{ "schema": "annalist.dataset/0.1", "company": { "id": "amgen", "name": "Amgen Inc.", "country": "US", "template": "corporate", "cik": "0000318154", "tickers": [ "AMGN" ], "entity_name": "Amgen Inc.", "fiscal_year_end": "1231", "sic": "2836", "sic_description": "Biological Products, (No Diagnostic Substances)", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-05" }, "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 Q2", "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" }, "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": 6161000000.0, "cost_of_revenue": 1513000000.0, "gross_profit": null, "rnd": 952000000.0, "sga": 1316000000.0, "operating_income": 2355000000.0, "interest_expense": 346000000.0, "pretax_income": 2020000000.0, "income_tax": 195000000.0, "net_income_incl_nci": null, "net_income": 1825000000.0, "net_income_common": null, "eps_basic": 3.09, "eps_diluted": 3.07, "shares_basic": 590000000.0, "shares_diluted": 594000000.0, "dps_declared": 1.6, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-21-000019" ], "value_sources": { "revenue": [ "10-Q:0000318154-21-000019" ], "cost_of_revenue": [ "10-Q:0000318154-21-000019" ], "rnd": [ "10-Q:0000318154-21-000019" ], "sga": [ "10-Q:0000318154-21-000019" ], "operating_income": [ "10-Q:0000318154-21-000019" ], "interest_expense": [ "10-Q:0000318154-21-000019" ], "pretax_income": [ "10-Q:0000318154-21-000019" ], "income_tax": [ "10-Q:0000318154-21-000019" ], "net_income": [ "10-Q:0000318154-21-000019" ], "eps_basic": [ "10-Q:0000318154-21-000019" ], "eps_diluted": [ "10-Q:0000318154-21-000019" ], "shares_basic": [ "10-Q:0000318154-21-000019" ], "shares_diluted": [ "10-Q:0000318154-21-000019" ], "dps_declared": [ "10-Q:0000318154-21-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 6206000000.0, "cost_of_revenue": 1488000000.0, "gross_profit": null, "rnd": 964000000.0, "sga": 1295000000.0, "operating_income": 2323000000.0, "interest_expense": 296000000.0, "pretax_income": 2030000000.0, "income_tax": 227000000.0, "net_income_incl_nci": null, "net_income": 1803000000.0, "net_income_common": null, "eps_basic": 3.07, "eps_diluted": 3.05, "shares_basic": 588000000.0, "shares_diluted": 592000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-21-000034" ], "value_sources": { "revenue": [ "10-Q:0000318154-21-000034" ], "cost_of_revenue": [ "10-Q:0000318154-21-000034" ], "rnd": [ "10-Q:0000318154-21-000034" ], "sga": [ "10-Q:0000318154-21-000034" ], "operating_income": [ "10-Q:0000318154-21-000034" ], "interest_expense": [ "10-Q:0000318154-21-000034" ], "pretax_income": [ "10-Q:0000318154-21-000034" ], "income_tax": [ "10-Q:0000318154-21-000034" ], "net_income": [ "10-Q:0000318154-21-000034" ], "eps_basic": [ "10-Q:0000318154-21-000034" ], "eps_diluted": [ "10-Q:0000318154-21-000034" ], "shares_basic": [ "10-Q:0000318154-21-000034" ], "shares_diluted": [ "10-Q:0000318154-21-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 6423000000.0, "cost_of_revenue": 1561000000.0, "gross_profit": null, "rnd": 1062000000.0, "sga": 1346000000.0, "operating_income": 2453000000.0, "interest_expense": 302000000.0, "pretax_income": 2206000000.0, "income_tax": 185000000.0, "net_income_incl_nci": null, "net_income": 2021000000.0, "net_income_common": null, "eps_basic": 3.45, "eps_diluted": 3.43, "shares_basic": 585000000.0, "shares_diluted": 589000000.0, "dps_declared": 1.6, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-21-000045" ], "value_sources": { "revenue": [ "10-Q:0000318154-21-000045" ], "cost_of_revenue": [ "10-Q:0000318154-21-000045" ], "rnd": [ "10-Q:0000318154-21-000045" ], "sga": [ "10-Q:0000318154-21-000045" ], "operating_income": [ "10-Q:0000318154-21-000045" ], "interest_expense": [ "10-Q:0000318154-21-000045" ], "pretax_income": [ "10-Q:0000318154-21-000045" ], "income_tax": [ "10-Q:0000318154-21-000045" ], "net_income": [ "10-Q:0000318154-21-000045" ], "eps_basic": [ "10-Q:0000318154-21-000045" ], "eps_diluted": [ "10-Q:0000318154-21-000045" ], "shares_basic": [ "10-Q:0000318154-21-000045" ], "shares_diluted": [ "10-Q:0000318154-21-000045" ], "dps_declared": [ "10-Q:0000318154-21-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 6634000000.0, "cost_of_revenue": 1597000000.0, "gross_profit": 4737000000.0, "rnd": 1229000000.0, "sga": 1773000000.0, "operating_income": 2008000000.0, "interest_expense": 318000000.0, "pretax_income": 1877000000.0, "income_tax": 262000000.0, "net_income_incl_nci": null, "net_income": 1615000000.0, "net_income_common": null, "eps_basic": 2.78, "eps_diluted": 2.76, "shares_basic": null, "shares_diluted": null, "dps_declared": 1.6, "operating_lease_cost": null }, "sources": [ "10-K:0000318154-21-000010", "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "value_sources": { "revenue": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "cost_of_revenue": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "gross_profit": [ "10-K:0000318154-21-000010" ], "rnd": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "sga": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "operating_income": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "interest_expense": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "pretax_income": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "income_tax": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "net_income": [ "10-K:0000318154-21-000010" ], "eps_basic": [ "10-K:0000318154-21-000010" ], "eps_diluted": [ "10-K:0000318154-21-000010" ], "dps_declared": [ "10-K:0000318154-22-000010" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 5901000000.0, "cost_of_revenue": 1490000000.0, "gross_profit": null, "rnd": 967000000.0, "sga": 1254000000.0, "operating_income": 2129000000.0, "interest_expense": 285000000.0, "pretax_income": 1857000000.0, "income_tax": 211000000.0, "net_income_incl_nci": null, "net_income": 1646000000.0, "net_income_common": null, "eps_basic": 2.85, "eps_diluted": 2.83, "shares_basic": 577000000.0, "shares_diluted": 581000000.0, "dps_declared": 1.76, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-22-000021" ], "value_sources": { "revenue": [ "10-Q:0000318154-22-000021" ], "cost_of_revenue": [ "10-Q:0000318154-22-000021" ], "rnd": [ "10-Q:0000318154-22-000021" ], "sga": [ "10-Q:0000318154-22-000021" ], "operating_income": [ "10-Q:0000318154-22-000021" ], "interest_expense": [ "10-Q:0000318154-22-000021" ], "pretax_income": [ "10-Q:0000318154-22-000021" ], "income_tax": [ "10-Q:0000318154-22-000021" ], "net_income": [ "10-Q:0000318154-22-000021" ], "eps_basic": [ "10-Q:0000318154-22-000021" ], "eps_diluted": [ "10-Q:0000318154-22-000021" ], "shares_basic": [ "10-Q:0000318154-22-000021" ], "shares_diluted": [ "10-Q:0000318154-22-000021" ], "dps_declared": [ "10-Q:0000318154-22-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 6526000000.0, "cost_of_revenue": 1637000000.0, "gross_profit": null, "rnd": 1082000000.0, "sga": 1384000000.0, "operating_income": 828000000.0, "interest_expense": 281000000.0, "pretax_income": 558000000.0, "income_tax": 94000000.0, "net_income_incl_nci": null, "net_income": 464000000.0, "net_income_common": null, "eps_basic": 0.81, "eps_diluted": 0.81, "shares_basic": 573000000.0, "shares_diluted": 576000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-22-000041" ], "value_sources": { "revenue": [ "10-Q:0000318154-22-000041" ], "cost_of_revenue": [ "10-Q:0000318154-22-000041" ], "rnd": [ "10-Q:0000318154-22-000041" ], "sga": [ "10-Q:0000318154-22-000041" ], "operating_income": [ "10-Q:0000318154-22-000041" ], "interest_expense": [ "10-Q:0000318154-22-000041" ], "pretax_income": [ "10-Q:0000318154-22-000041" ], "income_tax": [ "10-Q:0000318154-22-000041" ], "net_income": [ "10-Q:0000318154-22-000041" ], "eps_basic": [ "10-Q:0000318154-22-000041" ], "eps_diluted": [ "10-Q:0000318154-22-000041" ], "shares_basic": [ "10-Q:0000318154-22-000041" ], "shares_diluted": [ "10-Q:0000318154-22-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 6706000000.0, "cost_of_revenue": 1609000000.0, "gross_profit": null, "rnd": 1422000000.0, "sga": 1305000000.0, "operating_income": 2378000000.0, "interest_expense": 296000000.0, "pretax_income": 2155000000.0, "income_tax": 271000000.0, "net_income_incl_nci": null, "net_income": 1884000000.0, "net_income_common": null, "eps_basic": 3.32, "eps_diluted": 3.31, "shares_basic": 567000000.0, "shares_diluted": 570000000.0, "dps_declared": 1.76, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-22-000055" ], "value_sources": { "revenue": [ "10-Q:0000318154-22-000055" ], "cost_of_revenue": [ "10-Q:0000318154-22-000055" ], "rnd": [ "10-Q:0000318154-22-000055" ], "sga": [ "10-Q:0000318154-22-000055" ], "operating_income": [ "10-Q:0000318154-22-000055" ], "interest_expense": [ "10-Q:0000318154-22-000055" ], "pretax_income": [ "10-Q:0000318154-22-000055" ], "income_tax": [ "10-Q:0000318154-22-000055" ], "net_income": [ "10-Q:0000318154-22-000055" ], "eps_basic": [ "10-Q:0000318154-22-000055" ], "eps_diluted": [ "10-Q:0000318154-22-000055" ], "shares_basic": [ "10-Q:0000318154-22-000055" ], "shares_diluted": [ "10-Q:0000318154-22-000055" ], "dps_declared": [ "10-Q:0000318154-22-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 6846000000.0, "cost_of_revenue": 1718000000.0, "gross_profit": null, "rnd": 1348000000.0, "sga": 1425000000.0, "operating_income": 2304000000.0, "interest_expense": 335000000.0, "pretax_income": 2131000000.0, "income_tax": 232000000.0, "net_income_incl_nci": null, "net_income": 1899000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 1.76, "operating_lease_cost": null }, "sources": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "value_sources": { "revenue": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "cost_of_revenue": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "rnd": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "sga": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "operating_income": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "interest_expense": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "pretax_income": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "income_tax": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "net_income": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "dps_declared": [ "10-K:0000318154-23-000017" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 6238000000.0, "cost_of_revenue": 1561000000.0, "gross_profit": null, "rnd": 959000000.0, "sga": 1228000000.0, "operating_income": 2500000000.0, "interest_expense": 295000000.0, "pretax_income": 1675000000.0, "income_tax": 199000000.0, "net_income_incl_nci": null, "net_income": 1476000000.0, "net_income_common": null, "eps_basic": 2.69, "eps_diluted": 2.68, "shares_basic": 548000000.0, "shares_diluted": 551000000.0, "dps_declared": 1.94, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-23-000029" ], "value_sources": { "revenue": [ "10-Q:0000318154-23-000029" ], "cost_of_revenue": [ "10-Q:0000318154-23-000029" ], "rnd": [ "10-Q:0000318154-23-000029" ], "sga": [ "10-Q:0000318154-23-000029" ], "operating_income": [ "10-Q:0000318154-23-000029" ], "interest_expense": [ "10-Q:0000318154-23-000029" ], "pretax_income": [ "10-Q:0000318154-23-000029" ], "income_tax": [ "10-Q:0000318154-23-000029" ], "net_income": [ "10-Q:0000318154-23-000029" ], "eps_basic": [ "10-Q:0000318154-23-000029" ], "eps_diluted": [ "10-Q:0000318154-23-000029" ], "shares_basic": [ "10-Q:0000318154-23-000029" ], "shares_diluted": [ "10-Q:0000318154-23-000029" ], "dps_declared": [ "10-Q:0000318154-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 6594000000.0, "cost_of_revenue": 1510000000.0, "gross_profit": null, "rnd": 1039000000.0, "sga": 1327000000.0, "operating_income": 2176000000.0, "interest_expense": 328000000.0, "pretax_income": 1531000000.0, "income_tax": 214000000.0, "net_income_incl_nci": null, "net_income": 1317000000.0, "net_income_common": null, "eps_basic": 2.46, "eps_diluted": 2.45, "shares_basic": 535000000.0, "shares_diluted": 537000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-23-000053" ], "value_sources": { "revenue": [ "10-Q:0000318154-23-000053" ], "cost_of_revenue": [ "10-Q:0000318154-23-000053" ], "rnd": [ "10-Q:0000318154-23-000053" ], "sga": [ "10-Q:0000318154-23-000053" ], "operating_income": [ "10-Q:0000318154-23-000053" ], "interest_expense": [ "10-Q:0000318154-23-000053" ], "pretax_income": [ "10-Q:0000318154-23-000053" ], "income_tax": [ "10-Q:0000318154-23-000053" ], "net_income": [ "10-Q:0000318154-23-000053" ], "eps_basic": [ "10-Q:0000318154-23-000053" ], "eps_diluted": [ "10-Q:0000318154-23-000053" ], "shares_basic": [ "10-Q:0000318154-23-000053" ], "shares_diluted": [ "10-Q:0000318154-23-000053" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 6652000000.0, "cost_of_revenue": 1588000000.0, "gross_profit": null, "rnd": 1112000000.0, "sga": 1287000000.0, "operating_income": 2660000000.0, "interest_expense": 368000000.0, "pretax_income": 2392000000.0, "income_tax": 249000000.0, "net_income_incl_nci": null, "net_income": 2143000000.0, "net_income_common": null, "eps_basic": 4.01, "eps_diluted": 3.98, "shares_basic": 535000000.0, "shares_diluted": 538000000.0, "dps_declared": 1.94, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-23-000064" ], "value_sources": { "revenue": [ "10-Q:0000318154-23-000064" ], "cost_of_revenue": [ "10-Q:0000318154-23-000064" ], "rnd": [ "10-Q:0000318154-23-000064" ], "sga": [ "10-Q:0000318154-23-000064" ], "operating_income": [ "10-Q:0000318154-23-000064" ], "interest_expense": [ "10-Q:0000318154-23-000064" ], "pretax_income": [ "10-Q:0000318154-23-000064" ], "income_tax": [ "10-Q:0000318154-23-000064" ], "net_income": [ "10-Q:0000318154-23-000064" ], "eps_basic": [ "10-Q:0000318154-23-000064" ], "eps_diluted": [ "10-Q:0000318154-23-000064" ], "shares_basic": [ "10-Q:0000318154-23-000064" ], "shares_diluted": [ "10-Q:0000318154-23-000064" ], "dps_declared": [ "10-Q:0000318154-23-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 6839000000.0, "cost_of_revenue": 1747000000.0, "gross_profit": null, "rnd": 1324000000.0, "sga": 1572000000.0, "operating_income": 2230000000.0, "interest_expense": 415000000.0, "pretax_income": 1748000000.0, "income_tax": 132000000.0, "net_income_incl_nci": null, "net_income": 1616000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 1.94, "operating_lease_cost": null }, "sources": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "value_sources": { "revenue": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "cost_of_revenue": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "rnd": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "sga": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "operating_income": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "interest_expense": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "pretax_income": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "income_tax": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "net_income": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "dps_declared": [ "10-K:0000318154-24-000011" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 6105000000.0, "cost_of_revenue": 1720000000.0, "gross_profit": null, "rnd": 1058000000.0, "sga": 1258000000.0, "operating_income": 1921000000.0, "interest_expense": 543000000.0, "pretax_income": 3442000000.0, "income_tax": 601000000.0, "net_income_incl_nci": null, "net_income": 2841000000.0, "net_income_common": null, "eps_basic": 5.32, "eps_diluted": 5.28, "shares_basic": 534000000.0, "shares_diluted": 538000000.0, "dps_declared": 2.