{ "schema": "annalist.dataset/0.1", "company": { "id": "cencora", "name": "Cencora, Inc.", "country": "US", "template": "corporate", "cik": "0001140859", "tickers": [ "COR" ], "entity_name": "CENCORA, INC.", "fiscal_year_end": "0930", "sic": "5122", "sic_description": "Wholesale-Drugs, Proprietaries & Druggists' Sundries", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "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": 2021, "latest_period": "FY2026 Q3", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 52516556000.0, "cost_of_revenue": 51064326000.0, "gross_profit": 1452230000.0, "rnd": null, "sga": 735068000.0, "operating_income": 547228000.0, "interest_expense": null, "pretax_income": 527882000.0, "income_tax": 149175000.0, "net_income_incl_nci": 378707000.0, "net_income": 374845000.0, "net_income_common": null, "eps_basic": 1.83, "eps_diluted": 1.81, "shares_basic": 204683000.0, "shares_diluted": 206801000.0, "dps_declared": 0.44, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-22-000006" ], "value_sources": { "revenue": [ "10-Q:0001140859-22-000006" ], "cost_of_revenue": [ "10-Q:0001140859-22-000006" ], "gross_profit": [ "10-Q:0001140859-22-000006" ], "sga": [ "10-Q:0001140859-22-000006" ], "operating_income": [ "10-Q:0001140859-22-000006" ], "pretax_income": [ "10-Q:0001140859-22-000006" ], "income_tax": [ "10-Q:0001140859-22-000006" ], "net_income_incl_nci": [ "10-Q:0001140859-22-000006" ], "net_income": [ "10-Q:0001140859-22-000006" ], "eps_basic": [ "10-Q:0001140859-22-000006" ], "eps_diluted": [ "10-Q:0001140859-22-000006" ], "shares_basic": [ "10-Q:0001140859-22-000006" ], "shares_diluted": [ "10-Q:0001140859-22-000006" ], "dps_declared": [ "10-Q:0001140859-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 49154171000.0, "cost_of_revenue": 47620790000.0, "gross_profit": 1533381000.0, "rnd": null, "sga": 730081000.0, "operating_income": 624347000.0, "interest_expense": null, "pretax_income": 566511000.0, "income_tax": 132506000.0, "net_income_incl_nci": 434005000.0, "net_income": 435267000.0, "net_income_common": null, "eps_basic": 2.12, "eps_diluted": 2.1, "shares_basic": 204916000.0, "shares_diluted": 207315000.0, "dps_declared": 0.44, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-22-000017" ], "value_sources": { "revenue": [ "10-Q:0001140859-22-000017" ], "cost_of_revenue": [ "10-Q:0001140859-22-000017" ], "gross_profit": [ "10-Q:0001140859-22-000017" ], "sga": [ "10-Q:0001140859-22-000017" ], "operating_income": [ "10-Q:0001140859-22-000017" ], "pretax_income": [ "10-Q:0001140859-22-000017" ], "income_tax": [ "10-Q:0001140859-22-000017" ], "net_income_incl_nci": [ "10-Q:0001140859-22-000017" ], "net_income": [ "10-Q:0001140859-22-000017" ], "eps_basic": [ "10-Q:0001140859-22-000017" ], "eps_diluted": [ "10-Q:0001140859-22-000017" ], "shares_basic": [ "10-Q:0001140859-22-000017" ], "shares_diluted": [ "10-Q:0001140859-22-000017" ], "dps_declared": [ "10-Q:0001140859-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 53405695000.0, "cost_of_revenue": 51517489000.0, "gross_profit": 1888206000.0, "rnd": null, "sga": 913414000.0, "operating_income": 620727000.0, "interest_expense": null, "pretax_income": 573530000.0, "income_tax": 278082000.0, "net_income_incl_nci": 295448000.0, "net_income": 292122000.0, "net_income_common": null, "eps_basic": 1.42, "eps_diluted": 1.4, "shares_basic": 206156000.0, "shares_diluted": 208912000.0, "dps_declared": 0.44, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-22-000041" ], "value_sources": { "revenue": [ "10-Q:0001140859-22-000041" ], "cost_of_revenue": [ "10-Q:0001140859-22-000041" ], "gross_profit": [ "10-Q:0001140859-22-000041" ], "sga": [ "10-Q:0001140859-22-000041" ], "operating_income": [ "10-Q:0001140859-22-000041" ], "pretax_income": [ "10-Q:0001140859-22-000041" ], "income_tax": [ "10-Q:0001140859-22-000041" ], "net_income_incl_nci": [ "10-Q:0001140859-22-000041" ], "net_income": [ "10-Q:0001140859-22-000041" ], "eps_basic": [ "10-Q:0001140859-22-000041" ], "eps_diluted": [ "10-Q:0001140859-22-000041" ], "shares_basic": [ "10-Q:0001140859-22-000041" ], "shares_diluted": [ "10-Q:0001140859-22-000041" ], "dps_declared": [ "10-Q:0001140859-22-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 58912421000.0, "cost_of_revenue": 56843010000.0, "gross_profit": 2069411000.0, "rnd": null, "sga": 1215688000.0, "operating_income": 561895000.0, "interest_expense": null, "pretax_income": 553936000.0, "income_tax": 117488000.0, "net_income_incl_nci": 436448000.0, "net_income": 437698000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "value_sources": { "revenue": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "cost_of_revenue": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "gross_profit": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "sga": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "operating_income": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "pretax_income": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "income_tax": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "net_income_incl_nci": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "net_income": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 59628810000.0, "cost_of_revenue": 57568451000.0, "gross_profit": 2060359000.0, "rnd": null, "sga": 1170110000.0, "operating_income": 644405000.0, "interest_expense": null, "pretax_income": 596205000.0, "income_tax": 146789000.0, "net_income_incl_nci": 449416000.0, "net_income": 449105000.0, "net_income_common": null, "eps_basic": 2.15, "eps_diluted": 2.13, "shares_basic": 208555000.0, "shares_diluted": 211168000.0, "dps_declared": 0.46, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-23-000027" ], "value_sources": { "revenue": [ "10-Q:0001140859-23-000027" ], "cost_of_revenue": [ "10-Q:0001140859-23-000027" ], "gross_profit": [ "10-Q:0001140859-23-000027" ], "sga": [ "10-Q:0001140859-23-000027" ], "operating_income": [ "10-Q:0001140859-23-000027" ], "pretax_income": [ "10-Q:0001140859-23-000027" ], "income_tax": [ "10-Q:0001140859-23-000027" ], "net_income_incl_nci": [ "10-Q:0001140859-23-000027" ], "net_income": [ "10-Q:0001140859-23-000027" ], "eps_basic": [ "10-Q:0001140859-23-000027" ], "eps_diluted": [ "10-Q:0001140859-23-000027" ], "shares_basic": [ "10-Q:0001140859-23-000027" ], "shares_diluted": [ "10-Q:0001140859-23-000027" ], "dps_declared": [ "10-Q:0001140859-23-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 57719446000.0, "cost_of_revenue": 55484366000.0, "gross_profit": 2235080000.0, "rnd": null, "sga": 1203238000.0, "operating_income": 780157000.0, "interest_expense": null, "pretax_income": 728189000.0, "income_tax": 172944000.0, "net_income_incl_nci": 555245000.0, "net_income": 548014000.0, "net_income_common": null, "eps_basic": 2.62, "eps_diluted": 2.59, "shares_basic": 209244000.0, "shares_diluted": 211991000.0, "dps_declared": 0.46, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-23-000084" ], "value_sources": { "revenue": [ "10-Q:0001140859-23-000084" ], "cost_of_revenue": [ "10-Q:0001140859-23-000084" ], "gross_profit": [ "10-Q:0001140859-23-000084" ], "sga": [ "10-Q:0001140859-23-000084" ], "operating_income": [ "10-Q:0001140859-23-000084" ], "pretax_income": [ "10-Q:0001140859-23-000084" ], "income_tax": [ "10-Q:0001140859-23-000084" ], "net_income_incl_nci": [ "10-Q:0001140859-23-000084" ], "net_income": [ "10-Q:0001140859-23-000084" ], "eps_basic": [ "10-Q:0001140859-23-000084" ], "eps_diluted": [ "10-Q:0001140859-23-000084" ], "shares_basic": [ "10-Q:0001140859-23-000084" ], "shares_diluted": [ "10-Q:0001140859-23-000084" ], "dps_declared": [ "10-Q:0001140859-23-000084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 60064601000.0, "cost_of_revenue": 58049232000.0, "gross_profit": 2015369000.0, "rnd": null, "sga": 1212152000.0, "operating_income": 487297000.0, "interest_expense": null, "pretax_income": 476323000.0, "income_tax": 113120000.0, "net_income_incl_nci": 363203000.0, "net_income": 406964000.0, "net_income_common": null, "eps_basic": 1.95, "eps_diluted": 1.92, "shares_basic": 208885000.0, "shares_diluted": 211738000.0, "dps_declared": 0.46, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-23-000116" ], "value_sources": { "revenue": [ "10-Q:0001140859-23-000116" ], "cost_of_revenue": [ "10-Q:0001140859-23-000116" ], "gross_profit": [ "10-Q:0001140859-23-000116" ], "sga": [ "10-Q:0001140859-23-000116" ], "operating_income": [ "10-Q:0001140859-23-000116" ], "pretax_income": [ "10-Q:0001140859-23-000116" ], "income_tax": [ "10-Q:0001140859-23-000116" ], "net_income_incl_nci": [ "10-Q:0001140859-23-000116" ], "net_income": [ "10-Q:0001140859-23-000116" ], "eps_basic": [ "10-Q:0001140859-23-000116" ], "eps_diluted": [ "10-Q:0001140859-23-000116" ], "shares_basic": [ "10-Q:0001140859-23-000116" ], "shares_diluted": [ "10-Q:0001140859-23-000116" ], "dps_declared": [ "10-Q:0001140859-23-000116" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 61174149000.0, "cost_of_revenue": 59188590000.0, "gross_profit": 1985559000.0, "rnd": null, "sga": 1263462000.0, "operating_income": 454519000.0, "interest_expense": null, "pretax_income": 382340000.0, "income_tax": 83664000.0, "net_income_incl_nci": 298676000.0, "net_income": 294737000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "value_sources": { "revenue": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "cost_of_revenue": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "gross_profit": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "sga": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "operating_income": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "pretax_income": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "income_tax": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "net_income_incl_nci": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "net_income": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 62846832000.0, "cost_of_revenue": 60700879000.0, "gross_profit": 2145953000.0, "rnd": null, "sga": 1290928000.0, "operating_income": 633143000.0, "interest_expense": null, "pretax_income": 593455000.0, "income_tax": 117285000.0, "net_income_incl_nci": 476170000.0, "net_income": 479745000.0, "net_income_common": null, "eps_basic": 2.35, "eps_diluted": 2.33, "shares_basic": 204032000.0, "shares_diluted": 206327000.0, "dps_declared": 0.485, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-24-000019" ], "value_sources": { "revenue": [ "10-Q:0001140859-24-000019" ], "cost_of_revenue": [ "10-Q:0001140859-24-000019" ], "gross_profit": [ "10-Q:0001140859-24-000019" ], "sga": [ "10-Q:0001140859-24-000019" ], "operating_income": [ "10-Q:0001140859-24-000019" ], "pretax_income": [ "10-Q:0001140859-24-000019" ], "income_tax": [ "10-Q:0001140859-24-000019" ], "net_income_incl_nci": [ "10-Q:0001140859-24-000019" ], "net_income": [ "10-Q:0001140859-24-000019" ], "eps_basic": [ "10-Q:0001140859-24-000019" ], "eps_diluted": [ "10-Q:0001140859-24-000019" ], "shares_basic": [ "10-Q:0001140859-24-000019" ], "shares_diluted": [ "10-Q:0001140859-24-000019" ], "dps_declared": [ "10-Q:0001140859-24-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 63457205000.0, "cost_of_revenue": 61161763000.0, "gross_profit": 2295442000.0, "rnd": null, "sga": 1321087000.0, "operating_income": 560519000.0, "interest_expense": null, "pretax_income": 512130000.0, "income_tax": 83917000.0, "net_income_incl_nci": 428213000.0, "net_income": 435402000.0, "net_income_common": null, "eps_basic": 2.15, "eps_diluted": 2.13, "shares_basic": 202316000.0, "shares_diluted": 204256000.0, "dps_declared": 0.485, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-24-000072" ], "value_sources": { "revenue": [ "10-Q:0001140859-24-000072" ], "cost_of_revenue": [ "10-Q:0001140859-24-000072" ], "gross_profit": [ "10-Q:0001140859-24-000072" ], "sga": [ "10-Q:0001140859-24-000072" ], "operating_income": [ "10-Q:0001140859-24-000072" ], "pretax_income": [ "10-Q:0001140859-24-000072" ], "income_tax": [ "10-Q:0001140859-24-000072" ], "net_income_incl_nci": [ "10-Q:0001140859-24-000072" ], "net_income": [ "10-Q:0001140859-24-000072" ], "eps_basic": [ "10-Q:0001140859-24-000072" ], "eps_diluted": [ "10-Q:0001140859-24-000072" ], "shares_basic": [ "10-Q:0001140859-24-000072" ], "shares_diluted": [ "10-Q:0001140859-24-000072" ], "dps_declared": [ "10-Q:0001140859-24-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 66947043000.0, "cost_of_revenue": 64682397000.0, "gross_profit": 2264646000.0, "rnd": null, "sga": 1304141000.0, "operating_income": 670128000.0, "interest_expense": null, "pretax_income": 608828000.0, "income_tax": 129615000.0, "net_income_incl_nci": 479213000.0, "net_income": 479581000.0, "net_income_common": null, "eps_basic": 2.37, "eps_diluted": 2.35, "shares_basic": 202349000.0, "shares_diluted": 204375000.0, "dps_declared": 0.485, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-24-000119" ], "value_sources": { "revenue": [ "10-Q:0001140859-24-000119" ], "cost_of_revenue": [ "10-Q:0001140859-24-000119" ], "gross_profit": [ "10-Q:0001140859-24-000119" ], "sga": [ "10-Q:0001140859-24-000119" ], "operating_income": [ "10-Q:0001140859-24-000119" ], "pretax_income": [ "10-Q:0001140859-24-000119" ], "income_tax": [ "10-Q:0001140859-24-000119" ], "net_income_incl_nci": [ "10-Q:0001140859-24-000119" ], "net_income": [ "10-Q:0001140859-24-000119" ], "eps_basic": [ "10-Q:0001140859-24-000119" ], "eps_diluted": [ "10-Q:0001140859-24-000119" ], "shares_basic": [ "10-Q:0001140859-24-000119" ], "shares_diluted": [ "10-Q:0001140859-24-000119" ], "dps_declared": [ "10-Q:0001140859-24-000119" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 68922331000.0, "cost_of_revenue": 66668879000.0, "gross_profit": 2253452000.0, "rnd": null, "sga": 1393828000.0, "operating_income": 476941000.0, "interest_expense": null, "pretax_income": 446423000.0, "income_tax": 97443000.0, "net_income_incl_nci": 348980000.0, "net_income": 350565000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "value_sources": { "revenue": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "cost_of_revenue": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "gross_profit": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "sga": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "operating_income": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "pretax_income": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "income_tax": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "net_income_incl_nci": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "net_income": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 72252833000.0, "cost_of_revenue": 69784021000.0, "gross_profit": 2468812000.0, "rnd": null, "sga": 1398747000.0, "operating_income": 822875000.0, "interest_expense": null, "pretax_income": 783398000.0, "income_tax": 180390000.0, "net_income_incl_nci": 603008000.0, "net_income": 601500000.0, "net_income_common": null, "eps_basic": 3.01, "eps_diluted": 2.98, "shares_basic": 200081000.0, "shares_diluted": 201837000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-25-000034" ], "value_sources": { "revenue": [ "10-Q:0001140859-25-000034" ], "cost_of_revenue": [ "10-Q:0001140859-25-000034" ], "gross_profit": [ "10-Q:0001140859-25-000034" ], "sga": [ "10-Q:0001140859-25-000034" ], "operating_income": [ "10-Q:0001140859-25-000034" ], "pretax_income": [ "10-Q:0001140859-25-000034" ], "income_tax": [ "10-Q:0001140859-25-000034" ], "net_income_incl_nci": [ "10-Q:0001140859-25-000034" ], "net_income": [ "10-Q:0001140859-25-000034" ], "eps_basic": [ "10-Q:0001140859-25-000034" ], "eps_diluted": [ "10-Q:0001140859-25-000034" ], "shares_basic": [ "10-Q:0001140859-25-000034" ], "shares_diluted": [ "10-Q:0001140859-25-000034" ], "dps_declared": [ "10-Q:0001140859-25-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 68414307000.0, "cost_of_revenue": 65876284000.0, "gross_profit": 2538023000.0, "rnd": null, "sga": 1388810000.0, "operating_income": 553259000.0, "interest_expense": null, "pretax_income": 467066000.0, "income_tax": 45861000.0, "net_income_incl_nci": 421205000.0, "net_income": 420775000.0, "net_income_common": null, "eps_basic": 2.11, "eps_diluted": 2.09, "shares_basic": 199406000.0, "shares_diluted": 201177000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-25-000083" ], "value_sources": { "revenue": [ "10-Q:0001140859-25-000083" ], "cost_of_revenue": [ "10-Q:0001140859-25-000083" ], "gross_profit": [ "10-Q:0001140859-25-000083" ], "sga": [ "10-Q:0001140859-25-000083" ], "operating_income": [ "10-Q:0001140859-25-000083" ], "pretax_income": [ "10-Q:0001140859-25-000083" ], "income_tax": [ "10-Q:0001140859-25-000083" ], "net_income_incl_nci": [ "10-Q:0001140859-25-000083" ], "net_income": [ "10-Q:0001140859-25-000083" ], "eps_basic": [ "10-Q:0001140859-25-000083" ], "eps_diluted": [ "10-Q:0001140859-25-000083" ], "shares_basic": [ "10-Q:0001140859-25-000083" ], "shares_diluted": [ "10-Q:0001140859-25-000083" ], "dps_declared": [ "10-Q:0001140859-25-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 74241353000.0, "cost_of_revenue": 71830576000.0, "gross_profit": 2410777000.0, "rnd": null, "sga": 1383206000.0, "operating_income": 672476000.0, "interest_expense": null, "pretax_income": 628334000.0, "income_tax": 140740000.0, "net_income_incl_nci": 487594000.0, "net_income": 483463000.0, "net_income_common": null, "eps_basic": 2.44, "eps_diluted": 2.42, "shares_basic": 198260000.0, "shares_diluted": 200047000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-25-000122" ], "value_sources": { "revenue": [ "10-Q:0001140859-25-000122" ], "cost_of_revenue": [ "10-Q:0001140859-25-000122" ], "gross_profit": [ "10-Q:0001140859-25-000122" ], "sga": [ "10-Q:0001140859-25-000122" ], "operating_income": [ "10-Q:0001140859-25-000122" ], "pretax_income": [ "10-Q:0001140859-25-000122" ], "income_tax": [ "10-Q:0001140859-25-000122" ], "net_income_incl_nci": [ "10-Q:0001140859-25-000122" ], "net_income": [ "10-Q:0001140859-25-000122" ], "eps_basic": [ "10-Q:0001140859-25-000122" ], "eps_diluted": [ "10-Q:0001140859-25-000122" ], "shares_basic": [ "10-Q:0001140859-25-000122" ], "shares_diluted": [ "10-Q:0001140859-25-000122" ], "dps_declared": [ "10-Q:0001140859-25-000122" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 79050106000.0, "cost_of_revenue": 76557689000.0, "gross_profit": 2492417000.0, "rnd": null, "sga": 1490343000.0, "operating_income": 126639000.0, "interest_expense": null, "pretax_income": 125177000.0, "income_tax": 117711000.0, "net_income_incl_nci": 7466000.0, "net_income": 3382000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "value_sources": { "revenue": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "cost_of_revenue": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "gross_profit": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "sga": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "operating_income": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "pretax_income": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "income_tax": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "net_income_incl_nci": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "net_income": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 81487060000.0, "cost_of_revenue": 78929022000.0, "gross_profit": 2558038000.0, "rnd": null, "sga": 1472055000.0, "operating_income": 706254000.0, "interest_expense": null, "pretax_income": 620447000.0, "income_tax": 126728000.0, "net_income_incl_nci": 493719000.0, "net_income": 488600000.0, "net_income_common": null, "eps_basic": 2.52, "eps_diluted": 2.5, "shares_basic": 193758000.0, "shares_diluted": 195188000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-26-000006" ], "value_sources": { "revenue": [ "10-Q:0001140859-26-000006" ], "cost_of_revenue": [ "10-Q:0001140859-26-000006" ], "gross_profit": [ "10-Q:0001140859-26-000006" ], "sga": [ "10-Q:0001140859-26-000006" ], "operating_income": [ "10-Q:0001140859-26-000006" ], "pretax_income": [ "10-Q:0001140859-26-000006" ], "income_tax": [ "10-Q:0001140859-26-000006" ], "net_income_incl_nci": [ "10-Q:0001140859-26-000006" ], "net_income": [ "10-Q:0001140859-26-000006" ], "eps_basic": [ "10-Q:0001140859-26-000006" ], "eps_diluted": [ "10-Q:0001140859-26-000006" ], "shares_basic": [ "10-Q:0001140859-26-000006" ], "shares_diluted": [ "10-Q:0001140859-26-000006" ], "dps_declared": [ "10-Q:0001140859-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 75453673000.0, "cost_of_revenue": 72393864000.0, "gross_profit": 3059809000.0, "rnd": null, "sga": 1600040000.0, "operating_income": 1036190000.0, "interest_expense": null, "pretax_income": 928656000.0, "income_tax": 211239000.0, "net_income_incl_nci": 717417000.0, "net_income": 717871000.0, "net_income_common": null, "eps_basic": 3.7, "eps_diluted": 3.68, "shares_basic": 193796000.0, "shares_diluted": 195094000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-26-000020" ], "value_sources": { "revenue": [ "10-Q:0001140859-26-000020" ], "cost_of_revenue": [ "10-Q:0001140859-26-000020" ], "gross_profit": [ "10-Q:0001140859-26-000020" ], "sga": [ "10-Q:0001140859-26-000020" ], "operating_income": [ "10-Q:0001140859-26-000020" ], "pretax_income": [ "10-Q:0001140859-26-000020" ], "income_tax": [ "10-Q:0001140859-26-000020" ], "net_income_incl_nci": [ "10-Q:0001140859-26-000020" ], "net_income": [ "10-Q:0001140859-26-000020" ], "eps_basic": [ "10-Q:0001140859-26-000020" ], "eps_diluted": [ "10-Q:0001140859-26-000020" ], "shares_basic": [ "10-Q:0001140859-26-000020" ], "shares_diluted": [ "10-Q:0001140859-26-000020" ], "dps_declared": [ "10-Q:0001140859-26-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 80663532000.0, "cost_of_revenue": 77756417000.0, "gross_profit": 2907115000.0, "rnd": null, "sga": 1672881000.0, "operating_income": 867654000.0, "interest_expense": null, "pretax_income": 896277000.0, "income_tax": 206528000.0, "net_income_incl_nci": 689749000.0, "net_income": 687402000.0, "net_income_common": null, "eps_basic": 3.55, "eps_diluted": 3.52, "shares_basic": 193822000.0, "shares_diluted": 195230000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-26-000034" ], "value_sources": { "revenue": [ "10-Q:0001140859-26-000034" ], "cost_of_revenue": [ "10-Q:0001140859-26-000034" ], "gross_profit": [ "10-Q:0001140859-26-000034" ], "sga": [ "10-Q:0001140859-26-000034" ], "operating_income": [ "10-Q:0001140859-26-000034" ], "pretax_income": [ "10-Q:0001140859-26-000034" ], "income_tax": [ "10-Q:0001140859-26-000034" ], "net_income_incl_nci": [ "10-Q:0001140859-26-000034" ], "net_income": [ "10-Q:0001140859-26-000034" ], "eps_basic": [ "10-Q:0001140859-26-000034" ], "eps_diluted": [ "10-Q:0001140859-26-000034" ], "shares_basic": [ "10-Q:0001140859-26-000034" ], "shares_diluted": [ "10-Q:0001140859-26-000034" ], "dps_declared": [ "10-Q:0001140859-26-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 83728554000.0, "cost_of_revenue": 80774977000.0, "gross_profit": 2953577000.0, "rnd": null, "sga": 1748866000.0, "operating_income": 18503000.0, "interest_expense": null, "pretax_income": -187044000.0, "income_tax": 146027000.0, "net_income_incl_nci": -333071000.0, "net_income": -339704000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "value_sources": { "revenue": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "cost_of_revenue": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "gross_profit": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "sga": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "operating_income": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "pretax_income": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "income_tax": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "net_income_incl_nci": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "net_income": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 85932016000.0, "cost_of_revenue": 82859945000.0, "gross_profit": 3072071000.0, "rnd": null, "sga": 1795289000.0, "operating_income": 760449000.0, "interest_expense": null, "pretax_income": 708640000.0, "income_tax": 142514000.0, "net_income_incl_nci": 566126000.0, "net_income": 559647000.0, "net_income_common": null, "eps_basic": 2.88, "eps_diluted": 2.87, "shares_basic": 194219000.0, "shares_diluted": 195319000.0, "dps_declared": 0.6, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-26-000006" ], "value_sources": { "revenue": [ "10-Q:0001140859-26-000006" ], "cost_of_revenue": [ "10-Q:0001140859-26-000006" ], "gross_profit": [ "10-Q:0001140859-26-000006" ], "sga": [ "10-Q:0001140859-26-000006" ], "operating_income": [ "10-Q:0001140859-26-000006" ], "pretax_income": [ "10-Q:0001140859-26-000006" ], "income_tax": [ "10-Q:0001140859-26-000006" ], "net_income_incl_nci": [ "10-Q:0001140859-26-000006" ], "net_income": [ "10-Q:0001140859-26-000006" ], "eps_basic": [ "10-Q:0001140859-26-000006" ], "eps_diluted": [ "10-Q:0001140859-26-000006" ], "shares_basic": [ "10-Q:0001140859-26-000006" ], "shares_diluted": [ "10-Q:0001140859-26-000006" ], "dps_declared": [ "10-Q:0001140859-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 78355916000.0, "cost_of_revenue": 74767577000.0, "gross_profit": 3588339000.0, "rnd": null, "sga": 1977559000.0, "operating_income": 1142593000.0, "interest_expense": null, "pretax_income": 2088572000.0, "income_tax": 459044000.0, "net_income_incl_nci": 1629528000.0, "net_income": 1641332000.0, "net_income_common": null, "eps_basic": 8.44, "eps_diluted": 8.4, "shares_basic": 194545000.0, "shares_diluted": 195383000.0, "dps_declared": 0.6, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-26-000020" ], "value_sources": { "revenue": [ "10-Q:0001140859-26-000020" ], "cost_of_revenue": [ "10-Q:0001140859-26-000020" ], "gross_profit": [ "10-Q:0001140859-26-000020" ], "sga": [ "10-Q:0001140859-26-000020" ], "operating_income": [ "10-Q:0001140859-26-000020" ], "pretax_income": [ "10-Q:0001140859-26-000020" ], "income_tax": [ "10-Q:0001140859-26-000020" ], "net_income_incl_nci": [ "10-Q:0001140859-26-000020" ], "net_income": [ "10-Q:0001140859-26-000020" ], "eps_basic": [ "10-Q:0001140859-26-000020" ], "eps_diluted": [ "10-Q:0001140859-26-000020" ], "shares_basic": [ "10-Q:0001140859-26-000020" ], "shares_diluted": [ "10-Q:0001140859-26-000020" ], "dps_declared": [ "10-Q:0001140859-26-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 84754837000.0, "cost_of_revenue": 81147602000.0, "gross_profit": 3607235000.0, "rnd": null, "sga": 2132465000.0, "operating_income": 1120217000.0, "interest_expense": null, "pretax_income": 996394000.0, "income_tax": 219727000.0, "net_income_incl_nci": 776667000.0, "net_income": 763518000.0, "net_income_common": null, "eps_basic": 3.95, "eps_diluted": 3.94, "shares_basic": 193147000.0, "shares_diluted": 193944000.0, "dps_declared": 0.6, "operating_lease_cost": null }, "sources": [ "10-Q:0001140859-26-000034" ], "value_sources": { "revenue": [ "10-Q:0001140859-26-000034" ], "cost_of_revenue": [ "10-Q:0001140859-26-000034" ], "gross_profit": [ "10-Q:0001140859-26-000034" ], "sga": [ "10-Q:0001140859-26-000034" ], "operating_income": [ "10-Q:0001140859-26-000034" ], "pretax_income": [ "10-Q:0001140859-26-000034" ], "income_tax": [ "10-Q:0001140859-26-000034" ], "net_income_incl_nci": [ "10-Q:0001140859-26-000034" ], "net_income": [ "10-Q:0001140859-26-000034" ], "eps_basic": [ "10-Q:0001140859-26-000034" ], "eps_diluted": [ "10-Q:0001140859-26-000034" ], "shares_basic": [ "10-Q:0001140859-26-000034" ], "shares_diluted": [ "10-Q:0001140859-26-000034" ], "dps_declared": [ "10-Q:0001140859-26-000034" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-10-01", "end": "2021-09-30", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 213988843000.0, "cost_of_revenue": 207045615000.0, "gross_profit": 6943228000.0, "rnd": null, "sga": 3594251000.0, "operating_income": 2354197000.0, "interest_expense": null, "pretax_income": 2221859000.0, "income_tax": 677251000.0, "net_income_incl_nci": 1544608000.0, "net_income": 1539932000.0, "net_income_common": null, "eps_basic": 7.48, "eps_diluted": 7.39, "shares_basic": 205919000.0, "shares_diluted": 208465000.0, "dps_declared": 1.76, "operating_lease_cost": 161054000.0 }, "sources": [ "10-K:0001140859-23-000197" ], "value_sources": { "revenue": [ "10-K:0001140859-23-000197" ], "cost_of_revenue": [ "10-K:0001140859-23-000197" ], "gross_profit": [ "10-K:0001140859-23-000197" ], "sga": [ "10-K:0001140859-23-000197" ], "operating_income": [ "10-K:0001140859-23-000197" ], "pretax_income": [ "10-K:0001140859-23-000197" ], "income_tax": [ "10-K:0001140859-23-000197" ], "net_income_incl_nci": [ "10-K:0001140859-23-000197" ], "net_income": [ "10-K:0001140859-23-000197" ], "eps_basic": [ "10-K:0001140859-23-000197" ], "eps_diluted": [ "10-K:0001140859-23-000197" ], "shares_basic": [ "10-K:0001140859-23-000197" ], "shares_diluted": [ "10-K:0001140859-23-000197" ], "dps_declared": [ "10-K:0001140859-23-000197" ], "operating_lease_cost": [ "10-K:0001140859-23-000197" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-10-01", "end": "2022-09-30", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 238587006000.0, "cost_of_revenue": 230290639000.0, "gross_profit": 8296367000.0, "rnd": null, "sga": 4848962000.0, "operating_income": 2366378000.0, "interest_expense": null, "pretax_income": 2183057000.0, "income_tax": 516517000.0, "net_income_incl_nci": 1666540000.0, "net_income": 1698820000.0, "net_income_common": null, "eps_basic": 8.15, "eps_diluted": 8.04, "shares_basic": 208472000.0, "shares_diluted": 211210000.0, "dps_declared": 1.84, "operating_lease_cost": 220935000.0 }, "sources": [ "10-K:0001140859-24-000177" ], "value_sources": { "revenue": [ "10-K:0001140859-24-000177" ], "cost_of_revenue": [ "10-K:0001140859-24-000177" ], "gross_profit": [ "10-K:0001140859-24-000177" ], "sga": [ "10-K:0001140859-24-000177" ], "operating_income": [ "10-K:0001140859-24-000177" ], "pretax_income": [ "10-K:0001140859-24-000177" ], "income_tax": [ "10-K:0001140859-24-000177" ], "net_income_incl_nci": [ "10-K:0001140859-24-000177" ], "net_income": [ "10-K:0001140859-24-000177" ], "eps_basic": [ "10-K:0001140859-24-000177" ], "eps_diluted": [ "10-K:0001140859-24-000177" ], "shares_basic": [ "10-K:0001140859-24-000177" ], "shares_diluted": [ "10-K:0001140859-24-000177" ], "dps_declared": [ "10-K:0001140859-24-000177" ], "operating_lease_cost": [ "10-K:0001140859-24-000177" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-10-01", "end": "2023-09-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 262173411000.0, "cost_of_revenue": 253213918000.0, "gross_profit": 8959493000.0, "rnd": null, "sga": 5309984000.0, "operating_income": 2340731000.0, "interest_expense": null, "pretax_income": 2160836000.0, "income_tax": 428260000.0, "net_income_incl_nci": 1732576000.0, "net_income": 1745293000.0, "net_income_common": null, "eps_basic": 8.62, "eps_diluted": 8.53, "shares_basic": 202511000.0, "shares_diluted": 204591000.0, "dps_declared": 1.94, "operating_lease_cost": 234567000.0 }, "sources": [ "10-K:0001140859-25-000131" ], "value_sources": { "revenue": [ "10-K:0001140859-25-000131" ], "cost_of_revenue": [ "10-K:0001140859-25-000131" ], "gross_profit": [ "10-K:0001140859-25-000131" ], "sga": [ "10-K:0001140859-25-000131" ], "operating_income": [ "10-K:0001140859-25-000131" ], "pretax_income": [ "10-K:0001140859-25-000131" ], "income_tax": [ "10-K:0001140859-25-000131" ], "net_income_incl_nci": [ "10-K:0001140859-25-000131" ], "net_income": [ "10-K:0001140859-25-000131" ], "eps_basic": [ "10-K:0001140859-25-000131" ], "eps_diluted": [ "10-K:0001140859-25-000131" ], "shares_basic": [ "10-K:0001140859-25-000131" ], "shares_diluted": [ "10-K:0001140859-25-000131" ], "dps_declared": [ "10-K:0001140859-25-000131" ], "operating_lease_cost": [ "10-K:0001140859-25-000131" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-10-01", "end": "2024-09-30", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 293958599000.0, "cost_of_revenue": 284048570000.0, "gross_profit": 9910029000.0, "rnd": null, "sga": 5661106000.0, "operating_income": 2175249000.0, "interest_expense": null, "pretax_income": 2003975000.0, "income_tax": 484702000.0, "net_income_incl_nci": 1519273000.0, "net_income": 1509120000.0, "net_income_common": null, "eps_basic": 7.6, "eps_diluted": 7.53, "shares_basic": 198503000.0, "shares_diluted": 200284000.0, "dps_declared": 2.04, "operating_lease_cost": 245415000.0 }, "sources": [ "10-K:0001140859-25-000131" ], "value_sources": { "revenue": [ "10-K:0001140859-25-000131" ], "cost_of_revenue": [ "10-K:0001140859-25-000131" ], "gross_profit": [ "10-K:0001140859-25-000131" ], "sga": [ "10-K:0001140859-25-000131" ], "operating_income": [ "10-K:0001140859-25-000131" ], "pretax_income": [ "10-K:0001140859-25-000131" ], "income_tax": [ "10-K:0001140859-25-000131" ], "net_income_incl_nci": [ "10-K:0001140859-25-000131" ], "net_income": [ "10-K:0001140859-25-000131" ], "eps_basic": [ "10-K:0001140859-25-000131" ], "eps_diluted": [ "10-K:0001140859-25-000131" ], "shares_basic": [ "10-K:0001140859-25-000131" ], "shares_diluted": [ "10-K:0001140859-25-000131" ], "dps_declared": [ "10-K:0001140859-25-000131" ], "operating_lease_cost": [ "10-K:0001140859-25-000131" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-10-01", "end": "2025-09-30", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 321332819000.0, "cost_of_revenue": 309854280000.0, "gross_profit": 11478539000.0, "rnd": null, "sga": 6493842000.0, "operating_income": 2628601000.0, "interest_expense": null, "pretax_income": 2258336000.0, "income_tax": 