, "buybacks": 9000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 92000000.0, "change_receivables": null, "change_inventories": 141000000.0, "change_payables": 53000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 5000000.0, "proceeds_debt_issuance": 1747000000.0 }, "sources": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "value_sources": { "cfo": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "cfi": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "cff": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "capex": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "d_and_a": [ "10-Q:0000107263-23-000027" ], "sbc": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "dividends_paid": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "buybacks": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "deferred_tax": [ "10-Q:0000107263-23-000027" ], "change_inventories": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "change_payables": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "proceeds_equity_issuance": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ], "proceeds_debt_issuance": [ "10-Q:0000107263-23-000021", "10-Q:0000107263-23-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1219000000.0, "cfi": -840000000.0, "cff": -1086000000.0, "capex": 806000000.0, "d_and_a": 505000000.0, "sbc": 15000000.0, "dividends_paid": 518000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 249000000.0, "change_receivables": null, "change_inventories": -42000000.0, "change_payables": -333000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1000000.0, "proceeds_debt_issuance": 3000000.0 }, "sources": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "value_sources": { "cfo": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "cfi": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "cff": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "capex": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "d_and_a": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "sbc": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "dividends_paid": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "buybacks": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "deferred_tax": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "change_inventories": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "change_payables": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "proceeds_equity_issuance": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ], "proceeds_debt_issuance": [ "10-K:0000107263-24-000019", "10-Q:0000107263-23-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1514000000.0, "cfi": -1639000000.0, "cff": 450000000.0, "capex": 545000000.0, "d_and_a": 506000000.0, "sbc": 17000000.0, "dividends_paid": 546000000.0, "buybacks": 74000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 283000000.0, "change_receivables": null, "change_inventories": -27000000.0, "change_payables": -1017000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3000000.0, "proceeds_debt_issuance": 1502000000.0 }, "sources": [ "10-Q:0000107263-24-000063" ], "value_sources": { "cfo": [ "10-Q:0000107263-24-000063" ], "cfi": [ "10-Q:0000107263-24-000063" ], "cff": [ "10-Q:0000107263-24-000063" ], "capex": [ "10-Q:0000107263-24-000063" ], "d_and_a": [ "10-Q:0000107263-24-000063" ], "sbc": [ "10-Q:0000107263-24-000063" ], "dividends_paid": [ "10-Q:0000107263-24-000063" ], "buybacks": [ "10-Q:0000107263-24-000063" ], "deferred_tax": [ "10-Q:0000107263-24-000063" ], "change_inventories": [ "10-Q:0000107263-24-000063" ], "change_payables": [ "10-Q:0000107263-24-000063" ], "proceeds_equity_issuance": [ "10-Q:0000107263-24-000063" ], "proceeds_debt_issuance": [ "10-Q:0000107263-24-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 1377000000.0, "cfi": -649000000.0, "cff": -654000000.0, "capex": 610000000.0, "d_and_a": 515000000.0, "sbc": 23000000.0, "dividends_paid": 545000000.0, "buybacks": 56000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 172000000.0, "change_receivables": null, "change_inventories": -14000000.0, "change_payables": -203000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 1000000.0, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "value_sources": { "cfo": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "cfi": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "cff": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "capex": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "d_and_a": [ "10-Q:0000107263-24-000077" ], "sbc": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "dividends_paid": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "buybacks": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "deferred_tax": [ "10-Q:0000107263-24-000077" ], "change_inventories": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "change_payables": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "proceeds_equity_issuance": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "proceeds_debt_issuance": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1234000000.0, "cfi": -343000000.0, "cff": 632000000.0, "capex": 690000000.0, "d_and_a": 521000000.0, "sbc": 19000000.0, "dividends_paid": 544000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 159000000.0, "change_receivables": null, "change_inventories": 12000000.0, "change_payables": 148000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 4000000.0, "proceeds_debt_issuance": 1251000000.0 }, "sources": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "value_sources": { "cfo": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "cfi": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "cff": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "capex": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "d_and_a": [ "10-Q:0000107263-24-000095" ], "sbc": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "dividends_paid": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "buybacks": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "deferred_tax": [ "10-Q:0000107263-24-000095" ], "change_inventories": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "change_payables": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "proceeds_equity_issuance": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "proceeds_debt_issuance": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 1813000000.0, "cfi": -1260000000.0, "cff": -477000000.0, "capex": 671000000.0, "d_and_a": 529000000.0, "sbc": 18000000.0, "dividends_paid": 544000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 367000000.0, "change_receivables": null, "change_inventories": 16000000.0, "change_payables": 63000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "value_sources": { "cfo": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "cfi": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "cff": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "capex": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "d_and_a": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "sbc": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "dividends_paid": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "buybacks": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "deferred_tax": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "change_inventories": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "change_payables": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "proceeds_debt_issuance": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_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": 1234000000.0, "cfi": -2436000000.0, "cff": -281000000.0, "capex": 544000000.0, "d_and_a": 548000000.0, "sbc": 24000000.0, "dividends_paid": 579000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 152000000.0, "change_receivables": null, "change_inventories": -34000000.0, "change_payables": -309000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 5000000.0, "proceeds_debt_issuance": 2099000000.0 }, "sources": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-25-000102" ], "value_sources": { "cfo": [ "10-Q:0000107263-25-000102" ], "cfi": [ "10-Q:0000107263-25-000102" ], "cff": [ "10-Q:0000107263-25-000102" ], "capex": [ "10-Q:0000107263-25-000102" ], "d_and_a": [ "10-Q:0000107263-25-000102" ], "sbc": [ "10-Q:0000107263-25-000102" ], "dividends_paid": [ "10-Q:0000107263-25-000102" ], "buybacks": [ "10-Q:0000107263-24-000063" ], "deferred_tax": [ "10-Q:0000107263-25-000102" ], "change_inventories": [ "10-Q:0000107263-25-000102" ], "change_payables": [ "10-Q:0000107263-25-000102" ], "proceeds_equity_issuance": [ "10-Q:0000107263-25-000102" ], "proceeds_debt_issuance": [ "10-Q:0000107263-25-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1279000000.0, "cfi": -620000000.0, "cff": -1271000000.0, "capex": 579000000.0, "d_and_a": 540000000.0, "sbc": 24000000.0, "dividends_paid": 579000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 106000000.0, "change_receivables": null, "change_inventories": 37000000.0, "change_payables": 90000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077", "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "value_sources": { "cfo": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "cfi": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "cff": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "capex": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "d_and_a": [ "10-Q:0000107263-25-000123" ], "sbc": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "dividends_paid": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "buybacks": [ "10-Q:0000107263-24-000063", "10-Q:0000107263-24-000077" ], "deferred_tax": [ "10-Q:0000107263-25-000123" ], "change_inventories": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "change_payables": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "proceeds_equity_issuance": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ], "proceeds_debt_issuance": [ "10-Q:0000107263-25-000102", "10-Q:0000107263-25-000123" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1243000000.0, "cfi": -737000000.0, "cff": 201000000.0, "capex": 682000000.0, "d_and_a": 566000000.0, "sbc": 21000000.0, "dividends_paid": 579000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 209000000.0, "change_receivables": null, "change_inventories": 3000000.0, "change_payables": -98000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 3000000.0, "proceeds_debt_issuance": 1494000000.0 }, "sources": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095", "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "value_sources": { "cfo": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "cfi": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "cff": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "capex": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "d_and_a": [ "10-Q:0000107263-25-000145" ], "sbc": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "dividends_paid": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "buybacks": [ "10-Q:0000107263-24-000077", "10-Q:0000107263-24-000095" ], "deferred_tax": [ "10-Q:0000107263-25-000145" ], "change_inventories": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "change_payables": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "proceeds_equity_issuance": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ], "proceeds_debt_issuance": [ "10-Q:0000107263-25-000123", "10-Q:0000107263-25-000145" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1218000000.0, "cfi": -1070000000.0, "cff": -850000000.0, "capex": 768000000.0, "d_and_a": 565000000.0, "sbc": 30000000.0, "dividends_paid": 579000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 39000000.0, "change_receivables": null, "change_inventories": 3000000.0, "change_payables": 456000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 2000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000107263-26-000006", "10-Q:0000107263-24-000095", "10-Q:0000107263-25-000145" ], "value_sources": { "cfo": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "cfi": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "cff": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "capex": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "d_and_a": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "sbc": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "dividends_paid": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "buybacks": [ "10-K:0000107263-26-000006", "10-Q:0000107263-24-000095" ], "deferred_tax": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "change_inventories": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "change_payables": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "proceeds_equity_issuance": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "proceeds_debt_issuance": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1433000000.0, "cfi": -1170000000.0, "cff": -223000000.0, "capex": 1012000000.0, "d_and_a": 585000000.0, "sbc": 30000000.0, "dividends_paid": 610000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 107000000.0, "change_receivables": null, "change_inventories": -28000000.0, "change_payables": -29000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 5000000.0, "proceeds_debt_issuance": 1497000000.0 }, "sources": [ "10-Q:0000107263-26-000017" ], "value_sources": { "cfo": [ "10-Q:0000107263-26-000017" ], "cfi": [ "10-Q:0000107263-26-000017" ], "cff": [ "10-Q:0000107263-26-000017" ], "capex": [ "10-Q:0000107263-26-000017" ], "d_and_a": [ "10-Q:0000107263-26-000017" ], "sbc": [ "10-Q:0000107263-26-000017" ], "dividends_paid": [ "10-Q:0000107263-26-000017" ], "deferred_tax": [ "10-Q:0000107263-26-000017" ], "change_inventories": [ "10-Q:0000107263-26-000017" ], "change_payables": [ "10-Q:0000107263-26-000017" ], "proceeds_equity_issuance": [ "10-Q:0000107263-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0000107263-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1450000000.0, "cfi": -1024000000.0, "cff": 377000000.0, "capex": 972000000.0, "d_and_a": 605000000.0, "sbc": 19000000.0, "dividends_paid": 611000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 79000000.0, "change_receivables": null, "change_inventories": 89000000.0, "change_payables": -236000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1497000000.0 }, "sources": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "value_sources": { "cfo": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "cfi": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "cff": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "capex": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "d_and_a": [ "10-Q:0000107263-26-000026" ], "sbc": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "dividends_paid": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "deferred_tax": [ "10-Q:0000107263-26-000026" ], "change_inventories": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "change_payables": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "proceeds_equity_issuance": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1439000000.0, "cfi": -1008000000.0, "cff": -1264000000.0, "capex": 954000000.0, "d_and_a": 564000000.0, "sbc": 21000000.0, "dividends_paid": 611000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 256000000.0, "change_receivables": null, "change_inventories": 5000000.0, "change_payables": -94000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 4000000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "value_sources": { "cfo": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "cfi": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "cff": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "capex": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "d_and_a": [ "10-Q:0000107263-26-000036" ], "sbc": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "dividends_paid": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "deferred_tax": [ "10-Q:0000107263-26-000036" ], "change_inventories": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "change_payables": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "proceeds_equity_issuance": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "proceeds_debt_issuance": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1576000000.0, "cfi": -2287000000.0, "cff": 704000000.0, "capex": 1955000000.0, "d_and_a": 593000000.0, "sbc": 23000000.0, "dividends_paid": 610000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 