{ "schema": "annalist.dataset/0.1", "company": { "id": "cvs-health", "name": "CVS Health Corporation", "country": "US", "template": "corporate", "cik": "0000064803", "tickers": [ "CVS" ], "entity_name": "CVS HEALTH CORPORATION", "fiscal_year_end": "1231", "sic": "5912", "sic_description": "Retail-Drug Stores and Proprietary Stores", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-05" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 66755000000.0, "cost_of_revenue": 40347000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3458000000.0, "interest_expense": 733000000.0, "pretax_income": 2779000000.0, "income_tax": 767000000.0, "net_income_incl_nci": 2012000000.0, "net_income": 2007000000.0, "net_income_common": 2007000000.0, "eps_basic": 1.54, "eps_diluted": 1.53, "shares_basic": 1306000000.0, "shares_diluted": 1312000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-21-000017" ], "value_sources": { "revenue": [ "10-Q:0000064803-21-000017" ], "cost_of_revenue": [ "10-Q:0000064803-21-000017" ], "operating_income": [ "10-Q:0000064803-21-000017" ], "interest_expense": [ "10-Q:0000064803-21-000017" ], "pretax_income": [ "10-Q:0000064803-21-000017" ], "income_tax": [ "10-Q:0000064803-21-000017" ], "net_income_incl_nci": [ "10-Q:0000064803-21-000017" ], "net_income": [ "10-Q:0000064803-21-000017" ], "net_income_common": [ "10-Q:0000064803-21-000017" ], "eps_basic": [ "10-Q:0000064803-21-000017" ], "eps_diluted": [ "10-Q:0000064803-21-000017" ], "shares_basic": [ "10-Q:0000064803-21-000017" ], "shares_diluted": [ "10-Q:0000064803-21-000017" ], "dps_declared": [ "10-Q:0000064803-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 65341000000.0, "cost_of_revenue": 40242000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4680000000.0, "interest_expense": 765000000.0, "pretax_income": 3960000000.0, "income_tax": 974000000.0, "net_income_incl_nci": 2986000000.0, "net_income": 2975000000.0, "net_income_common": 2975000000.0, "eps_basic": 2.27, "eps_diluted": 2.26, "shares_basic": 1309000000.0, "shares_diluted": 1314000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-21-000028" ], "value_sources": { "revenue": [ "10-Q:0000064803-21-000028" ], "cost_of_revenue": [ "10-Q:0000064803-21-000028" ], "operating_income": [ "10-Q:0000064803-21-000028" ], "interest_expense": [ "10-Q:0000064803-21-000028" ], "pretax_income": [ "10-Q:0000064803-21-000028" ], "income_tax": [ "10-Q:0000064803-21-000028" ], "net_income_incl_nci": [ "10-Q:0000064803-21-000028" ], "net_income": [ "10-Q:0000064803-21-000028" ], "net_income_common": [ "10-Q:0000064803-21-000028" ], "eps_basic": [ "10-Q:0000064803-21-000028" ], "eps_diluted": [ "10-Q:0000064803-21-000028" ], "shares_basic": [ "10-Q:0000064803-21-000028" ], "shares_diluted": [ "10-Q:0000064803-21-000028" ], "dps_declared": [ "10-Q:0000064803-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 67056000000.0, "cost_of_revenue": 40940000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3249000000.0, "interest_expense": 731000000.0, "pretax_income": 1806000000.0, "income_tax": 587000000.0, "net_income_incl_nci": 1219000000.0, "net_income": 1224000000.0, "net_income_common": 1224000000.0, "eps_basic": 0.93, "eps_diluted": 0.93, "shares_basic": 1310000000.0, "shares_diluted": 1315000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-21-000034" ], "value_sources": { "revenue": [ "10-Q:0000064803-21-000034" ], "cost_of_revenue": [ "10-Q:0000064803-21-000034" ], "operating_income": [ "10-Q:0000064803-21-000034" ], "interest_expense": [ "10-Q:0000064803-21-000034" ], "pretax_income": [ "10-Q:0000064803-21-000034" ], "income_tax": [ "10-Q:0000064803-21-000034" ], "net_income_incl_nci": [ "10-Q:0000064803-21-000034" ], "net_income": [ "10-Q:0000064803-21-000034" ], "net_income_common": [ "10-Q:0000064803-21-000034" ], "eps_basic": [ "10-Q:0000064803-21-000034" ], "eps_diluted": [ "10-Q:0000064803-21-000034" ], "shares_basic": [ "10-Q:0000064803-21-000034" ], "shares_diluted": [ "10-Q:0000064803-21-000034" ], "dps_declared": [ "10-Q:0000064803-21-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 69554000000.0, "cost_of_revenue": 42452000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2524000000.0, "interest_expense": 678000000.0, "pretax_income": 1225000000.0, "income_tax": 241000000.0, "net_income_incl_nci": 975000000.0, "net_income": 973000000.0, "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:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "value_sources": { "revenue": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "cost_of_revenue": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "operating_income": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "interest_expense": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "pretax_income": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "income_tax": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "net_income_incl_nci": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "net_income": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 69097000000.0, "cost_of_revenue": 40894000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3577000000.0, "interest_expense": 657000000.0, "pretax_income": 2970000000.0, "income_tax": 746000000.0, "net_income_incl_nci": 2224000000.0, "net_income": 2223000000.0, "net_income_common": 2223000000.0, "eps_basic": 1.69, "eps_diluted": 1.68, "shares_basic": 1313000000.0, "shares_diluted": 1322000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-22-000016" ], "value_sources": { "revenue": [ "10-Q:0000064803-22-000016" ], "cost_of_revenue": [ "10-Q:0000064803-22-000016" ], "operating_income": [ "10-Q:0000064803-22-000016" ], "interest_expense": [ "10-Q:0000064803-22-000016" ], "pretax_income": [ "10-Q:0000064803-22-000016" ], "income_tax": [ "10-Q:0000064803-22-000016" ], "net_income_incl_nci": [ "10-Q:0000064803-22-000016" ], "net_income": [ "10-Q:0000064803-22-000016" ], "net_income_common": [ "10-Q:0000064803-22-000016" ], "eps_basic": [ "10-Q:0000064803-22-000016" ], "eps_diluted": [ "10-Q:0000064803-22-000016" ], "shares_basic": [ "10-Q:0000064803-22-000016" ], "shares_diluted": [ "10-Q:0000064803-22-000016" ], "dps_declared": [ "10-Q:0000064803-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 72616000000.0, "cost_of_revenue": 43520000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4326000000.0, "interest_expense": 636000000.0, "pretax_income": 3735000000.0, "income_tax": 944000000.0, "net_income_incl_nci": 2791000000.0, "net_income": 2783000000.0, "net_income_common": 2783000000.0, "eps_basic": 2.11, "eps_diluted": 2.1, "shares_basic": 1319000000.0, "shares_diluted": 1327000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-22-000029" ], "value_sources": { "revenue": [ "10-Q:0000064803-22-000029" ], "cost_of_revenue": [ "10-Q:0000064803-22-000029" ], "operating_income": [ "10-Q:0000064803-22-000029" ], "interest_expense": [ "10-Q:0000064803-22-000029" ], "pretax_income": [ "10-Q:0000064803-22-000029" ], "income_tax": [ "10-Q:0000064803-22-000029" ], "net_income_incl_nci": [ "10-Q:0000064803-22-000029" ], "net_income": [ "10-Q:0000064803-22-000029" ], "net_income_common": [ "10-Q:0000064803-22-000029" ], "eps_basic": [ "10-Q:0000064803-22-000029" ], "eps_diluted": [ "10-Q:0000064803-22-000029" ], "shares_basic": [ "10-Q:0000064803-22-000029" ], "shares_diluted": [ "10-Q:0000064803-22-000029" ], "dps_declared": [ "10-Q:0000064803-22-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 73794000000.0, "cost_of_revenue": 45011000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3061000000.0, "interest_expense": 602000000.0, "pretax_income": 2145000000.0, "income_tax": 558000000.0, "net_income_incl_nci": 1587000000.0, "net_income": 1598000000.0, "net_income_common": 1598000000.0, "eps_basic": 1.21, "eps_diluted": 1.2, "shares_basic": 1321000000.0, "shares_diluted": 1329000000.0, "dps_declared": 0.5, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-22-000038" ], "value_sources": { "revenue": [ "10-Q:0000064803-22-000038" ], "cost_of_revenue": [ "10-Q:0000064803-22-000038" ], "operating_income": [ "10-Q:0000064803-22-000038" ], "interest_expense": [ "10-Q:0000064803-22-000038" ], "pretax_income": [ "10-Q:0000064803-22-000038" ], "income_tax": [ "10-Q:0000064803-22-000038" ], "net_income_incl_nci": [ "10-Q:0000064803-22-000038" ], "net_income": [ "10-Q:0000064803-22-000038" ], "net_income_common": [ "10-Q:0000064803-22-000038" ], "eps_basic": [ "10-Q:0000064803-22-000038" ], "eps_diluted": [ "10-Q:0000064803-22-000038" ], "shares_basic": [ "10-Q:0000064803-22-000038" ], "shares_diluted": [ "10-Q:0000064803-22-000038" ], "dps_declared": [ "10-Q:0000064803-22-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 76604000000.0, "cost_of_revenue": 46378000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2229000000.0, "interest_expense": 608000000.0, "pretax_income": 1570000000.0, "income_tax": 274000000.0, "net_income_incl_nci": 1296000000.0, "net_income": 1306000000.0, "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:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "value_sources": { "revenue": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "cost_of_revenue": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "operating_income": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "interest_expense": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "pretax_income": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "income_tax": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "net_income_incl_nci": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "net_income": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 76826000000.0, "cost_of_revenue": 45509000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3545000000.0, "interest_expense": 586000000.0, "pretax_income": 3001000000.0, "income_tax": 646000000.0, "net_income_incl_nci": 2355000000.0, "net_income": 2354000000.0, "net_income_common": 2354000000.0, "eps_basic": 1.79, "eps_diluted": 1.77, "shares_basic": 1312000000.0, "shares_diluted": 1328000000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-23-000016" ], "value_sources": { "revenue": [ "10-Q:0000064803-23-000016" ], "cost_of_revenue": [ "10-Q:0000064803-23-000016" ], "operating_income": [ "10-Q:0000064803-23-000016" ], "interest_expense": [ "10-Q:0000064803-23-000016" ], "pretax_income": [ "10-Q:0000064803-23-000016" ], "income_tax": [ "10-Q:0000064803-23-000016" ], "net_income_incl_nci": [ "10-Q:0000064803-23-000016" ], "net_income": [ "10-Q:0000064803-23-000016" ], "net_income_common": [ "10-Q:0000064803-23-000016" ], "eps_basic": [ "10-Q:0000064803-23-000016" ], "eps_diluted": [ "10-Q:0000064803-23-000016" ], "shares_basic": [ "10-Q:0000064803-23-000016" ], "shares_diluted": [ "10-Q:0000064803-23-000016" ], "dps_declared": [ "10-Q:0000064803-23-000016" ] }, "comparison": { "eps_diluted": { "value": 1.74, "earlier": 1.68, "sources": [ "10-Q:0000064803-22-000016" ], "basis": "FY2022" }, "net_income": { "value": 2312000000.0, "earlier": 2223000000.0, "sources": [ "10-Q:0000064803-22-000016" ], "basis": "FY2022" }, "operating_income": { "value": 3490000000.0, "earlier": 3577000000.0, "sources": [ "10-Q:0000064803-22-000016" ], "basis": "FY2022" }, "pretax_income": { "value": 2946000000.0, "earlier": 2970000000.0, "sources": [ "10-Q:0000064803-22-000016" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 80636000000.0, "cost_of_revenue": 49290000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4669000000.0, "interest_expense": 583000000.0, "pretax_income": 4129000000.0, "income_tax": 1090000000.0, "net_income_incl_nci": 3039000000.0, "net_income": 3029000000.0, "net_income_common": 3029000000.0, "eps_basic": 2.31, "eps_diluted": 2.29, "shares_basic": 1313000000.0, "shares_diluted": 1321000000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-23-000033" ], "value_sources": { "revenue": [ "10-Q:0000064803-23-000033" ], "cost_of_revenue": [ "10-Q:0000064803-23-000033" ], "operating_income": [ "10-Q:0000064803-23-000033" ], "interest_expense": [ "10-Q:0000064803-23-000033" ], "pretax_income": [ "10-Q:0000064803-23-000033" ], "income_tax": [ "10-Q:0000064803-23-000033" ], "net_income_incl_nci": [ "10-Q:0000064803-23-000033" ], "net_income": [ "10-Q:0000064803-23-000033" ], "net_income_common": [ "10-Q:0000064803-23-000033" ], "eps_basic": [ "10-Q:0000064803-23-000033" ], "eps_diluted": [ "10-Q:0000064803-23-000033" ], "shares_basic": [ "10-Q:0000064803-23-000033" ], "shares_diluted": [ "10-Q:0000064803-23-000033" ], "dps_declared": [ "10-Q:0000064803-23-000033" ] }, "comparison": { "eps_diluted": { "value": 2.23, "earlier": 2.1, "sources": [ "10-Q:0000064803-22-000029" ], "basis": "FY2022" }, "net_income": { "value": 2951000000.0, "earlier": 2783000000.0, "sources": [ "10-Q:0000064803-22-000029" ], "basis": "FY2022" }, "operating_income": { "value": 4569000000.0, "earlier": 4326000000.0, "sources": [ "10-Q:0000064803-22-000029" ], "basis": "FY2022" }, "pretax_income": { "value": 4029000000.0, "earlier": 3735000000.0, "sources": [ "10-Q:0000064803-22-000029" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 81159000000.0, "cost_of_revenue": 50365000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -3919000000.0, "interest_expense": 566000000.0, "pretax_income": -4444000000.0, "income_tax": -1045000000.0, "net_income_incl_nci": -3399000000.0, "net_income": -3406000000.0, "net_income_common": -3406000000.0, "eps_basic": -2.59, "eps_diluted": -2.59, "shares_basic": 1315000000.0, "shares_diluted": 1315000000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-23-000047" ], "value_sources": { "revenue": [ "10-Q:0000064803-23-000047" ], "cost_of_revenue": [ "10-Q:0000064803-23-000047" ], "operating_income": [ "10-Q:0000064803-23-000047" ], "interest_expense": [ "10-Q:0000064803-23-000047" ], "pretax_income": [ "10-Q:0000064803-23-000047" ], "income_tax": [ "10-Q:0000064803-23-000047" ], "net_income_incl_nci": [ "10-Q:0000064803-23-000047" ], "net_income": [ "10-Q:0000064803-23-000047" ], "net_income_common": [ "10-Q:0000064803-23-000047" ], "eps_basic": [ "10-Q:0000064803-23-000047" ], "eps_diluted": [ "10-Q:0000064803-23-000047" ], "shares_basic": [ "10-Q:0000064803-23-000047" ], "shares_diluted": [ "10-Q:0000064803-23-000047" ], "dps_declared": [ "10-Q:0000064803-23-000047" ] }, "comparison": { "eps_diluted": { "value": -2.6, "earlier": 1.2, "sources": [ "10-Q:0000064803-22-000038" ], "basis": "FY2022" }, "net_income": { "value": -3416000000.0, "earlier": 1598000000.0, "sources": [ "10-Q:0000064803-22-000038" ], "basis": "FY2022" }, "operating_income": { "value": -3931000000.0, "earlier": 3061000000.0, "sources": [ "10-Q:0000064803-22-000038" ], "basis": "FY2022" }, "pretax_income": { "value": -4456000000.0, "earlier": 2145000000.0, "sources": [ "10-Q:0000064803-22-000038" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 83846000000.0, "cost_of_revenue": 51728000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3659000000.0, "interest_expense": 552000000.0, "pretax_income": 3150000000.0, "income_tax": 818000000.0, "net_income_incl_nci": 2332000000.0, "net_income": 2334000000.0, "net_income_common": 2334000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "value_sources": { "revenue": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "cost_of_revenue": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "operating_income": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "interest_expense": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "pretax_income": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "income_tax": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "net_income_incl_nci": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "net_income": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "net_income_common": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ] }, "comparison": { "net_income": { "value": 2302000000.0, "earlier": 1306000000.0, "sources": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "basis": "FY2022" }, "operating_income": { "value": 3618000000.0, "earlier": 2229000000.0, "sources": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "basis": "FY2022" }, "pretax_income": { "value": 