690522000.0, "net_income_incl_nci": 1567814000.0, "net_income": 1554169000.0, "net_income_common": null, "eps_basic": 8.02, "eps_diluted": 7.96, "shares_basic": 193820000.0, "shares_diluted": 195214000.0, "dps_declared": 2.2, "operating_lease_cost": 303822000.0 }, "sources": [ "10-K:0001140859-25-000131" ], "value_sources": { "revenue": [ "10-K:0001140859-25-000131" ], "cost_of_revenue": [ "10-K:0001140859-25-000131" ], "gross_profit": [ "10-K:0001140859-25-000131" ], "sga": [ "10-K:0001140859-25-000131" ], "operating_income": [ "10-K:0001140859-25-000131" ], "pretax_income": [ "10-K:0001140859-25-000131" ], "income_tax": [ "10-K:0001140859-25-000131" ], "net_income_incl_nci": [ "10-K:0001140859-25-000131" ], "net_income": [ "10-K:0001140859-25-000131" ], "eps_basic": [ "10-K:0001140859-25-000131" ], "eps_diluted": [ "10-K:0001140859-25-000131" ], "shares_basic": [ "10-K:0001140859-25-000131" ], "shares_diluted": [ "10-K:0001140859-25-000131" ], "dps_declared": [ "10-K:0001140859-25-000131" ], "operating_lease_cost": [ "10-K:0001140859-25-000131" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-12-31", "values": { "cash": null, "short_term_investments": null, "receivables": 14886252000.0, "inventory": 13178958000.0, "current_assets": 34700221000.0, "ppe_net": 1477040000.0, "goodwill": 6709471000.0, "intangibles": 1862190000.0, "total_assets": 45846768000.0, "accounts_payable": 33449690000.0, "short_term_borrowings": null, "debt_current": 59371000.0, "current_liabilities": 35044451000.0, "long_term_debt": 3640741000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -697222000.0, "nci": 185674000.0, "equity_total": -511548000.0, "liabilities_and_equity": 45846768000.0, "shares_outstanding": 204692947.0, "retained_earnings": 780971000.0, "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:0001140859-21-000005" ], "value_sources": { "receivables": [ "10-Q:0001140859-21-000005" ], "inventory": [ "10-Q:0001140859-21-000005" ], "current_assets": [ "10-Q:0001140859-21-000005" ], "ppe_net": [ "10-Q:0001140859-21-000005" ], "goodwill": [ "10-Q:0001140859-21-000005" ], "intangibles": [ "10-Q:0001140859-21-000005" ], "total_assets": [ "10-Q:0001140859-21-000005" ], "accounts_payable": [ "10-Q:0001140859-21-000005" ], "debt_current": [ "10-Q:0001140859-21-000005" ], "current_liabilities": [ "10-Q:0001140859-21-000005" ], "long_term_debt": [ "10-Q:0001140859-21-000005" ], "equity_parent": [ "10-Q:0001140859-21-000005" ], "nci": [ "10-Q:0001140859-21-000005" ], "equity_total": [ "10-Q:0001140859-21-000005" ], "liabilities_and_equity": [ "10-Q:0001140859-21-000005" ], "shares_outstanding": [ "10-Q:0001140859-21-000005" ], "retained_earnings": [ "10-Q:0001140859-21-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-03-31", "values": { "cash": null, "short_term_investments": null, "receivables": 14134326000.0, "inventory": 12954676000.0, "current_assets": 35469149000.0, "ppe_net": 1482753000.0, "goodwill": 6709821000.0, "intangibles": 1839085000.0, "total_assets": 47003250000.0, "accounts_payable": 31420390000.0, "short_term_borrowings": null, "debt_current": 43885000.0, "current_liabilities": 32996446000.0, "long_term_debt": 6147112000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -281756000.0, "nci": 178974000.0, "equity_total": -102782000.0, "liabilities_and_equity": 47003250000.0, "shares_outstanding": 205326154.0, "retained_earnings": 1124976000.0, "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:0001140859-21-000025" ], "value_sources": { "receivables": [ "10-Q:0001140859-21-000025" ], "inventory": [ "10-Q:0001140859-21-000025" ], "current_assets": [ "10-Q:0001140859-21-000025" ], "ppe_net": [ "10-Q:0001140859-21-000025" ], "goodwill": [ "10-Q:0001140859-21-000025" ], "intangibles": [ "10-Q:0001140859-21-000025" ], "total_assets": [ "10-Q:0001140859-21-000025" ], "accounts_payable": [ "10-Q:0001140859-21-000025" ], "debt_current": [ "10-Q:0001140859-21-000025" ], "current_liabilities": [ "10-Q:0001140859-21-000025" ], "long_term_debt": [ "10-Q:0001140859-21-000025" ], "equity_parent": [ "10-Q:0001140859-21-000025" ], "nci": [ "10-Q:0001140859-21-000025" ], "equity_total": [ "10-Q:0001140859-21-000025" ], "liabilities_and_equity": [ "10-Q:0001140859-21-000025" ], "shares_outstanding": [ "10-Q:0001140859-21-000025" ], "retained_earnings": [ "10-Q:0001140859-21-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-06-30", "values": { "cash": 2553217000.0, "short_term_investments": null, "receivables": 17695170000.0, "inventory": 14996364000.0, "current_assets": 37259766000.0, "ppe_net": 2143080000.0, "goodwill": 9132723000.0, "intangibles": 5437825000.0, "total_assets": 55930936000.0, "accounts_payable": 36502816000.0, "short_term_borrowings": null, "debt_current": 455609000.0, "current_liabilities": 39589838000.0, "long_term_debt": 6647183000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 37962000.0, "nci": 370479000.0, "equity_total": 408441000.0, "liabilities_and_equity": 55930936000.0, "shares_outstanding": 207710721.0, "retained_earnings": 1325422000.0, "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:0001140859-21-000045" ], "value_sources": { "cash": [ "10-Q:0001140859-21-000045" ], "receivables": [ "10-Q:0001140859-21-000045" ], "inventory": [ "10-Q:0001140859-21-000045" ], "current_assets": [ "10-Q:0001140859-21-000045" ], "ppe_net": [ "10-Q:0001140859-21-000045" ], "goodwill": [ "10-Q:0001140859-21-000045" ], "intangibles": [ "10-Q:0001140859-21-000045" ], "total_assets": [ "10-Q:0001140859-21-000045" ], "accounts_payable": [ "10-Q:0001140859-21-000045" ], "debt_current": [ "10-Q:0001140859-21-000045" ], "current_liabilities": [ "10-Q:0001140859-21-000045" ], "long_term_debt": [ "10-Q:0001140859-21-000045" ], "equity_parent": [ "10-Q:0001140859-21-000045" ], "nci": [ "10-Q:0001140859-21-000045" ], "equity_total": [ "10-Q:0001140859-21-000045" ], "liabilities_and_equity": [ "10-Q:0001140859-21-000045" ], "shares_outstanding": [ "10-Q:0001140859-21-000045" ], "retained_earnings": [ "10-Q:0001140859-21-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-09-30", "values": { "cash": 2547142000.0, "short_term_investments": null, "receivables": 18167175000.0, "inventory": 15368352000.0, "current_assets": 38802609000.0, "ppe_net": 2162961000.0, "goodwill": 9030531000.0, "intangibles": 5256927000.0, "total_assets": 57337805000.0, "accounts_payable": 38009954000.0, "short_term_borrowings": null, "debt_current": 300213000.0, "current_liabilities": 41358641000.0, "long_term_debt": 6383711000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 223354000.0, "nci": 361057000.0, "equity_total": 584411000.0, "liabilities_and_equity": 57337805000.0, "shares_outstanding": 208089298.0, "retained_earnings": 1670513000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1121507000.0, "operating_lease_liability_current": 175352000.0, "operating_lease_liability_noncurrent": 946155000.0, "operating_lease_discount_rate": 0.0286, "operating_lease_payments_y1": 206923000.0, "operating_lease_payments_total": 1310237000.0, "operating_lease_imputed_interest": 183303000.0, "debt_maturity_y1": 305600000.0, "debt_maturity_y2": 1798900000.0, "debt_maturity_y3": 518200000.0, "debt_maturity_y4": 857300000.0, "debt_maturity_y5": 1500000.0, "debt_maturity_after_y5": 3251700000.0 }, "sources": [ "10-K:0001140859-21-000058", "10-K:0001140859-22-000098" ], "value_sources": { "cash": [ "10-K:0001140859-22-000098" ], "receivables": [ "10-K:0001140859-22-000098" ], "inventory": [ "10-K:0001140859-22-000098" ], "current_assets": [ "10-K:0001140859-22-000098" ], "ppe_net": [ "10-K:0001140859-22-000098" ], "goodwill": [ "10-K:0001140859-22-000098" ], "intangibles": [ "10-K:0001140859-22-000098" ], "total_assets": [ "10-K:0001140859-22-000098" ], "accounts_payable": [ "10-K:0001140859-22-000098" ], "debt_current": [ "10-K:0001140859-22-000098" ], "current_liabilities": [ "10-K:0001140859-22-000098" ], "long_term_debt": [ "10-K:0001140859-22-000098" ], "equity_parent": [ "10-K:0001140859-22-000098" ], "nci": [ "10-K:0001140859-22-000098" ], "equity_total": [ "10-K:0001140859-22-000098" ], "liabilities_and_equity": [ "10-K:0001140859-22-000098" ], "shares_outstanding": [ "10-K:0001140859-22-000098" ], "retained_earnings": [ "10-K:0001140859-22-000098" ], "operating_lease_liability": [ "10-K:0001140859-22-000098" ], "operating_lease_liability_current": [ "10-K:0001140859-22-000098" ], "operating_lease_liability_noncurrent": [ "10-K:0001140859-22-000098" ], "operating_lease_discount_rate": [ "10-K:0001140859-22-000098" ], "operating_lease_payments_y1": [ "10-K:0001140859-21-000058" ], "operating_lease_payments_total": [ "10-K:0001140859-21-000058" ], "operating_lease_imputed_interest": [ "10-K:0001140859-21-000058" ], "debt_maturity_y1": [ "10-K:0001140859-21-000058" ], "debt_maturity_y2": [ "10-K:0001140859-21-000058" ], "debt_maturity_y3": [ "10-K:0001140859-21-000058" ], "debt_maturity_y4": [ "10-K:0001140859-21-000058" ], "debt_maturity_y5": [ "10-K:0001140859-21-000058" ], "debt_maturity_after_y5": [ "10-K:0001140859-21-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-12-31", "values": { "cash": 3168881000.0, "short_term_investments": null, "receivables": 17146056000.0, "inventory": 16293933000.0, "current_assets": 39378885000.0, "ppe_net": 2129697000.0, "goodwill": 8921790000.0, "intangibles": 5080673000.0, "total_assets": 57577564000.0, "accounts_payable": 38617734000.0, "short_term_borrowings": null, "debt_current": 268563000.0, "current_liabilities": 41613605000.0, "long_term_debt": 6412537000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 241546000.0, "nci": 359575000.0, "equity_total": 601121000.0, "liabilities_and_equity": 57577564000.0, "shares_outstanding": 209041341.0, "retained_earnings": 2019077000.0, "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:0001140859-22-000006" ], "value_sources": { "cash": [ "10-Q:0001140859-22-000006" ], "receivables": [ "10-Q:0001140859-22-000006" ], "inventory": [ "10-Q:0001140859-22-000006" ], "current_assets": [ "10-Q:0001140859-22-000006" ], "ppe_net": [ "10-Q:0001140859-22-000006" ], "goodwill": [ "10-Q:0001140859-22-000006" ], "intangibles": [ "10-Q:0001140859-22-000006" ], "total_assets": [ "10-Q:0001140859-22-000006" ], "accounts_payable": [ "10-Q:0001140859-22-000006" ], "debt_current": [ "10-Q:0001140859-22-000006" ], "current_liabilities": [ "10-Q:0001140859-22-000006" ], "long_term_debt": [ "10-Q:0001140859-22-000006" ], "equity_parent": [ "10-Q:0001140859-22-000006" ], "nci": [ "10-Q:0001140859-22-000006" ], "equity_total": [ "10-Q:0001140859-22-000006" ], "liabilities_and_equity": [ "10-Q:0001140859-22-000006" ], "shares_outstanding": [ "10-Q:0001140859-22-000006" ], "retained_earnings": [ "10-Q:0001140859-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-03-31", "values": { "cash": 2960759000.0, "short_term_investments": null, "receivables": 18111080000.0, "inventory": 15514851000.0, "current_assets": 39409740000.0, "ppe_net": 2138598000.0, "goodwill": 8798265000.0, "intangibles": 4888039000.0, "total_assets": 57308153000.0, "accounts_payable": 38210623000.0, "short_term_borrowings": null, "debt_current": 1809660000.0, "current_liabilities": 42797581000.0, "long_term_debt": 4646712000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 550309000.0, "nci": 355756000.0, "equity_total": 906065000.0, "liabilities_and_equity": 57308153000.0, "shares_outstanding": 209402090.0, "retained_earnings": 2469709000.0, "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:0001140859-22-000017" ], "value_sources": { "cash": [ "10-Q:0001140859-22-000017" ], "receivables": [ "10-Q:0001140859-22-000017" ], "inventory": [ "10-Q:0001140859-22-000017" ], "current_assets": [ "10-Q:0001140859-22-000017" ], "ppe_net": [ "10-Q:0001140859-22-000017" ], "goodwill": [ "10-Q:0001140859-22-000017" ], "intangibles": [ "10-Q:0001140859-22-000017" ], "total_assets": [ "10-Q:0001140859-22-000017" ], "accounts_payable": [ "10-Q:0001140859-22-000017" ], "debt_current": [ "10-Q:0001140859-22-000017" ], "current_liabilities": [ "10-Q:0001140859-22-000017" ], "long_term_debt": [ "10-Q:0001140859-22-000017" ], "equity_parent": [ "10-Q:0001140859-22-000017" ], "nci": [ "10-Q:0001140859-22-000017" ], "equity_total": [ "10-Q:0001140859-22-000017" ], "liabilities_and_equity": [ "10-Q:0001140859-22-000017" ], "shares_outstanding": [ "10-Q:0001140859-22-000017" ], "retained_earnings": [ "10-Q:0001140859-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-06-30", "values": { "cash": 3034233000.0, "short_term_investments": null, "receivables": 18624104000.0, "inventory": 15823360000.0, "current_assets": 39744526000.0, "ppe_net": 2104765000.0, "goodwill": 8632124000.0, "intangibles": 4607974000.0, "total_assets": 57173630000.0, "accounts_payable": 39305668000.0, "short_term_borrowings": null, "debt_current": 1421566000.0, "current_liabilities": 43154310000.0, "long_term_debt": 4640131000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 224299000.0, "nci": 293565000.0, "equity_total": 517864000.0, "liabilities_and_equity": 57173630000.0, "shares_outstanding": 207860757.0, "retained_earnings": 2779357000.0, "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:0001140859-22-000041" ], "value_sources": { "cash": [ "10-Q:0001140859-22-000041" ], "receivables": [ "10-Q:0001140859-22-000041" ], "inventory": [ "10-Q:0001140859-22-000041" ], "current_assets": [ "10-Q:0001140859-22-000041" ], "ppe_net": [ "10-Q:0001140859-22-000041" ], "goodwill": [ "10-Q:0001140859-22-000041" ], "intangibles": [ "10-Q:0001140859-22-000041" ], "total_assets": [ "10-Q:0001140859-22-000041" ], "accounts_payable": [ "10-Q:0001140859-22-000041" ], "debt_current": [ "10-Q:0001140859-22-000041" ], "current_liabilities": [ "10-Q:0001140859-22-000041" ], "long_term_debt": [ "10-Q:0001140859-22-000041" ], "equity_parent": [ "10-Q:0001140859-22-000041" ], "nci": [ "10-Q:0001140859-22-000041" ], "equity_total": [ "10-Q:0001140859-22-000041" ], "liabilities_and_equity": [ "10-Q:0001140859-22-000041" ], "shares_outstanding": [ "10-Q:0001140859-22-000041" ], "retained_earnings": [ "10-Q:0001140859-22-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-09-30", "values": { "cash": 3388189000.0, "short_term_investments": null, "receivables": 18452675000.0, "inventory": 15556394000.0, "current_assets": 39589758000.0, "ppe_net": 2135003000.0, "goodwill": 8503886000.0, "intangibles": 4332737000.0, "total_assets": 56560616000.0, "accounts_payable": 40192890000.0, "short_term_borrowings": null, "debt_current": 1070473000.0, "current_liabilities": 43477955000.0, "long_term_debt": 4632360000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -211559000.0, "nci": 282832000.0, "equity_total": 71273000.0, "liabilities_and_equity": 56560616000.0, "shares_outstanding": 206203817.0, "retained_earnings": 2977646000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1022472000.0, "operating_lease_liability_current": 158184000.0, "operating_lease_liability_noncurrent": 864288000.0, "operating_lease_discount_rate": 0.0322, "operating_lease_payments_y1": 192031000.0, "operating_lease_payments_total": 1238610000.0, "operating_lease_imputed_interest": 196997000.0, "debt_maturity_y1": 1071800000.0, "debt_maturity_y2": 526300000.0, "debt_maturity_y3": 873200000.0, "debt_maturity_y4": 12100000.0, "debt_maturity_y5": 2700000.0, "debt_maturity_after_y5": 3252600000.0 }, "sources": [ "10-K:0001140859-22-000098", "10-K:0001140859-23-000197" ], "value_sources": { "cash": [ "10-K:0001140859-23-000197" ], "receivables": [ "10-K:0001140859-23-000197" ], "inventory": [ "10-K:0001140859-23-000197" ], "current_assets": [ "10-K:0001140859-23-000197" ], "ppe_net": [ "10-K:0001140859-23-000197" ], "goodwill": [ "10-K:0001140859-23-000197" ], "intangibles": [ "10-K:0001140859-23-000197" ], "total_assets": [ "10-K:0001140859-23-000197" ], "accounts_payable": [ "10-K:0001140859-23-000197" ], "debt_current": [ "10-K:0001140859-23-000197" ], "current_liabilities": [ "10-K:0001140859-23-000197" ], "long_term_debt": [ "10-K:0001140859-23-000197" ], "equity_parent": [ "10-K:0001140859-23-000197" ], "nci": [ "10-K:0001140859-23-000197" ], "equity_total": [ "10-K:0001140859-23-000197" ], "liabilities_and_equity": [ "10-K:0001140859-23-000197" ], "shares_outstanding": [ "10-K:0001140859-23-000197" ], "retained_earnings": [ "10-K:0001140859-23-000197" ], "operating_lease_liability": [ "10-K:0001140859-23-000197" ], "operating_lease_liability_current": [ "10-K:0001140859-23-000197" ], "operating_lease_liability_noncurrent": [ "10-K:0001140859-23-000197" ], "operating_lease_discount_rate": [ "10-K:0001140859-23-000197" ], "operating_lease_payments_y1": [ "10-K:0001140859-22-000098" ], "operating_lease_payments_total": [ "10-K:0001140859-22-000098" ], "operating_lease_imputed_interest": [ "10-K:0001140859-22-000098" ], "debt_maturity_y1": [ "10-K:0001140859-22-000098" ], "debt_maturity_y2": [ "10-K:0001140859-22-000098" ], "debt_maturity_y3": [ "10-K:0001140859-22-000098" ], "debt_maturity_y4": [ "10-K:0001140859-22-000098" ], "debt_maturity_y5": [ "10-K:0001140859-22-000098" ], "debt_maturity_after_y5": [ "10-K:0001140859-22-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-12-31", "values": { "cash": 1692205000.0, "short_term_investments": null, "receivables": 18627397000.0, "inventory": 16779873000.0, "current_assets": 40708125000.0, "ppe_net": 2139782000.0, "goodwill": 8597145000.0, "intangibles": 4429882000.0, "total_assets": 57906893000.0, "accounts_payable": 41757949000.0, "short_term_borrowings": null, "debt_current": 988275000.0, "current_liabilities": 44760623000.0, "long_term_debt": 4656029000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -178131000.0, "nci": 251690000.0, "equity_total": 73559000.0, "liabilities_and_equity": 57906893000.0, "shares_outstanding": 202225546.0, "retained_earnings": 3357678000.0, "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:0001140859-23-000027" ], "value_sources": { "cash": [ "10-Q:0001140859-23-000027" ], "receivables": [ "10-Q:0001140859-23-000027" ], "inventory": [ "10-Q:0001140859-23-000027" ], "current_assets": [ "10-Q:0001140859-23-000027" ], "ppe_net": [ "10-Q:0001140859-23-000027" ], "goodwill": [ "10-Q:0001140859-23-000027" ], "intangibles": [ "10-Q:0001140859-23-000027" ], "total_assets": [ "10-Q:0001140859-23-000027" ], "accounts_payable": [ "10-Q:0001140859-23-000027" ], "debt_current": [ "10-Q:0001140859-23-000027" ], "current_liabilities": [ "10-Q:0001140859-23-000027" ], "long_term_debt": [ "10-Q:0001140859-23-000027" ], "equity_parent": [ "10-Q:0001140859-23-000027" ], "nci": [ "10-Q:0001140859-23-000027" ], "equity_total": [ "10-Q:0001140859-23-000027" ], "liabilities_and_equity": [ "10-Q:0001140859-23-000027" ], "shares_outstanding": [ "10-Q:0001140859-23-000027" ], "retained_earnings": [ "10-Q:0001140859-23-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-03-31", "values": { "cash": 1539406000.0, "short_term_investments": null, "receivables": 19491097000.0, "inventory": 16955245000.0, "current_assets": 39989641000.0, "ppe_net": 2149937000.0, "goodwill": 9633540000.0, "intangibles": 4884843000.0, "total_assets": 58766183000.0, "accounts_payable": 42734822000.0, "short_term_borrowings": null, "debt_current": 266279000.0, "current_liabilities": 45071097000.0, "long_term_debt": 4666532000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 281686000.0, "nci": 229451000.0, "equity_total": 511137000.0, "liabilities_and_equity": 58766183000.0, "shares_outstanding": 202410686.0, "retained_earnings": 3691314000.0, "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:0001140859-23-000084" ], "value_sources": { "cash": [ "10-Q:0001140859-23-000084" ], "receivables": [ "10-Q:0001140859-23-000084" ], "inventory": [ "10-Q:0001140859-23-000084" ], "current_assets": [ "10-Q:0001140859-23-000084" ], "ppe_net": [ "10-Q:0001140859-23-000084" ], "goodwill": [ "10-Q:0001140859-23-000084" ], "intangibles": [ "10-Q:0001140859-23-000084" ], "total_assets": [ "10-Q:0001140859-23-000084" ], "accounts_payable": [ "10-Q:0001140859-23-000084" ], "debt_current": [ "10-Q:0001140859-23-000084" ], "current_liabilities": [ "10-Q:0001140859-23-000084" ], "long_term_debt": [ "10-Q:0001140859-23-000084" ], "equity_parent": [ "10-Q:0001140859-23-000084" ], "nci": [ "10-Q:0001140859-23-000084" ], "equity_total": [ "10-Q:0001140859-23-000084" ], "liabilities_and_equity": [ "10-Q:0001140859-23-000084" ], "shares_outstanding": [ "10-Q:0001140859-23-000084" ], "retained_earnings": [ "10-Q:0001140859-23-000084" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-06-30", "values": { "cash": 1389345000.0, "short_term_investments": null, "receivables": 20796648000.0, "inventory": 16852340000.0, "current_assets": 40986584000.0, "ppe_net": 2147881000.0, "goodwill": 9658445000.0, "intangibles": 4766820000.0, "total_assets": 61177196000.0, "accounts_payable": 43752080000.0, "short_term_borrowings": null, "debt_current": 860861000.0, "current_liabilities": 46783211000.0, "long_term_debt": 4159853000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 686018000.0, "nci": 236026000.0, "equity_total": 922044000.0, "liabilities_and_equity": 61177196000.0, "shares_outstanding": 202109227.0, "retained_earnings": 4071961000.0, "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:0001140859-23-000116" ], "value_sources": { "cash": [ "10-Q:0001140859-23-000116" ], "receivables": [ "10-Q:0001140859-23-000116" ], "inventory": [ "10-Q:0001140859-23-000116" ], "current_assets": [ "10-Q:0001140859-23-000116" ], "ppe_net": [ "10-Q:0001140859-23-000116" ], "goodwill": [ "10-Q:0001140859-23-000116" ], "intangibles": [ "10-Q:0001140859-23-000116" ], "total_assets": [ "10-Q:0001140859-23-000116" ], "accounts_payable": [ "10-Q:0001140859-23-000116" ], "debt_current": [ "10-Q:0001140859-23-000116" ], "current_liabilities": [ "10-Q:0001140859-23-000116" ], "long_term_debt": [ "10-Q:0001140859-23-000116" ], "equity_parent": [ "10-Q:0001140859-23-000116" ], "nci": [ "10-Q:0001140859-23-000116" ], "equity_total": [ "10-Q:0001140859-23-000116" ], "liabilities_and_equity": [ "10-Q:0001140859-23-000116" ], "shares_outstanding": [ "10-Q:0001140859-23-000116" ], "retained_earnings": [ "10-Q:0001140859-23-000116" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-09-30", "values": { "cash": 2592051000.0, "short_term_investments": null, "receivables": 20911081000.0, "inventory": 17454768000.0, "current_assets": 42798826000.0, "ppe_net": 2135171000.0, "goodwill": 9574117000.0, "intangibles": 4431783000.0, "total_assets": 62558746000.0, "accounts_payable": 45836037000.0, "short_term_borrowings": null, "debt_current": 641344000.0, "current_liabilities": 48831198000.0, "long_term_debt": 4146113000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 522003000.0, "nci": 144284000.0, "equity_total": 666287000.0, "liabilities_and_equity": 62558746000.0, "shares_outstanding": 200814804.0, "retained_earnings": 4324187000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1106709000.0, "operating_lease_liability_current": 182462000.0, "operating_lease_liability_noncurrent": 924247000.0, "operating_lease_discount_rate": 0.0466, "operating_lease_payments_y1": 218139000.0, "operating_lease_payments_total": 1313429000.0, "operating_lease_imputed_interest": 203881000.0, "debt_maturity_y1": 642300000.0, "debt_maturity_y2": 535900000.0, "debt_maturity_y3": 374600000.0, "debt_maturity_y4": 12100000.0, "debt_maturity_y5": 753300000.0, "debt_maturity_after_y5": 2500000000.0 }, "sources": [ "10-K:0001140859-23-000197", "10-K:0001140859-24-000177" ], "value_sources": { "cash": [ "10-K:0001140859-24-000177" ], "receivables": [ "10-K:0001140859-24-000177" ], "inventory": [ "10-K:0001140859-24-000177" ], "current_assets": [ "10-K:0001140859-24-000177" ], "ppe_net": [ "10-K:0001140859-24-000177" ], "goodwill": [ "10-K:0001140859-24-000177" ], "intangibles": [ "10-K:0001140859-24-000177" ], "total_assets": [ "10-K:0001140859-24-000177" ], "accounts_payable": [ "10-K:0001140859-24-000177" ], "debt_current": [ "10-K:0001140859-24-000177" ], "current_liabilities": [ "10-K:0001140859-24-000177" ], "long_term_debt": [ "10-K:0001140859-24-000177" ], "equity_parent": [ "10-K:0001140859-24-000177" ], "nci": [ "10-K:0001140859-24-000177" ], "equity_total": [ "10-K:0001140859-24-000177" ], "liabilities_and_equity": [ "10-K:0001140859-24-000177" ], "shares_outstanding": [ "10-K:0001140859-24-000177" ], "retained_earnings": [ "10-K:0001140859-24-000177" ], "operating_lease_liability": [ "10-K:0001140859-24-000177" ], "operating_lease_liability_current": [ "10-K:0001140859-24-000177" ], "operating_lease_liability_noncurrent": [ "10-K:0001140859-24-000177" ], "operating_lease_discount_rate": [ "10-K:0001140859-24-000177" ], "operating_lease_payments_y1": [ "10-K:0001140859-23-000197" ], "operating_lease_payments_total": [ "10-K:0001140859-23-000197" ], "operating_lease_imputed_interest": [ "10-K:0001140859-23-000197" ], "debt_maturity_y1": [ "10-K:0001140859-23-000197" ], "debt_maturity_y2": [ "10-K:0001140859-23-000197" ], "debt_maturity_y3": [ "10-K:0001140859-23-000197" ], "debt_maturity_y4": [ "10-K:0001140859-23-000197" ], "debt_maturity_y5": [ "10-K:0001140859-23-000197" ], "debt_maturity_after_y5": [ "10-K:0001140859-23-000197" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-12-31", "values": { "cash": 2872351000.0, "short_term_investments": null, "receivables": 21576594000.0, "inventory": 18652240000.0, "current_assets": 44858731000.0, "ppe_net": 2117283000.0, "goodwill": 9660542000.0, "intangibles": 4376431000.0, "total_assets": 64690297000.0, "accounts_payable": 47743474000.0, "short_term_borrowings": null, "debt_current": 592779000.0, "current_liabilities": 50773472000.0, "long_term_debt": 4185944000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 911703000.0, "nci": 149553000.0, "equity_total": 1061256000.0, "liabilities_and_equity": 64690297000.0, "shares_outstanding": 199461864.0, "retained_earnings": 4819997000.0, "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:0001140859-24-000019" ], "value_sources": { "cash": [ "10-Q:0001140859-24-000019" ], "receivables": [ "10-Q:0001140859-24-000019" ], "inventory": [ "10-Q:0001140859-24-000019" ], "current_assets": [ "10-Q:0001140859-24-000019" ], "ppe_net": [ "10-Q:0001140859-24-000019" ], "goodwill": [ "10-Q:0001140859-24-000019" ], "intangibles": [ "10-Q:0001140859-24-000019" ], "total_assets": [ "10-Q:0001140859-24-000019" ], "accounts_payable": [ "10-Q:0001140859-24-000019" ], "debt_current": [ "10-Q:0001140859-24-000019" ], "current_liabilities": [ "10-Q:0001140859-24-000019" ], "long_term_debt": [ "10-Q:0001140859-24-000019" ], "equity_parent": [ "10-Q:0001140859-24-000019" ], "nci": [ "10-Q:0001140859-24-000019" ], "equity_total": [ "10-Q:0001140859-24-000019" ], "liabilities_and_equity": [ "10-Q:0001140859-24-000019" ], "shares_outstanding": [ "10-Q:0001140859-24-000019" ], "retained_earnings": [ "10-Q:0001140859-24-000019" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-03-31", "values": { "cash": 2068858000.0, "short_term_investments": null, "receivables": 22642880000.0, "inventory": 17630985000.0, "current_assets": 44161052000.0, "ppe_net": 2089497000.0, "goodwill": 9619024000.0, "intangibles": 4175587000.0, "total_assets": 63868046000.0, "accounts_payable": 46320774000.0, "short_term_borrowings": null, "debt_current": 1069152000.0, "current_liabilities": 49761811000.0, "long_term_debt": 4180306000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1083142000.0, "nci": 143880000.0, "equity_total": 1227022000.0, "liabilities_and_equity": 63868046000.0, "shares_outstanding": 199388633.0, "retained_earnings": 5133770000.0, "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:0001140859-24-000072" ], "value_sources": { "cash": [ "10-Q:0001140859-24-000072" ], "receivables": [ "10-Q:0001140859-24-000072" ], "inventory": [ "10-Q:0001140859-24-000072" ], "current_assets": [ "10-Q:0001140859-24-000072" ], "ppe_net": [ "10-Q:0001140859-24-000072" ], "goodwill": [ "10-Q:0001140859-24-000072" ], "intangibles": [ "10-Q:0001140859-24-000072" ], "total_assets": [ "10-Q:0001140859-24-000072" ], "accounts_payable": [ "10-Q:0001140859-24-000072" ], "debt_current": [ "10-Q:0001140859-24-000072" ], "current_liabilities": [ "10-Q:0001140859-24-000072" ], "long_term_debt": [ "10-Q:0001140859-24-000072" ], "equity_parent": [ "10-Q:0001140859-24-000072" ], "nci": [ "10-Q:0001140859-24-000072" ], "equity_total": [ "10-Q:0001140859-24-000072" ], "liabilities_and_equity": [ "10-Q:0001140859-24-000072" ], "shares_outstanding": [ "10-Q:0001140859-24-000072" ], "retained_earnings": [ "10-Q:0001140859-24-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-06-30", "values": { "cash": 3306200000.0, "short_term_investments": null, "receivables": 24051478000.0, "inventory": 18301546000.0, "current_assets": 47307262000.0, "ppe_net": 2080879000.0, "goodwill": 9613671000.0, "intangibles": 4010892000.0, "total_assets": 66772423000.0, "accounts_payable": 49883049000.0, "short_term_borrowings": null, "debt_current": 565108000.0, "current_liabilities": 52973867000.0, "long_term_debt": 4165910000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 925209000.0, "nci": 135294000.0, "equity_total": 1060503000.0, "liabilities_and_equity": 66772423000.0, "shares_outstanding": 197008633.0, "retained_earnings": 5514702000.0, "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:0001140859-24-000119" ], "value_sources": { "cash": [ "10-Q:0001140859-24-000119" ], "receivables": [ "10-Q:0001140859-24-000119" ], "inventory": [ "10-Q:0001140859-24-000119" ], "current_assets": [ "10-Q:0001140859-24-000119" ], "ppe_net": [ "10-Q:0001140859-24-000119" ], "goodwill": [ "10-Q:0001140859-24-000119" ], "intangibles": [ "10-Q:0001140859-24-000119" ], "total_assets": [ "10-Q:0001140859-24-000119" ], "accounts_payable": [ "10-Q:0001140859-24-000119" ], "debt_current": [ "10-Q:0001140859-24-000119" ], "current_liabilities": [ "10-Q:0001140859-24-000119" ], "long_term_debt": [ "10-Q:0001140859-24-000119" ], "equity_parent": [ "10-Q:0001140859-24-000119" ], "nci": [ "10-Q:0001140859-24-000119" ], "equity_total": [ "10-Q:0001140859-24-000119" ], "liabilities_and_equity": [ "10-Q:0001140859-24-000119" ], "shares_outstanding": [ "10-Q:0001140859-24-000119" ], "retained_earnings": [ "10-Q:0001140859-24-000119" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-09-30", "values": { "cash": 3132648000.0, "short_term_investments": null, "receivables": 23871815000.0, "inventory": 18998833000.0, "current_assets": 47717813000.0, "ppe_net": 2181410000.0, "goodwill": 9318027000.0, "intangibles": 4001046000.0, "total_assets": 67101667000.0, "accounts_payable": 50942162000.0, "short_term_borrowings": null, "debt_current": 576331000.0, "current_liabilities": 54277053000.0, "long_term_debt": 3811745000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 645938000.0, "nci": 140804000.0, "equity_total": 786742000.0, "liabilities_and_equity": 67101667000.0, "shares_outstanding": 194943968.0, "retained_earnings": 5417139000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1234745000.0, "operating_lease_liability_current": 204767000.0, "operating_lease_liability_noncurrent": 1029978000.0, "operating_lease_discount_rate": 0.0418, "operating_lease_payments_y1": 248556000.0, "operating_lease_payments_total": 1479569000.0, "operating_lease_imputed_interest": 229806000.0, "debt_maturity_y1": 566900000.0, "debt_maturity_y2": 34800000.0, "debt_maturity_y3": 24500000.0, "debt_maturity_y4": 767100000.0, "debt_maturity_y5": 7600000.0, "debt_maturity_after_y5": 3007800000.0 }, "sources": [ "10-K:0001140859-24-000177", "10-K:0001140859-25-000131" ], "value_sources": { "cash": [ "10-K:0001140859-25-000131" ], "receivables": [ "10-K:0001140859-25-000131" ], "inventory": [ "10-K:0001140859-25-000131" ], "current_assets": [ "10-K:0001140859-25-000131" ], "ppe_net": [ "10-K:0001140859-25-000131" ], "goodwill": [ "10-K:0001140859-25-000131" ], "intangibles": [ "10-K:0001140859-25-000131" ], "total_assets": [ "10-K:0001140859-25-000131" ], "accounts_payable": [ "10-K:0001140859-25-000131" ], "debt_current": [ "10-K:0001140859-25-000131" ], "current_liabilities": [ "10-K:0001140859-25-000131" ], "long_term_debt": [ "10-K:0001140859-25-000131" ], "equity_parent": [ "10-K:0001140859-25-000131" ], "nci": [ "10-K:0001140859-25-000131" ], "equity_total": [ "10-K:0001140859-25-000131" ], "liabilities_and_equity": [ "10-K:0001140859-25-000131" ], "shares_outstanding": [ "10-K:0001140859-25-000131" ], "retained_earnings": [ "10-K:0001140859-25-000131" ], "operating_lease_liability": [ "10-K:0001140859-25-000131" ], "operating_lease_liability_current": [ "10-K:0001140859-25-000131" ], "operating_lease_liability_noncurrent": [ "10-K:0001140859-25-000131" ], "operating_lease_discount_rate": [ "10-K:0001140859-25-000131" ], "operating_lease_payments_y1": [ "10-K:0001140859-24-000177" ], "operating_lease_payments_total": [ "10-K:0001140859-24-000177" ], "operating_lease_imputed_interest": [ "10-K:0001140859-24-000177" ], "debt_maturity_y1": [ "10-K:0001140859-24-000177" ], "debt_maturity_y2": [ "10-K:0001140859-24-000177" ], "debt_maturity_y3": [ "10-K:0001140859-24-000177" ], "debt_maturity_y4": [ "10-K:0001140859-24-000177" ], "debt_maturity_y5": [ "10-K:0001140859-24-000177" ], "debt_maturity_after_y5": [ "10-K:0001140859-24-000177" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-12-31", "values": { "cash": 3224260000.0, "short_term_investments": null, "receivables": 24545724000.0, "inventory": 20508020000.0, "current_assets": 49986634000.0, "ppe_net": 2099787000.0, "goodwill": 9177245000.0, "intangibles": 