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-24-000020" ], "value_sources": { "revenue": [ "10-Q:0000318154-24-000020" ], "cost_of_revenue": [ "10-Q:0000318154-24-000020" ], "rnd": [ "10-Q:0000318154-24-000020" ], "sga": [ "10-Q:0000318154-24-000020" ], "operating_income": [ "10-Q:0000318154-24-000020" ], "interest_expense": [ "10-Q:0000318154-24-000020" ], "pretax_income": [ "10-Q:0000318154-24-000020" ], "income_tax": [ "10-Q:0000318154-24-000020" ], "net_income": [ "10-Q:0000318154-24-000020" ], "eps_basic": [ "10-Q:0000318154-24-000020" ], "eps_diluted": [ "10-Q:0000318154-24-000020" ], "shares_basic": [ "10-Q:0000318154-24-000020" ], "shares_diluted": [ "10-Q:0000318154-24-000020" ], "dps_declared": [ "10-Q:0000318154-24-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 6986000000.0, "cost_of_revenue": 1813000000.0, "gross_profit": null, "rnd": 1113000000.0, "sga": 1294000000.0, "operating_income": 2684000000.0, "interest_expense": 752000000.0, "pretax_income": 1614000000.0, "income_tax": 235000000.0, "net_income_incl_nci": null, "net_income": 1379000000.0, "net_income_common": null, "eps_basic": 2.58, "eps_diluted": 2.57, "shares_basic": 535000000.0, "shares_diluted": 537000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-24-000035" ], "value_sources": { "revenue": [ "10-Q:0000318154-24-000035" ], "cost_of_revenue": [ "10-Q:0000318154-24-000035" ], "rnd": [ "10-Q:0000318154-24-000035" ], "sga": [ "10-Q:0000318154-24-000035" ], "operating_income": [ "10-Q:0000318154-24-000035" ], "interest_expense": [ "10-Q:0000318154-24-000035" ], "pretax_income": [ "10-Q:0000318154-24-000035" ], "income_tax": [ "10-Q:0000318154-24-000035" ], "net_income": [ "10-Q:0000318154-24-000035" ], "eps_basic": [ "10-Q:0000318154-24-000035" ], "eps_diluted": [ "10-Q:0000318154-24-000035" ], "shares_basic": [ "10-Q:0000318154-24-000035" ], "shares_diluted": [ "10-Q:0000318154-24-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 6903000000.0, "cost_of_revenue": 1806000000.0, "gross_profit": null, "rnd": 1079000000.0, "sga": 1353000000.0, "operating_income": 2021000000.0, "interest_expense": 759000000.0, "pretax_income": 1947000000.0, "income_tax": 217000000.0, "net_income_incl_nci": null, "net_income": 1730000000.0, "net_income_common": null, "eps_basic": 3.23, "eps_diluted": 3.22, "shares_basic": 535000000.0, "shares_diluted": 538000000.0, "dps_declared": 2.13, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-24-000044" ], "value_sources": { "revenue": [ "10-Q:0000318154-24-000044" ], "cost_of_revenue": [ "10-Q:0000318154-24-000044" ], "rnd": [ "10-Q:0000318154-24-000044" ], "sga": [ "10-Q:0000318154-24-000044" ], "operating_income": [ "10-Q:0000318154-24-000044" ], "interest_expense": [ "10-Q:0000318154-24-000044" ], "pretax_income": [ "10-Q:0000318154-24-000044" ], "income_tax": [ "10-Q:0000318154-24-000044" ], "net_income": [ "10-Q:0000318154-24-000044" ], "eps_basic": [ "10-Q:0000318154-24-000044" ], "eps_diluted": [ "10-Q:0000318154-24-000044" ], "shares_basic": [ "10-Q:0000318154-24-000044" ], "shares_diluted": [ "10-Q:0000318154-24-000044" ], "dps_declared": [ "10-Q:0000318154-24-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 8196000000.0, "cost_of_revenue": 3112000000.0, "gross_profit": null, "rnd": 1534000000.0, "sga": 2274000000.0, "operating_income": 1271000000.0, "interest_expense": 821000000.0, "pretax_income": 852000000.0, "income_tax": 85000000.0, "net_income_incl_nci": null, "net_income": 767000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 2.25, "operating_lease_cost": null }, "sources": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "value_sources": { "revenue": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "cost_of_revenue": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "rnd": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "sga": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "operating_income": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "interest_expense": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "pretax_income": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "income_tax": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "net_income": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "dps_declared": [ "10-K:0000318154-25-000010" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 7447000000.0, "cost_of_revenue": 3200000000.0, "gross_profit": null, "rnd": 1343000000.0, "sga": 1808000000.0, "operating_income": 991000000.0, "interest_expense": 824000000.0, "pretax_income": -68000000.0, "income_tax": 45000000.0, "net_income_incl_nci": null, "net_income": -113000000.0, "net_income_common": null, "eps_basic": -0.21, "eps_diluted": -0.21, "shares_basic": 536000000.0, "shares_diluted": 536000000.0, "dps_declared": 2.25, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-25-000020" ], "value_sources": { "revenue": [ "10-Q:0000318154-25-000020" ], "cost_of_revenue": [ "10-Q:0000318154-25-000020" ], "rnd": [ "10-Q:0000318154-25-000020" ], "sga": [ "10-Q:0000318154-25-000020" ], "operating_income": [ "10-Q:0000318154-25-000020" ], "interest_expense": [ "10-Q:0000318154-25-000020" ], "pretax_income": [ "10-Q:0000318154-25-000020" ], "income_tax": [ "10-Q:0000318154-25-000020" ], "net_income": [ "10-Q:0000318154-25-000020" ], "eps_basic": [ "10-Q:0000318154-25-000020" ], "eps_diluted": [ "10-Q:0000318154-25-000020" ], "shares_basic": [ "10-Q:0000318154-25-000020" ], "shares_diluted": [ "10-Q:0000318154-25-000020" ], "dps_declared": [ "10-Q:0000318154-25-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 8388000000.0, "cost_of_revenue": 3236000000.0, "gross_profit": null, "rnd": 1447000000.0, "sga": 1785000000.0, "operating_income": 1909000000.0, "interest_expense": 808000000.0, "pretax_income": 794000000.0, "income_tax": 48000000.0, "net_income_incl_nci": null, "net_income": 746000000.0, "net_income_common": null, "eps_basic": 1.39, "eps_diluted": 1.38, "shares_basic": 537000000.0, "shares_diluted": 541000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-25-000056" ], "value_sources": { "revenue": [ "10-Q:0000318154-25-000056" ], "cost_of_revenue": [ "10-Q:0000318154-25-000056" ], "rnd": [ "10-Q:0000318154-25-000056" ], "sga": [ "10-Q:0000318154-25-000056" ], "operating_income": [ "10-Q:0000318154-25-000056" ], "interest_expense": [ "10-Q:0000318154-25-000056" ], "pretax_income": [ "10-Q:0000318154-25-000056" ], "income_tax": [ "10-Q:0000318154-25-000056" ], "net_income": [ "10-Q:0000318154-25-000056" ], "eps_basic": [ "10-Q:0000318154-25-000056" ], "eps_diluted": [ "10-Q:0000318154-25-000056" ], "shares_basic": [ "10-Q:0000318154-25-000056" ], "shares_diluted": [ "10-Q:0000318154-25-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 8503000000.0, "cost_of_revenue": 3310000000.0, "gross_profit": null, "rnd": 1450000000.0, "sga": 1625000000.0, "operating_income": 2047000000.0, "interest_expense": 776000000.0, "pretax_income": 3101000000.0, "income_tax": 271000000.0, "net_income_incl_nci": null, "net_income": 2830000000.0, "net_income_common": null, "eps_basic": 5.27, "eps_diluted": 5.22, "shares_basic": 537000000.0, "shares_diluted": 542000000.0, "dps_declared": 2.25, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-25-000072" ], "value_sources": { "revenue": [ "10-Q:0000318154-25-000072" ], "cost_of_revenue": [ "10-Q:0000318154-25-000072" ], "rnd": [ "10-Q:0000318154-25-000072" ], "sga": [ "10-Q:0000318154-25-000072" ], "operating_income": [ "10-Q:0000318154-25-000072" ], "interest_expense": [ "10-Q:0000318154-25-000072" ], "pretax_income": [ "10-Q:0000318154-25-000072" ], "income_tax": [ "10-Q:0000318154-25-000072" ], "net_income": [ "10-Q:0000318154-25-000072" ], "eps_basic": [ "10-Q:0000318154-25-000072" ], "eps_diluted": [ "10-Q:0000318154-25-000072" ], "shares_basic": [ "10-Q:0000318154-25-000072" ], "shares_diluted": [ "10-Q:0000318154-25-000072" ], "dps_declared": [ "10-Q:0000318154-25-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 9086000000.0, "cost_of_revenue": 3112000000.0, "gross_profit": null, "rnd": 1724000000.0, "sga": 1878000000.0, "operating_income": 2311000000.0, "interest_expense": 747000000.0, "pretax_income": 782000000.0, "income_tax": 155000000.0, "net_income_incl_nci": null, "net_income": 627000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 2.25, "operating_lease_cost": null }, "sources": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "value_sources": { "revenue": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "cost_of_revenue": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "rnd": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "sga": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "operating_income": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "interest_expense": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "pretax_income": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "income_tax": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "net_income": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "dps_declared": [ "10-K:0000318154-26-000010" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 8149000000.0, "cost_of_revenue": 2968000000.0, "gross_profit": null, "rnd": 1486000000.0, "sga": 1687000000.0, "operating_income": 1178000000.0, "interest_expense": 723000000.0, "pretax_income": 1973000000.0, "income_tax": 243000000.0, "net_income_incl_nci": null, "net_income": 1730000000.0, "net_income_common": null, "eps_basic": 3.22, "eps_diluted": 3.2, "shares_basic": 538000000.0, "shares_diluted": 541000000.0, "dps_declared": 2.38, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-26-000057" ], "value_sources": { "revenue": [ "10-Q:0000318154-26-000057" ], "cost_of_revenue": [ "10-Q:0000318154-26-000057" ], "rnd": [ "10-Q:0000318154-26-000057" ], "sga": [ "10-Q:0000318154-26-000057" ], "operating_income": [ "10-Q:0000318154-26-000057" ], "interest_expense": [ "10-Q:0000318154-26-000057" ], "pretax_income": [ "10-Q:0000318154-26-000057" ], "income_tax": [ "10-Q:0000318154-26-000057" ], "net_income": [ "10-Q:0000318154-26-000057" ], "eps_basic": [ "10-Q:0000318154-26-000057" ], "eps_diluted": [ "10-Q:0000318154-26-000057" ], "shares_basic": [ "10-Q:0000318154-26-000057" ], "shares_diluted": [ "10-Q:0000318154-26-000057" ], "dps_declared": [ "10-Q:0000318154-26-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 9179000000.0, "cost_of_revenue": 3011000000.0, "gross_profit": null, "rnd": 1744000000.0, "sga": 1691000000.0, "operating_income": 2656000000.0, "interest_expense": 694000000.0, "pretax_income": 1568000000.0, "income_tax": 136000000.0, "net_income_incl_nci": null, "net_income": 1432000000.0, "net_income_common": null, "eps_basic": 2.66, "eps_diluted": 2.65, "shares_basic": 538000000.0, "shares_diluted": 541000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-26-000126" ], "value_sources": { "revenue": [ "10-Q:0000318154-26-000126" ], "cost_of_revenue": [ "10-Q:0000318154-26-000126" ], "rnd": [ "10-Q:0000318154-26-000126" ], "sga": [ "10-Q:0000318154-26-000126" ], "operating_income": [ "10-Q:0000318154-26-000126" ], "interest_expense": [ "10-Q:0000318154-26-000126" ], "pretax_income": [ "10-Q:0000318154-26-000126" ], "income_tax": [ "10-Q:0000318154-26-000126" ], "net_income": [ "10-Q:0000318154-26-000126" ], "eps_basic": [ "10-Q:0000318154-26-000126" ], "eps_diluted": [ "10-Q:0000318154-26-000126" ], "shares_basic": [ "10-Q:0000318154-26-000126" ], "shares_diluted": [ "10-Q:0000318154-26-000126" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 9557000000.0, "cost_of_revenue": 3082000000.0, "gross_profit": null, "rnd": 1900000000.0, "sga": 1720000000.0, "operating_income": 2526000000.0, "interest_expense": 685000000.0, "pretax_income": 3921000000.0, "income_tax": 705000000.0, "net_income_incl_nci": null, "net_income": 3216000000.0, "net_income_common": null, "eps_basic": 5.98, "eps_diluted": 5.93, "shares_basic": 538000000.0, "shares_diluted": 542000000.0, "dps_declared": 2.38, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-25-000072" ], "value_sources": { "revenue": [ "10-Q:0000318154-25-000072" ], "cost_of_revenue": [ "10-Q:0000318154-25-000072" ], "rnd": [ "10-Q:0000318154-25-000072" ], "sga": [ "10-Q:0000318154-25-000072" ], "operating_income": [ "10-Q:0000318154-25-000072" ], "interest_expense": [ "10-Q:0000318154-25-000072" ], "pretax_income": [ "10-Q:0000318154-25-000072" ], "income_tax": [ "10-Q:0000318154-25-000072" ], "net_income": [ "10-Q:0000318154-25-000072" ], "eps_basic": [ "10-Q:0000318154-25-000072" ], "eps_diluted": [ "10-Q:0000318154-25-000072" ], "shares_basic": [ "10-Q:0000318154-25-000072" ], "shares_diluted": [ "10-Q:0000318154-25-000072" ], "dps_declared": [ "10-Q:0000318154-25-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 9866000000.0, "cost_of_revenue": 2976000000.0, "gross_profit": null, "rnd": 2142000000.0, "sga": 1952000000.0, "operating_income": 2720000000.0, "interest_expense": 653000000.0, "pretax_income": 1514000000.0, "income_tax": 181000000.0, "net_income_incl_nci": null, "net_income": 1333000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 2.38, "operating_lease_cost": null }, "sources": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "value_sources": { "revenue": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "cost_of_revenue": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "rnd": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "sga": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "operating_income": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "interest_expense": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "pretax_income": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "income_tax": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "net_income": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "dps_declared": [ "10-K:0000318154-26-000010" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 8618000000.0, "cost_of_revenue": 2744000000.0, "gross_profit": null, "rnd": 1719000000.0, "sga": 1602000000.0, "operating_income": 2666000000.0, "interest_expense": 657000000.0, "pretax_income": 2084000000.0, "income_tax": 265000000.0, "net_income_incl_nci": null, "net_income": 1819000000.0, "net_income_common": null, "eps_basic": 3.37, "eps_diluted": 3.34, "shares_basic": 540000000.0, "shares_diluted": 544000000.0, "dps_declared": 2.52, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-26-000057" ], "value_sources": { "revenue": [ "10-Q:0000318154-26-000057" ], "cost_of_revenue": [ "10-Q:0000318154-26-000057" ], "rnd": [ "10-Q:0000318154-26-000057" ], "sga": [ "10-Q:0000318154-26-000057" ], "operating_income": [ "10-Q:0000318154-26-000057" ], "interest_expense": [ "10-Q:0000318154-26-000057" ], "pretax_income": [ "10-Q:0000318154-26-000057" ], "income_tax": [ "10-Q:0000318154-26-000057" ], "net_income": [ "10-Q:0000318154-26-000057" ], "eps_basic": [ "10-Q:0000318154-26-000057" ], "eps_diluted": [ "10-Q:0000318154-26-000057" ], "shares_basic": [ "10-Q:0000318154-26-000057" ], "shares_diluted": [ "10-Q:0000318154-26-000057" ], "dps_declared": [ "10-Q:0000318154-26-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 10054000000.0, "cost_of_revenue": 2811000000.0, "gross_profit": null, "rnd": 1868000000.0, "sga": 1745000000.0, "operating_income": 3514000000.0, "interest_expense": 673000000.0, "pretax_income": 2768000000.0, "income_tax": 393000000.0, "net_income_incl_nci": null, "net_income": 2375000000.0, "net_income_common": null, "eps_basic": 4.4, "eps_diluted": 4.37, "shares_basic": 540000000.0, "shares_diluted": 544000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000318154-26-000126" ], "value_sources": { "revenue": [ "10-Q:0000318154-26-000126" ], "cost_of_revenue": [ "10-Q:0000318154-26-000126" ], "rnd": [ "10-Q:0000318154-26-000126" ], "sga": [ "10-Q:0000318154-26-000126" ], "operating_income": [ "10-Q:0000318154-26-000126" ], "interest_expense": [ "10-Q:0000318154-26-000126" ], "pretax_income": [ "10-Q:0000318154-26-000126" ], "income_tax": [ "10-Q:0000318154-26-000126" ], "net_income": [ "10-Q:0000318154-26-000126" ], "eps_basic": [ "10-Q:0000318154-26-000126" ], "eps_diluted": [ "10-Q:0000318154-26-000126" ], "shares_basic": [ "10-Q:0000318154-26-000126" ], "shares_diluted": [ "10-Q:0000318154-26-000126" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 25424000000.0, "cost_of_revenue": 6159000000.0, "gross_profit": null, "rnd": 4207000000.0, "sga": 5730000000.0, "operating_income": 9139000000.0, "interest_expense": 1262000000.0, "pretax_income": 8133000000.0, "income_tax": 869000000.0, "net_income_incl_nci": null, "net_income": 7264000000.0, "net_income_common": null, "eps_basic": 12.4, "eps_diluted": 12.31, "shares_basic": 586000000.0, "shares_diluted": 590000000.0, "dps_declared": 6.56, "operating_lease_cost": 223000000.0 }, "sources": [ "10-K:0000318154-23-000017" ], "value_sources": { "revenue": [ "10-K:0000318154-23-000017" ], "cost_of_revenue": [ "10-K:0000318154-23-000017" ], "rnd": [ "10-K:0000318154-23-000017" ], "sga": [ "10-K:0000318154-23-000017" ], "operating_income": [ "10-K:0000318154-23-000017" ], "interest_expense": [ "10-K:0000318154-23-000017" ], "pretax_income": [ "10-K:0000318154-23-000017" ], "income_tax": [ "10-K:0000318154-23-000017" ], "net_income": [ "10-K:0000318154-23-000017" ], "eps_basic": [ "10-K:0000318154-23-000017" ], "eps_diluted": [ "10-K:0000318154-23-000017" ], "shares_basic": [ "10-K:0000318154-23-000017" ], "shares_diluted": [ "10-K:0000318154-23-000017" ], "dps_declared": [ "10-K:0000318154-23-000017" ], "operating_lease_cost": [ "10-K:0000318154-23-000017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 25979000000.0, "cost_of_revenue": 6454000000.0, "gross_profit": null, "rnd": 4819000000.0, "sga": 5368000000.0, "operating_income": 7639000000.0, "interest_expense": 1197000000.0, "pretax_income": 6701000000.0, "income_tax": 808000000.0, "net_income_incl_nci": null, "net_income": 5893000000.0, "net_income_common": null, "eps_basic": 10.34, "eps_diluted": 10.28, "shares_basic": 570000000.0, "shares_diluted": 573000000.0, "dps_declared": 7.22, "operating_lease_cost": 237000000.0 }, "sources": [ "10-K:0000318154-24-000011" ], "value_sources": { "revenue": [ "10-K:0000318154-24-000011" ], "cost_of_revenue": [ "10-K:0000318154-24-000011" ], "rnd": [ "10-K:0000318154-24-000011" ], "sga": [ "10-K:0000318154-24-000011" ], "operating_income": [ "10-K:0000318154-24-000011" ], "interest_expense": [ "10-K:0000318154-24-000011" ], "pretax_income": [ "10-K:0000318154-24-000011" ], "income_tax": [ "10-K:0000318154-24-000011" ], "net_income": [ "10-K:0000318154-24-000011" ], "eps_basic": [ "10-K:0000318154-24-000011" ], "eps_diluted": [ "10-K:0000318154-24-000011" ], "shares_basic": [ "10-K:0000318154-24-000011" ], "shares_diluted": [ "10-K:0000318154-24-000011" ], "dps_declared": [ "10-K:0000318154-24-000011" ], "operating_lease_cost": [ "10-K:0000318154-24-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 26323000000.0, "cost_of_revenue": 6406000000.0, "gross_profit": null, "rnd": 4434000000.0, "sga": 5414000000.0, "operating_income": 9566000000.0, "interest_expense": 1406000000.0, "pretax_income": 7346000000.0, "income_tax": 794000000.0, "net_income_incl_nci": null, "net_income": 6552000000.0, "net_income_common": null, "eps_basic": 12.18, "eps_diluted": 12.11, "shares_basic": 538000000.0, "shares_diluted": 541000000.0, "dps_declared": 7.95, "operating_lease_cost": 218000000.0 }, "sources": [ "10-K:0000318154-25-000010" ], "value_sources": { "revenue": [ "10-K:0000318154-25-000010" ], "cost_of_revenue": [ "10-K:0000318154-25-000010" ], "rnd": [ "10-K:0000318154-25-000010" ], "sga": [ "10-K:0000318154-25-000010" ], "operating_income": [ "10-K:0000318154-25-000010" ], "interest_expense": [ "10-K:0000318154-25-000010" ], "pretax_income": [ "10-K:0000318154-25-000010" ], "income_tax": [ "10-K:0000318154-25-000010" ], "net_income": [ "10-K:0000318154-25-000010" ], "eps_basic": [ "10-K:0000318154-25-000010" ], "eps_diluted": [ "10-K:0000318154-25-000010" ], "shares_basic": [ "10-K:0000318154-25-000010" ], "shares_diluted": [ "10-K:0000318154-25-000010" ], "dps_declared": [ "10-K:0000318154-25-000010" ], "operating_lease_cost": [ "10-K:0000318154-25-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 28190000000.0, "cost_of_revenue": 8451000000.0, "gross_profit": null, "rnd": 4784000000.0, "sga": 6179000000.0, "operating_income": 7897000000.0, "interest_expense": 2875000000.0, "pretax_income": 