3109000000.0, "earlier": 1570000000.0, "sources": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 85278000000.0, "cost_of_revenue": 51455000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3446000000.0, "interest_expense": 589000000.0, "pretax_income": 2879000000.0, "income_tax": 737000000.0, "net_income_incl_nci": 2142000000.0, "net_income": 2136000000.0, "net_income_common": 2136000000.0, "eps_basic": 1.66, "eps_diluted": 1.65, "shares_basic": 1283000000.0, "shares_diluted": 1291000000.0, "dps_declared": 0.605, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-24-000016" ], "value_sources": { "revenue": [ "10-Q:0000064803-24-000016" ], "cost_of_revenue": [ "10-Q:0000064803-24-000016" ], "operating_income": [ "10-Q:0000064803-24-000016" ], "interest_expense": [ "10-Q:0000064803-24-000016" ], "pretax_income": [ "10-Q:0000064803-24-000016" ], "income_tax": [ "10-Q:0000064803-24-000016" ], "net_income_incl_nci": [ "10-Q:0000064803-24-000016" ], "net_income": [ "10-Q:0000064803-24-000016" ], "net_income_common": [ "10-Q:0000064803-24-000016" ], "eps_basic": [ "10-Q:0000064803-24-000016" ], "eps_diluted": [ "10-Q:0000064803-24-000016" ], "shares_basic": [ "10-Q:0000064803-24-000016" ], "shares_diluted": [ "10-Q:0000064803-24-000016" ], "dps_declared": [ "10-Q:0000064803-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 88921000000.0, "cost_of_revenue": 53536000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3234000000.0, "interest_expense": 686000000.0, "pretax_income": 2570000000.0, "income_tax": 656000000.0, "net_income_incl_nci": 1914000000.0, "net_income": 1901000000.0, "net_income_common": 1901000000.0, "eps_basic": 1.48, "eps_diluted": 1.48, "shares_basic": 1283000000.0, "shares_diluted": 1287000000.0, "dps_declared": 0.605, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-24-000029" ], "value_sources": { "revenue": [ "10-Q:0000064803-24-000029" ], "cost_of_revenue": [ "10-Q:0000064803-24-000029" ], "operating_income": [ "10-Q:0000064803-24-000029" ], "interest_expense": [ "10-Q:0000064803-24-000029" ], "pretax_income": [ "10-Q:0000064803-24-000029" ], "income_tax": [ "10-Q:0000064803-24-000029" ], "net_income_incl_nci": [ "10-Q:0000064803-24-000029" ], "net_income": [ "10-Q:0000064803-24-000029" ], "net_income_common": [ "10-Q:0000064803-24-000029" ], "eps_basic": [ "10-Q:0000064803-24-000029" ], "eps_diluted": [ "10-Q:0000064803-24-000029" ], "shares_basic": [ "10-Q:0000064803-24-000029" ], "shares_diluted": [ "10-Q:0000064803-24-000029" ], "dps_declared": [ "10-Q:0000064803-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 89764000000.0, "cost_of_revenue": 54688000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3690000000.0, "interest_expense": 693000000.0, "pretax_income": 3019000000.0, "income_tax": 754000000.0, "net_income_incl_nci": 2265000000.0, "net_income": 2261000000.0, "net_income_common": 2261000000.0, "eps_basic": 1.76, "eps_diluted": 1.75, "shares_basic": 1287000000.0, "shares_diluted": 1290000000.0, "dps_declared": 0.605, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-24-000034" ], "value_sources": { "revenue": [ "10-Q:0000064803-24-000034" ], "cost_of_revenue": [ "10-Q:0000064803-24-000034" ], "operating_income": [ "10-Q:0000064803-24-000034" ], "interest_expense": [ "10-Q:0000064803-24-000034" ], "pretax_income": [ "10-Q:0000064803-24-000034" ], "income_tax": [ "10-Q:0000064803-24-000034" ], "net_income_incl_nci": [ "10-Q:0000064803-24-000034" ], "net_income": [ "10-Q:0000064803-24-000034" ], "net_income_common": [ "10-Q:0000064803-24-000034" ], "eps_basic": [ "10-Q:0000064803-24-000034" ], "eps_diluted": [ "10-Q:0000064803-24-000034" ], "shares_basic": [ "10-Q:0000064803-24-000034" ], "shares_diluted": [ "10-Q:0000064803-24-000034" ], "dps_declared": [ "10-Q:0000064803-24-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 93813000000.0, "cost_of_revenue": 57419000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3373000000.0, "interest_expense": 690000000.0, "pretax_income": 2705000000.0, "income_tax": 658000000.0, "net_income_incl_nci": 2047000000.0, "net_income": 2046000000.0, "net_income_common": 2046000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.605, "operating_lease_cost": null }, "sources": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "value_sources": { "revenue": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "cost_of_revenue": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "operating_income": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "interest_expense": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "pretax_income": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "income_tax": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "net_income_incl_nci": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "net_income": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "net_income_common": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "dps_declared": [ "10-K:0000064803-25-000007" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 88437000000.0, "cost_of_revenue": 48073000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2271000000.0, "interest_expense": 716000000.0, "pretax_income": 1580000000.0, "income_tax": 456000000.0, "net_income_incl_nci": 1124000000.0, "net_income": 1113000000.0, "net_income_common": 1113000000.0, "eps_basic": 0.88, "eps_diluted": 0.88, "shares_basic": 1260000000.0, "shares_diluted": 1267000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-25-000013" ], "value_sources": { "revenue": [ "10-Q:0000064803-25-000013" ], "cost_of_revenue": [ "10-Q:0000064803-25-000013" ], "operating_income": [ "10-Q:0000064803-25-000013" ], "interest_expense": [ "10-Q:0000064803-25-000013" ], "pretax_income": [ "10-Q:0000064803-25-000013" ], "income_tax": [ "10-Q:0000064803-25-000013" ], "net_income_incl_nci": [ "10-Q:0000064803-25-000013" ], "net_income": [ "10-Q:0000064803-25-000013" ], "net_income_common": [ "10-Q:0000064803-25-000013" ], "eps_basic": [ "10-Q:0000064803-25-000013" ], "eps_diluted": [ "10-Q:0000064803-25-000013" ], "shares_basic": [ "10-Q:0000064803-25-000013" ], "shares_diluted": [ "10-Q:0000064803-25-000013" ], "dps_declared": [ "10-Q:0000064803-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 91234000000.0, "cost_of_revenue": 49998000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3045000000.0, "interest_expense": 732000000.0, "pretax_income": 2337000000.0, "income_tax": 569000000.0, "net_income_incl_nci": 1768000000.0, "net_income": 1770000000.0, "net_income_common": 1770000000.0, "eps_basic": 1.41, "eps_diluted": 1.41, "shares_basic": 1256000000.0, "shares_diluted": 1259000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-25-000024" ], "value_sources": { "revenue": [ "10-Q:0000064803-25-000024" ], "cost_of_revenue": [ "10-Q:0000064803-25-000024" ], "operating_income": [ "10-Q:0000064803-25-000024" ], "interest_expense": [ "10-Q:0000064803-25-000024" ], "pretax_income": [ "10-Q:0000064803-25-000024" ], "income_tax": [ "10-Q:0000064803-25-000024" ], "net_income_incl_nci": [ "10-Q:0000064803-25-000024" ], "net_income": [ "10-Q:0000064803-25-000024" ], "net_income_common": [ "10-Q:0000064803-25-000024" ], "eps_basic": [ "10-Q:0000064803-25-000024" ], "eps_diluted": [ "10-Q:0000064803-25-000024" ], "shares_basic": [ "10-Q:0000064803-25-000024" ], "shares_diluted": [ "10-Q:0000064803-25-000024" ], "dps_declared": [ "10-Q:0000064803-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 95428000000.0, "cost_of_revenue": 52948000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 832000000.0, "interest_expense": 752000000.0, "pretax_income": 105000000.0, "income_tax": 34000000.0, "net_income_incl_nci": 71000000.0, "net_income": 87000000.0, "net_income_common": 87000000.0, "eps_basic": 0.07, "eps_diluted": 0.07, "shares_basic": 1259000000.0, "shares_diluted": 1259000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-25-000037" ], "value_sources": { "revenue": [ "10-Q:0000064803-25-000037" ], "cost_of_revenue": [ "10-Q:0000064803-25-000037" ], "operating_income": [ "10-Q:0000064803-25-000037" ], "interest_expense": [ "10-Q:0000064803-25-000037" ], "pretax_income": [ "10-Q:0000064803-25-000037" ], "income_tax": [ "10-Q:0000064803-25-000037" ], "net_income_incl_nci": [ "10-Q:0000064803-25-000037" ], "net_income": [ "10-Q:0000064803-25-000037" ], "net_income_common": [ "10-Q:0000064803-25-000037" ], "eps_basic": [ "10-Q:0000064803-25-000037" ], "eps_diluted": [ "10-Q:0000064803-25-000037" ], "shares_basic": [ "10-Q:0000064803-25-000037" ], "shares_diluted": [ "10-Q:0000064803-25-000037" ], "dps_declared": [ "10-Q:0000064803-25-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 97710000000.0, "cost_of_revenue": 55268000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2368000000.0, "interest_expense": 758000000.0, "pretax_income": 2126000000.0, "income_tax": 503000000.0, "net_income_incl_nci": 1623000000.0, "net_income": 1644000000.0, "net_income_common": 1644000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "value_sources": { "revenue": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "cost_of_revenue": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "operating_income": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "interest_expense": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "pretax_income": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "income_tax": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "net_income_incl_nci": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "net_income": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "net_income_common": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "dps_declared": [ "10-K:0000064803-26-000010" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 94588000000.0, "cost_of_revenue": 51057000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 3374000000.0, "interest_expense": 785000000.0, "pretax_income": 2617000000.0, "income_tax": 835000000.0, "net_income_incl_nci": 1782000000.0, "net_income": 1779000000.0, "net_income_common": 1779000000.0, "eps_basic": 1.41, "eps_diluted": 1.41, "shares_basic": 1261000000.0, "shares_diluted": 1264000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-26-000052" ], "value_sources": { "revenue": [ "10-Q:0000064803-26-000052" ], "cost_of_revenue": [ "10-Q:0000064803-26-000052" ], "operating_income": [ "10-Q:0000064803-26-000052" ], "interest_expense": [ "10-Q:0000064803-26-000052" ], "pretax_income": [ "10-Q:0000064803-26-000052" ], "income_tax": [ "10-Q:0000064803-26-000052" ], "net_income_incl_nci": [ "10-Q:0000064803-26-000052" ], "net_income": [ "10-Q:0000064803-26-000052" ], "net_income_common": [ "10-Q:0000064803-26-000052" ], "eps_basic": [ "10-Q:0000064803-26-000052" ], "eps_diluted": [ "10-Q:0000064803-26-000052" ], "shares_basic": [ "10-Q:0000064803-26-000052" ], "shares_diluted": [ "10-Q:0000064803-26-000052" ], "dps_declared": [ "10-Q:0000064803-26-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 98915000000.0, "cost_of_revenue": 54005000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2381000000.0, "interest_expense": 763000000.0, "pretax_income": 1647000000.0, "income_tax": 634000000.0, "net_income_incl_nci": 1013000000.0, "net_income": 1021000000.0, "net_income_common": 1021000000.0, "eps_basic": 0.81, "eps_diluted": 0.8, "shares_basic": 1266000000.0, "shares_diluted": 1270000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-26-000098" ], "value_sources": { "revenue": [ "10-Q:0000064803-26-000098" ], "cost_of_revenue": [ "10-Q:0000064803-26-000098" ], "operating_income": [ "10-Q:0000064803-26-000098" ], "interest_expense": [ "10-Q:0000064803-26-000098" ], "pretax_income": [ "10-Q:0000064803-26-000098" ], "income_tax": [ "10-Q:0000064803-26-000098" ], "net_income_incl_nci": [ "10-Q:0000064803-26-000098" ], "net_income": [ "10-Q:0000064803-26-000098" ], "net_income_common": [ "10-Q:0000064803-26-000098" ], "eps_basic": [ "10-Q:0000064803-26-000098" ], "eps_diluted": [ "10-Q:0000064803-26-000098" ], "shares_basic": [ "10-Q:0000064803-26-000098" ], "shares_diluted": [ "10-Q:0000064803-26-000098" ], "dps_declared": [ "10-Q:0000064803-26-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 102871000000.0, "cost_of_revenue": 57045000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": -3207000000.0, "interest_expense": 784000000.0, "pretax_income": -3482000000.0, "income_tax": 508000000.0, "net_income_incl_nci": -3990000000.0, "net_income": -3975000000.0, "net_income_common": -3975000000.0, "eps_basic": -3.13, "eps_diluted": -3.13, "shares_basic": 1269000000.0, "shares_diluted": 1269000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-25-000037" ], "value_sources": { "revenue": [ "10-Q:0000064803-25-000037" ], "cost_of_revenue": [ "10-Q:0000064803-25-000037" ], "operating_income": [ "10-Q:0000064803-25-000037" ], "interest_expense": [ "10-Q:0000064803-25-000037" ], "pretax_income": [ "10-Q:0000064803-25-000037" ], "income_tax": [ "10-Q:0000064803-25-000037" ], "net_income_incl_nci": [ "10-Q:0000064803-25-000037" ], "net_income": [ "10-Q:0000064803-25-000037" ], "net_income_common": [ "10-Q:0000064803-25-000037" ], "eps_basic": [ "10-Q:0000064803-25-000037" ], "eps_diluted": [ "10-Q:0000064803-25-000037" ], "shares_basic": [ "10-Q:0000064803-25-000037" ], "shares_diluted": [ "10-Q:0000064803-25-000037" ], "dps_declared": [ "10-Q:0000064803-25-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 105693000000.0, "cost_of_revenue": 59060000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 2112000000.0, "interest_expense": 787000000.0, "pretax_income": 1354000000.0, "income_tax": -1569000000.0, "net_income_incl_nci": 2923000000.0, "net_income": 2943000000.0, "net_income_common": 2943000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "value_sources": { "revenue": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "cost_of_revenue": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "operating_income": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "interest_expense": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "pretax_income": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "income_tax": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "net_income_incl_nci": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "net_income": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "net_income_common": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "dps_declared": [ "10-K:0000064803-26-000010" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 100426000000.0, "cost_of_revenue": 55444000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4680000000.0, "interest_expense": 774000000.0, "pretax_income": 3938000000.0, "income_tax": 981000000.0, "net_income_incl_nci": 2957000000.0, "net_income": 2943000000.0, "net_income_common": 2943000000.0, "eps_basic": 2.31, "eps_diluted": 2.3, "shares_basic": 1273000000.0, "shares_diluted": 1279000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-26-000052" ], "value_sources": { "revenue": [ "10-Q:0000064803-26-000052" ], "cost_of_revenue": [ "10-Q:0000064803-26-000052" ], "operating_income": [ "10-Q:0000064803-26-000052" ], "interest_expense": [ "10-Q:0000064803-26-000052" ], "pretax_income": [ "10-Q:0000064803-26-000052" ], "income_tax": [ "10-Q:0000064803-26-000052" ], "net_income_incl_nci": [ "10-Q:0000064803-26-000052" ], "net_income": [ "10-Q:0000064803-26-000052" ], "net_income_common": [ "10-Q:0000064803-26-000052" ], "eps_basic": [ "10-Q:0000064803-26-000052" ], "eps_diluted": [ "10-Q:0000064803-26-000052" ], "shares_basic": [ "10-Q:0000064803-26-000052" ], "shares_diluted": [ "10-Q:0000064803-26-000052" ], "dps_declared": [ "10-Q:0000064803-26-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 106096000000.0, "cost_of_revenue": 58862000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4703000000.0, "interest_expense": 757000000.0, "pretax_income": 3977000000.0, "income_tax": 982000000.0, "net_income_incl_nci": 2995000000.0, "net_income": 2979000000.0, "net_income_common": 2979000000.0, "eps_basic": 2.33, "eps_diluted": 2.31, "shares_basic": 1279000000.0, "shares_diluted": 1287000000.0, "dps_declared": 