3682211000.0, "total_assets": 69054314000.0, "accounts_payable": 49910853000.0, "short_term_borrowings": null, "debt_current": 2213226000.0, "current_liabilities": 54509105000.0, "long_term_debt": 5935321000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 226580000.0, "nci": 135322000.0, "equity_total": 361902000.0, "liabilities_and_equity": 69054314000.0, "shares_outstanding": 193849411.0, "retained_earnings": 5794851000.0, "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:0001140859-25-000034" ], "value_sources": { "cash": [ "10-Q:0001140859-25-000034" ], "receivables": [ "10-Q:0001140859-25-000034" ], "inventory": [ "10-Q:0001140859-25-000034" ], "current_assets": [ "10-Q:0001140859-25-000034" ], "ppe_net": [ "10-Q:0001140859-25-000034" ], "goodwill": [ "10-Q:0001140859-25-000034" ], "intangibles": [ "10-Q:0001140859-25-000034" ], "total_assets": [ "10-Q:0001140859-25-000034" ], "accounts_payable": [ "10-Q:0001140859-25-000034" ], "debt_current": [ "10-Q:0001140859-25-000034" ], "current_liabilities": [ "10-Q:0001140859-25-000034" ], "long_term_debt": [ "10-Q:0001140859-25-000034" ], "equity_parent": [ "10-Q:0001140859-25-000034" ], "nci": [ "10-Q:0001140859-25-000034" ], "equity_total": [ "10-Q:0001140859-25-000034" ], "liabilities_and_equity": [ "10-Q:0001140859-25-000034" ], "shares_outstanding": [ "10-Q:0001140859-25-000034" ], "retained_earnings": [ "10-Q:0001140859-25-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-03-31", "values": { "cash": 1978061000.0, "short_term_investments": null, "receivables": 23715008000.0, "inventory": 18965502000.0, "current_assets": 46534973000.0, "ppe_net": 2302809000.0, "goodwill": 14091412000.0, "intangibles": 3862835000.0, "total_assets": 71193874000.0, "accounts_payable": 50110563000.0, "short_term_borrowings": null, "debt_current": 770321000.0, "current_liabilities": 53328382000.0, "long_term_debt": 7085886000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1012837000.0, "nci": 166962000.0, "equity_total": 1179799000.0, "liabilities_and_equity": 71193874000.0, "shares_outstanding": 193783768.0, "retained_earnings": 6401534000.0, "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:0001140859-25-000083" ], "value_sources": { "cash": [ "10-Q:0001140859-25-000083" ], "receivables": [ "10-Q:0001140859-25-000083" ], "inventory": [ "10-Q:0001140859-25-000083" ], "current_assets": [ "10-Q:0001140859-25-000083" ], "ppe_net": [ "10-Q:0001140859-25-000083" ], "goodwill": [ "10-Q:0001140859-25-000083" ], "intangibles": [ "10-Q:0001140859-25-000083" ], "total_assets": [ "10-Q:0001140859-25-000083" ], "accounts_payable": [ "10-Q:0001140859-25-000083" ], "debt_current": [ "10-Q:0001140859-25-000083" ], "current_liabilities": [ "10-Q:0001140859-25-000083" ], "long_term_debt": [ "10-Q:0001140859-25-000083" ], "equity_parent": [ "10-Q:0001140859-25-000083" ], "nci": [ "10-Q:0001140859-25-000083" ], "equity_total": [ "10-Q:0001140859-25-000083" ], "liabilities_and_equity": [ "10-Q:0001140859-25-000083" ], "shares_outstanding": [ "10-Q:0001140859-25-000083" ], "retained_earnings": [ "10-Q:0001140859-25-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-06-30", "values": { "cash": 2231852000.0, "short_term_investments": null, "receivables": 24561733000.0, "inventory": 20137849000.0, "current_assets": 48814161000.0, "ppe_net": 2431376000.0, "goodwill": 14326057000.0, "intangibles": 3929054000.0, "total_assets": 73956905000.0, "accounts_payable": 51043874000.0, "short_term_borrowings": null, "debt_current": 196787000.0, "current_liabilities": 53958034000.0, "long_term_debt": 8043699000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1980193000.0, "nci": 229698000.0, "equity_total": 2209891000.0, "liabilities_and_equity": 73956905000.0, "shares_outstanding": 193860959.0, "retained_earnings": 6981443000.0, "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:0001140859-25-000122" ], "value_sources": { "cash": [ "10-Q:0001140859-25-000122" ], "receivables": [ "10-Q:0001140859-25-000122" ], "inventory": [ "10-Q:0001140859-25-000122" ], "current_assets": [ "10-Q:0001140859-25-000122" ], "ppe_net": [ "10-Q:0001140859-25-000122" ], "goodwill": [ "10-Q:0001140859-25-000122" ], "intangibles": [ "10-Q:0001140859-25-000122" ], "total_assets": [ "10-Q:0001140859-25-000122" ], "accounts_payable": [ "10-Q:0001140859-25-000122" ], "debt_current": [ "10-Q:0001140859-25-000122" ], "current_liabilities": [ "10-Q:0001140859-25-000122" ], "long_term_debt": [ "10-Q:0001140859-25-000122" ], "equity_parent": [ "10-Q:0001140859-25-000122" ], "nci": [ "10-Q:0001140859-25-000122" ], "equity_total": [ "10-Q:0001140859-25-000122" ], "liabilities_and_equity": [ "10-Q:0001140859-25-000122" ], "shares_outstanding": [ "10-Q:0001140859-25-000122" ], "retained_earnings": [ "10-Q:0001140859-25-000122" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-09-30", "values": { "cash": 4356138000.0, "short_term_investments": null, "receivables": 25225299000.0, "inventory": 20492480000.0, "current_assets": 52239073000.0, "ppe_net": 2539076000.0, "goodwill": 13676520000.0, "intangibles": 3774181000.0, "total_assets": 76590112000.0, "accounts_payable": 54719761000.0, "short_term_borrowings": null, "debt_current": 117785000.0, "current_liabilities": 57820539000.0, "long_term_debt": 7542988000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1508019000.0, "nci": 239066000.0, "equity_total": 1747085000.0, "liabilities_and_equity": 76590112000.0, "shares_outstanding": 193937673.0, "retained_earnings": 6534227000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1670403000.0, "operating_lease_liability_current": 253770000.0, "operating_lease_liability_noncurrent": 1416633000.0, "operating_lease_discount_rate": 0.0463, "operating_lease_payments_y1": 319915000.0, "operating_lease_payments_total": 1981993000.0, "operating_lease_imputed_interest": 298519000.0, "debt_maturity_y1": 115200000.0, "debt_maturity_y2": 24900000.0, "debt_maturity_y3": 2700000000.0, "debt_maturity_y4": 8700000.0, "debt_maturity_y5": 1100000000.0, "debt_maturity_after_y5": 3800000000.0 }, "sources": [ "10-K:0001140859-25-000131", "10-Q:0001140859-26-000034" ], "value_sources": { "cash": [ "10-Q:0001140859-26-000034" ], "receivables": [ "10-Q:0001140859-26-000034" ], "inventory": [ "10-Q:0001140859-26-000034" ], "current_assets": [ "10-Q:0001140859-26-000034" ], "ppe_net": [ "10-Q:0001140859-26-000034" ], "goodwill": [ "10-Q:0001140859-26-000034" ], "intangibles": [ "10-Q:0001140859-26-000034" ], "total_assets": [ "10-Q:0001140859-26-000034" ], "accounts_payable": [ "10-Q:0001140859-26-000034" ], "debt_current": [ "10-Q:0001140859-26-000034" ], "current_liabilities": [ "10-Q:0001140859-26-000034" ], "long_term_debt": [ "10-Q:0001140859-26-000034" ], "equity_parent": [ "10-Q:0001140859-26-000034" ], "nci": [ "10-Q:0001140859-26-000034" ], "equity_total": [ "10-Q:0001140859-26-000034" ], "liabilities_and_equity": [ "10-Q:0001140859-26-000034" ], "shares_outstanding": [ "10-Q:0001140859-26-000034" ], "retained_earnings": [ "10-Q:0001140859-26-000034" ], "operating_lease_liability": [ "10-K:0001140859-25-000131" ], "operating_lease_liability_current": [ "10-K:0001140859-25-000131" ], "operating_lease_liability_noncurrent": [ "10-K:0001140859-25-000131" ], "operating_lease_discount_rate": [ "10-K:0001140859-25-000131" ], "operating_lease_payments_y1": [ "10-K:0001140859-25-000131" ], "operating_lease_payments_total": [ "10-K:0001140859-25-000131" ], "operating_lease_imputed_interest": [ "10-K:0001140859-25-000131" ], "debt_maturity_y1": [ "10-K:0001140859-25-000131" ], "debt_maturity_y2": [ "10-K:0001140859-25-000131" ], "debt_maturity_y3": [ "10-K:0001140859-25-000131" ], "debt_maturity_y4": [ "10-K:0001140859-25-000131" ], "debt_maturity_y5": [ "10-K:0001140859-25-000131" ], "debt_maturity_after_y5": [ "10-K:0001140859-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-12-31", "values": { "cash": 1753122000.0, "short_term_investments": null, "receivables": 25979920000.0, "inventory": 24078494000.0, "current_assets": 54151576000.0, "ppe_net": 2450799000.0, "goodwill": 13730761000.0, "intangibles": 3678727000.0, "total_assets": 78361214000.0, "accounts_payable": 56063820000.0, "short_term_borrowings": null, "debt_current": 342276000.0, "current_liabilities": 59132139000.0, "long_term_debt": 7579459000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 1908328000.0, "nci": 187640000.0, "equity_total": 2095968000.0, "liabilities_and_equity": 78361214000.0, "shares_outstanding": 194521885.0, "retained_earnings": 6967358000.0, "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:0001140859-26-000006" ], "value_sources": { "cash": [ "10-Q:0001140859-26-000006" ], "receivables": [ "10-Q:0001140859-26-000006" ], "inventory": [ "10-Q:0001140859-26-000006" ], "current_assets": [ "10-Q:0001140859-26-000006" ], "ppe_net": [ "10-Q:0001140859-26-000006" ], "goodwill": [ "10-Q:0001140859-26-000006" ], "intangibles": [ "10-Q:0001140859-26-000006" ], "total_assets": [ "10-Q:0001140859-26-000006" ], "accounts_payable": [ "10-Q:0001140859-26-000006" ], "debt_current": [ "10-Q:0001140859-26-000006" ], "current_liabilities": [ "10-Q:0001140859-26-000006" ], "long_term_debt": [ "10-Q:0001140859-26-000006" ], "equity_parent": [ "10-Q:0001140859-26-000006" ], "nci": [ "10-Q:0001140859-26-000006" ], "equity_total": [ "10-Q:0001140859-26-000006" ], "liabilities_and_equity": [ "10-Q:0001140859-26-000006" ], "shares_outstanding": [ "10-Q:0001140859-26-000006" ], "retained_earnings": [ "10-Q:0001140859-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-03-31", "values": { "cash": 2176496000.0, "short_term_investments": null, "receivables": 24893220000.0, "inventory": 20010006000.0, "current_assets": 53140911000.0, "ppe_net": 2805419000.0, "goodwill": 16452669000.0, "intangibles": 6054716000.0, "total_assets": 81652100000.0, "accounts_payable": 51881816000.0, "short_term_borrowings": null, "debt_current": 202660000.0, "current_liabilities": 56132286000.0, "long_term_debt": 12182860000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 3397590000.0, "nci": 187360000.0, "equity_total": 3584950000.0, "liabilities_and_equity": 81652100000.0, "shares_outstanding": 194560641.0, "retained_earnings": 8491234000.0, "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:0001140859-26-000020" ], "value_sources": { "cash": [ "10-Q:0001140859-26-000020" ], "receivables": [ "10-Q:0001140859-26-000020" ], "inventory": [ "10-Q:0001140859-26-000020" ], "current_assets": [ "10-Q:0001140859-26-000020" ], "ppe_net": [ "10-Q:0001140859-26-000020" ], "goodwill": [ "10-Q:0001140859-26-000020" ], "intangibles": [ "10-Q:0001140859-26-000020" ], "total_assets": [ "10-Q:0001140859-26-000020" ], "accounts_payable": [ "10-Q:0001140859-26-000020" ], "debt_current": [ "10-Q:0001140859-26-000020" ], "current_liabilities": [ "10-Q:0001140859-26-000020" ], "long_term_debt": [ "10-Q:0001140859-26-000020" ], "equity_parent": [ "10-Q:0001140859-26-000020" ], "nci": [ "10-Q:0001140859-26-000020" ], "equity_total": [ "10-Q:0001140859-26-000020" ], "liabilities_and_equity": [ "10-Q:0001140859-26-000020" ], "shares_outstanding": [ "10-Q:0001140859-26-000020" ], "retained_earnings": [ "10-Q:0001140859-26-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-06-30", "values": { "cash": 2815291000.0, "short_term_investments": null, "receivables": 25448105000.0, "inventory": 21030344000.0, "current_assets": 55335137000.0, "ppe_net": 2838218000.0, "goodwill": 16515457000.0, "intangibles": 5930723000.0, "total_assets": 83805553000.0, "accounts_payable": 54699786000.0, "short_term_borrowings": null, "debt_current": 279155000.0, "current_liabilities": 59197103000.0, "long_term_debt": 11444086000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 3050958000.0, "nci": 188133000.0, "equity_total": 3239091000.0, "liabilities_and_equity": 83805553000.0, "shares_outstanding": 190826409.0, "retained_earnings": 9138163000.0, "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:0001140859-26-000034" ], "value_sources": { "cash": [ "10-Q:0001140859-26-000034" ], "receivables": [ "10-Q:0001140859-26-000034" ], "inventory": [ "10-Q:0001140859-26-000034" ], "current_assets": [ "10-Q:0001140859-26-000034" ], "ppe_net": [ "10-Q:0001140859-26-000034" ], "goodwill": [ "10-Q:0001140859-26-000034" ], "intangibles": [ "10-Q:0001140859-26-000034" ], "total_assets": [ "10-Q:0001140859-26-000034" ], "accounts_payable": [ "10-Q:0001140859-26-000034" ], "debt_current": [ "10-Q:0001140859-26-000034" ], "current_liabilities": [ "10-Q:0001140859-26-000034" ], "long_term_debt": [ "10-Q:0001140859-26-000034" ], "equity_parent": [ "10-Q:0001140859-26-000034" ], "nci": [ "10-Q:0001140859-26-000034" ], "equity_total": [ "10-Q:0001140859-26-000034" ], "liabilities_and_equity": [ "10-Q:0001140859-26-000034" ], "shares_outstanding": [ "10-Q:0001140859-26-000034" ], "retained_earnings": [ "10-Q:0001140859-26-000034" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 903053000.0, "cfi": -65410000.0, "cff": -544471000.0, "capex": 65410000.0, "d_and_a": 102751000.0, "sbc": 48317000.0, "dividends_paid": 91103000.0, "buybacks": 56175000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 77143000.0, "amortisation_intangibles": 25608000.0, "goodwill_impairment": null, "deferred_tax": 72912000.0, "change_receivables": 906495000.0, "change_inventories": 545459000.0, "change_payables": 1721495000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 31393000.0 }, "sources": [ "10-Q:0001140859-22-000006" ], "value_sources": { "cfo": [ "10-Q:0001140859-22-000006" ], "cfi": [ "10-Q:0001140859-22-000006" ], "cff": [ "10-Q:0001140859-22-000006" ], "capex": [ "10-Q:0001140859-22-000006" ], "d_and_a": [ "10-Q:0001140859-22-000006" ], "sbc": [ "10-Q:0001140859-22-000006" ], "dividends_paid": [ "10-Q:0001140859-22-000006" ], "buybacks": [ "10-Q:0001140859-22-000006" ], "depreciation": [ "10-Q:0001140859-22-000006" ], "amortisation_intangibles": [ "10-Q:0001140859-22-000006" ], "deferred_tax": [ "10-Q:0001140859-22-000006" ], "change_receivables": [ "10-Q:0001140859-22-000006" ], "change_inventories": [ "10-Q:0001140859-22-000006" ], "change_payables": [ "10-Q:0001140859-22-000006" ], "proceeds_debt_issuance": [ "10-Q:0001140859-22-000006" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": -453903000.0, "cfi": -248822000.0, "cff": 2452987000.0, "capex": 86202000.0, "d_and_a": 103066000.0, "sbc": 18793000.0, "dividends_paid": 91262000.0, "buybacks": 25975000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 77539000.0, "amortisation_intangibles": 25527000.0, "goodwill_impairment": null, "deferred_tax": 68689000.0, "change_receivables": -712725000.0, "change_inventories": -231165000.0, "change_payables": -2014050000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2554145000.0 }, "sources": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "value_sources": { "cfo": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "cfi": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "cff": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "capex": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "d_and_a": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "sbc": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "dividends_paid": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "buybacks": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "depreciation": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "amortisation_intangibles": [ "10-Q:0001140859-22-000017" ], "deferred_tax": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "change_receivables": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "change_inventories": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "change_payables": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ], "proceeds_debt_issuance": [ "10-Q:0001140859-22-000006", "10-Q:0001140859-22-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "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": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1207619000.0, "cfi": -5655996000.0, "cff": 488940000.0, "capex": 121795000.0, "d_and_a": 127953000.0, "sbc": 14355000.0, "dividends_paid": 91676000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 83172000.0, "amortisation_intangibles": 44781000.0, "goodwill_impairment": 0.0, "deferred_tax": 162036000.0, "change_receivables": -76925000.0, "change_inventories": 280414000.0, "change_payables": 534974000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 579646000.0 }, "sources": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "value_sources": { "cfo": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "cfi": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "cff": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "capex": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "d_and_a": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "sbc": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "dividends_paid": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "buybacks": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "depreciation": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "amortisation_intangibles": [ "10-Q:0001140859-22-000041" ], "goodwill_impairment": [ "10-Q:0001140859-22-000041" ], "deferred_tax": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "change_receivables": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "change_inventories": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "change_payables": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ], "proceeds_debt_issuance": [ "10-Q:0001140859-22-000017", "10-Q:0001140859-22-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "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": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 1009817000.0, "cfi": -171349000.0, "cff": -444607000.0, "capex": 164810000.0, "d_and_a": 171291000.0, "sbc": 18129000.0, "dividends_paid": 92607000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 88859000.0, "amortisation_intangibles": 82432000.0, "goodwill_impairment": 6373000.0, "deferred_tax": 31229000.0, "change_receivables": 813233000.0, "change_inventories": 521636000.0, "change_payables": 1806748000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1796000.0 }, "sources": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "value_sources": { "cfo": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "cfi": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "cff": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "capex": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "d_and_a": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "sbc": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "dividends_paid": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "buybacks": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "depreciation": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "amortisation_intangibles": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "goodwill_impairment": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "deferred_tax": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "change_receivables": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "change_inventories": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "change_payables": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ], "proceeds_debt_issuance": [ "10-K:0001140859-22-000098", "10-Q:0001140859-22-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 863411000.0, "cfi": -143120000.0, "cff": -106423000.0, "capex": 79691000.0, "d_and_a": 177270000.0, "sbc": 42920000.0, "dividends_paid": 100541000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 96926000.0, "amortisation_intangibles": 80344000.0, "goodwill_impairment": null, "deferred_tax": 30512000.0, "change_receivables": -716380000.0, "change_inventories": 989993000.0, "change_payables": 824056000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 38547000.0 }, "sources": [ "10-Q:0001140859-23-000027" ], "value_sources": { "cfo": [ "10-Q:0001140859-23-000027" ], "cfi": [ "10-Q:0001140859-23-000027" ], "cff": [ "10-Q:0001140859-23-000027" ], "capex": [ "10-Q:0001140859-23-000027" ], "d_and_a": [ "10-Q:0001140859-23-000027" ], "sbc": [ "10-Q:0001140859-23-000027" ], "dividends_paid": [ "10-Q:0001140859-23-000027" ], "buybacks": [ "10-Q:0001140859-23-000027" ], "depreciation": [ "10-Q:0001140859-23-000027" ], "amortisation_intangibles": [ "10-Q:0001140859-23-000027" ], "deferred_tax": [ "10-Q:0001140859-23-000027" ], "change_receivables": [ "10-Q:0001140859-23-000027" ], "change_inventories": [ "10-Q:0001140859-23-000027" ], "change_payables": [ "10-Q:0001140859-23-000027" ], "proceeds_debt_issuance": [ "10-Q:0001140859-23-000027" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 266585000.0, "cfi": -194044000.0, "cff": -278164000.0, "capex": 129652000.0, "d_and_a": 176273000.0, "sbc": 19645000.0, "dividends_paid": 97382000.0, "buybacks": 11396000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 97481000.0, "amortisation_intangibles": 78792000.0, "goodwill_impairment": null, "deferred_tax": 21238000.0, "change_receivables": 1243901000.0, "change_inventories": -774514000.0, "change_payables": -225645000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 29612000.0 }, "sources": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "value_sources": { "cfo": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "cfi": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "cff": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "capex": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "d_and_a": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "sbc": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "dividends_paid": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "buybacks": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "depreciation": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "amortisation_intangibles": [ "10-Q:0001140859-23-000084" ], "deferred_tax": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "change_receivables": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "change_inventories": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "change_payables": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ], "proceeds_debt_issuance": [ "10-Q:0001140859-23-000027", "10-Q:0001140859-23-000084" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "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": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 408622000.0, "cfi": 143457000.0, "cff": -694732000.0, "capex": 113389000.0, "d_and_a": 172843000.0, "sbc": 14395000.0, "dividends_paid": 97316000.0, "buybacks": 237026000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 97918000.0, "amortisation_intangibles": 74925000.0, "goodwill_impairment": 75936000.0, "deferred_tax": 5313000.0, "change_receivables": 1023441000.0, "change_inventories": 497370000.0, "change_payables": 1476201000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 87030000.0 }, "sources": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "value_sources": { "cfo": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "cfi": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "cff": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "capex": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "d_and_a": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "sbc": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "dividends_paid": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "buybacks": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "depreciation": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "amortisation_intangibles": [ "10-Q:0001140859-23-000116" ], "goodwill_impairment": [ "10-Q:0001140859-23-000116" ], "deferred_tax": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "change_receivables": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "change_inventories": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "change_payables": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ], "proceeds_debt_issuance": [ "10-Q:0001140859-23-000084", "10-Q:0001140859-23-000116" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "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": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 1164470000.0, "cfi": -174730000.0, "cff": -673461000.0, "capex": 173586000.0, "d_and_a": 171557000.0, "sbc": 16440000.0, "dividends_paid": 96448000.0, "buybacks": 235282000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 98318000.0, "amortisation_intangibles": 73239000.0, "goodwill_impairment": 0.0, "deferred_tax": 139121000.0, "change_receivables": 108563000.0, "change_inventories": -47479000.0, "change_payables": 1246113000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "value_sources": { "cfo": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "cfi": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "cff": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "capex": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "d_and_a": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "sbc": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "dividends_paid": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "buybacks": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "depreciation": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "amortisation_intangibles": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "goodwill_impairment": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "deferred_tax": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "change_receivables": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "change_inventories": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "change_payables": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ], "proceeds_debt_issuance": [ "10-K:0001140859-23-000197", "10-Q:0001140859-23-000116" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 710080000.0, "cfi": -1511158000.0, "cff": -963944000.0, "capex": 75727000.0, "d_and_a": 172730000.0, "sbc": 55633000.0, "dividends_paid": 99713000.0, "buybacks": 807214000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 100332000.0, "amortisation_intangibles": 72398000.0, "goodwill_impairment": null, "deferred_tax": -12326000.0, "change_receivables": 59872000.0, "change_inventories": 1178035000.0, "change_payables": 1381079000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 54960000.0 }, "sources": [ "10-Q:0001140859-24-000019" ], "value_sources": { "cfo": [ "10-Q:0001140859-24-000019" ], "cfi": [ "10-Q:0001140859-24-000019" ], "cff": [ "10-Q:0001140859-24-000019" ], "capex": [ "10-Q:0001140859-24-000019" ], "d_and_a": [ "10-Q:0001140859-24-000019" ], "sbc": [ "10-Q:0001140859-24-000019" ], "dividends_paid": [ "10-Q:0001140859-24-000019" ], "buybacks": [ "10-Q:0001140859-24-000019" ], "depreciation": [ "10-Q:0001140859-24-000019" ], "amortisation_intangibles": [ "10-Q:0001140859-24-000019" ], "deferred_tax": [ "10-Q:0001140859-24-000019" ], "change_receivables": [ "10-Q:0001140859-24-000019" ], "change_inventories": [ "10-Q:0001140859-24-000019" ], "change_payables": [ "10-Q:0001140859-24-000019" ], "proceeds_debt_issuance": [ "10-Q:0001140859-24-000019" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 629508000.0, "cfi": -88737000.0, "cff": -769447000.0, "capex": 102854000.0, "d_and_a": 242127000.0, "sbc": 23499000.0, "dividends_paid": 101766000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 101342000.0, "amortisation_intangibles": 140785000.0, "goodwill_impairment": null, "deferred_tax": -49399000.0, "change_receivables": 801330000.0, "change_inventories": 235480000.0, "change_payables": 1010093000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 13173000.0 }, "sources": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "value_sources": { "cfo": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "cfi": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "cff": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "capex": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "d_and_a": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "sbc": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "dividends_paid": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "buybacks": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "depreciation": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "amortisation_intangibles": [ "10-Q:0001140859-24-000072" ], "deferred_tax": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "change_receivables": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "change_inventories": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "change_payables": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "proceeds_debt_issuance": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 744935000.0, "cfi": -819129000.0, "cff": -81873000.0, "capex": 104281000.0, "d_and_a": 275439000.0, "sbc": 20567000.0, "dividends_paid": 98934000.0, "buybacks": 100000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 105671000.0, "amortisation_intangibles": 169768000.0, "goodwill_impairment": 0.0, "deferred_tax": -28243000.0, "change_receivables": 1388679000.0, "change_inventories": -43538000.0, "change_payables": 1122514000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 89414000.0 }, "sources": [ "10-Q:0001140859-23-000116", "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "value_sources": { "cfo": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "cfi": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "cff": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "capex": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "d_and_a": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "sbc": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "dividends_paid": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "buybacks": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "depreciation": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "amortisation_intangibles": [ "10-Q:0001140859-24-000119" ], "goodwill_impairment": [ "10-Q:0001140859-23-000116" ], "deferred_tax": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "change_receivables": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "change_inventories": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "change_payables": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "proceeds_debt_issuance": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "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": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1826811000.0, "cfi": -183441000.0, "cff": -407014000.0, "capex": 175497000.0, "d_and_a": 282097000.0, "sbc": 24925000.0, "dividends_paid": 98339000.0, "buybacks": 273514000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 111485000.0, "amortisation_intangibles": 170612000.0, "goodwill_impairment": 0.0, "deferred_tax": -28896000.0, "change_receivables": 461905000.0, "change_inventories": 813391000.0, "change_payables": 2589765000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001140859-24-000177", "10-Q:0001140859-23-000116", "10-Q:0001140859-24-000119" ], "value_sources": { "cfo": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "cfi": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "cff": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "capex": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "d_and_a": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "sbc": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "dividends_paid": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "buybacks": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "depreciation": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "amortisation_intangibles": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "goodwill_impairment": [ "10-K:0001140859-24-000177", "10-Q:0001140859-23-000116" ], "deferred_tax": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "change_receivables": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "change_inventories": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "change_payables": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ], "proceeds_debt_issuance": [ "10-K:0001140859-24-000177", "10-Q:0001140859-24-000119" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "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": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 885157000.0, "cfi": -65800000.0, "cff": -551669000.0, "capex": 74217000.0, "d_and_a": 276534000.0, "sbc": 63076000.0, "dividends_paid": 105690000.0, "buybacks": 385533000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 110109000.0, "amortisation_intangibles": 166425000.0, "goodwill_impairment": null, "deferred_tax": 3430000.0, "change_receivables": 504086000.0, "change_inventories": 1095530000.0, "change_payables": 1765103000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 90068000.0 }, "sources": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-25-000034" ], "value_sources": { "cfo": [ "10-Q:0001140859-25-000034" ], "cfi": [ "10-Q:0001140859-25-000034" ], "cff": [ "10-Q:0001140859-25-000034" ], "capex": [ "10-Q:0001140859-25-000034" ], "d_and_a": [ "10-Q:0001140859-25-000034" ], "sbc": [ "10-Q:0001140859-25-000034" ], "dividends_paid": [ "10-Q:0001140859-25-000034" ], "buybacks": [ "10-Q:0001140859-24-000019" ], "depreciation": [ "10-Q:0001140859-25-000034" ], "amortisation_intangibles": [ "10-Q:0001140859-25-000034" ], "deferred_tax": [ "10-Q:0001140859-25-000034" ], "change_receivables": [ "10-Q:0001140859-25-000034" ], "change_inventories": [ "10-Q:0001140859-25-000034" ], "change_payables": [ "10-Q:0001140859-25-000034" ], "proceeds_debt_issuance": [ "10-Q:0001140859-25-000034" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": -878443000.0, "cfi": -166487000.0, "cff": 323170000.0, "capex": 112753000.0, "d_and_a": 278071000.0, "sbc": 28156000.0, "dividends_paid": 107002000.0, "buybacks": 50845000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 112569000.0, "amortisation_intangibles": 165502000.0, "goodwill_impairment": null, "deferred_tax": -39574000.0, "change_receivables": 1178059000.0, "change_inventories": -976507000.0, "change_payables": -1267433000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 544878000.0 }, "sources": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072", "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "value_sources": { "cfo": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "cfi": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "cff": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "capex": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "d_and_a": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "sbc": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "dividends_paid": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "buybacks": [ "10-Q:0001140859-24-000019", "10-Q:0001140859-24-000072" ], "depreciation": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "amortisation_intangibles": [ "10-Q:0001140859-25-000083" ], "deferred_tax": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "change_receivables": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "change_inventories": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "change_payables": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "proceeds_debt_issuance": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "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": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2477592000.0, "cfi": -143924000.0, "cff": -1145235000.0, "capex": 117879000.0, "d_and_a": 278932000.0, "sbc": 22178000.0, "dividends_paid": 102531000.0, "buybacks": 550010000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 114277000.0, "amortisation_intangibles": 164655000.0, "goodwill_impairment": null, "deferred_tax": -69932000.0, "change_receivables": 1403418000.0, "change_inventories": 716610000.0, "change_payables": 3614872000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 53375000.0 }, "sources": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119", "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "value_sources": { "cfo": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "cfi": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "cff": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "capex": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "d_and_a": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "sbc": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "dividends_paid": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "buybacks": [ "10-Q:0001140859-24-000072", "10-Q:0001140859-24-000119" ], "depreciation": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "amortisation_intangibles": [ "10-Q:0001140859-25-000122" ], "deferred_tax": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "change_receivables": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "change_inventories": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "change_payables": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "proceeds_debt_issuance": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "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": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1000379000.0, "cfi": -241885000.0, "cff": -957260000.0, "capex": 182324000.0, "d_and_a": 278137000.0, "sbc": 34588000.0, "dividends_paid": 100945000.0, "buybacks": 504979000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 111245000.0, "amortisation_intangibles": 166892000.0, "goodwill_impairment": 418000000.0, "deferred_tax": 3752000.0, "change_receivables": -301224000.0, "change_inventories": 643966000.0, "change_payables": 855551000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001140859-24-000177", "10-K:0001140859-25-000131", "10-Q:0001140859-24-000119", "10-Q:0001140859-25-000122" ], "value_sources": { "cfo": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "cfi": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "cff": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "capex": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "d_and_a": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "sbc": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "dividends_paid": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "buybacks": [ "10-K:0001140859-25-000131", "10-Q:0001140859-24-000119" ], "depreciation": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "amortisation_intangibles": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "goodwill_impairment": [ "10-K:0001140859-24-000177" ], "deferred_tax": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "change_receivables": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "change_inventories": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "change_payables": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "proceeds_debt_issuance": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "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": "2024-10-01", "end": "2024-12-31", "values": { "cfo": -2718782000.0, "cfi": -343039000.0, "cff": 3209150000.0, "capex": 105893000.0, "d_and_a": 279409000.0, "sbc": 70384000.0, "dividends_paid": 110888000.0, "buybacks": 385400000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 113629000.0, "amortisation_intangibles": 165780000.0, "goodwill_impairment": null, "deferred_tax": -5077000.0, "change_receivables": 974256000.0, "change_inventories": 1655165000.0, "change_payables": -654165000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1806028000.0 }, "sources": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-26-000006" ], "value_sources": { "cfo": [ "10-Q:0001140859-26-000006" ], "cfi": [ "10-Q:0001140859-26-000006" ], "cff": [ "10-Q:0001140859-26-000006" ], "capex": [ "10-Q:0001140859-26-000006" ], "d_and_a": [ "10-Q:0001140859-26-000006" ], "sbc": [ "10-Q:0001140859-26-000006" ], "dividends_paid": [ "10-Q:0001140859-26-000006" ], "buybacks": [ "10-Q:0001140859-25-000034" ], "depreciation": [ "10-Q:0001140859-26-000006" ], "amortisation_intangibles": [ "10-Q:0001140859-26-000006" ], "deferred_tax": [ "10-Q:0001140859-26-000006" ], "change_receivables": [ "10-Q:0001140859-26-000006" ], "change_inventories": [ "10-Q:0001140859-26-000006" ], "change_payables": [ "10-Q:0001140859-26-000006" ], "proceeds_debt_issuance": [ "10-Q:0001140859-26-000006" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 3351238000.0, "cfi": -4077623000.0, "cff": -491738000.0, "capex": 129060000.0, "d_and_a": 261600000.0, "sbc": 28452000.0, "dividends_paid": 111188000.0, "buybacks": 50000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 123597000.0, "amortisation_intangibles": 138003000.0, "goodwill_impairment": null, "deferred_tax": 26210000.0, "change_receivables": -756213000.0, "change_inventories": -1689417000.0, "change_payables": -15314000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1514646000.0 }, "sources": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083", "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "value_sources": { "cfo": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "cfi": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "cff": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "capex": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "d_and_a": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "sbc": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "dividends_paid": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "buybacks": [ "10-Q:0001140859-25-000034", "10-Q:0001140859-25-000083" ], "depreciation": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "amortisation_intangibles": [ "10-Q:0001140859-26-000020" ], "deferred_tax": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "change_receivables": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "change_inventories": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "change_payables": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "proceeds_debt_issuance": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "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": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 109247000.0, "cfi": -234691000.0, "cff": 215484000.0, "capex": 183216000.0, "d_and_a": 256223000.0, "sbc": 23184000.0, "dividends_paid": 107493000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 130356000.0, "amortisation_intangibles": 125867000.0, "goodwill_impairment": null, "deferred_tax": -16658000.0, "change_receivables": 759565000.0, "change_inventories": 984133000.0, "change_payables": 607587000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1187808000.0 }, "sources": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122", "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "value_sources": { "cfo": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "cfi": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "cff": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "capex": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "d_and_a": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "sbc": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "dividends_paid": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "buybacks": [ "10-Q:0001140859-25-000083", "10-Q:0001140859-25-000122" ], "depreciation": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "amortisation_intangibles": [ "10-Q:0001140859-26-000034" ], "deferred_tax": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "change_receivables": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "change_inventories": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "change_payables": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "proceeds_debt_issuance": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 3133417000.0, "cfi": -321940000.0, "cff": -683782000.0, "capex": 249812000.0, "d_and_a": 261012000.0, "sbc": 25943000.0, "dividends_paid": 107512000.0, "buybacks": 71000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 133728000.0, "amortisation_intangibles": 127284000.0, "goodwill_impairment": 723900000.0, "deferred_tax": 55389000.0, "change_receivables": 945803000.0, "change_inventories": 319548000.0, "change_payables": 3755256000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "value_sources": { "cfo": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "cfi": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "cff": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "capex": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "d_and_a": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "sbc": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "dividends_paid": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "buybacks": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "depreciation": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "amortisation_intangibles": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "goodwill_impairment": [ "10-K:0001140859-25-000131" ], "deferred_tax": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "change_receivables": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "change_inventories": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "change_payables": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ], "proceeds_debt_issuance": [ "10-K:0001140859-25-000131", "10-Q:0001140859-25-000122" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": -2305169000.0, "cfi": -299315000.0, "cff": 43204000.0, "capex": 119376000.0, "d_and_a": 261360000.0, "sbc": 66054000.0, "dividends_paid": 126516000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 135247000.0, "amortisation_intangibles": 126113000.0, "goodwill_impairment": 165665000.0, "deferred_tax": 14362000.0, "change_receivables": 830752000.0, "change_inventories": 3519839000.0, "change_payables": 1307868000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 107720000.0 }, "sources": [ "10-Q:0001140859-26-000006" ], "value_sources": { "cfo": [ "10-Q:0001140859-26-000006" ], "cfi": [ "10-Q:0001140859-26-000006" ], "cff": [ "10-Q:0001140859-26-000006" ], "capex": [ "10-Q:0001140859-26-000006" ], "d_and_a": [ "10-Q:0001140859-26-000006" ], "sbc": [ "10-Q:0001140859-26-000006" ], "dividends_paid": [ "10-Q:0001140859-26-000006" ], "depreciation": [ "10-Q:0001140859-26-000006" ], "amortisation_intangibles": [ "10-Q:0001140859-26-000006" ], "goodwill_impairment": [ "10-Q:0001140859-26-000006" ], "deferred_tax": [ "10-Q:0001140859-26-000006" ], "change_receivables": [ "10-Q:0001140859-26-000006" ], "change_inventories": [ "10-Q:0001140859-26-000006" ], "change_payables": [ "10-Q:0001140859-26-000006" ], "proceeds_debt_issuance": [ "10-Q:0001140859-26-000006" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1338639000.0, "cfi": -4874901000.0, "cff": 3978567000.0, "capex": 165618000.0, "d_and_a": 259458000.0, "sbc": 28002000.0, "dividends_paid": 117456000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 142302000.0, "amortisation_intangibles": 117156000.0, "goodwill_impairment": 0.0, "deferred_tax": 178407000.0, "change_receivables": -522077000.0, "change_inventories": -3399637000.0, "change_payables": -3501753000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4540483000.0 }, "sources": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "value_sources": { "cfo": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "cfi": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "cff": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "capex": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "d_and_a": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "sbc": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "dividends_paid": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "depreciation": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "amortisation_intangibles": [ "10-Q:0001140859-26-000020" ], "goodwill_impairment": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "deferred_tax": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "change_receivables": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "change_inventories": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "change_payables": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ], "proceeds_debt_issuance": [ "10-Q:0001140859-26-000006", "10-Q:0001140859-26-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 2654060000.0, "cfi": -240149000.0, "cff": -1767825000.0, "capex": 226039000.0, "d_and_a": 272949000.0, "sbc": 28733000.0, "dividends_paid": 116589000.0, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 154410000.0, "amortisation_intangibles": 118539000.0, "goodwill_impairment": 0.0, "deferred_tax": 54884000.0, "change_receivables": 445946000.0, "change_inventories": 886857000.0, "change_payables": 2827267000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 39328000.0 }, "sources": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "value_sources": { "cfo": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "cfi": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "cff": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "capex": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "d_and_a": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "sbc": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "dividends_paid": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "depreciation": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "amortisation_intangibles": [ "10-Q:0001140859-26-000034" ], "goodwill_impairment": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "deferred_tax": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "change_receivables": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "change_inventories": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "change_payables": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ], "proceeds_debt_issuance": [ "10-Q:0001140859-26-000020", "10-Q:0001140859-26-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "depreciation": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-10-01", "end": "2021-09-30", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 2666586000.0, "cfi": -6141577000.0, "cff": 1952849000.0, "capex": 438217000.0, "d_and_a": 505061000.0, "sbc": 99594000.0, "dividends_paid": 366648000.0, "buybacks": 82150000.0, "interest_paid": 170900000.0, "taxes_paid": 