7855000000.0, "income_tax": 1138000000.0, "net_income_incl_nci": null, "net_income": 6717000000.0, "net_income_common": null, "eps_basic": 12.56, "eps_diluted": 12.49, "shares_basic": 535000000.0, "shares_diluted": 538000000.0, "dps_declared": 8.64, "operating_lease_cost": 208000000.0 }, "sources": [ "10-K:0000318154-26-000010" ], "value_sources": { "revenue": [ "10-K:0000318154-26-000010" ], "cost_of_revenue": [ "10-K:0000318154-26-000010" ], "rnd": [ "10-K:0000318154-26-000010" ], "sga": [ "10-K:0000318154-26-000010" ], "operating_income": [ "10-K:0000318154-26-000010" ], "interest_expense": [ "10-K:0000318154-26-000010" ], "pretax_income": [ "10-K:0000318154-26-000010" ], "income_tax": [ "10-K:0000318154-26-000010" ], "net_income": [ "10-K:0000318154-26-000010" ], "eps_basic": [ "10-K:0000318154-26-000010" ], "eps_diluted": [ "10-K:0000318154-26-000010" ], "shares_basic": [ "10-K:0000318154-26-000010" ], "shares_diluted": [ "10-K:0000318154-26-000010" ], "dps_declared": [ "10-K:0000318154-26-000010" ], "operating_lease_cost": [ "10-K:0000318154-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 33424000000.0, "cost_of_revenue": 12858000000.0, "gross_profit": null, "rnd": 5964000000.0, "sga": 7096000000.0, "operating_income": 7258000000.0, "interest_expense": 3155000000.0, "pretax_income": 4609000000.0, "income_tax": 519000000.0, "net_income_incl_nci": null, "net_income": 4090000000.0, "net_income_common": null, "eps_basic": 7.62, "eps_diluted": 7.56, "shares_basic": 537000000.0, "shares_diluted": 541000000.0, "dps_declared": 9.13, "operating_lease_cost": 219000000.0 }, "sources": [ "10-K:0000318154-26-000010" ], "value_sources": { "revenue": [ "10-K:0000318154-26-000010" ], "cost_of_revenue": [ "10-K:0000318154-26-000010" ], "rnd": [ "10-K:0000318154-26-000010" ], "sga": [ "10-K:0000318154-26-000010" ], "operating_income": [ "10-K:0000318154-26-000010" ], "interest_expense": [ "10-K:0000318154-26-000010" ], "pretax_income": [ "10-K:0000318154-26-000010" ], "income_tax": [ "10-K:0000318154-26-000010" ], "net_income": [ "10-K:0000318154-26-000010" ], "eps_basic": [ "10-K:0000318154-26-000010" ], "eps_diluted": [ "10-K:0000318154-26-000010" ], "shares_basic": [ "10-K:0000318154-26-000010" ], "shares_diluted": [ "10-K:0000318154-26-000010" ], "dps_declared": [ "10-K:0000318154-26-000010" ], "operating_lease_cost": [ "10-K:0000318154-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 36751000000.0, "cost_of_revenue": 12037000000.0, "gross_profit": null, "rnd": 7272000000.0, "sga": 7050000000.0, "operating_income": 9080000000.0, "interest_expense": 2755000000.0, "pretax_income": 8976000000.0, "income_tax": 1265000000.0, "net_income_incl_nci": null, "net_income": 7711000000.0, "net_income_common": null, "eps_basic": 14.33, "eps_diluted": 14.23, "shares_basic": 538000000.0, "shares_diluted": 542000000.0, "dps_declared": 9.66, "operating_lease_cost": 265000000.0 }, "sources": [ "10-K:0000318154-26-000010" ], "value_sources": { "revenue": [ "10-K:0000318154-26-000010" ], "cost_of_revenue": [ "10-K:0000318154-26-000010" ], "rnd": [ "10-K:0000318154-26-000010" ], "sga": [ "10-K:0000318154-26-000010" ], "operating_income": [ "10-K:0000318154-26-000010" ], "interest_expense": [ "10-K:0000318154-26-000010" ], "pretax_income": [ "10-K:0000318154-26-000010" ], "income_tax": [ "10-K:0000318154-26-000010" ], "net_income": [ "10-K:0000318154-26-000010" ], "eps_basic": [ "10-K:0000318154-26-000010" ], "eps_diluted": [ "10-K:0000318154-26-000010" ], "shares_basic": [ "10-K:0000318154-26-000010" ], "shares_diluted": [ "10-K:0000318154-26-000010" ], "dps_declared": [ "10-K:0000318154-26-000010" ], "operating_lease_cost": [ "10-K:0000318154-26-000010" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 7687000000.0, "short_term_investments": 325000000.0, "receivables": 5009000000.0, "inventory": 3682000000.0, "current_assets": 18813000000.0, "ppe_net": 4879000000.0, "goodwill": 14683000000.0, "intangibles": 18653000000.0, "total_assets": 61669000000.0, "accounts_payable": 1338000000.0, "short_term_borrowings": null, "debt_current": 1840000000.0, "current_liabilities": 11827000000.0, "long_term_debt": 30008000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9485000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 61669000000.0, "shares_outstanding": 588000000.0, "retained_earnings": -21378000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-20-000031" ], "value_sources": { "cash": [ "10-Q:0000318154-20-000031" ], "short_term_investments": [ "10-Q:0000318154-20-000031" ], "receivables": [ "10-Q:0000318154-20-000031" ], "inventory": [ "10-Q:0000318154-20-000031" ], "current_assets": [ "10-Q:0000318154-20-000031" ], "ppe_net": [ "10-Q:0000318154-20-000031" ], "goodwill": [ "10-Q:0000318154-20-000031" ], "intangibles": [ "10-Q:0000318154-20-000031" ], "total_assets": [ "10-Q:0000318154-20-000031" ], "accounts_payable": [ "10-Q:0000318154-20-000031" ], "debt_current": [ "10-Q:0000318154-20-000031" ], "current_liabilities": [ "10-Q:0000318154-20-000031" ], "long_term_debt": [ "10-Q:0000318154-20-000031" ], "equity_parent": [ "10-Q:0000318154-20-000031" ], "liabilities_and_equity": [ "10-Q:0000318154-20-000031" ], "shares_outstanding": [ "10-Q:0000318154-20-000031" ], "retained_earnings": [ "10-Q:0000318154-20-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 9145000000.0, "short_term_investments": 2276000000.0, "receivables": 5366000000.0, "inventory": 3840000000.0, "current_assets": 22895000000.0, "ppe_net": 4843000000.0, "goodwill": 14678000000.0, "intangibles": 17948000000.0, "total_assets": 65011000000.0, "accounts_payable": 1150000000.0, "short_term_borrowings": null, "debt_current": 91000000.0, "current_liabilities": 10523000000.0, "long_term_debt": 34133000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 10659000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 65011000000.0, "shares_outstanding": 586400000.0, "retained_earnings": -20168000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-20-000048" ], "value_sources": { "cash": [ "10-Q:0000318154-20-000048" ], "short_term_investments": [ "10-Q:0000318154-20-000048" ], "receivables": [ "10-Q:0000318154-20-000048" ], "inventory": [ "10-Q:0000318154-20-000048" ], "current_assets": [ "10-Q:0000318154-20-000048" ], "ppe_net": [ "10-Q:0000318154-20-000048" ], "goodwill": [ "10-Q:0000318154-20-000048" ], "intangibles": [ "10-Q:0000318154-20-000048" ], "total_assets": [ "10-Q:0000318154-20-000048" ], "accounts_payable": [ "10-Q:0000318154-20-000048" ], "debt_current": [ "10-Q:0000318154-20-000048" ], "current_liabilities": [ "10-Q:0000318154-20-000048" ], "long_term_debt": [ "10-Q:0000318154-20-000048" ], "equity_parent": [ "10-Q:0000318154-20-000048" ], "liabilities_and_equity": [ "10-Q:0000318154-20-000048" ], "shares_outstanding": [ "10-Q:0000318154-20-000048" ], "retained_earnings": [ "10-Q:0000318154-20-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 9087000000.0, "short_term_investments": 3273000000.0, "receivables": 4094000000.0, "inventory": 3942000000.0, "current_assets": 22661000000.0, "ppe_net": 4816000000.0, "goodwill": 14674000000.0, "intangibles": 17254000000.0, "total_assets": 64637000000.0, "accounts_payable": 1161000000.0, "short_term_borrowings": null, "debt_current": 91000000.0, "current_liabilities": 9953000000.0, "long_term_debt": 34196000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 10959000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 64637000000.0, "shares_outstanding": 583500000.0, "retained_earnings": -19851000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-20-000060" ], "value_sources": { "cash": [ "10-Q:0000318154-20-000060" ], "short_term_investments": [ "10-Q:0000318154-20-000060" ], "receivables": [ "10-Q:0000318154-20-000060" ], "inventory": [ "10-Q:0000318154-20-000060" ], "current_assets": [ "10-Q:0000318154-20-000060" ], "ppe_net": [ "10-Q:0000318154-20-000060" ], "goodwill": [ "10-Q:0000318154-20-000060" ], "intangibles": [ "10-Q:0000318154-20-000060" ], "total_assets": [ "10-Q:0000318154-20-000060" ], "accounts_payable": [ "10-Q:0000318154-20-000060" ], "debt_current": [ "10-Q:0000318154-20-000060" ], "current_liabilities": [ "10-Q:0000318154-20-000060" ], "long_term_debt": [ "10-Q:0000318154-20-000060" ], "equity_parent": [ "10-Q:0000318154-20-000060" ], "liabilities_and_equity": [ "10-Q:0000318154-20-000060" ], "shares_outstanding": [ "10-Q:0000318154-20-000060" ], "retained_earnings": [ "10-Q:0000318154-20-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 6266000000.0, "short_term_investments": 4381000000.0, "receivables": 4525000000.0, "inventory": 3893000000.0, "current_assets": 21144000000.0, "ppe_net": 4889000000.0, "goodwill": 14689000000.0, "intangibles": 16587000000.0, "total_assets": 62948000000.0, "accounts_payable": 1421000000.0, "short_term_borrowings": null, "debt_current": 91000000.0, "current_liabilities": 11653000000.0, "long_term_debt": 32895000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9409000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 62948000000.0, "shares_outstanding": 578300000.0, "retained_earnings": -21408000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 828000000.0, "commercial_paper": null, "operating_lease_liability": 459000000.0, "operating_lease_liability_current": 153000000.0, "operating_lease_liability_noncurrent": 306000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 164000000.0, "operating_lease_payments_total": 488000000.0, "operating_lease_imputed_interest": 29000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 4277000000.0, "debt_maturity_y3": 1541000000.0, "debt_maturity_y4": 1400000000.0, "debt_maturity_y5": 1500000000.0, "debt_maturity_after_y5": 24890000000.0 }, "sources": [ "10-K:0000318154-21-000010", "10-K:0000318154-22-000010" ], "value_sources": { "cash": [ "10-K:0000318154-22-000010" ], "short_term_investments": [ "10-K:0000318154-22-000010" ], "receivables": [ "10-K:0000318154-22-000010" ], "inventory": [ "10-K:0000318154-22-000010" ], "current_assets": [ "10-K:0000318154-22-000010" ], "ppe_net": [ "10-K:0000318154-22-000010" ], "goodwill": [ "10-K:0000318154-22-000010" ], "intangibles": [ "10-K:0000318154-22-000010" ], "total_assets": [ "10-K:0000318154-22-000010" ], "accounts_payable": [ "10-K:0000318154-22-000010" ], "debt_current": [ "10-K:0000318154-22-000010" ], "current_liabilities": [ "10-K:0000318154-22-000010" ], "long_term_debt": [ "10-K:0000318154-22-000010" ], "equity_parent": [ "10-K:0000318154-22-000010" ], "liabilities_and_equity": [ "10-K:0000318154-22-000010" ], "shares_outstanding": [ "10-K:0000318154-22-000010" ], "retained_earnings": [ "10-K:0000318154-22-000010" ], "accrued_taxes_current": [ "10-K:0000318154-22-000010" ], "operating_lease_liability": [ "10-K:0000318154-22-000010" ], "operating_lease_liability_current": [ "10-K:0000318154-22-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000318154-22-000010" ], "operating_lease_discount_rate": [ "10-K:0000318154-22-000010" ], "operating_lease_payments_y1": [ "10-K:0000318154-21-000010" ], "operating_lease_payments_total": [ "10-K:0000318154-21-000010" ], "operating_lease_imputed_interest": [ "10-K:0000318154-21-000010" ], "debt_maturity_y1": [ "10-K:0000318154-21-000010" ], "debt_maturity_y2": [ "10-K:0000318154-21-000010" ], "debt_maturity_y3": [ "10-K:0000318154-21-000010" ], "debt_maturity_y4": [ "10-K:0000318154-21-000010" ], "debt_maturity_y5": [ "10-K:0000318154-21-000010" ], "debt_maturity_after_y5": [ "10-K:0000318154-21-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 6112000000.0, "short_term_investments": 4454000000.0, "receivables": 4423000000.0, "inventory": 4017000000.0, "current_assets": 21299000000.0, "ppe_net": 4855000000.0, "goodwill": 14673000000.0, "intangibles": 15947000000.0, "total_assets": 62539000000.0, "accounts_payable": 1396000000.0, "short_term_borrowings": null, "debt_current": 1556000000.0, "current_liabilities": 12869000000.0, "long_term_debt": 31129000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9334000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 62539000000.0, "shares_outstanding": 575300000.0, "retained_earnings": -21639000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-21-000019" ], "value_sources": { "cash": [ "10-Q:0000318154-21-000019" ], "short_term_investments": [ "10-Q:0000318154-21-000019" ], "receivables": [ "10-Q:0000318154-21-000019" ], "inventory": [ "10-Q:0000318154-21-000019" ], "current_assets": [ "10-Q:0000318154-21-000019" ], "ppe_net": [ "10-Q:0000318154-21-000019" ], "goodwill": [ "10-Q:0000318154-21-000019" ], "intangibles": [ "10-Q:0000318154-21-000019" ], "total_assets": [ "10-Q:0000318154-21-000019" ], "accounts_payable": [ "10-Q:0000318154-21-000019" ], "debt_current": [ "10-Q:0000318154-21-000019" ], "current_liabilities": [ "10-Q:0000318154-21-000019" ], "long_term_debt": [ "10-Q:0000318154-21-000019" ], "equity_parent": [ "10-Q:0000318154-21-000019" ], "liabilities_and_equity": [ "10-Q:0000318154-21-000019" ], "shares_outstanding": [ "10-Q:0000318154-21-000019" ], "retained_earnings": [ "10-Q:0000318154-21-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 6630000000.0, "short_term_investments": 1452000000.0, "receivables": 4479000000.0, "inventory": 4115000000.0, "current_assets": 19099000000.0, "ppe_net": 4906000000.0, "goodwill": 14676000000.0, "intangibles": 15308000000.0, "total_assets": 59773000000.0, "accounts_payable": 1277000000.0, "short_term_borrowings": null, "debt_current": 4324000000.0, "current_liabilities": 14585000000.0, "long_term_debt": 28458000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8247000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 59773000000.0, "shares_outstanding": 569600000.0, "retained_earnings": -22762000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-21-000034" ], "value_sources": { "cash": [ "10-Q:0000318154-21-000034" ], "short_term_investments": [ "10-Q:0000318154-21-000034" ], "receivables": [ "10-Q:0000318154-21-000034" ], "inventory": [ "10-Q:0000318154-21-000034" ], "current_assets": [ "10-Q:0000318154-21-000034" ], "ppe_net": [ "10-Q:0000318154-21-000034" ], "goodwill": [ "10-Q:0000318154-21-000034" ], "intangibles": [ "10-Q:0000318154-21-000034" ], "total_assets": [ "10-Q:0000318154-21-000034" ], "accounts_payable": [ "10-Q:0000318154-21-000034" ], "debt_current": [ "10-Q:0000318154-21-000034" ], "current_liabilities": [ "10-Q:0000318154-21-000034" ], "long_term_debt": [ "10-Q:0000318154-21-000034" ], "equity_parent": [ "10-Q:0000318154-21-000034" ], "liabilities_and_equity": [ "10-Q:0000318154-21-000034" ], "shares_outstanding": [ "10-Q:0000318154-21-000034" ], "retained_earnings": [ "10-Q:0000318154-21-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 11969000000.0, "short_term_investments": 952000000.0, "receivables": 4765000000.0, "inventory": 4152000000.0, "current_assets": 24380000000.0, "ppe_net": 4982000000.0, "goodwill": 14665000000.0, "intangibles": 14659000000.0, "total_assets": 64993000000.0, "accounts_payable": 1171000000.0, "short_term_borrowings": null, "debt_current": 4288000000.0, "current_liabilities": 14842000000.0, "long_term_debt": 33291000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8217000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 64993000000.0, "shares_outstanding": 565000000.0, "retained_earnings": -22964000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-21-000045" ], "value_sources": { "cash": [ "10-Q:0000318154-21-000045" ], "short_term_investments": [ "10-Q:0000318154-21-000045" ], "receivables": [ "10-Q:0000318154-21-000045" ], "inventory": [ "10-Q:0000318154-21-000045" ], "current_assets": [ "10-Q:0000318154-21-000045" ], "ppe_net": [ "10-Q:0000318154-21-000045" ], "goodwill": [ "10-Q:0000318154-21-000045" ], "intangibles": [ "10-Q:0000318154-21-000045" ], "total_assets": [ "10-Q:0000318154-21-000045" ], "accounts_payable": [ "10-Q:0000318154-21-000045" ], "debt_current": [ "10-Q:0000318154-21-000045" ], "current_liabilities": [ "10-Q:0000318154-21-000045" ], "long_term_debt": [ "10-Q:0000318154-21-000045" ], "equity_parent": [ "10-Q:0000318154-21-000045" ], "liabilities_and_equity": [ "10-Q:0000318154-21-000045" ], "shares_outstanding": [ "10-Q:0000318154-21-000045" ], "retained_earnings": [ "10-Q:0000318154-21-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 7989000000.0, "short_term_investments": 48000000.0, "receivables": 4895000000.0, "inventory": 4086000000.0, "current_assets": 19385000000.0, "ppe_net": 5184000000.0, "goodwill": 14890000000.0, "intangibles": 15182000000.0, "total_assets": 61165000000.0, "accounts_payable": 1366000000.0, "short_term_borrowings": 0.0, "debt_current": 87000000.0, "current_liabilities": 12184000000.0, "long_term_debt": 33222000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6700000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 61165000000.0, "shares_outstanding": 558300000.0, "retained_earnings": -24600000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 701000000.0, "commercial_paper": 0.0, "operating_lease_liability": 670000000.0, "operating_lease_liability_current": 145000000.0, "operating_lease_liability_noncurrent": 525000000.0, "operating_lease_discount_rate": 0.025, "operating_lease_payments_y1": 148000000.0, "operating_lease_payments_total": 753000000.0, "operating_lease_imputed_interest": 83000000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 1517000000.0, "debt_maturity_y3": 1400000000.0, "debt_maturity_y4": 1500000000.0, "debt_maturity_y5": 2746000000.0, "debt_maturity_after_y5": 27075000000.0 }, "sources": [ "10-K:0000318154-22-000010", "10-K:0000318154-23-000017" ], "value_sources": { "cash": [ "10-K:0000318154-23-000017" ], "short_term_investments": [ "10-K:0000318154-23-000017" ], "receivables": [ "10-K:0000318154-23-000017" ], "inventory": [ "10-K:0000318154-23-000017" ], "current_assets": [ "10-K:0000318154-23-000017" ], "ppe_net": [ "10-K:0000318154-23-000017" ], "goodwill": [ "10-K:0000318154-23-000017" ], "intangibles": [ "10-K:0000318154-23-000017" ], "total_assets": [ "10-K:0000318154-23-000017" ], "accounts_payable": [ "10-K:0000318154-23-000017" ], "short_term_borrowings": [ "10-K:0000318154-23-000017" ], "debt_current": [ "10-K:0000318154-23-000017" ], "current_liabilities": [ "10-K:0000318154-23-000017" ], "long_term_debt": [ "10-K:0000318154-23-000017" ], "equity_parent": [ "10-K:0000318154-23-000017" ], "liabilities_and_equity": [ "10-K:0000318154-23-000017" ], "shares_outstanding": [ "10-K:0000318154-23-000017" ], "retained_earnings": [ "10-K:0000318154-23-000017" ], "accrued_taxes_current": [ "10-K:0000318154-23-000017" ], "commercial_paper": [ "10-K:0000318154-23-000017" ], "operating_lease_liability": [ "10-K:0000318154-23-000017" ], "operating_lease_liability_current": [ "10-K:0000318154-23-000017" ], "operating_lease_liability_noncurrent": [ "10-K:0000318154-23-000017" ], "operating_lease_discount_rate": [ "10-K:0000318154-23-000017" ], "operating_lease_payments_y1": [ "10-K:0000318154-22-000010" ], "operating_lease_payments_total": [ "10-K:0000318154-22-000010" ], "operating_lease_imputed_interest": [ "10-K:0000318154-22-000010" ], "debt_maturity_y1": [ "10-K:0000318154-22-000010" ], "debt_maturity_y2": [ "10-K:0000318154-22-000010" ], "debt_maturity_y3": [ "10-K:0000318154-22-000010" ], "debt_maturity_y4": [ "10-K:0000318154-22-000010" ], "debt_maturity_y5": [ "10-K:0000318154-22-000010" ], "debt_maturity_after_y5": [ "10-K:0000318154-22-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 6528000000.0, "short_term_investments": 16000000.0, "receivables": 5077000000.0, "inventory": 4411000000.0, "current_assets": 18520000000.0, "ppe_net": 5142000000.0, "goodwill": 14897000000.0, "intangibles": 14567000000.0, "total_assets": 59196000000.0, "accounts_payable": 1403000000.0, "short_term_borrowings": null, "debt_current": 844000000.0, "current_liabilities": 12886000000.0, "long_term_debt": 36010000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 916000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 59196000000.0, "shares_outstanding": 534200000.0, "retained_earnings": -29568000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-22-000021" ], "value_sources": { "cash": [ "10-Q:0000318154-22-000021" ], "short_term_investments": [ "10-Q:0000318154-22-000021" ], "receivables": [ "10-Q:0000318154-22-000021" ], "inventory": [ "10-Q:0000318154-22-000021" ], "current_assets": [ "10-Q:0000318154-22-000021" ], "ppe_net": [ "10-Q:0000318154-22-000021" ], "goodwill": [ "10-Q:0000318154-22-000021" ], "intangibles": [ "10-Q:0000318154-22-000021" ], "total_assets": [ "10-Q:0000318154-22-000021" ], "accounts_payable": [ "10-Q:0000318154-22-000021" ], "debt_current": [ "10-Q:0000318154-22-000021" ], "current_liabilities": [ "10-Q:0000318154-22-000021" ], "long_term_debt": [ "10-Q:0000318154-22-000021" ], "equity_parent": [ "10-Q:0000318154-22-000021" ], "liabilities_and_equity": [ "10-Q:0000318154-22-000021" ], "shares_outstanding": [ "10-Q:0000318154-22-000021" ], "retained_earnings": [ "10-Q:0000318154-22-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 5203000000.0, "short_term_investments": 1980000000.0, "receivables": 5327000000.0, "inventory": 4554000000.0, "current_assets": 19322000000.0, "ppe_net": 5158000000.0, "goodwill": 14865000000.0, "intangibles": 13927000000.0, "total_assets": 59294000000.0, "accounts_payable": 1256000000.0, "short_term_borrowings": null, "debt_current": 817000000.0, "current_liabilities": 12618000000.0, "long_term_debt": 35705000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 2419000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 59294000000.0, "shares_outstanding": 534900000.0, "retained_earnings": -28252000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-22-000041" ], "value_sources": { "cash": [ "10-Q:0000318154-22-000041" ], "short_term_investments": [ "10-Q:0000318154-22-000041" ], "receivables": [ "10-Q:0000318154-22-000041" ], "inventory": [ "10-Q:0000318154-22-000041" ], "current_assets": [ "10-Q:0000318154-22-000041" ], "ppe_net": [ "10-Q:0000318154-22-000041" ], "goodwill": [ "10-Q:0000318154-22-000041" ], "intangibles": [ "10-Q:0000318154-22-000041" ], "total_assets": [ "10-Q:0000318154-22-000041" ], "accounts_payable": [ "10-Q:0000318154-22-000041" ], "debt_current": [ "10-Q:0000318154-22-000041" ], "current_liabilities": [ "10-Q:0000318154-22-000041" ], "long_term_debt": [ "10-Q:0000318154-22-000041" ], "equity_parent": [ "10-Q:0000318154-22-000041" ], "liabilities_and_equity": [ "10-Q:0000318154-22-000041" ], "shares_outstanding": [ "10-Q:0000318154-22-000041" ], "retained_earnings": [ "10-Q:0000318154-22-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 9502000000.0, "short_term_investments": 1976000000.0, "receivables": 5326000000.0, "inventory": 4757000000.0, "current_assets": 24062000000.0, "ppe_net": 5188000000.0, "goodwill": 14845000000.0, "intangibles": 13266000000.0, "total_assets": 63700000000.0, "accounts_payable": 1204000000.0, "short_term_borrowings": null, "debt_current": 1543000000.0, "current_liabilities": 14331000000.0, "long_term_debt": 37161000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 3653000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 63700000000.0, "shares_outstanding": 533500000.0, "retained_earnings": -28066000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-22-000055" ], "value_sources": { "cash": [ "10-Q:0000318154-22-000055" ], "short_term_investments": [ "10-Q:0000318154-22-000055" ], "receivables": [ "10-Q:0000318154-22-000055" ], "inventory": [ "10-Q:0000318154-22-000055" ], "current_assets": [ "10-Q:0000318154-22-000055" ], "ppe_net": [ "10-Q:0000318154-22-000055" ], "goodwill": [ "10-Q:0000318154-22-000055" ], "intangibles": [ "10-Q:0000318154-22-000055" ], "total_assets": [ "10-Q:0000318154-22-000055" ], "accounts_payable": [ "10-Q:0000318154-22-000055" ], "debt_current": [ "10-Q:0000318154-22-000055" ], "current_liabilities": [ "10-Q:0000318154-22-000055" ], "long_term_debt": [ "10-Q:0000318154-22-000055" ], "equity_parent": [ "10-Q:0000318154-22-000055" ], "liabilities_and_equity": [ "10-Q:0000318154-22-000055" ], "shares_outstanding": [ "10-Q:0000318154-22-000055" ], "retained_earnings": [ "10-Q:0000318154-22-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 7629000000.0, "short_term_investments": 1676000000.0, "receivables": 5563000000.0, "inventory": 4930000000.0, "current_assets": 22186000000.0, "ppe_net": 5427000000.0, "goodwill": 15529000000.0, "intangibles": 16080000000.0, "total_assets": 65121000000.0, "accounts_payable": 1572000000.0, "short_term_borrowings": 0.0, "debt_current": 1591000000.0, "current_liabilities": 15687000000.0, "long_term_debt": 37354000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 3661000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 65121000000.0, "shares_outstanding": 534000000.0, "retained_earnings": -28622000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1195000000.0, "commercial_paper": 0.0, "operating_lease_liability": 695000000.0, "operating_lease_liability_current": 156000000.0, "operating_lease_liability_noncurrent": 539000000.0, "operating_lease_discount_rate": 0.027, "operating_lease_payments_y1": 172000000.0, "operating_lease_payments_total": 781000000.0, "operating_lease_imputed_interest": 86000000.0, "debt_maturity_y1": 1509000000.0, "debt_maturity_y2": 1400000000.0, "debt_maturity_y3": 1500000000.0, "debt_maturity_y4": 2627000000.0, "debt_maturity_y5": 2724000000.0, "debt_maturity_after_y5": 30868000000.0 }, "sources": [ "10-K:0000318154-23-000017", "10-K:0000318154-24-000011" ], "value_sources": { "cash": [ "10-K:0000318154-24-000011" ], "short_term_investments": [ "10-K:0000318154-24-000011" ], "receivables": [ "10-K:0000318154-24-000011" ], "inventory": [ "10-K:0000318154-24-000011" ], "current_assets": [ "10-K:0000318154-24-000011" ], "ppe_net": [ "10-K:0000318154-24-000011" ], "goodwill": [ "10-K:0000318154-24-000011" ], "intangibles": [ "10-K:0000318154-24-000011" ], "total_assets": [ "10-K:0000318154-24-000011" ], "accounts_payable": [ "10-K:0000318154-24-000011" ], "short_term_borrowings": [ "10-K:0000318154-24-000011" ], "debt_current": [ "10-K:0000318154-24-000011" ], "current_liabilities": [ "10-K:0000318154-24-000011" ], "long_term_debt": [ "10-K:0000318154-24-000011" ], "equity_parent": [ "10-K:0000318154-24-000011" ], "liabilities_and_equity": [ "10-K:0000318154-24-000011" ], "shares_outstanding": [ "10-K:0000318154-24-000011" ], "retained_earnings": [ "10-K:0000318154-24-000011" ], "accrued_taxes_current": [ "10-K:0000318154-24-000011" ], "commercial_paper": [ "10-K:0000318154-24-000011" ], "operating_lease_liability": [ "10-K:0000318154-24-000011" ], "operating_lease_liability_current": [ "10-K:0000318154-24-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0000318154-24-000011" ], "operating_lease_discount_rate": [ "10-K:0000318154-24-000011" ], "operating_lease_payments_y1": [ "10-K:0000318154-23-000017" ], "operating_lease_payments_total": [ "10-K:0000318154-23-000017" ], "operating_lease_imputed_interest": [ "10-K:0000318154-23-000017" ], "debt_maturity_y1": [ "10-K:0000318154-23-000017" ], "debt_maturity_y2": [ "10-K:0000318154-23-000017" ], "debt_maturity_y3": [ "10-K:0000318154-23-000017" ], "debt_maturity_y4": [ "10-K:0000318154-23-000017" ], "debt_maturity_y5": [ "10-K:0000318154-23-000017" ], "debt_maturity_after_y5": [ "10-K:0000318154-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 31560000000.0, "short_term_investments": 1000000.0, "receivables": 5736000000.0, "inventory": 5011000000.0, "current_assets": 44703000000.0, "ppe_net": 5460000000.0, "goodwill": 15531000000.0, "intangibles": 15393000000.0, "total_assets": 88720000000.0, "accounts_payable": 1320000000.0, "short_term_borrowings": null, "debt_current": 834000000.0, "current_liabilities": 14215000000.0, "long_term_debt": 60761000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5348000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 88720000000.0, "shares_outstanding": 534300000.0, "retained_earnings": -26919000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-23-000029" ], "value_sources": { "cash": [ "10-Q:0000318154-23-000029" ], "short_term_investments": [ "10-Q:0000318154-23-000029" ], "receivables": [ "10-Q:0000318154-23-000029" ], "inventory": [ "10-Q:0000318154-23-000029" ], "current_assets": [ "10-Q:0000318154-23-000029" ], "ppe_net": [ "10-Q:0000318154-23-000029" ], "goodwill": [ "10-Q:0000318154-23-000029" ], "intangibles": [ "10-Q:0000318154-23-000029" ], "total_assets": [ "10-Q:0000318154-23-000029" ], "accounts_payable": [ "10-Q:0000318154-23-000029" ], "debt_current": [ "10-Q:0000318154-23-000029" ], "current_liabilities": [ "10-Q:0000318154-23-000029" ], "long_term_debt": [ "10-Q:0000318154-23-000029" ], "equity_parent": [ "10-Q:0000318154-23-000029" ], "liabilities_and_equity": [ "10-Q:0000318154-23-000029" ], "shares_outstanding": [ "10-Q:0000318154-23-000029" ], "retained_earnings": [ "10-Q:0000318154-23-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 34248000000.0, "short_term_investments": 0.0, "receivables": 5830000000.0, "inventory": 4978000000.0, "current_assets": 47380000000.0, "ppe_net": 5532000000.0, "goodwill": 15531000000.0, "intangibles": 14633000000.0, "total_assets": 90269000000.0, "accounts_payable": 1212000000.0, "short_term_borrowings": null, "debt_current": 2167000000.0, "current_liabilities": 17097000000.0, "long_term_debt": 59377000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6781000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 90269000000.0, "shares_outstanding": 534900000.0, "retained_earnings": -25540000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-23-000053" ], "value_sources": { "cash": [ "10-Q:0000318154-23-000053" ], "short_term_investments": [ "10-Q:0000318154-23-000053" ], "receivables": [ "10-Q:0000318154-23-000053" ], "inventory": [ "10-Q:0000318154-23-000053" ], "current_assets": [ "10-Q:0000318154-23-000053" ], "ppe_net": [ "10-Q:0000318154-23-000053" ], "goodwill": [ "10-Q:0000318154-23-000053" ], "intangibles": [ "10-Q:0000318154-23-000053" ], "total_assets": [ "10-Q:0000318154-23-000053" ], "accounts_payable": [ "10-Q:0000318154-23-000053" ], "debt_current": [ "10-Q:0000318154-23-000053" ], "current_liabilities": [ "10-Q:0000318154-23-000053" ], "long_term_debt": [ "10-Q:0000318154-23-000053" ], "equity_parent": [ "10-Q:0000318154-23-000053" ], "liabilities_and_equity": [ "10-Q:0000318154-23-000053" ], "shares_outstanding": [ "10-Q:0000318154-23-000053" ], "retained_earnings": [ "10-Q:0000318154-23-000053" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 34741000000.0, "short_term_investments": 0.0, "receivables": 6145000000.0, "inventory": 5026000000.0, "current_assets": 48477000000.0, "ppe_net": 5563000000.0, "goodwill": 15509000000.0, "intangibles": 13150000000.0, "total_assets": 90534000000.0, "accounts_payable": 1358000000.0, "short_term_borrowings": null, "debt_current": 1428000000.0, "current_liabilities": 16954000000.0, "long_term_debt": 59040000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7656000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 90534000000.0, "shares_outstanding": 535100000.0, "retained_earnings": -24971000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-23-000064" ], "value_sources": { "cash": [ "10-Q:0000318154-23-000064" ], "short_term_investments": [ "10-Q:0000318154-23-000064" ], "receivables": [ "10-Q:0000318154-23-000064" ], "inventory": [ "10-Q:0000318154-23-000064" ], "current_assets": [ "10-Q:0000318154-23-000064" ], "ppe_net": [ "10-Q:0000318154-23-000064" ], "goodwill": [ "10-Q:0000318154-23-000064" ], "intangibles": [ "10-Q:0000318154-23-000064" ], "total_assets": [ "10-Q:0000318154-23-000064" ], "accounts_payable": [ "10-Q:0000318154-23-000064" ], "debt_current": [ "10-Q:0000318154-23-000064" ], "current_liabilities": [ "10-Q:0000318154-23-000064" ], "long_term_debt": [ "10-Q:0000318154-23-000064" ], "equity_parent": [ "10-Q:0000318154-23-000064" ], "liabilities_and_equity": [ "10-Q:0000318154-23-000064" ], "shares_outstanding": [ "10-Q:0000318154-23-000064" ], "retained_earnings": [ "10-Q:0000318154-23-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 10944000000.0, "short_term_investments": 0.0, "receivables": 7268000000.0, "inventory": 9518000000.0, "current_assets": 30332000000.0, "ppe_net": 5941000000.0, "goodwill": 18629000000.0, "intangibles": 32641000000.0, "total_assets": 97154000000.0, "accounts_payable": 1590000000.0, "short_term_borrowings": 0.0, "debt_current": 1443000000.0, "current_liabilities": 18392000000.0, "long_term_debt": 63170000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6232000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 97154000000.0, "shares_outstanding": 535400000.0, "retained_earnings": -26549000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1664000000.0, "commercial_paper": 0.0, "operating_lease_liability": 810000000.0, "operating_lease_liability_current": 119000000.0, "operating_lease_liability_noncurrent": 691000000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 138000000.0, "operating_lease_payments_total": 977000000.0, "operating_lease_imputed_interest": 167000000.0, "debt_maturity_y1": 1403000000.0, "debt_maturity_y2": 5500000000.0, "debt_maturity_y3": 6183000000.0, "debt_maturity_y4": 2724000000.0, "debt_maturity_y5": 4984000000.0, "debt_maturity_after_y5": 45553000000.0 }, "sources": [ "10-K:0000318154-24-000011", "10-K:0000318154-25-000010" ], "value_sources": { "cash": [ "10-K:0000318154-25-000010" ], "short_term_investments": [ "10-K:0000318154-24-000011" ], "receivables": [ "10-K:0000318154-25-000010" ], "inventory": [ "10-K:0000318154-25-000010" ], "current_assets": [ "10-K:0000318154-25-000010" ], "ppe_net": [ "10-K:0000318154-25-000010" ], "goodwill": [ "10-K:0000318154-25-000010" ], "intangibles": [ "10-K:0000318154-25-000010" ], "total_assets": [ "10-K:0000318154-25-000010" ], "accounts_payable": [ "10-K:0000318154-25-000010" ], "short_term_borrowings": [ "10-K:0000318154-25-000010" ], "debt_current": [ "10-K:0000318154-25-000010" ], "current_liabilities": [ "10-K:0000318154-25-000010" ], "long_term_debt": [ "10-K:0000318154-25-000010" ], "equity_parent": [ "10-K:0000318154-25-000010" ], "liabilities_and_equity": [ "10-K:0000318154-25-000010" ], "shares_outstanding": [ "10-K:0000318154-25-000010" ], "retained_earnings": [ "10-K:0000318154-25-000010" ], "accrued_taxes_current": [ "10-K:0000318154-25-000010" ], "commercial_paper": [ "10-K:0000318154-25-000010" ], "operating_lease_liability": [ "10-K:0000318154-25-000010" ], "operating_lease_liability_current": [ "10-K:0000318154-25-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000318154-25-000010" ], "operating_lease_discount_rate": [ "10-K:0000318154-25-000010" ], "operating_lease_payments_y1": [ "10-K:0000318154-24-000011" ], "operating_lease_payments_total": [ "10-K:0000318154-24-000011" ], "operating_lease_imputed_interest": [ "10-K:0000318154-24-000011" ], "debt_maturity_y1": [ "10-K:0000318154-24-000011" ], "debt_maturity_y2": [ "10-K:0000318154-24-000011" ], "debt_maturity_y3": [ "10-K:0000318154-24-000011" ], "debt_maturity_y4": [ "10-K:0000318154-24-000011" ], "debt_maturity_y5": [ "10-K:0000318154-24-000011" ], "debt_maturity_after_y5": [ "10-K:0000318154-24-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 9708000000.0, "short_term_investments": null, "receivables": 6776000000.0, "inventory": 8724000000.0, "current_assets": 28029000000.0, "ppe_net": 6002000000.0, "goodwill": 18570000000.0, "intangibles": 31372000000.0, "total_assets": 92980000000.0, "accounts_payable": 1628000000.0, "short_term_borrowings": null, "debt_current": 3959000000.0, "current_liabilities": 19714000000.0, "long_term_debt": 60061000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5022000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 92980000000.0, "shares_outstanding": 536400000.0, "retained_earnings": -27870000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-24-000020" ], "value_sources": { "cash": [ "10-Q:0000318154-24-000020" ], "receivables": [ "10-Q:0000318154-24-000020" ], "inventory": [ "10-Q:0000318154-24-000020" ], "current_assets": [ "10-Q:0000318154-24-000020" ], "ppe_net": [ "10-Q:0000318154-24-000020" ], "goodwill": [ "10-Q:0000318154-24-000020" ], "intangibles": [ "10-Q:0000318154-24-000020" ], "total_assets": [ "10-Q:0000318154-24-000020" ], "accounts_payable": [ "10-Q:0000318154-24-000020" ], "debt_current": [ "10-Q:0000318154-24-000020" ], "current_liabilities": [ "10-Q:0000318154-24-000020" ], "long_term_debt": [ "10-Q:0000318154-24-000020" ], "equity_parent": [ "10-Q:0000318154-24-000020" ], "liabilities_and_equity": [ "10-Q:0000318154-24-000020" ], "shares_outstanding": [ "10-Q:0000318154-24-000020" ], "retained_earnings": [ "10-Q:0000318154-24-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 9301000000.0, "short_term_investments": null, "receivables": 6934000000.0, "inventory": 7995000000.0, "current_assets": 27206000000.0, "ppe_net": 6097000000.0, "goodwill": 18616000000.0, "intangibles": 30172000000.0, "total_assets": 90907000000.0, "accounts_payable": 2267000000.0, "short_term_borrowings": null, "debt_current": 5528000000.0, "current_liabilities": 21517000000.0, "long_term_debt": 57117000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5925000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 90907000000.0, "shares_outstanding": 537200000.0, "retained_earnings": -27124000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-24-000035" ], "value_sources": { "cash": [ "10-Q:0000318154-24-000035" ], "receivables": [ "10-Q:0000318154-24-000035" ], "inventory": [ "10-Q:0000318154-24-000035" ], "current_assets": [ "10-Q:0000318154-24-000035" ], "ppe_net": [ "10-Q:0000318154-24-000035" ], "goodwill": [ "10-Q:0000318154-24-000035" ], "intangibles": [ "10-Q:0000318154-24-000035" ], "total_assets": [ "10-Q:0000318154-24-000035" ], "accounts_payable": [ "10-Q:0000318154-24-000035" ], "debt_current": [ "10-Q:0000318154-24-000035" ], "current_liabilities": [ "10-Q:0000318154-24-000035" ], "long_term_debt": [ "10-Q:0000318154-24-000035" ], "equity_parent": [ "10-Q:0000318154-24-000035" ], "liabilities_and_equity": [ "10-Q:0000318154-24-000035" ], "shares_outstanding": [ "10-Q:0000318154-24-000035" ], "retained_earnings": [ "10-Q:0000318154-24-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 9011000000.0, "short_term_investments": null, "receivables": 7317000000.0, "inventory": 7362000000.0, "current_assets": 26766000000.0, "ppe_net": 6156000000.0, "goodwill": 18658000000.0, "intangibles": 28920000000.0, "total_assets": 90883000000.0, "accounts_payable": 2147000000.0, "short_term_borrowings": null, "debt_current": 3544000000.0, "current_liabilities": 20312000000.0, "long_term_debt": 56854000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7527000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 90883000000.0, "shares_outstanding": 537500000.0, "retained_earnings": -25530000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-24-000044" ], "value_sources": { "cash": [ "10-Q:0000318154-24-000044" ], "receivables": [ "10-Q:0000318154-24-000044" ], "inventory": [ "10-Q:0000318154-24-000044" ], "current_assets": [ "10-Q:0000318154-24-000044" ], "ppe_net": [ "10-Q:0000318154-24-000044" ], "goodwill": [ "10-Q:0000318154-24-000044" ], "intangibles": [ "10-Q:0000318154-24-000044" ], "total_assets": [ "10-Q:0000318154-24-000044" ], "accounts_payable": [ "10-Q:0000318154-24-000044" ], "debt_current": [ "10-Q:0000318154-24-000044" ], "current_liabilities": [ "10-Q:0000318154-24-000044" ], "long_term_debt": [ "10-Q:0000318154-24-000044" ], "equity_parent": [ "10-Q:0000318154-24-000044" ], "liabilities_and_equity": [ "10-Q:0000318154-24-000044" ], "shares_outstanding": [ "10-Q:0000318154-24-000044" ], "retained_earnings": [ "10-Q:0000318154-24-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 11973000000.0, "short_term_investments": null, "receivables": 6782000000.0, "inventory": 6998000000.0, "current_assets": 29030000000.0, "ppe_net": 6543000000.0, "goodwill": 18637000000.0, "intangibles": 27699000000.0, "total_assets": 91839000000.0, "accounts_payable": 1908000000.0, "short_term_borrowings": 0.0, "debt_current": 3550000000.0, "current_liabilities": 23099000000.0, "long_term_debt": 56549000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5877000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 91839000000.0, "shares_outstanding": 536900000.0, "retained_earnings": -27590000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2583000000.0, "commercial_paper": 0.0, "operating_lease_liability": 780000000.0, "operating_lease_liability_current": 107000000.0, "operating_lease_liability_noncurrent": 673000000.0, "operating_lease_discount_rate": 0.037, "operating_lease_payments_y1": 110000000.0, "operating_lease_payments_total": 941000000.0, "operating_lease_imputed_interest": 161000000.0, "debt_maturity_y1": 3500000000.0, "debt_maturity_y2": 5922000000.0, "debt_maturity_y3": 2724000000.0, "debt_maturity_y4": 4984000000.0, "debt_maturity_y5": 2876000000.0, "debt_maturity_after_y5": 41772000000.0 }, "sources": [ "10-K:0000318154-25-000010", "10-K:0000318154-26-000010" ], "value_sources": { "cash": [ "10-K:0000318154-26-000010" ], "receivables": [ "10-K:0000318154-26-000010" ], "inventory": [ "10-K:0000318154-26-000010" ], "current_assets": [ "10-K:0000318154-26-000010" ], "ppe_net": [ "10-K:0000318154-26-000010" ], "goodwill": [ "10-K:0000318154-26-000010" ], "intangibles": [ "10-K:0000318154-26-000010" ], "total_assets": [ "10-K:0000318154-26-000010" ], "accounts_payable": [ "10-K:0000318154-26-000010" ], "short_term_borrowings": [ "10-K:0000318154-26-000010" ], "debt_current": [ "10-K:0000318154-26-000010" ], "current_liabilities": [ "10-K:0000318154-26-000010" ], "long_term_debt": [ "10-K:0000318154-26-000010" ], "equity_parent": [ "10-K:0000318154-26-000010" ], "liabilities_and_equity": [ "10-K:0000318154-26-000010" ], "shares_outstanding": [ "10-K:0000318154-26-000010" ], "retained_earnings": [ "10-K:0000318154-26-000010" ], "accrued_taxes_current": [ "10-K:0000318154-26-000010" ], "commercial_paper": [ "10-K:0000318154-26-000010" ], "operating_lease_liability": [ "10-K:0000318154-26-000010" ], "operating_lease_liability_current": [ "10-K:0000318154-26-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000318154-26-000010" ], "operating_lease_discount_rate": [ "10-K:0000318154-26-000010" ], "operating_lease_payments_y1": [ "10-K:0000318154-25-000010" ], "operating_lease_payments_total": [ "10-K:0000318154-25-000010" ], "operating_lease_imputed_interest": [ "10-K:0000318154-25-000010" ], "debt_maturity_y1": [ "10-K:0000318154-25-000010" ], "debt_maturity_y2": [ "10-K:0000318154-25-000010" ], "debt_maturity_y3": [ "10-K:0000318154-25-000010" ], "debt_maturity_y4": [ "10-K:0000318154-25-000010" ], "debt_maturity_y5": [ "10-K:0000318154-25-000010" ], "debt_maturity_after_y5": [ "10-K:0000318154-25-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 8810000000.0, "short_term_investments": null, "receivables": 8132000000.0, "inventory": 6729000000.0, "current_assets": 26929000000.0, "ppe_net": 6681000000.0, "goodwill": 18645000000.0, "intangibles": 25724000000.0, "total_assets": 89367000000.0, "accounts_payable": 2406000000.0, "short_term_borrowings": null, "debt_current": 3368000000.0, "current_liabilities": 23008000000.0, "long_term_debt": 54013000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6207000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 89367000000.0, "shares_outstanding": 537700000.0, "retained_earnings": -27140000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-25-000020" ], "value_sources": { "cash": [ "10-Q:0000318154-25-000020" ], "receivables": [ "10-Q:0000318154-25-000020" ], "inventory": [ "10-Q:0000318154-25-000020" ], "current_assets": [ "10-Q:0000318154-25-000020" ], "ppe_net": [ "10-Q:0000318154-25-000020" ], "goodwill": [ "10-Q:0000318154-25-000020" ], "intangibles": [ "10-Q:0000318154-25-000020" ], "total_assets": [ "10-Q:0000318154-25-000020" ], "accounts_payable": [ "10-Q:0000318154-25-000020" ], "debt_current": [ "10-Q:0000318154-25-000020" ], "current_liabilities": [ "10-Q:0000318154-25-000020" ], "long_term_debt": [ "10-Q:0000318154-25-000020" ], "equity_parent": [ "10-Q:0000318154-25-000020" ], "liabilities_and_equity": [ "10-Q:0000318154-25-000020" ], "shares_outstanding": [ "10-Q:0000318154-25-000020" ], "retained_earnings": [ "10-Q:0000318154-25-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 8028000000.0, "short_term_investments": null, "receivables": 8701000000.0, "inventory": 6583000000.0, "current_assets": 26734000000.0, "ppe_net": 6855000000.0, "goodwill": 18674000000.0, "intangibles": 24614000000.0, "total_assets": 87897000000.0, "accounts_payable": 3010000000.0, "short_term_borrowings": null, "debt_current": 2444000000.0, "current_liabilities": 20476000000.0, "long_term_debt": 53760000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7428000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 87897000000.0, "shares_outstanding": 538300000.0, "retained_earnings": -25708000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-25-000056" ], "value_sources": { "cash": [ "10-Q:0000318154-25-000056" ], "receivables": [ "10-Q:0000318154-25-000056" ], "inventory": [ "10-Q:0000318154-25-000056" ], "current_assets": [ "10-Q:0000318154-25-000056" ], "ppe_net": [ "10-Q:0000318154-25-000056" ], "goodwill": [ "10-Q:0000318154-25-000056" ], "intangibles": [ "10-Q:0000318154-25-000056" ], "total_assets": [ "10-Q:0000318154-25-000056" ], "accounts_payable": [ "10-Q:0000318154-25-000056" ], "debt_current": [ "10-Q:0000318154-25-000056" ], "current_liabilities": [ "10-Q:0000318154-25-000056" ], "long_term_debt": [ "10-Q:0000318154-25-000056" ], "equity_parent": [ "10-Q:0000318154-25-000056" ], "liabilities_and_equity": [ "10-Q:0000318154-25-000056" ], "shares_outstanding": [ "10-Q:0000318154-25-000056" ], "retained_earnings": [ "10-Q:0000318154-25-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 9445000000.0, "short_term_investments": null, "receivables": 8490000000.0, "inventory": 6346000000.0, "current_assets": 27885000000.0, "ppe_net": 7220000000.0, "goodwill": 18676000000.0, "intangibles": 23139000000.0, "total_assets": 90141000000.0, "accounts_payable": 2838000000.0, "short_term_borrowings": null, "debt_current": 2153000000.0, "current_liabilities": 21791000000.0, "long_term_debt": 52434000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9619000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 90141000000.0, "shares_outstanding": 538500000.0, "retained_earnings": -23800000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-25-000072" ], "value_sources": { "cash": [ "10-Q:0000318154-25-000072" ], "receivables": [ "10-Q:0000318154-25-000072" ], "inventory": [ "10-Q:0000318154-25-000072" ], "current_assets": [ "10-Q:0000318154-25-000072" ], "ppe_net": [ "10-Q:0000318154-25-000072" ], "goodwill": [ "10-Q:0000318154-25-000072" ], "intangibles": [ "10-Q:0000318154-25-000072" ], "total_assets": [ "10-Q:0000318154-25-000072" ], "accounts_payable": [ "10-Q:0000318154-25-000072" ], "debt_current": [ "10-Q:0000318154-25-000072" ], "current_liabilities": [ "10-Q:0000318154-25-000072" ], "long_term_debt": [ "10-Q:0000318154-25-000072" ], "equity_parent": [ "10-Q:0000318154-25-000072" ], "liabilities_and_equity": [ "10-Q:0000318154-25-000072" ], "shares_outstanding": [ "10-Q:0000318154-25-000072" ], "retained_earnings": [ "10-Q:0000318154-25-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 9129000000.0, "short_term_investments": null, "receivables": 9570000000.0, "inventory": 6225000000.0, "current_assets": 29057000000.0, "ppe_net": 7913000000.0, "goodwill": 18680000000.0, "intangibles": 22276000000.0, "total_assets": 90586000000.0, "accounts_payable": 2367000000.0, "short_term_borrowings": 0.0, "debt_current": 4599000000.0, "current_liabilities": 25489000000.0, "long_term_debt": 50005000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8658000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 90586000000.0, "shares_outstanding": 538800000.0, "retained_earnings": -25107000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 379000000.0, "commercial_paper": 0.0, "operating_lease_liability": 831000000.0, "operating_lease_liability_current": 135000000.0, "operating_lease_liability_noncurrent": 696000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 148000000.0, "operating_lease_payments_total": 967000000.0, "operating_lease_imputed_interest": 136000000.0, "debt_maturity_y1": 4571000000.0, "debt_maturity_y2": 2724000000.0, "debt_maturity_y3": 4984000000.0, "debt_maturity_y4": 2943000000.0, "debt_maturity_y5": 4000000000.0, "debt_maturity_after_y5": 36822000000.0 }, "sources": [ "10-K:0000318154-26-000010", "10-Q:0000318154-26-000126" ], "value_sources": { "cash": [ "10-Q:0000318154-26-000126" ], "receivables": [ "10-Q:0000318154-26-000126" ], "inventory": [ "10-Q:0000318154-26-000126" ], "current_assets": [ "10-Q:0000318154-26-000126" ], "ppe_net": [ "10-Q:0000318154-26-000126" ], "goodwill": [ "10-Q:0000318154-26-000126" ], "intangibles": [ "10-Q:0000318154-26-000126" ], "total_assets": [ "10-Q:0000318154-26-000126" ], "accounts_payable": [ "10-Q:0000318154-26-000126" ], "short_term_borrowings": [ "10-K:0000318154-26-000010" ], "debt_current": [ "10-Q:0000318154-26-000126" ], "current_liabilities": [ "10-Q:0000318154-26-000126" ], "long_term_debt": [ "10-Q:0000318154-26-000126" ], "equity_parent": [ "10-Q:0000318154-26-000126" ], "liabilities_and_equity": [ "10-Q:0000318154-26-000126" ], "shares_outstanding": [ "10-Q:0000318154-26-000126" ], "retained_earnings": [ "10-Q:0000318154-26-000126" ], "accrued_taxes_current": [ "10-K:0000318154-26-000010" ], "commercial_paper": [ "10-K:0000318154-26-000010" ], "operating_lease_liability": [ "10-K:0000318154-26-000010" ], "operating_lease_liability_current": [ "10-K:0000318154-26-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000318154-26-000010" ], "operating_lease_discount_rate": [ "10-K:0000318154-26-000010" ], "operating_lease_payments_y1": [ "10-K:0000318154-26-000010" ], "operating_lease_payments_total": [ "10-K:0000318154-26-000010" ], "operating_lease_imputed_interest": [ "10-K:0000318154-26-000010" ], "debt_maturity_y1": [ "10-K:0000318154-26-000010" ], "debt_maturity_y2": [ "10-K:0000318154-26-000010" ], "debt_maturity_y3": [ "10-K:0000318154-26-000010" ], "debt_maturity_y4": [ "10-K:0000318154-26-000010" ], "debt_maturity_y5": [ "10-K:0000318154-26-000010" ], "debt_maturity_after_y5": [ "10-K:0000318154-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 12038000000.0, "short_term_investments": null, "receivables": 9138000000.0, "inventory": 6186000000.0, "current_assets": 31475000000.0, "ppe_net": 8216000000.0, "goodwill": 18674000000.0, "intangibles": 21379000000.0, "total_assets": 92504000000.0, "accounts_payable": 2935000000.0, "short_term_borrowings": null, "debt_current": 5437000000.0, "current_liabilities": 24955000000.0, "long_term_debt": 51886000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9190000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 92504000000.0, "shares_outstanding": 539700000.0, "retained_earnings": -24650000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-26-000057" ], "value_sources": { "cash": [ "10-Q:0000318154-26-000057" ], "receivables": [ "10-Q:0000318154-26-000057" ], "inventory": [ "10-Q:0000318154-26-000057" ], "current_assets": [ "10-Q:0000318154-26-000057" ], "ppe_net": [ "10-Q:0000318154-26-000057" ], "goodwill": [ "10-Q:0000318154-26-000057" ], "intangibles": [ "10-Q:0000318154-26-000057" ], "total_assets": [ "10-Q:0000318154-26-000057" ], "accounts_payable": [ "10-Q:0000318154-26-000057" ], "debt_current": [ "10-Q:0000318154-26-000057" ], "current_liabilities": [ "10-Q:0000318154-26-000057" ], "long_term_debt": [ "10-Q:0000318154-26-000057" ], "equity_parent": [ "10-Q:0000318154-26-000057" ], "liabilities_and_equity": [ "10-Q:0000318154-26-000057" ], "shares_outstanding": [ "10-Q:0000318154-26-000057" ], "retained_earnings": [ "10-Q:0000318154-26-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 13989000000.0, "short_term_investments": null, "receivables": 10227000000.0, "inventory": 6220000000.0, "current_assets": 34961000000.0, "ppe_net": 8547000000.0, "goodwill": 18668000000.0, "intangibles": 20487000000.0, "total_assets": 95639000000.0, "accounts_payable": 2865000000.0, "short_term_borrowings": null, "debt_current": 5445000000.0, "current_liabilities": 25502000000.0, "long_term_debt": 51859000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11688000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 95639000000.0, "shares_outstanding": 540600000.0, "retained_earnings": -22275000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000318154-26-000126" ], "value_sources": { "cash": [ "10-Q:0000318154-26-000126" ], "receivables": [ "10-Q:0000318154-26-000126" ], "inventory": [ "10-Q:0000318154-26-000126" ], "current_assets": [ "10-Q:0000318154-26-000126" ], "ppe_net": [ "10-Q:0000318154-26-000126" ], "goodwill": [ "10-Q:0000318154-26-000126" ], "intangibles": [ "10-Q:0000318154-26-000126" ], "total_assets": [ "10-Q:0000318154-26-000126" ], "accounts_payable": [ "10-Q:0000318154-26-000126" ], "debt_current": [ "10-Q:0000318154-26-000126" ], "current_liabilities": [ "10-Q:0000318154-26-000126" ], "long_term_debt": [ "10-Q:0000318154-26-000126" ], "equity_parent": [ "10-Q:0000318154-26-000126" ], "liabilities_and_equity": [ "10-Q:0000318154-26-000126" ], "shares_outstanding": [ "10-Q:0000318154-26-000126" ], "retained_earnings": [ "10-Q:0000318154-26-000126" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 2134000000.0, "cfi": -230000000.0, "cff": -254000000.0, "capex": 142000000.0, "d_and_a": 897000000.0, "sbc": null, "dividends_paid": 945000000.0, "buybacks": 961000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 687000000.0, "goodwill_impairment": null, "deferred_tax": -84000000.0, "change_receivables": 