0.665, "operating_lease_cost": null }, "sources": [ "10-Q:0000064803-26-000098" ], "value_sources": { "revenue": [ "10-Q:0000064803-26-000098" ], "cost_of_revenue": [ "10-Q:0000064803-26-000098" ], "operating_income": [ "10-Q:0000064803-26-000098" ], "interest_expense": [ "10-Q:0000064803-26-000098" ], "pretax_income": [ "10-Q:0000064803-26-000098" ], "income_tax": [ "10-Q:0000064803-26-000098" ], "net_income_incl_nci": [ "10-Q:0000064803-26-000098" ], "net_income": [ "10-Q:0000064803-26-000098" ], "net_income_common": [ "10-Q:0000064803-26-000098" ], "eps_basic": [ "10-Q:0000064803-26-000098" ], "eps_diluted": [ "10-Q:0000064803-26-000098" ], "shares_basic": [ "10-Q:0000064803-26-000098" ], "shares_diluted": [ "10-Q:0000064803-26-000098" ], "dps_declared": [ "10-Q:0000064803-26-000098" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 268706000000.0, "cost_of_revenue": 163981000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 13911000000.0, "interest_expense": 2907000000.0, "pretax_income": 9770000000.0, "income_tax": 2569000000.0, "net_income_incl_nci": 7192000000.0, "net_income": 7179000000.0, "net_income_common": null, "eps_basic": 5.48, "eps_diluted": 5.46, "shares_basic": 1309000000.0, "shares_diluted": 1314000000.0, "dps_declared": 2.0, "operating_lease_cost": 2670000000.0 }, "sources": [ "10-K:0000064803-23-000009" ], "value_sources": { "revenue": [ "10-K:0000064803-23-000009" ], "cost_of_revenue": [ "10-K:0000064803-23-000009" ], "operating_income": [ "10-K:0000064803-23-000009" ], "interest_expense": [ "10-K:0000064803-23-000009" ], "pretax_income": [ "10-K:0000064803-23-000009" ], "income_tax": [ "10-K:0000064803-23-000009" ], "net_income_incl_nci": [ "10-K:0000064803-23-000009" ], "net_income": [ "10-K:0000064803-23-000009" ], "eps_basic": [ "10-K:0000064803-23-000009" ], "eps_diluted": [ "10-K:0000064803-23-000009" ], "shares_basic": [ "10-K:0000064803-23-000009" ], "shares_diluted": [ "10-K:0000064803-23-000009" ], "dps_declared": [ "10-K:0000064803-23-000009" ], "operating_lease_cost": [ "10-K:0000064803-23-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 292111000000.0, "cost_of_revenue": 175803000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 13310000000.0, "interest_expense": 2503000000.0, "pretax_income": 10537000000.0, "income_tax": 2548000000.0, "net_income_incl_nci": 7989000000.0, "net_income": 8001000000.0, "net_income_common": 8001000000.0, "eps_basic": 6.07, "eps_diluted": 6.02, "shares_basic": 1319000000.0, "shares_diluted": 1329000000.0, "dps_declared": 2.0, "operating_lease_cost": 2633000000.0 }, "sources": [ "10-K:0000064803-24-000007" ], "value_sources": { "revenue": [ "10-K:0000064803-24-000007" ], "cost_of_revenue": [ "10-K:0000064803-24-000007" ], "operating_income": [ "10-K:0000064803-24-000007" ], "interest_expense": [ "10-K:0000064803-24-000007" ], "pretax_income": [ "10-K:0000064803-24-000007" ], "income_tax": [ "10-K:0000064803-24-000007" ], "net_income_incl_nci": [ "10-K:0000064803-24-000007" ], "net_income": [ "10-K:0000064803-24-000007" ], "net_income_common": [ "10-K:0000064803-24-000007" ], "eps_basic": [ "10-K:0000064803-24-000007" ], "eps_diluted": [ "10-K:0000064803-24-000007" ], "shares_basic": [ "10-K:0000064803-24-000007" ], "shares_diluted": [ "10-K:0000064803-24-000007" ], "dps_declared": [ "10-K:0000064803-24-000007" ], "operating_lease_cost": [ "10-K:0000064803-24-000007" ] }, "comparison": { "eps_diluted": { "value": 5.95, "earlier": 5.46, "sources": [ "10-K:0000064803-23-000009" ], "basis": "FY2022" }, "net_income": { "value": 7910000000.0, "earlier": 7179000000.0, "sources": [ "10-K:0000064803-23-000009" ], "basis": "FY2022" }, "operating_income": { "value": 13193000000.0, "earlier": 13911000000.0, "sources": [ "10-K:0000064803-23-000009" ], "basis": "FY2022" }, "pretax_income": { "value": 10420000000.0, "earlier": 9770000000.0, "sources": [ "10-K:0000064803-23-000009" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 322467000000.0, "cost_of_revenue": 196892000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 7954000000.0, "interest_expense": 2287000000.0, "pretax_income": 5836000000.0, "income_tax": 1509000000.0, "net_income_incl_nci": 4327000000.0, "net_income": 4311000000.0, "net_income_common": 4311000000.0, "eps_basic": 3.29, "eps_diluted": 3.26, "shares_basic": 1312000000.0, "shares_diluted": 1323000000.0, "dps_declared": 2.2, "operating_lease_cost": 2579000000.0 }, "sources": [ "10-K:0000064803-25-000007" ], "value_sources": { "revenue": [ "10-K:0000064803-25-000007" ], "cost_of_revenue": [ "10-K:0000064803-25-000007" ], "operating_income": [ "10-K:0000064803-25-000007" ], "interest_expense": [ "10-K:0000064803-25-000007" ], "pretax_income": [ "10-K:0000064803-25-000007" ], "income_tax": [ "10-K:0000064803-25-000007" ], "net_income_incl_nci": [ "10-K:0000064803-25-000007" ], "net_income": [ "10-K:0000064803-25-000007" ], "net_income_common": [ "10-K:0000064803-25-000007" ], "eps_basic": [ "10-K:0000064803-25-000007" ], "eps_diluted": [ "10-K:0000064803-25-000007" ], "shares_basic": [ "10-K:0000064803-25-000007" ], "shares_diluted": [ "10-K:0000064803-25-000007" ], "dps_declared": [ "10-K:0000064803-25-000007" ], "operating_lease_cost": [ "10-K:0000064803-25-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 357776000000.0, "cost_of_revenue": 217098000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 13743000000.0, "interest_expense": 2658000000.0, "pretax_income": 11173000000.0, "income_tax": 2805000000.0, "net_income_incl_nci": 8368000000.0, "net_income": 8344000000.0, "net_income_common": 8344000000.0, "eps_basic": 6.49, "eps_diluted": 6.47, "shares_basic": 1285000000.0, "shares_diluted": 1290000000.0, "dps_declared": 2.42, "operating_lease_cost": 2532000000.0 }, "sources": [ "10-K:0000064803-26-000010" ], "value_sources": { "revenue": [ "10-K:0000064803-26-000010" ], "cost_of_revenue": [ "10-K:0000064803-26-000010" ], "operating_income": [ "10-K:0000064803-26-000010" ], "interest_expense": [ "10-K:0000064803-26-000010" ], "pretax_income": [ "10-K:0000064803-26-000010" ], "income_tax": [ "10-K:0000064803-26-000010" ], "net_income_incl_nci": [ "10-K:0000064803-26-000010" ], "net_income": [ "10-K:0000064803-26-000010" ], "net_income_common": [ "10-K:0000064803-26-000010" ], "eps_basic": [ "10-K:0000064803-26-000010" ], "eps_diluted": [ "10-K:0000064803-26-000010" ], "shares_basic": [ "10-K:0000064803-26-000010" ], "shares_diluted": [ "10-K:0000064803-26-000010" ], "dps_declared": [ "10-K:0000064803-26-000010" ], "operating_lease_cost": [ "10-K:0000064803-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 372809000000.0, "cost_of_revenue": 206287000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 8516000000.0, "interest_expense": 2958000000.0, "pretax_income": 6148000000.0, "income_tax": 1562000000.0, "net_income_incl_nci": 4586000000.0, "net_income": 4614000000.0, "net_income_common": 4614000000.0, "eps_basic": 3.67, "eps_diluted": 3.66, "shares_basic": 1259000000.0, "shares_diluted": 1262000000.0, "dps_declared": 2.66, "operating_lease_cost": 2423000000.0 }, "sources": [ "10-K:0000064803-26-000010" ], "value_sources": { "revenue": [ "10-K:0000064803-26-000010" ], "cost_of_revenue": [ "10-K:0000064803-26-000010" ], "operating_income": [ "10-K:0000064803-26-000010" ], "interest_expense": [ "10-K:0000064803-26-000010" ], "pretax_income": [ "10-K:0000064803-26-000010" ], "income_tax": [ "10-K:0000064803-26-000010" ], "net_income_incl_nci": [ "10-K:0000064803-26-000010" ], "net_income": [ "10-K:0000064803-26-000010" ], "net_income_common": [ "10-K:0000064803-26-000010" ], "eps_basic": [ "10-K:0000064803-26-000010" ], "eps_diluted": [ "10-K:0000064803-26-000010" ], "shares_basic": [ "10-K:0000064803-26-000010" ], "shares_diluted": [ "10-K:0000064803-26-000010" ], "dps_declared": [ "10-K:0000064803-26-000010" ], "operating_lease_cost": [ "10-K:0000064803-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 402067000000.0, "cost_of_revenue": 221167000000.0, "gross_profit": null, "rnd": null, "sga": null, "operating_income": 4660000000.0, "interest_expense": 3119000000.0, "pretax_income": 2136000000.0, "income_tax": 408000000.0, "net_income_incl_nci": 1728000000.0, "net_income": 1768000000.0, "net_income_common": 1768000000.0, "eps_basic": 1.4, "eps_diluted": 1.39, "shares_basic": 1267000000.0, "shares_diluted": 1271000000.0, "dps_declared": 2.66, "operating_lease_cost": 2403000000.0 }, "sources": [ "10-K:0000064803-26-000010" ], "value_sources": { "revenue": [ "10-K:0000064803-26-000010" ], "cost_of_revenue": [ "10-K:0000064803-26-000010" ], "operating_income": [ "10-K:0000064803-26-000010" ], "interest_expense": [ "10-K:0000064803-26-000010" ], "pretax_income": [ "10-K:0000064803-26-000010" ], "income_tax": [ "10-K:0000064803-26-000010" ], "net_income_incl_nci": [ "10-K:0000064803-26-000010" ], "net_income": [ "10-K:0000064803-26-000010" ], "net_income_common": [ "10-K:0000064803-26-000010" ], "eps_basic": [ "10-K:0000064803-26-000010" ], "eps_diluted": [ "10-K:0000064803-26-000010" ], "shares_basic": [ "10-K:0000064803-26-000010" ], "shares_diluted": [ "10-K:0000064803-26-000010" ], "dps_declared": [ "10-K:0000064803-26-000010" ], "operating_lease_cost": [ "10-K:0000064803-26-000010" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 10081000000.0, "short_term_investments": 2632000000.0, "receivables": 23037000000.0, "inventory": 16976000000.0, "current_assets": 58958000000.0, "ppe_net": 12146000000.0, "goodwill": 79993000000.0, "intangibles": 32727000000.0, "total_assets": 230639000000.0, "accounts_payable": null, "short_term_borrowings": 255000000.0, "debt_current": 5828000000.0, "current_liabilities": 59560000000.0, "long_term_debt": 65735000000.0, "total_liabilities": 165165000000.0, "temporary_equity": null, "equity_parent": 65140000000.0, "nci": 334000000.0, "equity_total": 65474000000.0, "liabilities_and_equity": 230639000000.0, "shares_outstanding": 1305000000.0, "retained_earnings": 46455000000.0, "preferred_stock": 0.0, "long_term_investments": 16840000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1762000000.0, "operating_lease_liability_noncurrent": 18739000000.0, "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:0000064803-20-000015" ], "value_sources": { "cash": [ "10-Q:0000064803-20-000015" ], "short_term_investments": [ "10-Q:0000064803-20-000015" ], "receivables": [ "10-Q:0000064803-20-000015" ], "inventory": [ "10-Q:0000064803-20-000015" ], "current_assets": [ "10-Q:0000064803-20-000015" ], "ppe_net": [ "10-Q:0000064803-20-000015" ], "goodwill": [ "10-Q:0000064803-20-000015" ], "intangibles": [ "10-Q:0000064803-20-000015" ], "total_assets": [ "10-Q:0000064803-20-000015" ], "short_term_borrowings": [ "10-Q:0000064803-20-000015" ], "debt_current": [ "10-Q:0000064803-20-000015" ], "current_liabilities": [ "10-Q:0000064803-20-000015" ], "long_term_debt": [ "10-Q:0000064803-20-000015" ], "total_liabilities": [ "10-Q:0000064803-20-000015" ], "equity_parent": [ "10-Q:0000064803-20-000015" ], "nci": [ "10-Q:0000064803-20-000015" ], "equity_total": [ "10-Q:0000064803-20-000015" ], "liabilities_and_equity": [ "10-Q:0000064803-20-000015" ], "shares_outstanding": [ "10-Q:0000064803-20-000015" ], "retained_earnings": [ "10-Q:0000064803-20-000015" ], "preferred_stock": [ "10-Q:0000064803-20-000015" ], "long_term_investments": [ "10-Q:0000064803-20-000015" ], "operating_lease_liability_current": [ "10-Q:0000064803-20-000015" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-20-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 14869000000.0, "short_term_investments": 2596000000.0, "receivables": 22520000000.0, "inventory": 16519000000.0, "current_assets": 62506000000.0, "ppe_net": 12221000000.0, "goodwill": 80057000000.0, "intangibles": 32225000000.0, "total_assets": 235495000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 8192000000.0, "current_liabilities": 63694000000.0, "long_term_debt": 63481000000.0, "total_liabilities": 167140000000.0, "temporary_equity": null, "equity_parent": 68022000000.0, "nci": 333000000.0, "equity_total": 68355000000.0, "liabilities_and_equity": 235495000000.0, "shares_outstanding": 1307000000.0, "retained_earnings": 48768000000.0, "preferred_stock": 0.0, "long_term_investments": 18594000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1766000000.0, "operating_lease_liability_noncurrent": 18612000000.0, "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:0000064803-20-000030" ], "value_sources": { "cash": [ "10-Q:0000064803-20-000030" ], "short_term_investments": [ "10-Q:0000064803-20-000030" ], "receivables": [ "10-Q:0000064803-20-000030" ], "inventory": [ "10-Q:0000064803-20-000030" ], "current_assets": [ "10-Q:0000064803-20-000030" ], "ppe_net": [ "10-Q:0000064803-20-000030" ], "goodwill": [ "10-Q:0000064803-20-000030" ], "intangibles": [ "10-Q:0000064803-20-000030" ], "total_assets": [ "10-Q:0000064803-20-000030" ], "debt_current": [ "10-Q:0000064803-20-000030" ], "current_liabilities": [ "10-Q:0000064803-20-000030" ], "long_term_debt": [ "10-Q:0000064803-20-000030" ], "total_liabilities": [ "10-Q:0000064803-20-000030" ], "equity_parent": [ "10-Q:0000064803-20-000030" ], "nci": [ "10-Q:0000064803-20-000030" ], "equity_total": [ "10-Q:0000064803-20-000030" ], "liabilities_and_equity": [ "10-Q:0000064803-20-000030" ], "shares_outstanding": [ "10-Q:0000064803-20-000030" ], "retained_earnings": [ "10-Q:0000064803-20-000030" ], "preferred_stock": [ "10-Q:0000064803-20-000030" ], "long_term_investments": [ "10-Q:0000064803-20-000030" ], "operating_lease_liability_current": [ "10-Q:0000064803-20-000030" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-20-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 9256000000.0, "short_term_investments": 2831000000.0, "receivables": 23816000000.0, "inventory": 17478000000.0, "current_assets": 59211000000.0, "ppe_net": 12349000000.0, "goodwill": 79579000000.0, "intangibles": 31697000000.0, "total_assets": 232898000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 5443000000.0, "current_liabilities": 62044000000.0, "long_term_debt": 61552000000.0, "total_liabilities": 163786000000.0, "temporary_equity": null, "equity_parent": 68807000000.0, "nci": 305000000.0, "equity_total": 69112000000.0, "liabilities_and_equity": 232898000000.0, "shares_outstanding": 1309000000.0, "retained_earnings": 49328000000.0, "preferred_stock": 0.0, "long_term_investments": 20216000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1789000000.0, "operating_lease_liability_noncurrent": 18489000000.0, "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:0000064803-20-000041" ], "value_sources": { "cash": [ "10-Q:0000064803-20-000041" ], "short_term_investments": [ "10-Q:0000064803-20-000041" ], "receivables": [ "10-Q:0000064803-20-000041" ], "inventory": [ "10-Q:0000064803-20-000041" ], "current_assets": [ "10-Q:0000064803-20-000041" ], "ppe_net": [ "10-Q:0000064803-20-000041" ], "goodwill": [ "10-Q:0000064803-20-000041" ], "intangibles": [ "10-Q:0000064803-20-000041" ], "total_assets": [ "10-Q:0000064803-20-000041" ], "debt_current": [ "10-Q:0000064803-20-000041" ], "current_liabilities": [ "10-Q:0000064803-20-000041" ], "long_term_debt": [ "10-Q:0000064803-20-000041" ], "total_liabilities": [ "10-Q:0000064803-20-000041" ], "equity_parent": [ "10-Q:0000064803-20-000041" ], "nci": [ "10-Q:0000064803-20-000041" ], "equity_total": [ "10-Q:0000064803-20-000041" ], "liabilities_and_equity": [ "10-Q:0000064803-20-000041" ], "shares_outstanding": [ "10-Q:0000064803-20-000041" ], "retained_earnings": [ "10-Q:0000064803-20-000041" ], "preferred_stock": [ "10-Q:0000064803-20-000041" ], "long_term_investments": [ "10-Q:0000064803-20-000041" ], "operating_lease_liability_current": [ "10-Q:0000064803-20-000041" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-20-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 7854000000.0, "short_term_investments": 3000000000.0, "receivables": 21742000000.0, "inventory": 18496000000.0, "current_assets": 56369000000.0, "ppe_net": 12606000000.0, "goodwill": 79552000000.0, "intangibles": 31142000000.0, "total_assets": 230715000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 5440000000.0, "current_liabilities": 62017000000.0, "long_term_debt": 