302000000.0, "change_receivables": null, "change_inventories": -21000000.0, "change_payables": 474000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 1946000000.0 }, "sources": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "value_sources": { "cfo": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "cfi": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "cff": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "capex": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "d_and_a": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "sbc": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "dividends_paid": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "deferred_tax": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "change_inventories": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "change_payables": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "proceeds_equity_issuance": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ], "proceeds_debt_issuance": [ "10-K:0000107263-26-000006", "10-Q:0000107263-25-000145" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "deferred_tax": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1603000000.0, "cfi": -884000000.0, "cff": 168000000.0, "capex": 1359000000.0, "d_and_a": 584000000.0, "sbc": 22000000.0, "dividends_paid": 642000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 235000000.0, "change_receivables": null, "change_inventories": -50000000.0, "change_payables": -194000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 8000000.0, "proceeds_debt_issuance": 2768000000.0 }, "sources": [ "10-Q:0000107263-26-000017" ], "value_sources": { "cfo": [ "10-Q:0000107263-26-000017" ], "cfi": [ "10-Q:0000107263-26-000017" ], "cff": [ "10-Q:0000107263-26-000017" ], "capex": [ "10-Q:0000107263-26-000017" ], "d_and_a": [ "10-Q:0000107263-26-000017" ], "sbc": [ "10-Q:0000107263-26-000017" ], "dividends_paid": [ "10-Q:0000107263-26-000017" ], "deferred_tax": [ "10-Q:0000107263-26-000017" ], "change_inventories": [ "10-Q:0000107263-26-000017" ], "change_payables": [ "10-Q:0000107263-26-000017" ], "proceeds_equity_issuance": [ "10-Q:0000107263-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0000107263-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1376000000.0, "cfi": -1906000000.0, "cff": -217000000.0, "capex": 1834000000.0, "d_and_a": 592000000.0, "sbc": 17000000.0, "dividends_paid": 642000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 257000000.0, "change_receivables": null, "change_inventories": 82000000.0, "change_payables": -46000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 22000000.0 }, "sources": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "value_sources": { "cfo": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "cfi": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "cff": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "capex": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "d_and_a": [ "10-Q:0000107263-26-000026" ], "sbc": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "dividends_paid": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "deferred_tax": [ "10-Q:0000107263-26-000026" ], "change_inventories": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "change_payables": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "proceeds_equity_issuance": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ], "proceeds_debt_issuance": [ "10-Q:0000107263-26-000017", "10-Q:0000107263-26-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1505000000.0, "cfi": -5208000000.0, "cff": 5256000000.0, "capex": 2489000000.0, "d_and_a": 620000000.0, "sbc": 26000000.0, "dividends_paid": 656000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 224000000.0, "change_receivables": null, "change_inventories": -14000000.0, "change_payables": -62000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 5000000.0, "proceeds_debt_issuance": 2748000000.0 }, "sources": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "value_sources": { "cfo": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "cfi": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "cff": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "capex": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "d_and_a": [ "10-Q:0000107263-26-000036" ], "sbc": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "dividends_paid": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "deferred_tax": [ "10-Q:0000107263-26-000036" ], "change_inventories": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "change_payables": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "proceeds_equity_issuance": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ], "proceeds_debt_issuance": [ "10-Q:0000107263-26-000026", "10-Q:0000107263-26-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "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": 3496000000.0, "cfi": -1558000000.0, "cff": -2085000000.0, "capex": 1239000000.0, "d_and_a": 1721000000.0, "sbc": 52000000.0, "dividends_paid": 1941000000.0, "buybacks": null, "interest_paid": 1149000000.0, "taxes_paid": null, "depreciation": 1393000000.0, "amortisation_intangibles": 328000000.0, "goodwill_impairment": 187000000.0, "deferred_tax": 108000000.0, "change_receivables": null, "change_inventories": 28000000.0, "change_payables": -7000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 9000000.0, "proceeds_debt_issuance": 3899000000.0 }, "sources": [ "10-K:0000107263-21-000006", "10-K:0000107263-23-000007" ], "value_sources": { "cfo": [ "10-K:0000107263-23-000007" ], "cfi": [ "10-K:0000107263-23-000007" ], "cff": [ "10-K:0000107263-23-000007" ], "capex": [ "10-K:0000107263-23-000007" ], "d_and_a": [ "10-K:0000107263-23-000007" ], "sbc": [ "10-K:0000107263-23-000007" ], "dividends_paid": [ "10-K:0000107263-23-000007" ], "interest_paid": [ "10-K:0000107263-23-000007" ], "depreciation": [ "10-K:0000107263-23-000007" ], "amortisation_intangibles": [ "10-K:0000107263-21-000006" ], "goodwill_impairment": [ "10-K:0000107263-23-000007" ], "deferred_tax": [ "10-K:0000107263-23-000007" ], "change_inventories": [ "10-K:0000107263-23-000007" ], "change_payables": [ "10-K:0000107263-23-000007" ], "proceeds_equity_issuance": [ "10-K:0000107263-23-000007" ], "proceeds_debt_issuance": [ "10-K:0000107263-23-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 3945000000.0, "cfi": -1465000000.0, "cff": -942000000.0, "capex": 1239000000.0, "d_and_a": 1842000000.0, "sbc": 81000000.0, "dividends_paid": 1992000000.0, "buybacks": 0.0, "interest_paid": 1137000000.0, "taxes_paid": null, "depreciation": 1496000000.0, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 509000000.0, "change_receivables": null, "change_inventories": 139000000.0, "change_payables": 643000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 9000000.0, "proceeds_debt_issuance": 2155000000.0 }, "sources": [ "10-K:0000107263-23-000007", "10-K:0000107263-24-000019" ], "value_sources": { "cfo": [ "10-K:0000107263-24-000019" ], "cfi": [ "10-K:0000107263-24-000019" ], "cff": [ "10-K:0000107263-24-000019" ], "capex": [ "10-K:0000107263-24-000019" ], "d_and_a": [ "10-K:0000107263-24-000019" ], "sbc": [ "10-K:0000107263-24-000019" ], "dividends_paid": [ "10-K:0000107263-24-000019" ], "buybacks": [ "10-K:0000107263-24-000019" ], "interest_paid": [ "10-K:0000107263-24-000019" ], "depreciation": [ "10-K:0000107263-24-000019" ], "goodwill_impairment": [ "10-K:0000107263-23-000007" ], "deferred_tax": [ "10-K:0000107263-24-000019" ], "change_inventories": [ "10-K:0000107263-24-000019" ], "change_payables": [ "10-K:0000107263-24-000019" ], "proceeds_equity_issuance": [ "10-K:0000107263-24-000019" ], "proceeds_debt_issuance": [ "10-K:0000107263-24-000019" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 4889000000.0, "cfi": -3375000000.0, "cff": -3042000000.0, "capex": 2253000000.0, "d_and_a": 2009000000.0, "sbc": 73000000.0, "dividends_paid": 2071000000.0, "buybacks": 9000000.0, "interest_paid": 1117000000.0, "taxes_paid": 13000000.0, "depreciation": 1500000000.0, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": 431000000.0, "change_receivables": null, "change_inventories": 110000000.0, "change_payables": 410000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 54000000.0, "proceeds_debt_issuance": 1755000000.0 }, "sources": [ "10-K:0000107263-23-000007", "10-K:0000107263-24-000019", "10-K:0000107263-25-000031" ], "value_sources": { "cfo": [ "10-K:0000107263-25-000031" ], "cfi": [ "10-K:0000107263-25-000031" ], "cff": [ "10-K:0000107263-25-000031" ], "capex": [ "10-K:0000107263-25-000031" ], "d_and_a": [ "10-K:0000107263-25-000031" ], "sbc": [ "10-K:0000107263-25-000031" ], "dividends_paid": [ "10-K:0000107263-25-000031" ], "buybacks": [ "10-K:0000107263-25-000031" ], "interest_paid": [ "10-K:0000107263-24-000019" ], "taxes_paid": [ "10-K:0000107263-25-000031" ], "depreciation": [ "10-K:0000107263-25-000031" ], "goodwill_impairment": [ "10-K:0000107263-23-000007" ], "deferred_tax": [ "10-K:0000107263-25-000031" ], "change_inventories": [ "10-K:0000107263-25-000031" ], "change_payables": [ "10-K:0000107263-25-000031" ], "proceeds_equity_issuance": [ "10-K:0000107263-25-000031" ], "proceeds_debt_issuance": [ "10-K:0000107263-25-000031" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 5938000000.0, "cfi": -3891000000.0, "cff": -49000000.0, "capex": 2516000000.0, "d_and_a": 2071000000.0, "sbc": 77000000.0, "dividends_paid": 2179000000.0, "buybacks": 130000000.0, "interest_paid": 1152000000.0, "taxes_paid": 31000000.0, "depreciation": 1700000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 981000000.0, "change_receivables": null, "change_inventories": -13000000.0, "change_payables": -1009000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 6000000.0, "proceeds_debt_issuance": 2755000000.0 }, "sources": [ "10-K:0000107263-24-000019", "10-K:0000107263-26-000006" ], "value_sources": { "cfo": [ "10-K:0000107263-26-000006" ], "cfi": [ "10-K:0000107263-26-000006" ], "cff": [ "10-K:0000107263-26-000006" ], "capex": [ "10-K:0000107263-26-000006" ], "d_and_a": [ "10-K:0000107263-26-000006" ], "sbc": [ "10-K:0000107263-26-000006" ], "dividends_paid": [ "10-K:0000107263-26-000006" ], "buybacks": [ "10-K:0000107263-26-000006" ], "interest_paid": [ "10-K:0000107263-24-000019" ], "taxes_paid": [ "10-K:0000107263-26-000006" ], "depreciation": [ "10-K:0000107263-26-000006" ], "deferred_tax": [ "10-K:0000107263-26-000006" ], "change_inventories": [ "10-K:0000107263-26-000006" ], "change_payables": [ "10-K:0000107263-26-000006" ], "proceeds_equity_issuance": [ "10-K:0000107263-26-000006" ], "proceeds_debt_issuance": [ "10-K:0000107263-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 4974000000.0, "cfi": -4863000000.0, "cff": -2201000000.0, "capex": 2573000000.0, "d_and_a": 2219000000.0, "sbc": 99000000.0, "dividends_paid": 2316000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 68000000.0, "depreciation": 