955000000.0, "change_inventories": 113000000.0, "change_payables": -25000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4963000000.0 }, "sources": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "value_sources": { "cfo": [ "10-Q:0000318154-21-000019" ], "cfi": [ "10-Q:0000318154-21-000019" ], "cff": [ "10-Q:0000318154-21-000019" ], "capex": [ "10-Q:0000318154-21-000019" ], "d_and_a": [ "10-Q:0000318154-21-000019" ], "dividends_paid": [ "10-Q:0000318154-21-000019" ], "buybacks": [ "10-Q:0000318154-21-000019" ], "amortisation_intangibles": [ "10-Q:0000318154-21-000034" ], "deferred_tax": [ "10-Q:0000318154-21-000019" ], "change_receivables": [ "10-Q:0000318154-21-000019" ], "change_inventories": [ "10-Q:0000318154-21-000019" ], "change_payables": [ "10-Q:0000318154-21-000019" ], "proceeds_debt_issuance": [ "10-Q:0000318154-21-000019" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 2842000000.0, "cfi": -2159000000.0, "cff": 775000000.0, "capex": 158000000.0, "d_and_a": 930000000.0, "sbc": null, "dividends_paid": 942000000.0, "buybacks": 555000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 713000000.0, "goodwill_impairment": null, "deferred_tax": -177000000.0, "change_receivables": 222000000.0, "change_inventories": 113000000.0, "change_payables": -191000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4039000000.0 }, "sources": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "value_sources": { "cfo": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "cfi": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "cff": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "capex": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "d_and_a": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "dividends_paid": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "buybacks": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "amortisation_intangibles": [ "10-Q:0000318154-21-000034" ], "deferred_tax": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "change_receivables": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "change_inventories": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "change_payables": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ], "proceeds_debt_issuance": [ "10-Q:0000318154-21-000019", "10-Q:0000318154-21-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 3368000000.0, "cfi": -1628000000.0, "cff": -1798000000.0, "capex": 135000000.0, "d_and_a": 901000000.0, "sbc": null, "dividends_paid": 936000000.0, "buybacks": 765000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 700000000.0, "goodwill_impairment": null, "deferred_tax": -78000000.0, "change_receivables": -1146000000.0, "change_inventories": 90000000.0, "change_payables": 14000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "value_sources": { "cfo": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "cfi": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "cff": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "capex": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "d_and_a": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "dividends_paid": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "buybacks": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "amortisation_intangibles": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "deferred_tax": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "change_receivables": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "change_inventories": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "change_payables": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 2153000000.0, "cfi": -1384000000.0, "cff": -3590000000.0, "capex": 173000000.0, "d_and_a": 873000000.0, "sbc": null, "dividends_paid": 932000000.0, "buybacks": 1205000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 700000000.0, "goodwill_impairment": null, "deferred_tax": 52000000.0, "change_receivables": 396000000.0, "change_inventories": -101000000.0, "change_payables": 247000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "value_sources": { "cfo": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "cfi": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "cff": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "capex": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "d_and_a": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "dividends_paid": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "buybacks": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "amortisation_intangibles": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "deferred_tax": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "change_receivables": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "change_inventories": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "change_payables": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ], "proceeds_debt_issuance": [ "10-K:0000318154-22-000010", "10-Q:0000318154-21-000045" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 2104000000.0, "cfi": -319000000.0, "cff": -1939000000.0, "capex": 166000000.0, "d_and_a": 841000000.0, "sbc": null, "dividends_paid": 1016000000.0, "buybacks": 871000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 648000000.0, "goodwill_impairment": null, "deferred_tax": -91000000.0, "change_receivables": -91000000.0, "change_inventories": 126000000.0, "change_payables": -29000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "value_sources": { "cfo": [ "10-Q:0000318154-22-000021" ], "cfi": [ "10-Q:0000318154-22-000021" ], "cff": [ "10-Q:0000318154-22-000021" ], "capex": [ "10-Q:0000318154-22-000021" ], "d_and_a": [ "10-Q:0000318154-22-000021" ], "dividends_paid": [ "10-Q:0000318154-22-000021" ], "buybacks": [ "10-Q:0000318154-22-000021" ], "amortisation_intangibles": [ "10-Q:0000318154-22-000041" ], "deferred_tax": [ "10-Q:0000318154-22-000021" ], "change_receivables": [ "10-Q:0000318154-22-000021" ], "change_inventories": [ "10-Q:0000318154-22-000021" ], "change_payables": [ "10-Q:0000318154-22-000021" ], "proceeds_debt_issuance": [ "10-Q:0000318154-22-000021" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1931000000.0, "cfi": 1209000000.0, "cff": -2622000000.0, "capex": 185000000.0, "d_and_a": 855000000.0, "sbc": null, "dividends_paid": 1008000000.0, "buybacks": 1581000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 652000000.0, "goodwill_impairment": null, "deferred_tax": -46000000.0, "change_receivables": 56000000.0, "change_inventories": 41000000.0, "change_payables": -127000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "value_sources": { "cfo": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "cfi": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "cff": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "capex": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "d_and_a": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "dividends_paid": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "buybacks": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "amortisation_intangibles": [ "10-Q:0000318154-22-000041" ], "deferred_tax": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "change_receivables": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "change_inventories": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "change_payables": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ], "proceeds_debt_issuance": [ "10-Q:0000318154-22-000021", "10-Q:0000318154-22-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2418000000.0, "cfi": 73000000.0, "cff": 2848000000.0, "capex": 242000000.0, "d_and_a": 850000000.0, "sbc": null, "dividends_paid": 999000000.0, "buybacks": 1080000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 600000000.0, "goodwill_impairment": null, "deferred_tax": -127000000.0, "change_receivables": 304000000.0, "change_inventories": 48000000.0, "change_payables": -104000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4946000000.0 }, "sources": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "value_sources": { "cfo": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "cfi": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "cff": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "capex": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "d_and_a": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "dividends_paid": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "buybacks": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "amortisation_intangibles": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "deferred_tax": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "change_receivables": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "change_inventories": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "change_payables": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ], "proceeds_debt_issuance": [ "10-Q:0000318154-22-000041", "10-Q:0000318154-22-000055" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 2808000000.0, "cfi": -230000000.0, "cff": -6558000000.0, "capex": 287000000.0, "d_and_a": 852000000.0, "sbc": null, "dividends_paid": 990000000.0, "buybacks": 1443000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 700000000.0, "goodwill_impairment": null, "deferred_tax": -189000000.0, "change_receivables": 160000000.0, "change_inventories": -50000000.0, "change_payables": 191000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "value_sources": { "cfo": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "cfi": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "cff": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "capex": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "d_and_a": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "dividends_paid": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "buybacks": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "amortisation_intangibles": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "deferred_tax": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "change_receivables": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "change_inventories": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "change_payables": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 2164000000.0, "cfi": -111000000.0, "cff": -3514000000.0, "capex": 190000000.0, "d_and_a": 841000000.0, "sbc": null, "dividends_paid": 1080000000.0, "buybacks": 6360000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 671000000.0, "goodwill_impairment": null, "deferred_tax": -251000000.0, "change_receivables": 195000000.0, "change_inventories": 230000000.0, "change_payables": 42000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3952000000.0 }, "sources": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "value_sources": { "cfo": [ "10-Q:0000318154-23-000029" ], "cfi": [ "10-Q:0000318154-23-000029" ], "cff": [ "10-Q:0000318154-23-000029" ], "capex": [ "10-Q:0000318154-23-000029" ], "d_and_a": [ "10-Q:0000318154-23-000029" ], "dividends_paid": [ "10-Q:0000318154-23-000029" ], "buybacks": [ "10-Q:0000318154-23-000029" ], "amortisation_intangibles": [ "10-Q:0000318154-23-000053" ], "deferred_tax": [ "10-Q:0000318154-23-000029" ], "change_receivables": [ "10-Q:0000318154-23-000029" ], "change_inventories": [ "10-Q:0000318154-23-000029" ], "change_payables": [ "10-Q:0000318154-23-000029" ], "proceeds_debt_issuance": [ "10-Q:0000318154-23-000029" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1930000000.0, "cfi": -2193000000.0, "cff": -1062000000.0, "capex": 246000000.0, "d_and_a": 828000000.0, "sbc": null, "dividends_paid": 1038000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 629000000.0, "goodwill_impairment": null, "deferred_tax": -263000000.0, "change_receivables": 309000000.0, "change_inventories": 180000000.0, "change_payables": -140000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2000000.0 }, "sources": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "value_sources": { "cfo": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "cfi": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "cff": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "capex": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "d_and_a": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "dividends_paid": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "buybacks": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "amortisation_intangibles": [ "10-Q:0000318154-23-000053" ], "deferred_tax": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "change_receivables": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "change_inventories": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "change_payables": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "proceeds_debt_issuance": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 2978000000.0, "cfi": -267000000.0, "cff": 1588000000.0, "capex": 160000000.0, "d_and_a": 837000000.0, "sbc": null, "dividends_paid": 1038000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 600000000.0, "goodwill_impairment": null, "deferred_tax": -333000000.0, "change_receivables": 62000000.0, "change_inventories": 241000000.0, "change_payables": -44000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2984000000.0 }, "sources": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "value_sources": { "cfo": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "cfi": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "cff": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "capex": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "d_and_a": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "dividends_paid": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "buybacks": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "amortisation_intangibles": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "deferred_tax": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "change_receivables": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "change_inventories": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "change_payables": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "proceeds_debt_issuance": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 2649000000.0, "cfi": -3473000000.0, "cff": -1049000000.0, "capex": 340000000.0, "d_and_a": 911000000.0, "sbc": null, "dividends_paid": 1040000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 700000000.0, "goodwill_impairment": null, "deferred_tax": -351000000.0, "change_receivables": 180000000.0, "change_inventories": 91000000.0, "change_payables": 296000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "value_sources": { "cfo": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "cfi": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "cff": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "capex": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "d_and_a": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "dividends_paid": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "buybacks": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "amortisation_intangibles": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "deferred_tax": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "change_receivables": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "change_inventories": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "change_payables": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1064000000.0, "cfi": 1358000000.0, "cff": 21509000000.0, "capex": 344000000.0, "d_and_a": 900000000.0, "sbc": 47000000.0, "dividends_paid": 1137000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 707000000.0, "goodwill_impairment": null, "deferred_tax": -49000000.0, "change_receivables": 144000000.0, "change_inventories": 58000000.0, "change_payables": -253000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 23798000000.0 }, "sources": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "value_sources": { "cfo": [ "10-Q:0000318154-24-000020" ], "cfi": [ "10-Q:0000318154-24-000020" ], "cff": [ "10-Q:0000318154-24-000020" ], "capex": [ "10-Q:0000318154-24-000020" ], "d_and_a": [ "10-Q:0000318154-24-000020" ], "sbc": [ "10-Q:0000318154-24-000020" ], "dividends_paid": [ "10-Q:0000318154-24-000020" ], "buybacks": [ "10-Q:0000318154-23-000029" ], "amortisation_intangibles": [ "10-Q:0000318154-24-000035" ], "deferred_tax": [ "10-Q:0000318154-24-000020" ], "change_receivables": [ "10-Q:0000318154-24-000020" ], "change_inventories": [ "10-Q:0000318154-24-000020" ], "change_payables": [ "10-Q:0000318154-24-000020" ], "proceeds_debt_issuance": [ "10-Q:0000318154-24-000020" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 4109000000.0, "cfi": -211000000.0, "cff": -1210000000.0, "capex": 271000000.0, "d_and_a": 896000000.0, "sbc": 119000000.0, "dividends_paid": 1139000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 693000000.0, "goodwill_impairment": null, "deferred_tax": -154000000.0, "change_receivables": 96000000.0, "change_inventories": -30000000.0, "change_payables": -118000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053", "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "value_sources": { "cfo": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "cfi": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "cff": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "capex": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "d_and_a": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "sbc": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "dividends_paid": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "buybacks": [ "10-Q:0000318154-23-000029", "10-Q:0000318154-23-000053" ], "amortisation_intangibles": [ "10-Q:0000318154-24-000035" ], "deferred_tax": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "change_receivables": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "change_inventories": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "change_payables": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 