93500000.0, "depreciation": 326713000.0, "amortisation_intangibles": 178348000.0, "goodwill_impairment": 6373000.0, "deferred_tax": 334866000.0, "change_receivables": 930078000.0, "change_inventories": 1116344000.0, "change_payables": 2049167000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 3166980000.0 }, "sources": [ "10-K:0001140859-22-000098", "10-K:0001140859-23-000197" ], "value_sources": { "cfo": [ "10-K:0001140859-23-000197" ], "cfi": [ "10-K:0001140859-23-000197" ], "cff": [ "10-K:0001140859-23-000197" ], "capex": [ "10-K:0001140859-23-000197" ], "d_and_a": [ "10-K:0001140859-23-000197" ], "sbc": [ "10-K:0001140859-23-000197" ], "dividends_paid": [ "10-K:0001140859-23-000197" ], "buybacks": [ "10-K:0001140859-23-000197" ], "interest_paid": [ "10-K:0001140859-23-000197" ], "taxes_paid": [ "10-K:0001140859-23-000197" ], "depreciation": [ "10-K:0001140859-23-000197" ], "amortisation_intangibles": [ "10-K:0001140859-23-000197" ], "goodwill_impairment": [ "10-K:0001140859-23-000197" ], "deferred_tax": [ "10-K:0001140859-23-000197" ], "change_receivables": [ "10-K:0001140859-23-000197" ], "change_inventories": [ "10-K:0001140859-23-000197" ], "change_payables": [ "10-K:0001140859-23-000197" ], "proceeds_equity_issuance": [ "10-K:0001140859-22-000098" ], "proceeds_debt_issuance": [ "10-K:0001140859-23-000197" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2021-10-01", "end": "2022-09-30", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 2703088000.0, "cfi": -368437000.0, "cff": -1752780000.0, "capex": 496318000.0, "d_and_a": 697943000.0, "sbc": 93400000.0, "dividends_paid": 391687000.0, "buybacks": 483704000.0, "interest_paid": 219800000.0, "taxes_paid": 244400000.0, "depreciation": 390643000.0, "amortisation_intangibles": 307300000.0, "goodwill_impairment": 75936000.0, "deferred_tax": 196184000.0, "change_receivables": 1659525000.0, "change_inventories": 665370000.0, "change_payables": 3320725000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": 155189000.0 }, "sources": [ "10-K:0001140859-22-000098", "10-K:0001140859-24-000177" ], "value_sources": { "cfo": [ "10-K:0001140859-24-000177" ], "cfi": [ "10-K:0001140859-24-000177" ], "cff": [ "10-K:0001140859-24-000177" ], "capex": [ "10-K:0001140859-24-000177" ], "d_and_a": [ "10-K:0001140859-24-000177" ], "sbc": [ "10-K:0001140859-24-000177" ], "dividends_paid": [ "10-K:0001140859-24-000177" ], "buybacks": [ "10-K:0001140859-24-000177" ], "interest_paid": [ "10-K:0001140859-24-000177" ], "taxes_paid": [ "10-K:0001140859-24-000177" ], "depreciation": [ "10-K:0001140859-24-000177" ], "amortisation_intangibles": [ "10-K:0001140859-24-000177" ], "goodwill_impairment": [ "10-K:0001140859-24-000177" ], "deferred_tax": [ "10-K:0001140859-24-000177" ], "change_receivables": [ "10-K:0001140859-24-000177" ], "change_inventories": [ "10-K:0001140859-24-000177" ], "change_payables": [ "10-K:0001140859-24-000177" ], "proceeds_equity_issuance": [ "10-K:0001140859-22-000098" ], "proceeds_debt_issuance": [ "10-K:0001140859-24-000177" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2022-10-01", "end": "2023-09-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3911334000.0, "cfi": -2602465000.0, "cff": -2222278000.0, "capex": 458359000.0, "d_and_a": 972393000.0, "sbc": 124624000.0, "dividends_paid": 398752000.0, "buybacks": 1180728000.0, "interest_paid": 271300000.0, "taxes_paid": 463100000.0, "depreciation": 418830000.0, "amortisation_intangibles": 553563000.0, "goodwill_impairment": 0.0, "deferred_tax": -118864000.0, "change_receivables": 2711786000.0, "change_inventories": 2183368000.0, "change_payables": 6103451000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 157547000.0 }, "sources": [ "10-K:0001140859-25-000131" ], "value_sources": { "cfo": [ "10-K:0001140859-25-000131" ], "cfi": [ "10-K:0001140859-25-000131" ], "cff": [ "10-K:0001140859-25-000131" ], "capex": [ "10-K:0001140859-25-000131" ], "d_and_a": [ "10-K:0001140859-25-000131" ], "sbc": [ "10-K:0001140859-25-000131" ], "dividends_paid": [ "10-K:0001140859-25-000131" ], "buybacks": [ "10-K:0001140859-25-000131" ], "interest_paid": [ "10-K:0001140859-25-000131" ], "taxes_paid": [ "10-K:0001140859-25-000131" ], "depreciation": [ "10-K:0001140859-25-000131" ], "amortisation_intangibles": [ "10-K:0001140859-25-000131" ], "goodwill_impairment": [ "10-K:0001140859-25-000131" ], "deferred_tax": [ "10-K:0001140859-25-000131" ], "change_receivables": [ "10-K:0001140859-25-000131" ], "change_inventories": [ "10-K:0001140859-25-000131" ], "change_payables": [ "10-K:0001140859-25-000131" ], "proceeds_debt_issuance": [ "10-K:0001140859-25-000131" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2023-10-01", "end": "2024-09-30", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 3484685000.0, "cfi": -618096000.0, "cff": -2330994000.0, "capex": 487173000.0, "d_and_a": 1111674000.0, "sbc": 147998000.0, "dividends_paid": 416168000.0, "buybacks": 1491367000.0, "interest_paid": 250100000.0, "taxes_paid": 603900000.0, "depreciation": 448200000.0, "amortisation_intangibles": 663474000.0, "goodwill_impairment": 418000000.0, "deferred_tax": -102324000.0, "change_receivables": 2784339000.0, "change_inventories": 1479599000.0, "change_payables": 4968093000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 688321000.0 }, "sources": [ "10-K:0001140859-25-000131" ], "value_sources": { "cfo": [ "10-K:0001140859-25-000131" ], "cfi": [ "10-K:0001140859-25-000131" ], "cff": [ "10-K:0001140859-25-000131" ], "capex": [ "10-K:0001140859-25-000131" ], "d_and_a": [ "10-K:0001140859-25-000131" ], "sbc": [ "10-K:0001140859-25-000131" ], "dividends_paid": [ "10-K:0001140859-25-000131" ], "buybacks": [ "10-K:0001140859-25-000131" ], "interest_paid": [ "10-K:0001140859-25-000131" ], "taxes_paid": [ "10-K:0001140859-25-000131" ], "depreciation": [ "10-K:0001140859-25-000131" ], "amortisation_intangibles": [ "10-K:0001140859-25-000131" ], "goodwill_impairment": [ "10-K:0001140859-25-000131" ], "deferred_tax": [ "10-K:0001140859-25-000131" ], "change_receivables": [ "10-K:0001140859-25-000131" ], "change_inventories": [ "10-K:0001140859-25-000131" ], "change_payables": [ "10-K:0001140859-25-000131" ], "proceeds_debt_issuance": [ "10-K:0001140859-25-000131" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2024-10-01", "end": "2025-09-30", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 3875120000.0, "cfi": -4977293000.0, "cff": 2249114000.0, "capex": 667981000.0, "d_and_a": 1058244000.0, "sbc": 147963000.0, "dividends_paid": 437081000.0, "buybacks": 435471000.0, "interest_paid": 356500000.0, "taxes_paid": 571200000.0, "depreciation": 501310000.0, "amortisation_intangibles": 556934000.0, "goodwill_impairment": 723884000.0, "deferred_tax": 59864000.0, "change_receivables": 1923411000.0, "change_inventories": 1269429000.0, "change_payables": 3693364000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4508482000.0 }, "sources": [ "10-K:0001140859-25-000131" ], "value_sources": { "cfo": [ "10-K:0001140859-25-000131" ], "cfi": [ "10-K:0001140859-25-000131" ], "cff": [ "10-K:0001140859-25-000131" ], "capex": [ "10-K:0001140859-25-000131" ], "d_and_a": [ "10-K:0001140859-25-000131" ], "sbc": [ "10-K:0001140859-25-000131" ], "dividends_paid": [ "10-K:0001140859-25-000131" ], "buybacks": [ "10-K:0001140859-25-000131" ], "interest_paid": [ "10-K:0001140859-25-000131" ], "taxes_paid": [ "10-K:0001140859-25-000131" ], "depreciation": [ "10-K:0001140859-25-000131" ], "amortisation_intangibles": [ "10-K:0001140859-25-000131" ], "goodwill_impairment": [ "10-K:0001140859-25-000131" ], "deferred_tax": [ "10-K:0001140859-25-000131" ], "change_receivables": [ "10-K:0001140859-25-000131" ], "change_inventories": [ "10-K:0001140859-25-000131" ], "change_payables": [ "10-K:0001140859-25-000131" ], "proceeds_debt_issuance": [ "10-K:0001140859-25-000131" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0001047469-12-010807": { "kind": "filing", "form": "10-K", "accession": "0001047469-12-010807", "report_date": null, "filed": "2012-11-27", "fiscal_period": null, "url": null, "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000104746912010807/" }, "10-K:0001140859-21-000058": { "kind": "filing", "form": "10-K", "accession": "0001140859-21-000058", "report_date": "2021-09-30", "filed": "2021-11-23", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000058/abc-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000058/" }, "10-K:0001140859-22-000098": { "kind": "filing", "form": "10-K", "accession": "0001140859-22-000098", "report_date": "2022-09-30", "filed": "2022-11-22", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/abc-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000098/" }, "10-K:0001140859-23-000197": { "kind": "filing", "form": "10-K", "accession": "0001140859-23-000197", "report_date": "2023-09-30", "filed": "2023-11-21", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/cor-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000197/" }, "10-K:0001140859-24-000177": { "kind": "filing", "form": "10-K", "accession": "0001140859-24-000177", "report_date": "2024-09-30", "filed": "2024-11-26", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/cor-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000177/" }, "10-K:0001140859-25-000131": { "kind": "filing", "form": "10-K", "accession": "0001140859-25-000131", "report_date": "2025-09-30", "filed": "2025-11-25", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085925000131/cor-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085925000131/" }, "10-Q:0001140859-21-000005": { "kind": "filing", "form": "10-Q", "accession": "0001140859-21-000005", "report_date": "2020-12-31", "filed": "2021-02-04", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000005/abc-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000005/" }, "10-Q:0001140859-21-000025": { "kind": "filing", "form": "10-Q", "accession": "0001140859-21-000025", "report_date": "2021-03-31", "filed": "2021-05-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000025/abc-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000025/" }, "10-Q:0001140859-21-000045": { "kind": "filing", "form": "10-Q", "accession": "0001140859-21-000045", "report_date": "2021-06-30", "filed": "2021-08-04", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000045/abc-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085921000045/" }, "10-Q:0001140859-22-000006": { "kind": "filing", "form": "10-Q", "accession": "0001140859-22-000006", "report_date": "2021-12-31", "filed": "2022-02-02", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000006/abc-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000006/" }, "10-Q:0001140859-22-000017": { "kind": "filing", "form": "10-Q", "accession": "0001140859-22-000017", "report_date": "2022-03-31", "filed": "2022-05-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000017/abc-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000017/" }, "10-Q:0001140859-22-000041": { "kind": "filing", "form": "10-Q", "accession": "0001140859-22-000041", "report_date": "2022-06-30", "filed": "2022-08-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000041/abc-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085922000041/" }, "10-Q:0001140859-23-000027": { "kind": "filing", "form": "10-Q", "accession": "0001140859-23-000027", "report_date": "2022-12-31", "filed": "2023-02-01", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000027/abc-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000027/" }, "10-Q:0001140859-23-000084": { "kind": "filing", "form": "10-Q", "accession": "0001140859-23-000084", "report_date": "2023-03-31", "filed": "2023-05-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000084/abc-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000084/" }, "10-Q:0001140859-23-000116": { "kind": "filing", "form": "10-Q", "accession": "0001140859-23-000116", "report_date": "2023-06-30", "filed": "2023-08-02", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000116/abc-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085923000116/" }, "10-Q:0001140859-24-000019": { "kind": "filing", "form": "10-Q", "accession": "0001140859-24-000019", "report_date": "2023-12-31", "filed": "2024-01-31", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000019/cor-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000019/" }, "10-Q:0001140859-24-000072": { "kind": "filing", "form": "10-Q", "accession": "0001140859-24-000072", "report_date": "2024-03-31", "filed": "2024-05-01", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000072/cor-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000072/" }, "10-Q:0001140859-24-000119": { "kind": "filing", "form": "10-Q", "accession": "0001140859-24-000119", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000119/cor-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085924000119/" }, "10-Q:0001140859-25-000034": { "kind": "filing", "form": "10-Q", "accession": "0001140859-25-000034", "report_date": "2024-12-31", "filed": "2025-02-05", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085925000034/cor-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085925000034/" }, "10-Q:0001140859-25-000083": { "kind": "filing", "form": "10-Q", "accession": "0001140859-25-000083", "report_date": "2025-03-31", "filed": "2025-05-07", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085925000083/cor-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085925000083/" }, "10-Q:0001140859-25-000122": { "kind": "filing", "form": "10-Q", "accession": "0001140859-25-000122", "report_date": "2025-06-30", "filed": "2025-08-06", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085925000122/cor-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085925000122/" }, "10-Q:0001140859-26-000006": { "kind": "filing", "form": "10-Q", "accession": "0001140859-26-000006", "report_date": "2025-12-31", "filed": "2026-02-04", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000006/cor-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000006/" }, "10-Q:0001140859-26-000020": { "kind": "filing", "form": "10-Q", "accession": "0001140859-26-000020", "report_date": "2026-03-31", "filed": "2026-05-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000020/cor-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000020/" }, "10-Q:0001140859-26-000034": { "kind": "filing", "form": "10-Q", "accession": "0001140859-26-000034", "report_date": "2026-06-30", "filed": "2026-08-05", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/cor-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000114085926000034/" }, "8-K:0000950157-21-000585": { "kind": "filing", "form": "8-K", "accession": "0000950157-21-000585", "report_date": "2021-06-01", "filed": "2021-06-02", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000095015721000585/form8-k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000095015721000585/" }, "8-K:0001104659-25-000366": { "kind": "filing", "form": "8-K", "accession": "0001104659-25-000366", "report_date": "2025-01-02", "filed": "2025-01-02", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1140859/000110465925000366/tm2432308d1_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1140859/000110465925000366/" } }, "restatements": [ { "period": "FY2022 Q4", "item": "debt_maturity_after_y5", "start": null, "end": "2022-09-30", "first": { "value": 900000000.0, "source": "10-K:0001047469-12-010807", "filed": "2012-11-27" }, "latest": { "value": 3252600000.0, "source": "10-K:0001140859-22-000098", "filed": "2022-11-22" }, "used": { "value": 3252600000.0, "source": "10-K:0001140859-22-000098", "filed": "2022-11-22" } } ], "withheld": [], "events": [ { "id": "cash_acquisitions:2025-09-30:10-K:0001140859-25-000131", "type": "cash_acquisitions", "date": "2025-09-30", "fiscal_period": "FY2025", "text": "Paid US$4.1 billion in cash for business acquisitions in fiscal 2025, 6.1% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 4095630000.0, "unit": "USD" }, "sources": [ "10-K:0001140859-25-000131" ] }, { "id": "acquisition:2025-01-02:8-K:0001104659-25-000366", "type": "acquisition", "date": "2025-01-02", "fiscal_period": "FY2025 Q2", "text": "Completed the acquisition of Retina Midco, Inc.", "counterparty": "Retina Midco, Inc.", "amount": null, "sources": [ "8-K:0001104659-25-000366" ] }, { "id": "name_change:2023-08-15:sec.former_name", "type": "name_change", "date": "2023-08-15", "fiscal_period": "FY2023 Q4", "text": "Changed its name from AMERISOURCEBERGEN CORP to Cencora, Inc.", "counterparty": null, "amount": null, "sources": [] }, { "id": "acquisition_or_disposal:2021-06-02:8-K:0000950157-21-000585", "type": "acquisition_or_disposal", "date": "2021-06-02", "fiscal_period": "FY2021 Q3", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0000950157-21-000585" ] } ] }