1800000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 506000000.0, "change_receivables": null, "change_inventories": 9000000.0, "change_payables": 139000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 10000000.0, "proceeds_debt_issuance": 3594000000.0 }, "sources": [ "10-K:0000107263-26-000006" ], "value_sources": { "cfo": [ "10-K:0000107263-26-000006" ], "cfi": [ "10-K:0000107263-26-000006" ], "cff": [ "10-K:0000107263-26-000006" ], "capex": [ "10-K:0000107263-26-000006" ], "d_and_a": [ "10-K:0000107263-26-000006" ], "sbc": [ "10-K:0000107263-26-000006" ], "dividends_paid": [ "10-K:0000107263-26-000006" ], "buybacks": [ "10-K:0000107263-26-000006" ], "taxes_paid": [ "10-K:0000107263-26-000006" ], "depreciation": [ "10-K:0000107263-26-000006" ], "deferred_tax": [ "10-K:0000107263-26-000006" ], "change_inventories": [ "10-K:0000107263-26-000006" ], "change_payables": [ "10-K:0000107263-26-000006" ], "proceeds_equity_issuance": [ "10-K:0000107263-26-000006" ], "proceeds_debt_issuance": [ "10-K:0000107263-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 5898000000.0, "cfi": -5489000000.0, "cff": -406000000.0, "capex": 4893000000.0, "d_and_a": 2347000000.0, "sbc": 93000000.0, "dividends_paid": 2442000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 162000000.0, "depreciation": 2000000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 744000000.0, "change_receivables": null, "change_inventories": 45000000.0, "change_payables": 115000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 9000000.0, "proceeds_debt_issuance": 4940000000.0 }, "sources": [ "10-K:0000107263-26-000006" ], "value_sources": { "cfo": [ "10-K:0000107263-26-000006" ], "cfi": [ "10-K:0000107263-26-000006" ], "cff": [ "10-K:0000107263-26-000006" ], "capex": [ "10-K:0000107263-26-000006" ], "d_and_a": [ "10-K:0000107263-26-000006" ], "sbc": [ "10-K:0000107263-26-000006" ], "dividends_paid": [ "10-K:0000107263-26-000006" ], "buybacks": [ "10-K:0000107263-26-000006" ], "taxes_paid": [ "10-K:0000107263-26-000006" ], "depreciation": [ "10-K:0000107263-26-000006" ], "deferred_tax": [ "10-K:0000107263-26-000006" ], "change_inventories": [ "10-K:0000107263-26-000006" ], "change_payables": [ "10-K:0000107263-26-000006" ], "proceeds_equity_issuance": [ "10-K:0000107263-26-000006" ], "proceeds_debt_issuance": [ "10-K:0000107263-26-000006" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000107263-21-000006": { "kind": "filing", "form": "10-K", "accession": "0000107263-21-000006", "report_date": "2020-12-31", "filed": "2021-02-24", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726321000006/wmb-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726321000006/" }, "10-K:0000107263-22-000007": { "kind": "filing", "form": "10-K", "accession": "0000107263-22-000007", "report_date": "2021-12-31", "filed": "2022-02-28", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726322000007/wmb-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726322000007/" }, "10-K:0000107263-23-000007": { "kind": "filing", "form": "10-K", "accession": "0000107263-23-000007", "report_date": "2022-12-31", "filed": "2023-02-27", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726323000007/wmb-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726323000007/" }, "10-K:0000107263-24-000019": { "kind": "filing", "form": "10-K", "accession": "0000107263-24-000019", "report_date": "2023-12-31", "filed": "2024-02-21", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726324000019/wmb-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726324000019/" }, "10-K:0000107263-25-000031": { "kind": "filing", "form": "10-K", "accession": "0000107263-25-000031", "report_date": "2024-12-31", "filed": "2025-02-25", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726325000031/wmb-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726325000031/" }, "10-K:0000107263-26-000006": { "kind": "filing", "form": "10-K", "accession": "0000107263-26-000006", "report_date": "2025-12-31", "filed": "2026-02-24", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726326000006/wmb-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726326000006/" }, "10-Q:0000107263-20-000016": { "kind": "filing", "form": "10-Q", "accession": "0000107263-20-000016", "report_date": "2020-03-31", "filed": "2020-05-04", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726320000016/wmb2020033110q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726320000016/" }, "10-Q:0000107263-20-000027": { "kind": "filing", "form": "10-Q", "accession": "0000107263-20-000027", "report_date": "2020-06-30", "filed": "2020-08-03", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726320000027/wmb2020063010q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726320000027/" }, "10-Q:0000107263-20-000034": { "kind": "filing", "form": "10-Q", "accession": "0000107263-20-000034", "report_date": "2020-09-30", "filed": "2020-11-02", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726320000034/wmb-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726320000034/" }, "10-Q:0000107263-21-000012": { "kind": "filing", "form": "10-Q", "accession": "0000107263-21-000012", "report_date": "2021-03-31", "filed": "2021-05-03", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726321000012/wmb-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726321000012/" }, "10-Q:0000107263-21-000021": { "kind": "filing", "form": "10-Q", "accession": "0000107263-21-000021", "report_date": "2021-06-30", "filed": "2021-08-02", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726321000021/wmb-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726321000021/" }, "10-Q:0000107263-21-000027": { "kind": "filing", "form": "10-Q", "accession": "0000107263-21-000027", "report_date": "2021-09-30", "filed": "2021-11-01", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726321000027/wmb-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726321000027/" }, "10-Q:0000107263-22-000014": { "kind": "filing", "form": "10-Q", "accession": "0000107263-22-000014", "report_date": "2022-03-31", "filed": "2022-05-02", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726322000014/wmb-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726322000014/" }, "10-Q:0000107263-22-000024": { "kind": "filing", "form": "10-Q", "accession": "0000107263-22-000024", "report_date": "2022-06-30", "filed": "2022-08-01", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726322000024/wmb-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726322000024/" }, "10-Q:0000107263-22-000030": { "kind": "filing", "form": "10-Q", "accession": "0000107263-22-000030", "report_date": "2022-09-30", "filed": "2022-10-31", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726322000030/wmb-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726322000030/" }, "10-Q:0000107263-23-000013": { "kind": "filing", "form": "10-Q", "accession": "0000107263-23-000013", "report_date": "2023-03-31", "filed": "2023-05-03", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726323000013/wmb-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726323000013/" }, "10-Q:0000107263-23-000021": { "kind": "filing", "form": "10-Q", "accession": "0000107263-23-000021", "report_date": "2023-06-30", "filed": "2023-08-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726323000021/wmb-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726323000021/" }, "10-Q:0000107263-23-000027": { "kind": "filing", "form": "10-Q", "accession": "0000107263-23-000027", "report_date": "2023-09-30", "filed": "2023-11-01", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726323000027/wmb-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726323000027/" }, "10-Q:0000107263-24-000063": { "kind": "filing", "form": "10-Q", "accession": "0000107263-24-000063", "report_date": "2024-03-31", "filed": "2024-05-06", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726324000063/wmb-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726324000063/" }, "10-Q:0000107263-24-000077": { "kind": "filing", "form": "10-Q", "accession": "0000107263-24-000077", "report_date": "2024-06-30", "filed": "2024-08-05", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726324000077/wmb-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726324000077/" }, "10-Q:0000107263-24-000095": { "kind": "filing", "form": "10-Q", "accession": "0000107263-24-000095", "report_date": "2024-09-30", "filed": "2024-11-06", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726324000095/wmb-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726324000095/" }, "10-Q:0000107263-25-000102": { "kind": "filing", "form": "10-Q", "accession": "0000107263-25-000102", "report_date": "2025-03-31", "filed": "2025-05-05", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726325000102/wmb-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726325000102/" }, "10-Q:0000107263-25-000123": { "kind": "filing", "form": "10-Q", "accession": "0000107263-25-000123", "report_date": "2025-06-30", "filed": "2025-08-04", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726325000123/wmb-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726325000123/" }, "10-Q:0000107263-25-000145": { "kind": "filing", "form": "10-Q", "accession": "0000107263-25-000145", "report_date": "2025-09-30", "filed": "2025-11-03", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726325000145/wmb-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726325000145/" }, "10-Q:0000107263-26-000017": { "kind": "filing", "form": "10-Q", "accession": "0000107263-26-000017", "report_date": "2026-03-31", "filed": "2026-05-04", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726326000017/wmb-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726326000017/" }, "10-Q:0000107263-26-000026": { "kind": "filing", "form": "10-Q", "accession": "0000107263-26-000026", "report_date": "2026-06-30", "filed": "2026-08-03", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726326000026/wmb-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726326000026/" }, "10-Q:0000107263-26-000036": { "kind": "filing", "form": "10-Q", "accession": "0000107263-26-000036", "report_date": "2026-09-30", "filed": "2026-11-02", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/107263/000010726326000036/wmb-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/107263/000010726326000036/" } }, "restatements": [ { "period": "FY2020", "item": "change_inventories", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 11000000.0, "source": "10-K:0000107263-21-000006", "filed": "2021-02-24" }, "latest": { "value": 28000000.0, "source": "10-K:0000107263-23-000007", "filed": "2023-02-27" }, "used": { "value": 11000000.0, "source": "10-K:0000107263-22-000007", "filed": "2022-02-28" } }, { "period": "FY2021", "item": "change_inventories", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 124000000.0, "source": "10-K:0000107263-22-000007", "filed": "2022-02-28" }, "latest": { "value": 139000000.0, "source": "10-K:0000107263-24-000019", "filed": "2024-02-21" }, "used": { "value": 