2760000000.0, "cfi": -262000000.0, "cff": -2005000000.0, "capex": 248000000.0, "d_and_a": 895000000.0, "sbc": 104000000.0, "dividends_paid": 1140000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 700000000.0, "goodwill_impairment": null, "deferred_tax": -447000000.0, "change_receivables": 342000000.0, "change_inventories": 54000000.0, "change_payables": 156000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064", "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "value_sources": { "cfo": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "cfi": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "cff": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "capex": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "d_and_a": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "sbc": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "dividends_paid": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "buybacks": [ "10-Q:0000318154-23-000053", "10-Q:0000318154-23-000064" ], "amortisation_intangibles": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "deferred_tax": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "change_receivables": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "change_inventories": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "change_payables": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ], "proceeds_debt_issuance": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 538000000.0, "cfi": -27089000000.0, "cff": 2754000000.0, "capex": 249000000.0, "d_and_a": 1380000000.0, "sbc": 161000000.0, "dividends_paid": 1140000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -623000000.0, "change_receivables": 433000000.0, "change_inventories": -573000000.0, "change_payables": -187000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3996000000.0 }, "sources": [ "10-K:0000318154-25-000010", "10-Q:0000318154-23-000064", "10-Q:0000318154-24-000044" ], "value_sources": { "cfo": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "cfi": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "cff": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "capex": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "d_and_a": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "sbc": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "dividends_paid": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "buybacks": [ "10-K:0000318154-25-000010", "10-Q:0000318154-23-000064" ], "amortisation_intangibles": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "deferred_tax": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "change_receivables": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "change_inventories": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "change_payables": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ], "proceeds_debt_issuance": [ "10-K:0000318154-25-000010", "10-Q:0000318154-24-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 689000000.0, "cfi": -217000000.0, "cff": -1708000000.0, "capex": 230000000.0, "d_and_a": 1399000000.0, "sbc": 103000000.0, "dividends_paid": 1208000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -401000000.0, "change_receivables": -486000000.0, "change_inventories": -806000000.0, "change_payables": 23000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-25-000020" ], "value_sources": { "cfo": [ "10-Q:0000318154-25-000020" ], "cfi": [ "10-Q:0000318154-25-000020" ], "cff": [ "10-Q:0000318154-25-000020" ], "capex": [ "10-Q:0000318154-25-000020" ], "d_and_a": [ "10-Q:0000318154-25-000020" ], "sbc": [ "10-Q:0000318154-25-000020" ], "dividends_paid": [ "10-Q:0000318154-25-000020" ], "amortisation_intangibles": [ "10-Q:0000318154-25-000020" ], "deferred_tax": [ "10-Q:0000318154-25-000020" ], "change_receivables": [ "10-Q:0000318154-25-000020" ], "change_inventories": [ "10-Q:0000318154-25-000020" ], "change_payables": [ "10-Q:0000318154-25-000020" ], "proceeds_debt_issuance": [ "10-Q:0000318154-24-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2459000000.0, "cfi": -217000000.0, "cff": -2649000000.0, "capex": 238000000.0, "d_and_a": 1400000000.0, "sbc": 157000000.0, "dividends_paid": 1209000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -383000000.0, "change_receivables": 176000000.0, "change_inventories": -722000000.0, "change_payables": 643000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035", "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "value_sources": { "cfo": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "cfi": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "cff": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "capex": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "d_and_a": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "sbc": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "dividends_paid": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "amortisation_intangibles": [ "10-Q:0000318154-25-000056" ], "deferred_tax": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "change_receivables": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "change_inventories": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "change_payables": [ "10-Q:0000318154-25-000020", "10-Q:0000318154-25-000056" ], "proceeds_debt_issuance": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ] }, "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_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 3571000000.0, "cfi": -210000000.0, "cff": -3651000000.0, "capex": 257000000.0, "d_and_a": 1396000000.0, "sbc": 136000000.0, "dividends_paid": 1210000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -110000000.0, "change_receivables": 342000000.0, "change_inventories": -681000000.0, "change_payables": -122000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044", "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "value_sources": { "cfo": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "cfi": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "cff": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "capex": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "d_and_a": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "sbc": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "dividends_paid": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "amortisation_intangibles": [ "10-Q:0000318154-25-000072" ], "deferred_tax": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "change_receivables": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "change_inventories": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "change_payables": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "proceeds_debt_issuance": [ "10-Q:0000318154-24-000035", "10-Q:0000318154-24-000044" ] }, "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_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 4771000000.0, "cfi": -402000000.0, "cff": -1407000000.0, "capex": 371000000.0, "d_and_a": 1397000000.0, "sbc": 134000000.0, "dividends_paid": 1205000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -334000000.0, "change_receivables": -473000000.0, "change_inventories": -323000000.0, "change_payables": -232000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000318154-26-000010", "10-Q:0000318154-24-000044", "10-Q:0000318154-25-000072" ], "value_sources": { "cfo": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "cfi": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "cff": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "capex": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "d_and_a": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "sbc": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "dividends_paid": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "amortisation_intangibles": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "deferred_tax": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "change_receivables": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "change_inventories": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "change_payables": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "proceeds_debt_issuance": [ "10-K:0000318154-26-000010", "10-Q:0000318154-24-000044" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1391000000.0, "cfi": -447000000.0, "cff": -4107000000.0, "capex": 411000000.0, "d_and_a": 1387000000.0, "sbc": 85000000.0, "dividends_paid": 1279000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1200000000.0, "goodwill_impairment": null, "deferred_tax": -250000000.0, "change_receivables": 1308000000.0, "change_inventories": -288000000.0, "change_payables": 497000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000318154-26-000057" ], "value_sources": { "cfo": [ "10-Q:0000318154-26-000057" ], "cfi": [ "10-Q:0000318154-26-000057" ], "cff": [ "10-Q:0000318154-26-000057" ], "capex": [ "10-Q:0000318154-26-000057" ], "d_and_a": [ "10-Q:0000318154-26-000057" ], "sbc": [ "10-Q:0000318154-26-000057" ], "dividends_paid": [ "10-Q:0000318154-26-000057" ], "amortisation_intangibles": [ "10-Q:0000318154-26-000057" ], "deferred_tax": [ "10-Q:0000318154-26-000057" ], "change_receivables": [ "10-Q:0000318154-26-000057" ], "change_inventories": [ "10-Q:0000318154-26-000057" ], "change_payables": [ "10-Q:0000318154-26-000057" ], "proceeds_debt_issuance": [ "10-Q:0000318154-26-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 2280000000.0, "cfi": -389000000.0, "cff": -2673000000.0, "capex": 369000000.0, "d_and_a": 1341000000.0, "sbc": 157000000.0, "dividends_paid": 1280000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -422000000.0, "change_receivables": 515000000.0, "change_inventories": -239000000.0, "change_payables": 589000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "value_sources": { "cfo": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "cfi": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "cff": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "capex": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "d_and_a": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "sbc": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "dividends_paid": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "amortisation_intangibles": [ "10-Q:0000318154-26-000126" ], "deferred_tax": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "change_receivables": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "change_inventories": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "change_payables": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "proceeds_debt_issuance": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ] }, "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_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 4684000000.0, "cfi": -414000000.0, "cff": -2853000000.0, "capex": 436000000.0, "d_and_a": 1307000000.0, "sbc": 127000000.0, "dividends_paid": 1282000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 1100000000.0, "goodwill_impairment": null, "deferred_tax": -30000000.0, "change_receivables": -222000000.0, "change_inventories": -240000000.0, "change_payables": -174000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "value_sources": { "cfo": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "cfi": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "cff": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "capex": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "d_and_a": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "sbc": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "dividends_paid": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "amortisation_intangibles": [ "10-Q:0000318154-25-000072" ], "deferred_tax": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "change_receivables": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "change_inventories": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ], "change_payables": [ "10-Q:0000318154-25-000056", "10-Q:0000318154-25-000072" ] }, "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_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1603000000.0, "cfi": -693000000.0, "cff": -1226000000.0, "capex": 642000000.0, "d_and_a": 1132000000.0, "sbc": 125000000.0, "dividends_paid": 1283000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 900000000.0, "goodwill_impairment": null, "deferred_tax": -19000000.0, "change_receivables": 1075000000.0, "change_inventories": -119000000.0, "change_payables": -484000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "value_sources": { "cfo": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "cfi": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "cff": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "capex": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "d_and_a": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "sbc": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "dividends_paid": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "amortisation_intangibles": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "deferred_tax": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "change_receivables": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "change_inventories": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ], "change_payables": [ "10-K:0000318154-26-000010", "10-Q:0000318154-25-000072" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 2189000000.0, "cfi": -716000000.0, "cff": 1436000000.0, "capex": 712000000.0, "d_and_a": 1116000000.0, "sbc": 75000000.0, "dividends_paid": 1358000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 910000000.0, "goodwill_impairment": null, "deferred_tax": -176000000.0, "change_receivables": -413000000.0, "change_inventories": -18000000.0, "change_payables": 571000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3964000000.0 }, "sources": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "value_sources": { "cfo": [ "10-Q:0000318154-26-000057" ], "cfi": [ "10-Q:0000318154-26-000057" ], "cff": [ "10-Q:0000318154-26-000057" ], "capex": [ "10-Q:0000318154-26-000057" ], "d_and_a": [ "10-Q:0000318154-26-000057" ], "sbc": [ "10-Q:0000318154-26-000057" ], "dividends_paid": [ "10-Q:0000318154-26-000057" ], "amortisation_intangibles": [ "10-Q:0000318154-26-000126" ], "deferred_tax": [ "10-Q:0000318154-26-000057" ], "change_receivables": [ "10-Q:0000318154-26-000057" ], "change_inventories": [ "10-Q:0000318154-26-000057" ], "change_payables": [ "10-Q:0000318154-26-000057" ], "proceeds_debt_issuance": [ "10-Q:0000318154-26-000057" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 4002000000.0, "cfi": -569000000.0, "cff": -1482000000.0, "capex": 513000000.0, "d_and_a": 1112000000.0, "sbc": 165000000.0, "dividends_paid": 1362000000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 890000000.0, "goodwill_impairment": null, "deferred_tax": -291000000.0, "change_receivables": 1093000000.0, "change_inventories": 31000000.0, "change_payables": -70000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "value_sources": { "cfo": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "cfi": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "cff": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "capex": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "d_and_a": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "sbc": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "dividends_paid": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "amortisation_intangibles": [ "10-Q:0000318154-26-000126" ], "deferred_tax": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "change_receivables": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "change_inventories": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "change_payables": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ], "proceeds_debt_issuance": [ "10-Q:0000318154-26-000057", "10-Q:0000318154-26-000126" ] }, "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_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 10497000000.0, "cfi": -5401000000.0, "cff": -4867000000.0, "capex": 608000000.0, "d_and_a": 3601000000.0, "sbc": 330000000.0, "dividends_paid": 3755000000.0, "buybacks": 3486000000.0, "interest_paid": 1200000000.0, "taxes_paid": 1400000000.0, "depreciation": 640000000.0, "amortisation_intangibles": 2800000000.0, "goodwill_impairment": null, "deferred_tax": -287000000.0, "change_receivables": 427000000.0, "change_inventories": 215000000.0, "change_payables": 45000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8914000000.0 }, "sources": [ "10-K:0000318154-23-000017" ], "value_sources": { "cfo": [ "10-K:0000318154-23-000017" ], "cfi": [ "10-K:0000318154-23-000017" ], "cff": [ "10-K:0000318154-23-000017" ], "capex": [ "10-K:0000318154-23-000017" ], "d_and_a": [ "10-K:0000318154-23-000017" ], "sbc": [ "10-K:0000318154-23-000017" ], "dividends_paid": [ "10-K:0000318154-23-000017" ], "buybacks": [ "10-K:0000318154-23-000017" ], "interest_paid": [ "10-K:0000318154-23-000017" ], "taxes_paid": [ "10-K:0000318154-23-000017" ], "depreciation": [ "10-K:0000318154-23-000017" ], "amortisation_intangibles": [ "10-K:0000318154-23-000017" ], "deferred_tax": [ "10-K:0000318154-23-000017" ], "change_receivables": [ "10-K:0000318154-23-000017" ], "change_inventories": [ "10-K:0000318154-23-000017" ], "change_payables": [ "10-K:0000318154-23-000017" ], "proceeds_debt_issuance": [ "10-K:0000318154-23-000017" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 9261000000.0, "cfi": 733000000.0, "cff": -8271000000.0, "capex": 880000000.0, "d_and_a": 3398000000.0, "sbc": 341000000.0, "dividends_paid": 4013000000.0, "buybacks": 4975000000.0, "interest_paid": 1200000000.0, "taxes_paid": 1900000000.0, "depreciation": 644000000.0, "amortisation_intangibles": 2600000000.0, "goodwill_impairment": null, "deferred_tax": -453000000.0, "change_receivables": 429000000.0, "change_inventories": 165000000.0, "change_payables": -69000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4945000000.0 }, "sources": [ "10-K:0000318154-24-000011" ], "value_sources": { "cfo": [ "10-K:0000318154-24-000011" ], "cfi": [ "10-K:0000318154-24-000011" ], "cff": [ "10-K:0000318154-24-000011" ], "capex": [ "10-K:0000318154-24-000011" ], "d_and_a": [ "10-K:0000318154-24-000011" ], "sbc": [ "10-K:0000318154-24-000011" ], "dividends_paid": [ "10-K:0000318154-24-000011" ], "buybacks": [ "10-K:0000318154-24-000011" ], "interest_paid": [ "10-K:0000318154-24-000011" ], "taxes_paid": [ "10-K:0000318154-24-000011" ], "depreciation": [ "10-K:0000318154-24-000011" ], "amortisation_intangibles": [ "10-K:0000318154-24-000011" ], "deferred_tax": [ "10-K:0000318154-24-000011" ], "change_receivables": [ "10-K:0000318154-24-000011" ], "change_inventories": [ "10-K:0000318154-24-000011" ], "change_payables": [ "10-K:0000318154-24-000011" ], "proceeds_debt_issuance": [ "10-K:0000318154-24-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 9721000000.0, "cfi": -6044000000.0, "cff": -4037000000.0, "capex": 936000000.0, "d_and_a": 3417000000.0, "sbc": 401000000.0, "dividends_paid": 4196000000.0, "buybacks": 6360000000.0, "interest_paid": 1200000000.0, "taxes_paid": 2400000000.0, "depreciation": 661000000.0, "amortisation_intangibles": 2600000000.0, "goodwill_impairment": null, "deferred_tax": -1198000000.0, "change_receivables": 746000000.0, "change_inventories": 742000000.0, "change_payables": 154000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6919000000.0 }, "sources": [ "10-K:0000318154-25-000010" ], "value_sources": { "cfo": [ "10-K:0000318154-25-000010" ], "cfi": [ "10-K:0000318154-25-000010" ], "cff": [ "10-K:0000318154-25-000010" ], "capex": [ "10-K:0000318154-25-000010" ], "d_and_a": [ "10-K:0000318154-25-000010" ], "sbc": [ "10-K:0000318154-25-000010" ], "dividends_paid": [ "10-K:0000318154-25-000010" ], "buybacks": [ "10-K:0000318154-25-000010" ], "interest_paid": [ "10-K:0000318154-25-000010" ], "taxes_paid": [ "10-K:0000318154-25-000010" ], "depreciation": [ "10-K:0000318154-25-000010" ], "amortisation_intangibles": [ "10-K:0000318154-25-000010" ], "deferred_tax": [ "10-K:0000318154-25-000010" ], "change_receivables": [ "10-K:0000318154-25-000010" ], "change_inventories": [ "10-K:0000318154-25-000010" ], "change_payables": [ "10-K:0000318154-25-000010" ], "proceeds_debt_issuance": [ "10-K:0000318154-25-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 8471000000.0, "cfi": -26204000000.0, "cff": 21048000000.0, "capex": 1112000000.0, "d_and_a": 4071000000.0, "sbc": 431000000.0, "dividends_paid": 4556000000.0, "buybacks": 0.0, "interest_paid": 2400000000.0, "taxes_paid": 3400000000.0, "depreciation": 685000000.0, "amortisation_intangibles": 3200000000.0, "goodwill_impairment": null, "deferred_tax": -1273000000.0, "change_receivables": 1015000000.0, "change_inventories": -491000000.0, "change_payables": -402000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 27777000000.0 }, "sources": [ "10-K:0000318154-26-000010" ], "value_sources": { "cfo": [ "10-K:0000318154-26-000010" ], "cfi": [ "10-K:0000318154-26-000010" ], "cff": [ "10-K:0000318154-26-000010" ], "capex": [ "10-K:0000318154-26-000010" ], "d_and_a": [ "10-K:0000318154-26-000010" ], "sbc": [ "10-K:0000318154-26-000010" ], "dividends_paid": [ "10-K:0000318154-26-000010" ], "buybacks": [ "10-K:0000318154-26-000010" ], "interest_paid": [ "10-K:0000318154-26-000010" ], "taxes_paid": [ "10-K:0000318154-26-000010" ], "depreciation": [ "10-K:0000318154-26-000010" ], "amortisation_intangibles": [ "10-K:0000318154-26-000010" ], "deferred_tax": [ "10-K:0000318154-26-000010" ], "change_receivables": [ "10-K:0000318154-26-000010" ], "change_inventories": [ "10-K:0000318154-26-000010" ], "change_payables": [ "10-K:0000318154-26-000010" ], "proceeds_debt_issuance": [ "10-K:0000318154-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 11490000000.0, "cfi": -1046000000.0, "cff": -9415000000.0, "capex": 1096000000.0, "d_and_a": 5592000000.0, "sbc": 530000000.0, "dividends_paid": 4832000000.0, "buybacks": 200000000.0, "interest_paid": 3300000000.0, "taxes_paid": 2900000000.0, "depreciation": 694000000.0, "amortisation_intangibles": 4800000000.0, "goodwill_impairment": null, "deferred_tax": -1228000000.0, "change_receivables": -441000000.0, "change_inventories": -2532000000.0, "change_payables": 312000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000318154-26-000010" ], "value_sources": { "cfo": [ "10-K:0000318154-26-000010" ], "cfi": [ "10-K:0000318154-26-000010" ], "cff": [ "10-K:0000318154-26-000010" ], "capex": [ "10-K:0000318154-26-000010" ], "d_and_a": [ "10-K:0000318154-26-000010" ], "sbc": [ "10-K:0000318154-26-000010" ], "dividends_paid": [ "10-K:0000318154-26-000010" ], "buybacks": [ "10-K:0000318154-26-000010" ], "interest_paid": [ "10-K:0000318154-26-000010" ], "taxes_paid": [ "10-K:0000318154-26-000010" ], "depreciation": [ "10-K:0000318154-26-000010" ], "amortisation_intangibles": [ "10-K:0000318154-26-000010" ], "deferred_tax": [ "10-K:0000318154-26-000010" ], "change_receivables": [ "10-K:0000318154-26-000010" ], "change_inventories": [ "10-K:0000318154-26-000010" ], "change_payables": [ "10-K:0000318154-26-000010" ], "proceeds_debt_issuance": [ "10-K:0000318154-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 9958000000.0, "cfi": -1943000000.0, "cff": -10859000000.0, "capex": 1858000000.0, "d_and_a": 5167000000.0, "sbc": 494000000.0, "dividends_paid": 5124000000.0, "buybacks": 0.0, "interest_paid": 2900000000.0, "taxes_paid": 4300000000.0, "depreciation": 763000000.0, "amortisation_intangibles": 4300000000.0, "goodwill_impairment": null, "deferred_tax": -721000000.0, "change_receivables": 2676000000.0, "change_inventories": -886000000.0, "change_payables": 428000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000318154-26-000010" ], "value_sources": { "cfo": [ "10-K:0000318154-26-000010" ], "cfi": [ "10-K:0000318154-26-000010" ], "cff": [ "10-K:0000318154-26-000010" ], "capex": [ "10-K:0000318154-26-000010" ], "d_and_a": [ "10-K:0000318154-26-000010" ], "sbc": [ "10-K:0000318154-26-000010" ], "dividends_paid": [ "10-K:0000318154-26-000010" ], "buybacks": [ "10-K:0000318154-26-000010" ], "interest_paid": [ "10-K:0000318154-26-000010" ], "taxes_paid": [ "10-K:0000318154-26-000010" ], "depreciation": [ "10-K:0000318154-26-000010" ], "amortisation_intangibles": [ "10-K:0000318154-26-000010" ], "deferred_tax": [ "10-K:0000318154-26-000010" ], "change_receivables": [ "10-K:0000318154-26-000010" ], "change_inventories": [ "10-K:0000318154-26-000010" ], "change_payables": [ "10-K:0000318154-26-000010" ], "proceeds_debt_issuance": [ "10-K:0000318154-26-000010" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000318154-21-000010": { "kind": "filing", "form": "10-K", "accession": "0000318154-21-000010", "report_date": "2020-12-31", "filed": "2021-02-09", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815421000010/amgn-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815421000010/" }, "10-K:0000318154-22-000010": { "kind": "filing", "form": "10-K", "accession": "0000318154-22-000010", "report_date": "2021-12-31", "filed": "2022-02-16", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815422000010/amgn-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815422000010/" }, "10-K:0000318154-23-000017": { "kind": "filing", "form": "10-K", "accession": "0000318154-23-000017", "report_date": "2022-12-31", "filed": "2023-02-09", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815423000017/amgn-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815423000017/" }, "10-K:0000318154-24-000011": { "kind": "filing", "form": "10-K", "accession": "0000318154-24-000011", "report_date": "2023-12-31", "filed": "2024-02-14", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815424000011/amgn-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815424000011/" }, "10-K:0000318154-25-000010": { "kind": "filing", "form": "10-K", "accession": "0000318154-25-000010", "report_date": "2024-12-31", "filed": "2025-02-14", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815425000010/amgn-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815425000010/" }, "10-K:0000318154-26-000010": { "kind": "filing", "form": "10-K", "accession": "0000318154-26-000010", "report_date": "2025-12-31", "filed": "2026-02-13", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815426000010/amgn-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815426000010/" }, "10-Q:0000318154-20-000031": { "kind": "filing", "form": "10-Q", "accession": "0000318154-20-000031", "report_date": "2020-03-31", "filed": "2020-05-01", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815420000031/amgn-2020331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815420000031/" }, "10-Q:0000318154-20-000048": { "kind": "filing", "form": "10-Q", "accession": "0000318154-20-000048", "report_date": "2020-06-30", "filed": "2020-07-29", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815420000048/amgn-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815420000048/" }, "10-Q:0000318154-20-000060": { "kind": "filing", "form": "10-Q", "accession": "0000318154-20-000060", "report_date": "2020-09-30", "filed": "2020-10-29", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815420000060/amgn-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815420000060/" }, "10-Q:0000318154-21-000019": { "kind": "filing", "form": "10-Q", "accession": "0000318154-21-000019", "report_date": "2021-03-31", "filed": "2021-04-28", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815421000019/amgn-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815421000019/" }, "10-Q:0000318154-21-000034": { "kind": "filing", "form": "10-Q", "accession": "0000318154-21-000034", "report_date": "2021-06-30", "filed": "2021-08-04", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815421000034/amgn-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815421000034/" }, "10-Q:0000318154-21-000045": { "kind": "filing", "form": "10-Q", "accession": "0000318154-21-000045", "report_date": "2021-09-30", "filed": "2021-11-03", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815421000045/amgn-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815421000045/" }, "10-Q:0000318154-22-000021": { "kind": "filing", "form": "10-Q", "accession": "0000318154-22-000021", "report_date": "2022-03-31", "filed": "2022-04-28", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815422000021/amgn-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815422000021/" }, "10-Q:0000318154-22-000041": { "kind": "filing", "form": "10-Q", "accession": "0000318154-22-000041", "report_date": "2022-06-30", "filed": "2022-08-05", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815422000041/amgn-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815422000041/" }, "10-Q:0000318154-22-000055": { "kind": "filing", "form": "10-Q", "accession": "0000318154-22-000055", "report_date": "2022-09-30", "filed": "2022-11-04", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815422000055/amgn-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815422000055/" }, "10-Q:0000318154-23-000029": { "kind": "filing", "form": "10-Q", "accession": "0000318154-23-000029", "report_date": "2023-03-31", "filed": "2023-04-28", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815423000029/amgn-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815423000029/" }, "10-Q:0000318154-23-000053": { "kind": "filing", "form": "10-Q", "accession": "0000318154-23-000053", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815423000053/amgn-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815423000053/" }, "10-Q:0000318154-23-000064": { "kind": "filing", "form": "10-Q", "accession": "0000318154-23-000064", "report_date": "2023-09-30", "filed": "2023-10-31", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815423000064/amgn-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815423000064/" }, "10-Q:0000318154-24-000020": { "kind": "filing", "form": "10-Q", "accession": "0000318154-24-000020", "report_date": "2024-03-31", "filed": "2024-05-03", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815424000020/amgn-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815424000020/" }, "10-Q:0000318154-24-000035": { "kind": "filing", "form": "10-Q", "accession": "0000318154-24-000035", "report_date": "2024-06-30", "filed": "2024-08-07", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815424000035/amgn-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815424000035/" }, "10-Q:0000318154-24-000044": { "kind": "filing", "form": "10-Q", "accession": "0000318154-24-000044", "report_date": "2024-09-30", "filed": "2024-10-31", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815424000044/amgn-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815424000044/" }, "10-Q:0000318154-25-000020": { "kind": "filing", "form": "10-Q", "accession": "0000318154-25-000020", "report_date": "2025-03-31", "filed": "2025-05-02", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815425000020/amgn-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815425000020/" }, "10-Q:0000318154-25-000056": { "kind": "filing", "form": "10-Q", "accession": "0000318154-25-000056", "report_date": "2025-06-30", "filed": "2025-08-06", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815425000056/amgn-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815425000056/" }, "10-Q:0000318154-25-000072": { "kind": "filing", "form": "10-Q", "accession": "0000318154-25-000072", "report_date": "2025-09-30", "filed": "2025-11-05", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815425000072/amgn-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815425000072/" }, "10-Q:0000318154-26-000057": { "kind": "filing", "form": "10-Q", "accession": "0000318154-26-000057", "report_date": "2026-03-31", "filed": "2026-05-01", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815426000057/amgn-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815426000057/" }, "10-Q:0000318154-26-000126": { "kind": "filing", "form": "10-Q", "accession": "0000318154-26-000126", "report_date": "2026-06-30", "filed": "2026-08-05", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/318154/000031815426000126/amgn-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000031815426000126/" }, "8-K:0001193125-21-118557": { "kind": "filing", "form": "8-K", "accession": "0001193125-21-118557", "report_date": "2021-04-16", "filed": "2021-04-16", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/318154/000119312521118557/d179323d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000119312521118557/" }, "8-K:0001193125-23-252361": { "kind": "filing", "form": "8-K", "accession": "0001193125-23-252361", "report_date": "2023-10-06", "filed": "2023-10-06", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/318154/000119312523252361/d534754d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/318154/000119312523252361/" } }, "restatements": [ { "period": "FY2023 Q4", "item": "dps_declared", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 2.25, "source": "10-Q:0000318154-24-000044", "filed": "2024-10-31" }, "latest": { "value": 2.13, "source": "10-K:0000318154-26-000010", "filed": "2026-02-13" }, "used": { "value": 2.25, "source": "10-K:0000318154-25-000010", "filed": "2025-02-14" } }, { "period": "FY2024 Q4", "item": "dps_declared", "start": "2024-10-01", "end": "2024-12-31", "first": { "value": 2.38, "source": "10-K:0000318154-25-000010", "filed": "2025-02-14" }, "latest": { "value": 2.25, "source": "10-K:0000318154-26-000010", "filed": "2026-02-13" }, "used": { "value": 2.25, "source": "10-K:0000318154-26-000010", "filed": "2026-02-13" } }, { "period": "FY2025 Q4", "item": "dps_declared", "start": "2025-10-01", "end": "2025-12-31", "first": { "value": 2.38, "source": "10-K:0000318154-26-000010", "filed": "2026-02-13" }, "latest": { "value": 2.52, "source": "10-Q:0000318154-26-000126", "filed": "2026-08-05" }, "used": { "value": 2.38, "source": "10-K:0000318154-26-000010", "filed": "2026-02-13" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2020 Q3", "item": "proceeds_debt_issuance", "value": -88000000.0, "sources": [ "10-Q:0000318154-21-000034", "10-Q:0000318154-21-000045" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2021 Q4", "item": "proceeds_debt_issuance", "value": -1000000.0, "sources": [ "10-K:0000318154-23-000017", "10-Q:0000318154-22-000055" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2022 Q4", "item": "proceeds_debt_issuance", "value": -19000000.0, "sources": [ "10-K:0000318154-24-000011", "10-Q:0000318154-23-000064" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2023 Q2", "item": "proceeds_debt_issuance", "value": -18000000.0, "sources": [ "10-Q:0000318154-24-000020", "10-Q:0000318154-24-000035" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_acquisitions:2023-12-31:10-K:0000318154-26-000010", "type": "cash_acquisitions", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Paid US$27.0 billion in cash for business acquisitions in fiscal 2023, 41.4% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 26989000000.0, "unit": "USD" }, "sources": [ "10-K:0000318154-26-000010" ] }, { "id": "acquisition_or_disposal:2023-10-06:8-K:0001193125-23-252361", "type": "acquisition_or_disposal", "date": "2023-10-06", "fiscal_period": "FY2023 Q4", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-23-252361" ] }, { "id": "cash_acquisitions:2022-12-31:10-K:0000318154-25-000010", "type": "cash_acquisitions", "date": "2022-12-31", "fiscal_period": "FY2022", "text": "Paid US$3.8 billion in cash for business acquisitions in fiscal 2022, 6.3% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 3839000000.0, "unit": "USD" }, "sources": [ "10-K:0000318154-25-000010" ] }, { "id": "acquisition:2021-04-16:8-K:0001193125-21-118557", "type": "acquisition", "date": "2021-04-16", "fiscal_period": "FY2021 Q2", "text": "Completed an acquisition.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-21-118557" ] } ] }