59207000000.0, "total_liabilities": 161014000000.0, "temporary_equity": null, "equity_parent": 69389000000.0, "nci": 312000000.0, "equity_total": 69701000000.0, "liabilities_and_equity": 230715000000.0, "shares_outstanding": 1310000000.0, "retained_earnings": 49640000000.0, "preferred_stock": 0.0, "long_term_investments": 20812000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 20395000000.0, "operating_lease_liability_current": 1638000000.0, "operating_lease_liability_noncurrent": 18757000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 2688000000.0, "operating_lease_payments_total": 27142000000.0, "operating_lease_imputed_interest": 6747000000.0, "debt_maturity_y1": 5405000000.0, "debt_maturity_y2": 4154000000.0, "debt_maturity_y3": 4055000000.0, "debt_maturity_y4": 2706000000.0, "debt_maturity_y5": 3785000000.0, "debt_maturity_after_y5": 44130000000.0 }, "sources": [ "10-K:0000064803-21-000011", "10-K:0000064803-22-000008", "10-Q:0000064803-21-000017" ], "value_sources": { "cash": [ "10-K:0000064803-22-000008" ], "short_term_investments": [ "10-K:0000064803-22-000008" ], "receivables": [ "10-K:0000064803-22-000008" ], "inventory": [ "10-K:0000064803-22-000008" ], "current_assets": [ "10-K:0000064803-22-000008" ], "ppe_net": [ "10-K:0000064803-22-000008" ], "goodwill": [ "10-K:0000064803-22-000008" ], "intangibles": [ "10-K:0000064803-22-000008" ], "total_assets": [ "10-K:0000064803-22-000008" ], "short_term_borrowings": [ "10-Q:0000064803-21-000017" ], "debt_current": [ "10-K:0000064803-22-000008" ], "current_liabilities": [ "10-K:0000064803-22-000008" ], "long_term_debt": [ "10-K:0000064803-22-000008" ], "total_liabilities": [ "10-K:0000064803-22-000008" ], "equity_parent": [ "10-K:0000064803-22-000008" ], "nci": [ "10-K:0000064803-22-000008" ], "equity_total": [ "10-K:0000064803-22-000008" ], "liabilities_and_equity": [ "10-K:0000064803-22-000008" ], "shares_outstanding": [ "10-K:0000064803-22-000008" ], "retained_earnings": [ "10-K:0000064803-22-000008" ], "preferred_stock": [ "10-K:0000064803-22-000008" ], "long_term_investments": [ "10-K:0000064803-22-000008" ], "operating_lease_liability": [ "10-K:0000064803-22-000008" ], "operating_lease_liability_current": [ "10-K:0000064803-22-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000064803-22-000008" ], "operating_lease_discount_rate": [ "10-K:0000064803-22-000008" ], "operating_lease_payments_y1": [ "10-K:0000064803-21-000011" ], "operating_lease_payments_total": [ "10-K:0000064803-21-000011" ], "operating_lease_imputed_interest": [ "10-K:0000064803-21-000011" ], "debt_maturity_y1": [ "10-K:0000064803-21-000011" ], "debt_maturity_y2": [ "10-K:0000064803-21-000011" ], "debt_maturity_y3": [ "10-K:0000064803-21-000011" ], "debt_maturity_y4": [ "10-K:0000064803-21-000011" ], "debt_maturity_y5": [ "10-K:0000064803-21-000011" ], "debt_maturity_after_y5": [ "10-K:0000064803-21-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 5598000000.0, "short_term_investments": 3190000000.0, "receivables": 23855000000.0, "inventory": 17618000000.0, "current_assets": 55719000000.0, "ppe_net": 12611000000.0, "goodwill": 79552000000.0, "intangibles": 30639000000.0, "total_assets": 229606000000.0, "accounts_payable": null, "short_term_borrowings": 252000000.0, "debt_current": 2422000000.0, "current_liabilities": 60104000000.0, "long_term_debt": 59270000000.0, "total_liabilities": 158442000000.0, "temporary_equity": null, "equity_parent": 70850000000.0, "nci": 314000000.0, "equity_total": 71164000000.0, "liabilities_and_equity": 229606000000.0, "shares_outstanding": 1313000000.0, "retained_earnings": 51203000000.0, "preferred_stock": 0.0, "long_term_investments": 21025000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1786000000.0, "operating_lease_liability_noncurrent": 18587000000.0, "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:0000064803-21-000017" ], "value_sources": { "cash": [ "10-Q:0000064803-21-000017" ], "short_term_investments": [ "10-Q:0000064803-21-000017" ], "receivables": [ "10-Q:0000064803-21-000017" ], "inventory": [ "10-Q:0000064803-21-000017" ], "current_assets": [ "10-Q:0000064803-21-000017" ], "ppe_net": [ "10-Q:0000064803-21-000017" ], "goodwill": [ "10-Q:0000064803-21-000017" ], "intangibles": [ "10-Q:0000064803-21-000017" ], "total_assets": [ "10-Q:0000064803-21-000017" ], "short_term_borrowings": [ "10-Q:0000064803-21-000017" ], "debt_current": [ "10-Q:0000064803-21-000017" ], "current_liabilities": [ "10-Q:0000064803-21-000017" ], "long_term_debt": [ "10-Q:0000064803-21-000017" ], "total_liabilities": [ "10-Q:0000064803-21-000017" ], "equity_parent": [ "10-Q:0000064803-21-000017" ], "nci": [ "10-Q:0000064803-21-000017" ], "equity_total": [ "10-Q:0000064803-21-000017" ], "liabilities_and_equity": [ "10-Q:0000064803-21-000017" ], "shares_outstanding": [ "10-Q:0000064803-21-000017" ], "retained_earnings": [ "10-Q:0000064803-21-000017" ], "preferred_stock": [ "10-Q:0000064803-21-000017" ], "long_term_investments": [ "10-Q:0000064803-21-000017" ], "operating_lease_liability_current": [ "10-Q:0000064803-21-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 7119000000.0, "short_term_investments": 3006000000.0, "receivables": 24164000000.0, "inventory": 16979000000.0, "current_assets": 56559000000.0, "ppe_net": 12664000000.0, "goodwill": 79552000000.0, "intangibles": 30080000000.0, "total_assets": 231164000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 60000000.0, "current_liabilities": 59311000000.0, "long_term_debt": 59294000000.0, "total_liabilities": 157599000000.0, "temporary_equity": null, "equity_parent": 73244000000.0, "nci": 321000000.0, "equity_total": 73565000000.0, "liabilities_and_equity": 231164000000.0, "shares_outstanding": 1318000000.0, "retained_earnings": 53331000000.0, "preferred_stock": 0.0, "long_term_investments": 22136000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1791000000.0, "operating_lease_liability_noncurrent": 18509000000.0, "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:0000064803-21-000028" ], "value_sources": { "cash": [ "10-Q:0000064803-21-000028" ], "short_term_investments": [ "10-Q:0000064803-21-000028" ], "receivables": [ "10-Q:0000064803-21-000028" ], "inventory": [ "10-Q:0000064803-21-000028" ], "current_assets": [ "10-Q:0000064803-21-000028" ], "ppe_net": [ "10-Q:0000064803-21-000028" ], "goodwill": [ "10-Q:0000064803-21-000028" ], "intangibles": [ "10-Q:0000064803-21-000028" ], "total_assets": [ "10-Q:0000064803-21-000028" ], "debt_current": [ "10-Q:0000064803-21-000028" ], "current_liabilities": [ "10-Q:0000064803-21-000028" ], "long_term_debt": [ "10-Q:0000064803-21-000028" ], "total_liabilities": [ "10-Q:0000064803-21-000028" ], "equity_parent": [ "10-Q:0000064803-21-000028" ], "nci": [ "10-Q:0000064803-21-000028" ], "equity_total": [ "10-Q:0000064803-21-000028" ], "liabilities_and_equity": [ "10-Q:0000064803-21-000028" ], "shares_outstanding": [ "10-Q:0000064803-21-000028" ], "retained_earnings": [ "10-Q:0000064803-21-000028" ], "preferred_stock": [ "10-Q:0000064803-21-000028" ], "long_term_investments": [ "10-Q:0000064803-21-000028" ], "operating_lease_liability_current": [ "10-Q:0000064803-21-000028" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 9826000000.0, "short_term_investments": 3015000000.0, "receivables": 25283000000.0, "inventory": 17399000000.0, "current_assets": 60842000000.0, "ppe_net": 12771000000.0, "goodwill": 79121000000.0, "intangibles": 29545000000.0, "total_assets": 234891000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1561000000.0, "current_liabilities": 64709000000.0, "long_term_debt": 56832000000.0, "total_liabilities": 160273000000.0, "temporary_equity": null, "equity_parent": 74308000000.0, "nci": 310000000.0, "equity_total": 74618000000.0, "liabilities_and_equity": 234891000000.0, "shares_outstanding": 1321000000.0, "retained_earnings": 54264000000.0, "preferred_stock": 0.0, "long_term_investments": 22370000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1809000000.0, "operating_lease_liability_noncurrent": 18456000000.0, "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:0000064803-21-000034" ], "value_sources": { "cash": [ "10-Q:0000064803-21-000034" ], "short_term_investments": [ "10-Q:0000064803-21-000034" ], "receivables": [ "10-Q:0000064803-21-000034" ], "inventory": [ "10-Q:0000064803-21-000034" ], "current_assets": [ "10-Q:0000064803-21-000034" ], "ppe_net": [ "10-Q:0000064803-21-000034" ], "goodwill": [ "10-Q:0000064803-21-000034" ], "intangibles": [ "10-Q:0000064803-21-000034" ], "total_assets": [ "10-Q:0000064803-21-000034" ], "debt_current": [ "10-Q:0000064803-21-000034" ], "current_liabilities": [ "10-Q:0000064803-21-000034" ], "long_term_debt": [ "10-Q:0000064803-21-000034" ], "total_liabilities": [ "10-Q:0000064803-21-000034" ], "equity_parent": [ "10-Q:0000064803-21-000034" ], "nci": [ "10-Q:0000064803-21-000034" ], "equity_total": [ "10-Q:0000064803-21-000034" ], "liabilities_and_equity": [ "10-Q:0000064803-21-000034" ], "shares_outstanding": [ "10-Q:0000064803-21-000034" ], "retained_earnings": [ "10-Q:0000064803-21-000034" ], "preferred_stock": [ "10-Q:0000064803-21-000034" ], "long_term_investments": [ "10-Q:0000064803-21-000034" ], "operating_lease_liability_current": [ "10-Q:0000064803-21-000034" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-21-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 9408000000.0, "short_term_investments": 3117000000.0, "receivables": 24431000000.0, "inventory": 17760000000.0, "current_assets": 60008000000.0, "ppe_net": 12896000000.0, "goodwill": 79121000000.0, "intangibles": 29026000000.0, "total_assets": 232999000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 4205000000.0, "current_liabilities": 67807000000.0, "long_term_debt": 51971000000.0, "total_liabilities": 157618000000.0, "temporary_equity": null, "equity_parent": 75075000000.0, "nci": 306000000.0, "equity_total": 75381000000.0, "liabilities_and_equity": 232999000000.0, "shares_outstanding": 1322000000.0, "retained_earnings": 54906000000.0, "preferred_stock": 0.0, "long_term_investments": 23025000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 19823000000.0, "operating_lease_liability_current": 1646000000.0, "operating_lease_liability_noncurrent": 18177000000.0, "operating_lease_discount_rate": 0.044, "operating_lease_payments_y1": 2685000000.0, "operating_lease_payments_total": 26070000000.0, "operating_lease_imputed_interest": 6247000000.0, "debt_maturity_y1": 4154000000.0, "debt_maturity_y2": 1719000000.0, "debt_maturity_y3": 2706000000.0, "debt_maturity_y4": 3785000000.0, "debt_maturity_y5": 2507000000.0, "debt_maturity_after_y5": 40572000000.0 }, "sources": [ "10-K:0000064803-22-000008", "10-K:0000064803-23-000009" ], "value_sources": { "cash": [ "10-K:0000064803-23-000009" ], "short_term_investments": [ "10-K:0000064803-23-000009" ], "receivables": [ "10-K:0000064803-23-000009" ], "inventory": [ "10-K:0000064803-23-000009" ], "current_assets": [ "10-K:0000064803-23-000009" ], "ppe_net": [ "10-K:0000064803-23-000009" ], "goodwill": [ "10-K:0000064803-23-000009" ], "intangibles": [ "10-K:0000064803-23-000009" ], "total_assets": [ "10-K:0000064803-23-000009" ], "debt_current": [ "10-K:0000064803-23-000009" ], "current_liabilities": [ "10-K:0000064803-23-000009" ], "long_term_debt": [ "10-K:0000064803-23-000009" ], "total_liabilities": [ "10-K:0000064803-23-000009" ], "equity_parent": [ "10-K:0000064803-23-000009" ], "nci": [ "10-K:0000064803-23-000009" ], "equity_total": [ "10-K:0000064803-23-000009" ], "liabilities_and_equity": [ "10-K:0000064803-23-000009" ], "shares_outstanding": [ "10-K:0000064803-23-000009" ], "retained_earnings": [ "10-K:0000064803-23-000009" ], "preferred_stock": [ "10-K:0000064803-23-000009" ], "long_term_investments": [ "10-K:0000064803-23-000009" ], "operating_lease_liability": [ "10-K:0000064803-23-000009" ], "operating_lease_liability_current": [ "10-K:0000064803-23-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0000064803-23-000009" ], "operating_lease_discount_rate": [ "10-K:0000064803-23-000009" ], "operating_lease_payments_y1": [ "10-K:0000064803-22-000008" ], "operating_lease_payments_total": [ "10-K:0000064803-22-000008" ], "operating_lease_imputed_interest": [ "10-K:0000064803-22-000008" ], "debt_maturity_y1": [ "10-K:0000064803-22-000008" ], "debt_maturity_y2": [ "10-K:0000064803-22-000008" ], "debt_maturity_y3": [ "10-K:0000064803-22-000008" ], "debt_maturity_y4": [ "10-K:0000064803-22-000008" ], "debt_maturity_y5": [ "10-K:0000064803-22-000008" ], "debt_maturity_after_y5": [ "10-K:0000064803-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 8442000000.0, "short_term_investments": 2900000000.0, "receivables": 26451000000.0, "inventory": 18160000000.0, "current_assets": 61483000000.0, "ppe_net": 12844000000.0, "goodwill": 79060000000.0, "intangibles": 28543000000.0, "total_assets": 232873000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 4217000000.0, "current_liabilities": 69780000000.0, "long_term_debt": 52063000000.0, "total_liabilities": 158733000000.0, "temporary_equity": null, "equity_parent": 73830000000.0, "nci": 310000000.0, "equity_total": 74140000000.0, "liabilities_and_equity": 232873000000.0, "shares_outstanding": 1306000000.0, "retained_earnings": 56488000000.0, "preferred_stock": 0.0, "long_term_investments": 22595000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1849000000.0, "operating_lease_liability_noncurrent": 17786000000.0, "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:0000064803-22-000016" ], "value_sources": { "cash": [ "10-Q:0000064803-22-000016" ], "short_term_investments": [ "10-Q:0000064803-22-000016" ], "receivables": [ "10-Q:0000064803-22-000016" ], "inventory": [ "10-Q:0000064803-22-000016" ], "current_assets": [ "10-Q:0000064803-22-000016" ], "ppe_net": [ "10-Q:0000064803-22-000016" ], "goodwill": [ "10-Q:0000064803-22-000016" ], "intangibles": [ "10-Q:0000064803-22-000016" ], "total_assets": [ "10-Q:0000064803-22-000016" ], "debt_current": [ "10-Q:0000064803-22-000016" ], "current_liabilities": [ "10-Q:0000064803-22-000016" ], "long_term_debt": [ "10-Q:0000064803-22-000016" ], "total_liabilities": [ "10-Q:0000064803-22-000016" ], "equity_parent": [ "10-Q:0000064803-22-000016" ], "nci": [ "10-Q:0000064803-22-000016" ], "equity_total": [ "10-Q:0000064803-22-000016" ], "liabilities_and_equity": [ "10-Q:0000064803-22-000016" ], "shares_outstanding": [ "10-Q:0000064803-22-000016" ], "retained_earnings": [ "10-Q:0000064803-22-000016" ], "preferred_stock": [ "10-Q:0000064803-22-000016" ], "long_term_investments": [ "10-Q:0000064803-22-000016" ], "operating_lease_liability_current": [ "10-Q:0000064803-22-000016" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 12116000000.0, "short_term_investments": 2877000000.0, "receivables": 27233000000.0, "inventory": 17375000000.0, "current_assets": 62142000000.0, "ppe_net": 12764000000.0, "goodwill": 78560000000.0, "intangibles": 28135000000.0, "total_assets": 230279000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 4019000000.0, "current_liabilities": 68457000000.0, "long_term_debt": 50797000000.0, "total_liabilities": 154773000000.0, "temporary_equity": null, "equity_parent": 75184000000.0, "nci": 322000000.0, "equity_total": 75506000000.0, "liabilities_and_equity": 230279000000.0, "shares_outstanding": 1312000000.0, "retained_earnings": 58710000000.0, "preferred_stock": 0.0, "long_term_investments": 21124000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1854000000.0, "operating_lease_liability_noncurrent": 17502000000.0, "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:0000064803-22-000029" ], "value_sources": { "cash": [ "10-Q:0000064803-22-000029" ], "short_term_investments": [ "10-Q:0000064803-22-000029" ], "receivables": [ "10-Q:0000064803-22-000029" ], "inventory": [ "10-Q:0000064803-22-000029" ], "current_assets": [ "10-Q:0000064803-22-000029" ], "ppe_net": [ "10-Q:0000064803-22-000029" ], "goodwill": [ "10-Q:0000064803-22-000029" ], "intangibles": [ "10-Q:0000064803-22-000029" ], "total_assets": [ "10-Q:0000064803-22-000029" ], "debt_current": [ "10-Q:0000064803-22-000029" ], "current_liabilities": [ "10-Q:0000064803-22-000029" ], "long_term_debt": [ "10-Q:0000064803-22-000029" ], "total_liabilities": [ "10-Q:0000064803-22-000029" ], "equity_parent": [ "10-Q:0000064803-22-000029" ], "nci": [ "10-Q:0000064803-22-000029" ], "equity_total": [ "10-Q:0000064803-22-000029" ], "liabilities_and_equity": [ "10-Q:0000064803-22-000029" ], "shares_outstanding": [ "10-Q:0000064803-22-000029" ], "retained_earnings": [ "10-Q:0000064803-22-000029" ], "preferred_stock": [ "10-Q:0000064803-22-000029" ], "long_term_investments": [ "10-Q:0000064803-22-000029" ], "operating_lease_liability_current": [ "10-Q:0000064803-22-000029" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-22-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 17197000000.0, "short_term_investments": 2792000000.0, "receivables": 26317000000.0, "inventory": 18058000000.0, "current_assets": 68341000000.0, "ppe_net": 12626000000.0, "goodwill": 78086000000.0, "intangibles": 25157000000.0, "total_assets": 231212000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1363000000.0, "current_liabilities": 72409000000.0, "long_term_debt": 50848000000.0, "total_liabilities": 160201000000.0, "temporary_equity": null, "equity_parent": 70683000000.0, "nci": 328000000.0, "equity_total": 71011000000.0, "liabilities_and_equity": 231212000000.0, "shares_outstanding": 1315000000.0, "retained_earnings": 54571000000.0, "preferred_stock": 0.0, "long_term_investments": 20565000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1687000000.0, "operating_lease_liability_noncurrent": 17174000000.0, "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:0000064803-22-000038" ], "value_sources": { "cash": [ "10-Q:0000064803-22-000038" ], "short_term_investments": [ "10-Q:0000064803-22-000038" ], "receivables": [ "10-Q:0000064803-22-000038" ], "inventory": [ "10-Q:0000064803-22-000038" ], "current_assets": [ "10-Q:0000064803-22-000038" ], "ppe_net": [ "10-Q:0000064803-22-000038" ], "goodwill": [ "10-Q:0000064803-22-000038" ], "intangibles": [ "10-Q:0000064803-22-000038" ], "total_assets": [ "10-Q:0000064803-22-000038" ], "debt_current": [ "10-Q:0000064803-22-000038" ], "current_liabilities": [ "10-Q:0000064803-22-000038" ], "long_term_debt": [ "10-Q:0000064803-22-000038" ], "total_liabilities": [ "10-Q:0000064803-22-000038" ], "equity_parent": [ "10-Q:0000064803-22-000038" ], "nci": [ "10-Q:0000064803-22-000038" ], "equity_total": [ "10-Q:0000064803-22-000038" ], "liabilities_and_equity": [ "10-Q:0000064803-22-000038" ], "shares_outstanding": [ "10-Q:0000064803-22-000038" ], "retained_earnings": [ "10-Q:0000064803-22-000038" ], "preferred_stock": [ "10-Q:0000064803-22-000038" ], "long_term_investments": [ "10-Q:0000064803-22-000038" ], "operating_lease_liability_current": [ "10-Q:0000064803-22-000038" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-22-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 12945000000.0, "short_term_investments": 2778000000.0, "receivables": 27276000000.0, "inventory": 19090000000.0, "current_assets": 65633000000.0, "ppe_net": 12873000000.0, "goodwill": 78150000000.0, "intangibles": 24803000000.0, "total_assets": 228275000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 1778000000.0, "current_liabilities": 69421000000.0, "long_term_debt": 50476000000.0, "total_liabilities": 156506000000.0, "temporary_equity": null, "equity_parent": 71469000000.0, "nci": 300000000.0, "equity_total": 71769000000.0, "liabilities_and_equity": 228275000000.0, "shares_outstanding": 1300000000.0, "retained_earnings": 56398000000.0, "preferred_stock": 0.0, "long_term_investments": 21096000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": 18538000000.0, "operating_lease_liability_current": 1678000000.0, "operating_lease_liability_noncurrent": 16800000000.0, "operating_lease_discount_rate": 0.044, "operating_lease_payments_y1": 2685000000.0, "operating_lease_payments_total": 24039000000.0, "operating_lease_imputed_interest": 5501000000.0, "debt_maturity_y1": 1719000000.0, "debt_maturity_y2": 2706000000.0, "debt_maturity_y3": 3785000000.0, "debt_maturity_y4": 2507000000.0, "debt_maturity_y5": 3379000000.0, "debt_maturity_after_y5": 37192000000.0 }, "sources": [ "10-K:0000064803-23-000009", "10-K:0000064803-24-000007" ], "value_sources": { "cash": [ "10-K:0000064803-24-000007" ], "short_term_investments": [ "10-K:0000064803-24-000007" ], "receivables": [ "10-K:0000064803-24-000007" ], "inventory": [ "10-K:0000064803-24-000007" ], "current_assets": [ "10-K:0000064803-24-000007" ], "ppe_net": [ "10-K:0000064803-24-000007" ], "goodwill": [ "10-K:0000064803-24-000007" ], "intangibles": [ "10-K:0000064803-24-000007" ], "total_assets": [ "10-K:0000064803-24-000007" ], "short_term_borrowings": [ "10-K:0000064803-24-000007" ], "debt_current": [ "10-K:0000064803-24-000007" ], "current_liabilities": [ "10-K:0000064803-24-000007" ], "long_term_debt": [ "10-K:0000064803-24-000007" ], "total_liabilities": [ "10-K:0000064803-24-000007" ], "equity_parent": [ "10-K:0000064803-24-000007" ], "nci": [ "10-K:0000064803-24-000007" ], "equity_total": [ "10-K:0000064803-24-000007" ], "liabilities_and_equity": [ "10-K:0000064803-24-000007" ], "shares_outstanding": [ "10-K:0000064803-24-000007" ], "retained_earnings": [ "10-K:0000064803-24-000007" ], "preferred_stock": [ "10-K:0000064803-24-000007" ], "long_term_investments": [ "10-K:0000064803-24-000007" ], "commercial_paper": [ "10-K:0000064803-24-000007" ], "operating_lease_liability": [ "10-K:0000064803-24-000007" ], "operating_lease_liability_current": [ "10-K:0000064803-24-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000064803-24-000007" ], "operating_lease_discount_rate": [ "10-K:0000064803-24-000007" ], "operating_lease_payments_y1": [ "10-K:0000064803-23-000009" ], "operating_lease_payments_total": [ "10-K:0000064803-23-000009" ], "operating_lease_imputed_interest": [ "10-K:0000064803-23-000009" ], "debt_maturity_y1": [ "10-K:0000064803-23-000009" ], "debt_maturity_y2": [ "10-K:0000064803-23-000009" ], "debt_maturity_y3": [ "10-K:0000064803-23-000009" ], "debt_maturity_y4": [ "10-K:0000064803-23-000009" ], "debt_maturity_y5": [ "10-K:0000064803-23-000009" ], "debt_maturity_after_y5": [ "10-K:0000064803-23-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 14618000000.0, "short_term_investments": 3102000000.0, "receivables": 28331000000.0, "inventory": 18263000000.0, "current_assets": 68706000000.0, "ppe_net": 12872000000.0, "goodwill": 84057000000.0, "intangibles": 26368000000.0, "total_assets": 239330000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1778000000.0, "current_liabilities": 75054000000.0, "long_term_debt": 56450000000.0, "total_liabilities": 167750000000.0, "temporary_equity": null, "equity_parent": 71382000000.0, "nci": 198000000.0, "equity_total": 71580000000.0, "liabilities_and_equity": 239330000000.0, "shares_outstanding": 1279000000.0, "retained_earnings": 57753000000.0, "preferred_stock": 0.0, "long_term_investments": 21612000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1679000000.0, "operating_lease_liability_noncurrent": 16571000000.0, "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:0000064803-23-000016" ], "value_sources": { "cash": [ "10-Q:0000064803-23-000016" ], "short_term_investments": [ "10-Q:0000064803-23-000016" ], "receivables": [ "10-Q:0000064803-23-000016" ], "inventory": [ "10-Q:0000064803-23-000016" ], "current_assets": [ "10-Q:0000064803-23-000016" ], "ppe_net": [ "10-Q:0000064803-23-000016" ], "goodwill": [ "10-Q:0000064803-23-000016" ], "intangibles": [ "10-Q:0000064803-23-000016" ], "total_assets": [ "10-Q:0000064803-23-000016" ], "debt_current": [ "10-Q:0000064803-23-000016" ], "current_liabilities": [ "10-Q:0000064803-23-000016" ], "long_term_debt": [ "10-Q:0000064803-23-000016" ], "total_liabilities": [ "10-Q:0000064803-23-000016" ], "equity_parent": [ "10-Q:0000064803-23-000016" ], "nci": [ "10-Q:0000064803-23-000016" ], "equity_total": [ "10-Q:0000064803-23-000016" ], "liabilities_and_equity": [ "10-Q:0000064803-23-000016" ], "shares_outstanding": [ "10-Q:0000064803-23-000016" ], "retained_earnings": [ "10-Q:0000064803-23-000016" ], "preferred_stock": [ "10-Q:0000064803-23-000016" ], "long_term_investments": [ "10-Q:0000064803-23-000016" ], "operating_lease_liability_current": [ "10-Q:0000064803-23-000016" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-23-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 13807000000.0, "short_term_investments": 3080000000.0, "receivables": 29546000000.0, "inventory": 17291000000.0, "current_assets": 67756000000.0, "ppe_net": 13001000000.0, "goodwill": 91260000000.0, "intangibles": 30118000000.0, "total_assets": 250071000000.0, "accounts_payable": null, "short_term_borrowings": 1000000000.0, "debt_current": 1402000000.0, "current_liabilities": 79206000000.0, "long_term_debt": 61419000000.0, "total_liabilities": 177069000000.0, "temporary_equity": null, "equity_parent": 72726000000.0, "nci": 276000000.0, "equity_total": 73002000000.0, "liabilities_and_equity": 250071000000.0, "shares_outstanding": 1282000000.0, "retained_earnings": 58868000000.0, "preferred_stock": 0.0, "long_term_investments": 22114000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 1000000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 1706000000.0, "operating_lease_liability_noncurrent": 16609000000.0, "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:0000064803-23-000033" ], "value_sources": { "cash": [ "10-Q:0000064803-23-000033" ], "short_term_investments": [ "10-Q:0000064803-23-000033" ], "receivables": [ "10-Q:0000064803-23-000033" ], "inventory": [ "10-Q:0000064803-23-000033" ], "current_assets": [ "10-Q:0000064803-23-000033" ], "ppe_net": [ "10-Q:0000064803-23-000033" ], "goodwill": [ "10-Q:0000064803-23-000033" ], "intangibles": [ "10-Q:0000064803-23-000033" ], "total_assets": [ "10-Q:0000064803-23-000033" ], "short_term_borrowings": [ "10-Q:0000064803-23-000033" ], "debt_current": [ "10-Q:0000064803-23-000033" ], "current_liabilities": [ "10-Q:0000064803-23-000033" ], "long_term_debt": [ "10-Q:0000064803-23-000033" ], "total_liabilities": [ "10-Q:0000064803-23-000033" ], "equity_parent": [ "10-Q:0000064803-23-000033" ], "nci": [ "10-Q:0000064803-23-000033" ], "equity_total": [ "10-Q:0000064803-23-000033" ], "liabilities_and_equity": [ "10-Q:0000064803-23-000033" ], "shares_outstanding": [ "10-Q:0000064803-23-000033" ], "retained_earnings": [ "10-Q:0000064803-23-000033" ], "preferred_stock": [ "10-Q:0000064803-23-000033" ], "long_term_investments": [ "10-Q:0000064803-23-000033" ], "commercial_paper": [ "10-Q:0000064803-23-000033" ], "operating_lease_liability_current": [ "10-Q:0000064803-23-000033" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 13043000000.0, "short_term_investments": 3145000000.0, "receivables": 32927000000.0, "inventory": 17954000000.0, "current_assets": 70143000000.0, "ppe_net": 13022000000.0, "goodwill": 91261000000.0, "intangibles": 29624000000.0, "total_assets": 251306000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 2132000000.0, "current_liabilities": 81553000000.0, "long_term_debt": 59782000000.0, "total_liabilities": 176796000000.0, "temporary_equity": null, "equity_parent": 74337000000.0, "nci": 173000000.0, "equity_total": 74510000000.0, "liabilities_and_equity": 251306000000.0, "shares_outstanding": 1287000000.0, "retained_earnings": 60343000000.0, "preferred_stock": 0.0, "long_term_investments": 21667000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1741000000.0, "operating_lease_liability_noncurrent": 16441000000.0, "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:0000064803-23-000047" ], "value_sources": { "cash": [ "10-Q:0000064803-23-000047" ], "short_term_investments": [ "10-Q:0000064803-23-000047" ], "receivables": [ "10-Q:0000064803-23-000047" ], "inventory": [ "10-Q:0000064803-23-000047" ], "current_assets": [ "10-Q:0000064803-23-000047" ], "ppe_net": [ "10-Q:0000064803-23-000047" ], "goodwill": [ "10-Q:0000064803-23-000047" ], "intangibles": [ "10-Q:0000064803-23-000047" ], "total_assets": [ "10-Q:0000064803-23-000047" ], "debt_current": [ "10-Q:0000064803-23-000047" ], "current_liabilities": [ "10-Q:0000064803-23-000047" ], "long_term_debt": [ "10-Q:0000064803-23-000047" ], "total_liabilities": [ "10-Q:0000064803-23-000047" ], "equity_parent": [ "10-Q:0000064803-23-000047" ], "nci": [ "10-Q:0000064803-23-000047" ], "equity_total": [ "10-Q:0000064803-23-000047" ], "liabilities_and_equity": [ "10-Q:0000064803-23-000047" ], "shares_outstanding": [ "10-Q:0000064803-23-000047" ], "retained_earnings": [ "10-Q:0000064803-23-000047" ], "preferred_stock": [ "10-Q:0000064803-23-000047" ], "long_term_investments": [ "10-Q:0000064803-23-000047" ], "operating_lease_liability_current": [ "10-Q:0000064803-23-000047" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-23-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 8196000000.0, "short_term_investments": 3259000000.0, "receivables": 35227000000.0, "inventory": 18025000000.0, "current_assets": 67858000000.0, "ppe_net": 13183000000.0, "goodwill": 91272000000.0, "intangibles": 29234000000.0, "total_assets": 249728000000.0, "accounts_payable": null, "short_term_borrowings": 200000000.0, "debt_current": 2772000000.0, "current_liabilities": 79189000000.0, "long_term_debt": 58638000000.0, "total_liabilities": 173092000000.0, "temporary_equity": null, "equity_parent": 76461000000.0, "nci": 175000000.0, "equity_total": 76636000000.0, "liabilities_and_equity": 249728000000.0, "shares_outstanding": 1288000000.0, "retained_earnings": 61604000000.0, "preferred_stock": 0.0, "long_term_investments": 23019000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 200000000.0, "operating_lease_liability": 17775000000.0, "operating_lease_liability_current": 1741000000.0, "operating_lease_liability_noncurrent": 16034000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 2716000000.0, "operating_lease_payments_total": 22853000000.0, "operating_lease_imputed_interest": 5078000000.0, "debt_maturity_y1": 2705000000.0, "debt_maturity_y2": 3785000000.0, "debt_maturity_y3": 4008000000.0, "debt_maturity_y4": 3379000000.0, "debt_maturity_y5": 5007000000.0, "debt_maturity_after_y5": 41685000000.0 }, "sources": [ "10-K:0000064803-24-000007", "10-K:0000064803-25-000007" ], "value_sources": { "cash": [ "10-K:0000064803-25-000007" ], "short_term_investments": [ "10-K:0000064803-25-000007" ], "receivables": [ "10-K:0000064803-25-000007" ], "inventory": [ "10-K:0000064803-25-000007" ], "current_assets": [ "10-K:0000064803-25-000007" ], "ppe_net": [ "10-K:0000064803-25-000007" ], "goodwill": [ "10-K:0000064803-25-000007" ], "intangibles": [ "10-K:0000064803-25-000007" ], "total_assets": [ "10-K:0000064803-25-000007" ], "short_term_borrowings": [ "10-K:0000064803-25-000007" ], "debt_current": [ "10-K:0000064803-25-000007" ], "current_liabilities": [ "10-K:0000064803-25-000007" ], "long_term_debt": [ "10-K:0000064803-25-000007" ], "total_liabilities": [ "10-K:0000064803-25-000007" ], "equity_parent": [ "10-K:0000064803-25-000007" ], "nci": [ "10-K:0000064803-25-000007" ], "equity_total": [ "10-K:0000064803-25-000007" ], "liabilities_and_equity": [ "10-K:0000064803-25-000007" ], "shares_outstanding": [ "10-K:0000064803-25-000007" ], "retained_earnings": [ "10-K:0000064803-25-000007" ], "preferred_stock": [ "10-K:0000064803-25-000007" ], "long_term_investments": [ "10-K:0000064803-25-000007" ], "commercial_paper": [ "10-K:0000064803-25-000007" ], "operating_lease_liability": [ "10-K:0000064803-25-000007" ], "operating_lease_liability_current": [ "10-K:0000064803-25-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000064803-25-000007" ], "operating_lease_discount_rate": [ "10-K:0000064803-25-000007" ], "operating_lease_payments_y1": [ "10-K:0000064803-24-000007" ], "operating_lease_payments_total": [ "10-K:0000064803-24-000007" ], "operating_lease_imputed_interest": [ "10-K:0000064803-24-000007" ], "debt_maturity_y1": [ "10-K:0000064803-24-000007" ], "debt_maturity_y2": [ "10-K:0000064803-24-000007" ], "debt_maturity_y3": [ "10-K:0000064803-24-000007" ], "debt_maturity_y4": [ "10-K:0000064803-24-000007" ], "debt_maturity_y5": [ "10-K:0000064803-24-000007" ], "debt_maturity_after_y5": [ "10-K:0000064803-24-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 9801000000.0, "short_term_investments": 3288000000.0, "receivables": 32217000000.0, "inventory": 16346000000.0, "current_assets": 67473000000.0, "ppe_net": 13037000000.0, "goodwill": 91272000000.0, "intangibles": 28770000000.0, "total_assets": 249743000000.0, "accounts_payable": null, "short_term_borrowings": 2719000000.0, "debt_current": 3731000000.0, "current_liabilities": 83319000000.0, "long_term_debt": 57694000000.0, "total_liabilities": 175593000000.0, "temporary_equity": null, "equity_parent": 73968000000.0, "nci": 182000000.0, "equity_total": 74150000000.0, "liabilities_and_equity": 249743000000.0, "shares_outstanding": 1252000000.0, "retained_earnings": 61873000000.0, "preferred_stock": 0.0, "long_term_investments": 24074000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1906000000.0, "operating_lease_liability_noncurrent": 15742000000.0, "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:0000064803-24-000016" ], "value_sources": { "cash": [ "10-Q:0000064803-24-000016" ], "short_term_investments": [ "10-Q:0000064803-24-000016" ], "receivables": [ "10-Q:0000064803-24-000016" ], "inventory": [ "10-Q:0000064803-24-000016" ], "current_assets": [ "10-Q:0000064803-24-000016" ], "ppe_net": [ "10-Q:0000064803-24-000016" ], "goodwill": [ "10-Q:0000064803-24-000016" ], "intangibles": [ "10-Q:0000064803-24-000016" ], "total_assets": [ "10-Q:0000064803-24-000016" ], "short_term_borrowings": [ "10-Q:0000064803-24-000016" ], "debt_current": [ "10-Q:0000064803-24-000016" ], "current_liabilities": [ "10-Q:0000064803-24-000016" ], "long_term_debt": [ "10-Q:0000064803-24-000016" ], "total_liabilities": [ "10-Q:0000064803-24-000016" ], "equity_parent": [ "10-Q:0000064803-24-000016" ], "nci": [ "10-Q:0000064803-24-000016" ], "equity_total": [ "10-Q:0000064803-24-000016" ], "liabilities_and_equity": [ "10-Q:0000064803-24-000016" ], "shares_outstanding": [ "10-Q:0000064803-24-000016" ], "retained_earnings": [ "10-Q:0000064803-24-000016" ], "preferred_stock": [ "10-Q:0000064803-24-000016" ], "long_term_investments": [ "10-Q:0000064803-24-000016" ], "operating_lease_liability_current": [ "10-Q:0000064803-24-000016" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 12507000000.0, "short_term_investments": 3755000000.0, "receivables": 32385000000.0, "inventory": 16068000000.0, "current_assets": 69952000000.0, "ppe_net": 13032000000.0, "goodwill": 91272000000.0, "intangibles": 28311000000.0, "total_assets": 252481000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 3731000000.0, "current_liabilities": 81386000000.0, "long_term_debt": 62643000000.0, "total_liabilities": 177370000000.0, "temporary_equity": null, "equity_parent": 74930000000.0, "nci": 181000000.0, "equity_total": 75111000000.0, "liabilities_and_equity": 252481000000.0, "shares_outstanding": 1256000000.0, "retained_earnings": 62797000000.0, "preferred_stock": 0.0, "long_term_investments": 25028000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 1911000000.0, "operating_lease_liability_noncurrent": 15537000000.0, "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:0000064803-24-000029" ], "value_sources": { "cash": [ "10-Q:0000064803-24-000029" ], "short_term_investments": [ "10-Q:0000064803-24-000029" ], "receivables": [ "10-Q:0000064803-24-000029" ], "inventory": [ "10-Q:0000064803-24-000029" ], "current_assets": [ "10-Q:0000064803-24-000029" ], "ppe_net": [ "10-Q:0000064803-24-000029" ], "goodwill": [ "10-Q:0000064803-24-000029" ], "intangibles": [ "10-Q:0000064803-24-000029" ], "total_assets": [ "10-Q:0000064803-24-000029" ], "short_term_borrowings": [ "10-Q:0000064803-24-000029" ], "debt_current": [ "10-Q:0000064803-24-000029" ], "current_liabilities": [ "10-Q:0000064803-24-000029" ], "long_term_debt": [ "10-Q:0000064803-24-000029" ], "total_liabilities": [ "10-Q:0000064803-24-000029" ], "equity_parent": [ "10-Q:0000064803-24-000029" ], "nci": [ "10-Q:0000064803-24-000029" ], "equity_total": [ "10-Q:0000064803-24-000029" ], "liabilities_and_equity": [ "10-Q:0000064803-24-000029" ], "shares_outstanding": [ "10-Q:0000064803-24-000029" ], "retained_earnings": [ "10-Q:0000064803-24-000029" ], "preferred_stock": [ "10-Q:0000064803-24-000029" ], "long_term_investments": [ "10-Q:0000064803-24-000029" ], "commercial_paper": [ "10-Q:0000064803-24-000029" ], "operating_lease_liability_current": [ "10-Q:0000064803-24-000029" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 6875000000.0, "short_term_investments": 2805000000.0, "receivables": 36179000000.0, "inventory": 17649000000.0, "current_assets": 67343000000.0, "ppe_net": 12728000000.0, "goodwill": 91272000000.0, "intangibles": 27817000000.0, "total_assets": 252427000000.0, "accounts_payable": null, "short_term_borrowings": 800000000.0, "debt_current": 4910000000.0, "current_liabilities": 84627000000.0, "long_term_debt": 59824000000.0, "total_liabilities": 177321000000.0, "temporary_equity": null, "equity_parent": 74944000000.0, "nci": 162000000.0, "equity_total": 75106000000.0, "liabilities_and_equity": 252427000000.0, "shares_outstanding": 1258000000.0, "retained_earnings": 62038000000.0, "preferred_stock": 0.0, "long_term_investments": 28939000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 800000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 1912000000.0, "operating_lease_liability_noncurrent": 15258000000.0, "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:0000064803-24-000034" ], "value_sources": { "cash": [ "10-Q:0000064803-24-000034" ], "short_term_investments": [ "10-Q:0000064803-24-000034" ], "receivables": [ "10-Q:0000064803-24-000034" ], "inventory": [ "10-Q:0000064803-24-000034" ], "current_assets": [ "10-Q:0000064803-24-000034" ], "ppe_net": [ "10-Q:0000064803-24-000034" ], "goodwill": [ "10-Q:0000064803-24-000034" ], "intangibles": [ "10-Q:0000064803-24-000034" ], "total_assets": [ "10-Q:0000064803-24-000034" ], "short_term_borrowings": [ "10-Q:0000064803-24-000034" ], "debt_current": [ "10-Q:0000064803-24-000034" ], "current_liabilities": [ "10-Q:0000064803-24-000034" ], "long_term_debt": [ "10-Q:0000064803-24-000034" ], "total_liabilities": [ "10-Q:0000064803-24-000034" ], "equity_parent": [ "10-Q:0000064803-24-000034" ], "nci": [ "10-Q:0000064803-24-000034" ], "equity_total": [ "10-Q:0000064803-24-000034" ], "liabilities_and_equity": [ "10-Q:0000064803-24-000034" ], "shares_outstanding": [ "10-Q:0000064803-24-000034" ], "retained_earnings": [ "10-Q:0000064803-24-000034" ], "preferred_stock": [ "10-Q:0000064803-24-000034" ], "long_term_investments": [ "10-Q:0000064803-24-000034" ], "commercial_paper": [ "10-Q:0000064803-24-000034" ], "operating_lease_liability_current": [ "10-Q:0000064803-24-000034" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-24-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 8586000000.0, "short_term_investments": 2407000000.0, "receivables": 36469000000.0, "inventory": 18107000000.0, "current_assets": 68645000000.0, "ppe_net": 12993000000.0, "goodwill": 91272000000.0, "intangibles": 27323000000.0, "total_assets": 253215000000.0, "accounts_payable": null, "short_term_borrowings": 2119000000.0, "debt_current": 3624000000.0, "current_liabilities": 84609000000.0, "long_term_debt": 60527000000.0, "total_liabilities": 177485000000.0, "temporary_equity": null, "equity_parent": 75560000000.0, "nci": 170000000.0, "equity_total": 75730000000.0, "liabilities_and_equity": 253215000000.0, "shares_outstanding": 1260000000.0, "retained_earnings": 62837000000.0, "preferred_stock": 0.0, "long_term_investments": 28934000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 2119000000.0, "operating_lease_liability": 16650000000.0, "operating_lease_liability_current": 1751000000.0, "operating_lease_liability_noncurrent": 14899000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 2683000000.0, "operating_lease_payments_total": 21189000000.0, "operating_lease_imputed_interest": 4539000000.0, "debt_maturity_y1": 3559000000.0, "debt_maturity_y2": 4007000000.0, "debt_maturity_y3": 3379000000.0, "debt_maturity_y4": 5007000000.0, "debt_maturity_y5": 3758000000.0, "debt_maturity_after_y5": 43558000000.0 }, "sources": [ "10-K:0000064803-25-000007", "10-K:0000064803-26-000010" ], "value_sources": { "cash": [ "10-K:0000064803-26-000010" ], "short_term_investments": [ "10-K:0000064803-26-000010" ], "receivables": [ "10-K:0000064803-26-000010" ], "inventory": [ "10-K:0000064803-26-000010" ], "current_assets": [ "10-K:0000064803-26-000010" ], "ppe_net": [ "10-K:0000064803-26-000010" ], "goodwill": [ "10-K:0000064803-26-000010" ], "intangibles": [ "10-K:0000064803-26-000010" ], "total_assets": [ "10-K:0000064803-26-000010" ], "short_term_borrowings": [ "10-K:0000064803-26-000010" ], "debt_current": [ "10-K:0000064803-26-000010" ], "current_liabilities": [ "10-K:0000064803-26-000010" ], "long_term_debt": [ "10-K:0000064803-26-000010" ], "total_liabilities": [ "10-K:0000064803-26-000010" ], "equity_parent": [ "10-K:0000064803-26-000010" ], "nci": [ "10-K:0000064803-26-000010" ], "equity_total": [ "10-K:0000064803-26-000010" ], "liabilities_and_equity": [ "10-K:0000064803-26-000010" ], "shares_outstanding": [ "10-K:0000064803-26-000010" ], "retained_earnings": [ "10-K:0000064803-26-000010" ], "preferred_stock": [ "10-K:0000064803-26-000010" ], "long_term_investments": [ "10-K:0000064803-26-000010" ], "commercial_paper": [ "10-K:0000064803-26-000010" ], "operating_lease_liability": [ "10-K:0000064803-26-000010" ], "operating_lease_liability_current": [ "10-K:0000064803-26-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000064803-26-000010" ], "operating_lease_discount_rate": [ "10-K:0000064803-26-000010" ], "operating_lease_payments_y1": [ "10-K:0000064803-25-000007" ], "operating_lease_payments_total": [ "10-K:0000064803-25-000007" ], "operating_lease_imputed_interest": [ "10-K:0000064803-25-000007" ], "debt_maturity_y1": [ "10-K:0000064803-25-000007" ], "debt_maturity_y2": [ "10-K:0000064803-25-000007" ], "debt_maturity_y3": [ "10-K:0000064803-25-000007" ], "debt_maturity_y4": [ "10-K:0000064803-25-000007" ], "debt_maturity_y5": [ "10-K:0000064803-25-000007" ], "debt_maturity_after_y5": [ "10-K:0000064803-25-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 10076000000.0, "short_term_investments": 2578000000.0, "receivables": 39625000000.0, "inventory": 17385000000.0, "current_assets": 73191000000.0, "ppe_net": 12856000000.0, "goodwill": 91203000000.0, "intangibles": 26570000000.0, "total_assets": 255585000000.0, "accounts_payable": null, "short_term_borrowings": 1259000000.0, "debt_current": 4411000000.0, "current_liabilities": 88961000000.0, "long_term_debt": 59040000000.0, "total_liabilities": 178475000000.0, "temporary_equity": null, "equity_parent": 76929000000.0, "nci": 181000000.0, "equity_total": 77110000000.0, "liabilities_and_equity": 255585000000.0, "shares_outstanding": 1262000000.0, "retained_earnings": 63768000000.0, "preferred_stock": 0.0, "long_term_investments": 28906000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1909000000.0, "operating_lease_liability_noncurrent": 14594000000.0, "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:0000064803-25-000013" ], "value_sources": { "cash": [ "10-Q:0000064803-25-000013" ], "short_term_investments": [ "10-Q:0000064803-25-000013" ], "receivables": [ "10-Q:0000064803-25-000013" ], "inventory": [ "10-Q:0000064803-25-000013" ], "current_assets": [ "10-Q:0000064803-25-000013" ], "ppe_net": [ "10-Q:0000064803-25-000013" ], "goodwill": [ "10-Q:0000064803-25-000013" ], "intangibles": [ "10-Q:0000064803-25-000013" ], "total_assets": [ "10-Q:0000064803-25-000013" ], "short_term_borrowings": [ "10-Q:0000064803-25-000013" ], "debt_current": [ "10-Q:0000064803-25-000013" ], "current_liabilities": [ "10-Q:0000064803-25-000013" ], "long_term_debt": [ "10-Q:0000064803-25-000013" ], "total_liabilities": [ "10-Q:0000064803-25-000013" ], "equity_parent": [ "10-Q:0000064803-25-000013" ], "nci": [ "10-Q:0000064803-25-000013" ], "equity_total": [ "10-Q:0000064803-25-000013" ], "liabilities_and_equity": [ "10-Q:0000064803-25-000013" ], "shares_outstanding": [ "10-Q:0000064803-25-000013" ], "retained_earnings": [ "10-Q:0000064803-25-000013" ], "preferred_stock": [ "10-Q:0000064803-25-000013" ], "long_term_investments": [ "10-Q:0000064803-25-000013" ], "operating_lease_liability_current": [ "10-Q:0000064803-25-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 11787000000.0, "short_term_investments": 2386000000.0, "receivables": 40651000000.0, "inventory": 17447000000.0, "current_assets": 75649000000.0, "ppe_net": 12825000000.0, "goodwill": 91203000000.0, "intangibles": 26224000000.0, "total_assets": 258343000000.0, "accounts_payable": null, "short_term_borrowings": 3040000000.0, "debt_current": 6160000000.0, "current_liabilities": 94162000000.0, "long_term_debt": 57290000000.0, "total_liabilities": 180792000000.0, "temporary_equity": null, "equity_parent": 77379000000.0, "nci": 172000000.0, "equity_total": 77551000000.0, "liabilities_and_equity": 258343000000.0, "shares_outstanding": 1267000000.0, "retained_earnings": 63936000000.0, "preferred_stock": 0.0, "long_term_investments": 29858000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1906000000.0, "operating_lease_liability_noncurrent": 14328000000.0, "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:0000064803-25-000024" ], "value_sources": { "cash": [ "10-Q:0000064803-25-000024" ], "short_term_investments": [ "10-Q:0000064803-25-000024" ], "receivables": [ "10-Q:0000064803-25-000024" ], "inventory": [ "10-Q:0000064803-25-000024" ], "current_assets": [ "10-Q:0000064803-25-000024" ], "ppe_net": [ "10-Q:0000064803-25-000024" ], "goodwill": [ "10-Q:0000064803-25-000024" ], "intangibles": [ "10-Q:0000064803-25-000024" ], "total_assets": [ "10-Q:0000064803-25-000024" ], "short_term_borrowings": [ "10-Q:0000064803-25-000024" ], "debt_current": [ "10-Q:0000064803-25-000024" ], "current_liabilities": [ "10-Q:0000064803-25-000024" ], "long_term_debt": [ "10-Q:0000064803-25-000024" ], "total_liabilities": [ "10-Q:0000064803-25-000024" ], "equity_parent": [ "10-Q:0000064803-25-000024" ], "nci": [ "10-Q:0000064803-25-000024" ], "equity_total": [ "10-Q:0000064803-25-000024" ], "liabilities_and_equity": [ "10-Q:0000064803-25-000024" ], "shares_outstanding": [ "10-Q:0000064803-25-000024" ], "retained_earnings": [ "10-Q:0000064803-25-000024" ], "preferred_stock": [ "10-Q:0000064803-25-000024" ], "long_term_investments": [ "10-Q:0000064803-25-000024" ], "operating_lease_liability_current": [ "10-Q:0000064803-25-000024" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 9098000000.0, "short_term_investments": 2134000000.0, "receivables": 43857000000.0, "inventory": 18962000000.0, "current_assets": 77109000000.0, "ppe_net": 12838000000.0, "goodwill": 85478000000.0, "intangibles": 25984000000.0, "total_assets": 255327000000.0, "accounts_payable": null, "short_term_borrowings": 1247000000.0, "debt_current": 4081000000.0, "current_liabilities": 92695000000.0, "long_term_debt": 60508000000.0, "total_liabilities": 182217000000.0, "temporary_equity": null, "equity_parent": 72928000000.0, "nci": 182000000.0, "equity_total": 73110000000.0, "liabilities_and_equity": 255327000000.0, "shares_outstanding": 1270000000.0, "retained_earnings": 59107000000.0, "preferred_stock": 0.0, "long_term_investments": 31553000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 1247000000.0, "operating_lease_liability": null, "operating_lease_liability_current": 1909000000.0, "operating_lease_liability_noncurrent": 14007000000.0, "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:0000064803-25-000037" ], "value_sources": { "cash": [ "10-Q:0000064803-25-000037" ], "short_term_investments": [ "10-Q:0000064803-25-000037" ], "receivables": [ "10-Q:0000064803-25-000037" ], "inventory": [ "10-Q:0000064803-25-000037" ], "current_assets": [ "10-Q:0000064803-25-000037" ], "ppe_net": [ "10-Q:0000064803-25-000037" ], "goodwill": [ "10-Q:0000064803-25-000037" ], "intangibles": [ "10-Q:0000064803-25-000037" ], "total_assets": [ "10-Q:0000064803-25-000037" ], "short_term_borrowings": [ "10-Q:0000064803-25-000037" ], "debt_current": [ "10-Q:0000064803-25-000037" ], "current_liabilities": [ "10-Q:0000064803-25-000037" ], "long_term_debt": [ "10-Q:0000064803-25-000037" ], "total_liabilities": [ "10-Q:0000064803-25-000037" ], "equity_parent": [ "10-Q:0000064803-25-000037" ], "nci": [ "10-Q:0000064803-25-000037" ], "equity_total": [ "10-Q:0000064803-25-000037" ], "liabilities_and_equity": [ "10-Q:0000064803-25-000037" ], "shares_outstanding": [ "10-Q:0000064803-25-000037" ], "retained_earnings": [ "10-Q:0000064803-25-000037" ], "preferred_stock": [ "10-Q:0000064803-25-000037" ], "long_term_investments": [ "10-Q:0000064803-25-000037" ], "commercial_paper": [ "10-Q:0000064803-25-000037" ], "operating_lease_liability_current": [ "10-Q:0000064803-25-000037" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-25-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 8453000000.0, "short_term_investments": 2145000000.0, "receivables": 39779000000.0, "inventory": 19246000000.0, "current_assets": 74714000000.0, "ppe_net": 13083000000.0, "goodwill": 85478000000.0, "intangibles": 25508000000.0, "total_assets": 253538000000.0, "accounts_payable": null, "short_term_borrowings": 0.0, "debt_current": 4068000000.0, "current_liabilities": 88692000000.0, "long_term_debt": 60502000000.0, "total_liabilities": 178156000000.0, "temporary_equity": null, "equity_parent": 75214000000.0, "nci": 168000000.0, "equity_total": 75382000000.0, "liabilities_and_equity": 253538000000.0, "shares_outstanding": 1271000000.0, "retained_earnings": 61196000000.0, "preferred_stock": 0.0, "long_term_investments": 32669000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": 15380000000.0, "operating_lease_liability_current": 1737000000.0, "operating_lease_liability_noncurrent": 13643000000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 2626000000.0, "operating_lease_payments_total": 19387000000.0, "operating_lease_imputed_interest": 4007000000.0, "debt_maturity_y1": 4007000000.0, "debt_maturity_y2": 3379000000.0, "debt_maturity_y3": 5008000000.0, "debt_maturity_y4": 3758000000.0, "debt_maturity_y5": 4258000000.0, "debt_maturity_after_y5": 43299000000.0 }, "sources": [ "10-K:0000064803-26-000010", "10-Q:0000064803-26-000098" ], "value_sources": { "cash": [ "10-Q:0000064803-26-000098" ], "short_term_investments": [ "10-Q:0000064803-26-000098" ], "receivables": [ "10-Q:0000064803-26-000098" ], "inventory": [ "10-Q:0000064803-26-000098" ], "current_assets": [ "10-Q:0000064803-26-000098" ], "ppe_net": [ "10-Q:0000064803-26-000098" ], "goodwill": [ "10-Q:0000064803-26-000098" ], "intangibles": [ "10-Q:0000064803-26-000098" ], "total_assets": [ "10-Q:0000064803-26-000098" ], "short_term_borrowings": [ "10-K:0000064803-26-000010" ], "debt_current": [ "10-Q:0000064803-26-000098" ], "current_liabilities": [ "10-Q:0000064803-26-000098" ], "long_term_debt": [ "10-Q:0000064803-26-000098" ], "total_liabilities": [ "10-Q:0000064803-26-000098" ], "equity_parent": [ "10-Q:0000064803-26-000098" ], "nci": [ "10-Q:0000064803-26-000098" ], "equity_total": [ "10-Q:0000064803-26-000098" ], "liabilities_and_equity": [ "10-Q:0000064803-26-000098" ], "shares_outstanding": [ "10-Q:0000064803-26-000098" ], "retained_earnings": [ "10-Q:0000064803-26-000098" ], "preferred_stock": [ "10-Q:0000064803-26-000098" ], "long_term_investments": [ "10-Q:0000064803-26-000098" ], "commercial_paper": [ "10-K:0000064803-26-000010" ], "operating_lease_liability": [ "10-K:0000064803-26-000010" ], "operating_lease_liability_current": [ "10-Q:0000064803-26-000098" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-26-000098" ], "operating_lease_discount_rate": [ "10-K:0000064803-26-000010" ], "operating_lease_payments_y1": [ "10-K:0000064803-26-000010" ], "operating_lease_payments_total": [ "10-K:0000064803-26-000010" ], "operating_lease_imputed_interest": [ "10-K:0000064803-26-000010" ], "debt_maturity_y1": [ "10-K:0000064803-26-000010" ], "debt_maturity_y2": [ "10-K:0000064803-26-000010" ], "debt_maturity_y3": [ "10-K:0000064803-26-000010" ], "debt_maturity_y4": [ "10-K:0000064803-26-000010" ], "debt_maturity_y5": [ "10-K:0000064803-26-000010" ], "debt_maturity_after_y5": [ "10-K:0000064803-26-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 9542000000.0, "short_term_investments": 2260000000.0, "receivables": 40992000000.0, "inventory": 17770000000.0, "current_assets": 74817000000.0, "ppe_net": 13037000000.0, "goodwill": 85478000000.0, "intangibles": 25070000000.0, "total_assets": 252974000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 2580000000.0, "current_liabilities": 86406000000.0, "long_term_debt": 60531000000.0, "total_liabilities": 175337000000.0, "temporary_equity": null, "equity_parent": 77456000000.0, "nci": 181000000.0, "equity_total": 77637000000.0, "liabilities_and_equity": 252974000000.0, "shares_outstanding": 1273000000.0, "retained_earnings": 63282000000.0, "preferred_stock": 0.0, "long_term_investments": 32407000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1904000000.0, "operating_lease_liability_noncurrent": 13330000000.0, "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:0000064803-26-000052" ], "value_sources": { "cash": [ "10-Q:0000064803-26-000052" ], "short_term_investments": [ "10-Q:0000064803-26-000052" ], "receivables": [ "10-Q:0000064803-26-000052" ], "inventory": [ "10-Q:0000064803-26-000052" ], "current_assets": [ "10-Q:0000064803-26-000052" ], "ppe_net": [ "10-Q:0000064803-26-000052" ], "goodwill": [ "10-Q:0000064803-26-000052" ], "intangibles": [ "10-Q:0000064803-26-000052" ], "total_assets": [ "10-Q:0000064803-26-000052" ], "debt_current": [ "10-Q:0000064803-26-000052" ], "current_liabilities": [ "10-Q:0000064803-26-000052" ], "long_term_debt": [ "10-Q:0000064803-26-000052" ], "total_liabilities": [ "10-Q:0000064803-26-000052" ], "equity_parent": [ "10-Q:0000064803-26-000052" ], "nci": [ "10-Q:0000064803-26-000052" ], "equity_total": [ "10-Q:0000064803-26-000052" ], "liabilities_and_equity": [ "10-Q:0000064803-26-000052" ], "shares_outstanding": [ "10-Q:0000064803-26-000052" ], "retained_earnings": [ "10-Q:0000064803-26-000052" ], "preferred_stock": [ "10-Q:0000064803-26-000052" ], "long_term_investments": [ "10-Q:0000064803-26-000052" ], "operating_lease_liability_current": [ "10-Q:0000064803-26-000052" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-26-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 11329000000.0, "short_term_investments": 2629000000.0, "receivables": 40309000000.0, "inventory": 17622000000.0, "current_assets": 75346000000.0, "ppe_net": 13168000000.0, "goodwill": 85478000000.0, "intangibles": 24644000000.0, "total_assets": 253768000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1958000000.0, "current_liabilities": 87041000000.0, "long_term_debt": 59452000000.0, "total_liabilities": 173869000000.0, "temporary_equity": null, "equity_parent": 79702000000.0, "nci": 197000000.0, "equity_total": 79899000000.0, "liabilities_and_equity": 253768000000.0, "shares_outstanding": 1278000000.0, "retained_earnings": 65398000000.0, "preferred_stock": 0.0, "long_term_investments": 33247000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1914000000.0, "operating_lease_liability_noncurrent": 12982000000.0, "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:0000064803-26-000098" ], "value_sources": { "cash": [ "10-Q:0000064803-26-000098" ], "short_term_investments": [ "10-Q:0000064803-26-000098" ], "receivables": [ "10-Q:0000064803-26-000098" ], "inventory": [ "10-Q:0000064803-26-000098" ], "current_assets": [ "10-Q:0000064803-26-000098" ], "ppe_net": [ "10-Q:0000064803-26-000098" ], "goodwill": [ "10-Q:0000064803-26-000098" ], "intangibles": [ "10-Q:0000064803-26-000098" ], "total_assets": [ "10-Q:0000064803-26-000098" ], "debt_current": [ "10-Q:0000064803-26-000098" ], "current_liabilities": [ "10-Q:0000064803-26-000098" ], "long_term_debt": [ "10-Q:0000064803-26-000098" ], "total_liabilities": [ "10-Q:0000064803-26-000098" ], "equity_parent": [ "10-Q:0000064803-26-000098" ], "nci": [ "10-Q:0000064803-26-000098" ], "equity_total": [ "10-Q:0000064803-26-000098" ], "liabilities_and_equity": [ "10-Q:0000064803-26-000098" ], "shares_outstanding": [ "10-Q:0000064803-26-000098" ], "retained_earnings": [ "10-Q:0000064803-26-000098" ], "preferred_stock": [ "10-Q:0000064803-26-000098" ], "long_term_investments": [ "10-Q:0000064803-26-000098" ], "operating_lease_liability_current": [ "10-Q:0000064803-26-000098" ], "operating_lease_liability_noncurrent": [ "10-Q:0000064803-26-000098" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 3305000000.0, "cfi": -1597000000.0, "cff": 2675000000.0, "capex": 742000000.0, "d_and_a": 1086000000.0, "sbc": 96000000.0, "dividends_paid": 652000000.0, "buybacks": null, "interest_paid": 1128000000.0, "taxes_paid": 65000000.0, "depreciation": null, "amortisation_intangibles": 586000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2715000000.0, "change_inventories": -541000000.0, "change_payables": 1928000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3946000000.0 }, "sources": [ "10-Q:0000064803-21-000017" ], "value_sources": { "cfo": [ "10-Q:0000064803-21-000017" ], "cfi": [ "10-Q:0000064803-21-000017" ], "cff": [ "10-Q:0000064803-21-000017" ], "capex": [ "10-Q:0000064803-21-000017" ], "d_and_a": [ "10-Q:0000064803-21-000017" ], "sbc": [ "10-Q:0000064803-21-000017" ], "dividends_paid": [ "10-Q:0000064803-21-000017" ], "interest_paid": [ "10-Q:0000064803-21-000017" ], "taxes_paid": [ "10-Q:0000064803-21-000017" ], "amortisation_intangibles": [ "10-Q:0000064803-21-000017" ], "change_receivables": [ "10-Q:0000064803-21-000017" ], "change_inventories": [ "10-Q:0000064803-21-000017" ], "change_payables": [ "10-Q:0000064803-21-000017" ], "proceeds_debt_issuance": [ "10-Q:0000064803-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 7119000000.0, "cfi": -1333000000.0, "cff": -978000000.0, "capex": 448000000.0, "d_and_a": 1102000000.0, "sbc": 83000000.0, "dividends_paid": 663000000.0, "buybacks": null, "interest_paid": 279000000.0, "taxes_paid": 165000000.0, "depreciation": null, "amortisation_intangibles": 578000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -482000000.0, "change_inventories": -462000000.0, "change_payables": -257000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "value_sources": { "cfo": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "cfi": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "cff": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "capex": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "d_and_a": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "sbc": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "dividends_paid": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "interest_paid": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "taxes_paid": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "amortisation_intangibles": [ "10-Q:0000064803-21-000028" ], "change_receivables": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "change_inventories": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "change_payables": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ], "proceeds_debt_issuance": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1874000000.0, "cfi": -1370000000.0, "cff": -6117000000.0, "capex": 534000000.0, "d_and_a": 1114000000.0, "sbc": 109000000.0, "dividends_paid": 665000000.0, "buybacks": null, "interest_paid": 1110000000.0, "taxes_paid": 2135000000.0, "depreciation": null, "amortisation_intangibles": 587000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 1331000000.0, "change_inventories": 958000000.0, "change_payables": 1824000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3973000000.0 }, "sources": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "value_sources": { "cfo": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "cfi": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "cff": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "capex": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "d_and_a": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "sbc": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "dividends_paid": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "interest_paid": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "taxes_paid": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "amortisation_intangibles": [ "10-Q:0000064803-21-000034" ], "goodwill_impairment": [ "10-Q:0000064803-21-000034" ], "change_receivables": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "change_inventories": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "change_payables": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ], "proceeds_debt_issuance": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-21-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 3567000000.0, "cfi": -1234000000.0, "cff": -3276000000.0, "capex": 713000000.0, "d_and_a": 1139000000.0, "sbc": 112000000.0, "dividends_paid": 644000000.0, "buybacks": null, "interest_paid": 387000000.0, "taxes_paid": 564000000.0, "depreciation": null, "amortisation_intangibles": 590000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -2054000000.0, "change_inventories": 1018000000.0, "change_payables": -726000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2039000000.0 }, "sources": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "value_sources": { "cfo": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "cfi": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "cff": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "capex": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "d_and_a": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "sbc": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "dividends_paid": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "interest_paid": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "taxes_paid": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "amortisation_intangibles": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "goodwill_impairment": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "change_receivables": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "change_inventories": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "change_payables": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ], "proceeds_debt_issuance": [ "10-K:0000064803-22-000008", "10-Q:0000064803-21-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 2892000000.0, "cfi": -1867000000.0, "cff": -3185000000.0, "capex": 829000000.0, "d_and_a": 1126000000.0, "sbc": 87000000.0, "dividends_paid": 656000000.0, "buybacks": 0.0, "interest_paid": 876000000.0, "taxes_paid": 44000000.0, "depreciation": null, "amortisation_intangibles": 587000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2093000000.0, "change_inventories": -879000000.0, "change_payables": 576000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-22-000016" ], "value_sources": { "cfo": [ "10-Q:0000064803-22-000016" ], "cfi": [ "10-Q:0000064803-22-000016" ], "cff": [ "10-Q:0000064803-22-000016" ], "capex": [ "10-Q:0000064803-22-000016" ], "d_and_a": [ "10-Q:0000064803-22-000016" ], "sbc": [ "10-Q:0000064803-22-000016" ], "dividends_paid": [ "10-Q:0000064803-22-000016" ], "buybacks": [ "10-Q:0000064803-22-000016" ], "interest_paid": [ "10-Q:0000064803-22-000016" ], "taxes_paid": [ "10-Q:0000064803-22-000016" ], "amortisation_intangibles": [ "10-Q:0000064803-22-000016" ], "change_receivables": [ "10-Q:0000064803-22-000016" ], "change_inventories": [ "10-Q:0000064803-22-000016" ], "change_payables": [ "10-Q:0000064803-22-000016" ], "proceeds_debt_issuance": [ "10-Q:0000064803-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 5847000000.0, "cfi": -1107000000.0, "cff": -3327000000.0, "capex": 486000000.0, "d_and_a": 1137000000.0, "sbc": 145000000.0, "dividends_paid": 650000000.0, "buybacks": 0.0, "interest_paid": 387000000.0, "taxes_paid": 1508000000.0, "depreciation": null, "amortisation_intangibles": 582000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 291000000.0, "change_inventories": -638000000.0, "change_payables": 