139000000.0, "source": "10-K:0000107263-23-000007", "filed": "2023-02-27" } }, { "period": "FY2022 Q2", "item": "change_inventories", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": -1000000.0, "source": "10-Q:0000107263-22-000024", "filed": "2022-08-01" }, "latest": { "value": 11000000.0, "source": "10-Q:0000107263-23-000021", "filed": "2023-08-02" }, "used": { "value": 11000000.0, "source": "10-Q:0000107263-23-000021", "filed": "2023-08-02" } }, { "period": "FY2022 Q3", "item": "change_inventories", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 76000000.0, "source": "10-Q:0000107263-22-000030", "filed": "2022-10-31" }, "latest": { "value": 152000000.0, "source": "10-Q:0000107263-23-000027", "filed": "2023-11-01" }, "used": { "value": 152000000.0, "source": "10-Q:0000107263-23-000027", "filed": "2023-11-01" } }, { "period": "FY2022", "item": "depreciation", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1498000000.0, "source": "10-K:0000107263-23-000007", "filed": "2023-02-27" }, "latest": { "value": 1500000000.0, "source": "10-K:0000107263-25-000031", "filed": "2025-02-25" }, "used": { "value": 1500000000.0, "source": "10-K:0000107263-25-000031", "filed": "2025-02-25" } }, { "period": "FY2023", "item": "depreciation", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1660000000.0, "source": "10-K:0000107263-24-000019", "filed": "2024-02-21" }, "latest": { "value": 1700000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" }, "used": { "value": 1700000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" } }, { "period": "FY2023", "item": "shares_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1217784000.0, "source": "10-K:0000107263-24-000019", "filed": "2024-02-21" }, "latest": { "value": 1218000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" }, "used": { "value": 1218000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" } }, { "period": "FY2023", "item": "shares_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1222715000.0, "source": "10-K:0000107263-24-000019", "filed": "2024-02-21" }, "latest": { "value": 1223000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" }, "used": { "value": 1223000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" } }, { "period": "FY2024 Q3", "item": "shares_basic", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 1219537000.0, "source": "10-Q:0000107263-24-000095", "filed": "2024-11-06" }, "latest": { "value": 1220000000.0, "source": "10-Q:0000107263-25-000145", "filed": "2025-11-03" }, "used": { "value": 1220000000.0, "source": "10-Q:0000107263-25-000145", "filed": "2025-11-03" } }, { "period": "FY2024 Q3", "item": "shares_diluted", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 1222869000.0, "source": "10-Q:0000107263-24-000095", "filed": "2024-11-06" }, "latest": { "value": 1223000000.0, "source": "10-Q:0000107263-25-000145", "filed": "2025-11-03" }, "used": { "value": 1223000000.0, "source": "10-Q:0000107263-25-000145", "filed": "2025-11-03" } }, { "period": "FY2024", "item": "shares_basic", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1219184000.0, "source": "10-K:0000107263-25-000031", "filed": "2025-02-25" }, "latest": { "value": 1219000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" }, "used": { "value": 1219000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" } }, { "period": "FY2024", "item": "shares_diluted", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1222954000.0, "source": "10-K:0000107263-25-000031", "filed": "2025-02-25" }, "latest": { "value": 1223000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" }, "used": { "value": 1223000000.0, "source": "10-K:0000107263-26-000006", "filed": "2026-02-24" } }, { "period": "FY2025 Q1", "item": "shares_basic", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1220661000.0, "source": "10-Q:0000107263-25-000102", "filed": "2025-05-05" }, "latest": { "value": 1221000000.0, "source": "10-Q:0000107263-26-000017", "filed": "2026-05-04" }, "used": { "value": 1221000000.0, "source": "10-Q:0000107263-26-000017", "filed": "2026-05-04" } }, { "period": "FY2025 Q1", "item": "shares_diluted", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1224641000.0, "source": "10-Q:0000107263-25-000102", "filed": "2025-05-05" }, "latest": { "value": 1225000000.0, "source": "10-Q:0000107263-26-000017", "filed": "2026-05-04" }, "used": { "value": 1225000000.0, "source": "10-Q:0000107263-26-000017", "filed": "2026-05-04" } }, { "period": "FY2025 Q2", "item": "shares_basic", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 1221650000.0, "source": "10-Q:0000107263-25-000123", "filed": "2025-08-04" }, "latest": { "value": 1222000000.0, "source": "10-Q:0000107263-26-000026", "filed": "2026-08-03" }, "used": { "value": 1222000000.0, "source": "10-Q:0000107263-26-000026", "filed": "2026-08-03" } }, { "period": "FY2025 Q2", "item": "shares_diluted", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 1224284000.0, "source": "10-Q:0000107263-25-000123", "filed": "2025-08-04" }, "latest": { "value": 1224000000.0, "source": "10-Q:0000107263-26-000026", "filed": "2026-08-03" }, "used": { "value": 1224000000.0, "source": "10-Q:0000107263-26-000026", "filed": "2026-08-03" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2023 Q4", "item": "proceeds_equity_issuance", "value": -2000000.0, "sources": [ "10-K:0000107263-25-000031", "10-Q:0000107263-24-000095" ], "reason": "negative where the item cannot be negative" } ], "events": [] }