1126000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028", "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "value_sources": { "cfo": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "cfi": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "cff": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "capex": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "d_and_a": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "sbc": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "dividends_paid": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "buybacks": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "interest_paid": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "taxes_paid": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "amortisation_intangibles": [ "10-Q:0000064803-22-000029" ], "change_receivables": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "change_inventories": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "change_payables": [ "10-Q:0000064803-22-000016", "10-Q:0000064803-22-000029" ], "proceeds_debt_issuance": [ "10-Q:0000064803-21-000017", "10-Q:0000064803-21-000028" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 5521000000.0, "cfi": -847000000.0, "cff": -1930000000.0, "capex": 608000000.0, "d_and_a": 1134000000.0, "sbc": 114000000.0, "dividends_paid": 659000000.0, "buybacks": 0.0, "interest_paid": 832000000.0, "taxes_paid": 845000000.0, "depreciation": null, "amortisation_intangibles": 561000000.0, "goodwill_impairment": 431000000.0, "deferred_tax": null, "change_receivables": 1120000000.0, "change_inventories": 420000000.0, "change_payables": 2271000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 987000000.0 }, "sources": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "value_sources": { "cfo": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "cfi": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "cff": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "capex": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "d_and_a": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "sbc": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "dividends_paid": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "buybacks": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "interest_paid": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "taxes_paid": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "amortisation_intangibles": [ "10-Q:0000064803-22-000038" ], "goodwill_impairment": [ "10-Q:0000064803-22-000038" ], "change_receivables": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "change_inventories": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "change_payables": [ "10-Q:0000064803-22-000029", "10-Q:0000064803-22-000038" ], "proceeds_debt_issuance": [ "10-Q:0000064803-21-000028", "10-Q:0000064803-22-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 4005000000.0, "cfi": -1440000000.0, "cff": -2914000000.0, "capex": 597000000.0, "d_and_a": 1115000000.0, "sbc": 138000000.0, "dividends_paid": 660000000.0, "buybacks": 0.0, "interest_paid": 374000000.0, "taxes_paid": 798000000.0, "depreciation": null, "amortisation_intangibles": 529000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -801000000.0, "change_inventories": 362000000.0, "change_payables": -1075000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "value_sources": { "cfo": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "cfi": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "cff": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "capex": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "d_and_a": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "sbc": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "dividends_paid": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "buybacks": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "interest_paid": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "taxes_paid": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "amortisation_intangibles": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "goodwill_impairment": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "change_receivables": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "change_inventories": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "change_payables": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ], "proceeds_debt_issuance": [ "10-K:0000064803-23-000009", "10-Q:0000064803-22-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 3563000000.0, "cfi": -1993000000.0, "cff": -2650000000.0, "capex": 1051000000.0, "d_and_a": 1049000000.0, "sbc": 89000000.0, "dividends_paid": 722000000.0, "buybacks": 2000000000.0, "interest_paid": 782000000.0, "taxes_paid": 96000000.0, "depreciation": null, "amortisation_intangibles": 462000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1967000000.0, "change_inventories": 400000000.0, "change_payables": 1974000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000064803-23-000016" ], "value_sources": { "cfo": [ "10-Q:0000064803-23-000016" ], "cfi": [ "10-Q:0000064803-23-000016" ], "cff": [ "10-Q:0000064803-23-000016" ], "capex": [ "10-Q:0000064803-23-000016" ], "d_and_a": [ "10-Q:0000064803-23-000016" ], "sbc": [ "10-Q:0000064803-23-000016" ], "dividends_paid": [ "10-Q:0000064803-23-000016" ], "buybacks": [ "10-Q:0000064803-23-000016" ], "interest_paid": [ "10-Q:0000064803-23-000016" ], "taxes_paid": [ "10-Q:0000064803-23-000016" ], "amortisation_intangibles": [ "10-Q:0000064803-23-000016" ], "change_receivables": [ "10-Q:0000064803-23-000016" ], "change_inventories": [ "10-Q:0000064803-23-000016" ], "change_payables": [ "10-Q:0000064803-23-000016" ], "proceeds_debt_issuance": [ "10-Q:0000064803-23-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 5443000000.0, "cfi": -2130000000.0, "cff": -2461000000.0, "capex": 408000000.0, "d_and_a": 1082000000.0, "sbc": 147000000.0, "dividends_paid": 740000000.0, "buybacks": 0.0, "interest_paid": 368000000.0, "taxes_paid": 1791000000.0, "depreciation": null, "amortisation_intangibles": 460000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 720000000.0, "change_inventories": -869000000.0, "change_payables": 59000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "value_sources": { "cfo": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "cfi": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "cff": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "capex": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "d_and_a": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "sbc": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "dividends_paid": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "buybacks": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "interest_paid": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "taxes_paid": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "amortisation_intangibles": [ "10-Q:0000064803-23-000033" ], "change_receivables": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "change_inventories": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "change_payables": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ], "proceeds_debt_issuance": [ "10-Q:0000064803-23-000016", "10-Q:0000064803-23-000033" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 9123000000.0, "cfi": -805000000.0, "cff": -3218000000.0, "capex": 580000000.0, "d_and_a": 1050000000.0, "sbc": 105000000.0, "dividends_paid": 726000000.0, "buybacks": 0.0, "interest_paid": 786000000.0, "taxes_paid": 1183000000.0, "depreciation": null, "amortisation_intangibles": 458000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -678000000.0, "change_inventories": 884000000.0, "change_payables": 1317000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "value_sources": { "cfo": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "cfi": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "cff": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "capex": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "d_and_a": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "sbc": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "dividends_paid": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "buybacks": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "interest_paid": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "taxes_paid": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "amortisation_intangibles": [ "10-Q:0000064803-23-000047" ], "change_receivables": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "change_inventories": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "change_payables": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ], "proceeds_debt_issuance": [ "10-Q:0000064803-23-000033", "10-Q:0000064803-23-000047" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": -1952000000.0, "cfi": -119000000.0, "cff": -2187000000.0, "capex": 688000000.0, "d_and_a": 1043000000.0, "sbc": 106000000.0, "dividends_paid": 719000000.0, "buybacks": 1500000000.0, "interest_paid": 303000000.0, "taxes_paid": 1046000000.0, "depreciation": null, "amortisation_intangibles": 405000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 962000000.0, "change_inventories": 1020000000.0, "change_payables": 910000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "value_sources": { "cfo": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "cfi": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "cff": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "capex": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "d_and_a": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "sbc": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "dividends_paid": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "buybacks": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "interest_paid": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "taxes_paid": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "amortisation_intangibles": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "change_receivables": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "change_inventories": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "change_payables": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ], "proceeds_debt_issuance": [ "10-K:0000064803-24-000007", "10-Q:0000064803-23-000047" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 7438000000.0, "cfi": -8514000000.0, "cff": 2726000000.0, "capex": 984000000.0, "d_and_a": 1001000000.0, "sbc": 103000000.0, "dividends_paid": 779000000.0, "buybacks": 2018000000.0, "interest_paid": 773000000.0, "taxes_paid": 75000000.0, "depreciation": null, "amortisation_intangibles": 402000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 751000000.0, "change_inventories": -828000000.0, "change_payables": -1203000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5951000000.0 }, "sources": [ "10-Q:0000064803-24-000016" ], "value_sources": { "cfo": [ "10-Q:0000064803-24-000016" ], "cfi": [ "10-Q:0000064803-24-000016" ], "cff": [ "10-Q:0000064803-24-000016" ], "capex": [ "10-Q:0000064803-24-000016" ], "d_and_a": [ "10-Q:0000064803-24-000016" ], "sbc": [ "10-Q:0000064803-24-000016" ], "dividends_paid": [ "10-Q:0000064803-24-000016" ], "buybacks": [ "10-Q:0000064803-24-000016" ], "interest_paid": [ "10-Q:0000064803-24-000016" ], "taxes_paid": [ "10-Q:0000064803-24-000016" ], "amortisation_intangibles": [ "10-Q:0000064803-24-000016" ], "change_receivables": [ "10-Q:0000064803-24-000016" ], "change_inventories": [ "10-Q:0000064803-24-000016" ], "change_payables": [ "10-Q:0000064803-24-000016" ], "proceeds_debt_issuance": [ "10-Q:0000064803-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 5908000000.0, "cfi": -10362000000.0, "cff": 3626000000.0, "capex": 591000000.0, "d_and_a": 1104000000.0, "sbc": 204000000.0, "dividends_paid": 795000000.0, "buybacks": null, "interest_paid": 358000000.0, "taxes_paid": 1704000000.0, "depreciation": null, "amortisation_intangibles": 485000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 53000000.0, "change_inventories": -972000000.0, "change_payables": 1085000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4947000000.0 }, "sources": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "value_sources": { "cfo": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "cfi": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "cff": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "capex": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "d_and_a": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "sbc": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "dividends_paid": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "interest_paid": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "taxes_paid": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "amortisation_intangibles": [ "10-Q:0000064803-24-000029" ], "change_receivables": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "change_inventories": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "change_payables": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "proceeds_debt_issuance": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 2716000000.0, "cfi": -771000000.0, "cff": -2697000000.0, "capex": 545000000.0, "d_and_a": 1127000000.0, "sbc": 154000000.0, "dividends_paid": 779000000.0, "buybacks": null, "interest_paid": 918000000.0, "taxes_paid": 837000000.0, "depreciation": null, "amortisation_intangibles": 509000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 3116000000.0, "change_inventories": 495000000.0, "change_payables": 2584000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "value_sources": { "cfo": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "cfi": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "cff": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "capex": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "d_and_a": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "sbc": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "dividends_paid": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "interest_paid": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "taxes_paid": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "amortisation_intangibles": [ "10-Q:0000064803-24-000034" ], "change_receivables": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "change_inventories": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "change_payables": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "proceeds_debt_issuance": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": -2636000000.0, "cfi": -1242000000.0, "cff": -972000000.0, "capex": 911000000.0, "d_and_a": 1134000000.0, "sbc": 127000000.0, "dividends_paid": 779000000.0, "buybacks": null, "interest_paid": 369000000.0, "taxes_paid": 908000000.0, "depreciation": null, "amortisation_intangibles": 509000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2340000000.0, "change_inventories": 72000000.0, "change_payables": 1152000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "value_sources": { "cfo": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "cfi": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "cff": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "capex": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "d_and_a": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "sbc": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "dividends_paid": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "interest_paid": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "taxes_paid": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "amortisation_intangibles": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "change_receivables": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "change_inventories": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "change_payables": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "proceeds_debt_issuance": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 4903000000.0, "cfi": -2094000000.0, "cff": -1227000000.0, "capex": 705000000.0, "d_and_a": 1138000000.0, "sbc": 137000000.0, "dividends_paid": 840000000.0, "buybacks": 3027000000.0, "interest_paid": 1043000000.0, "taxes_paid": 63000000.0, "depreciation": null, "amortisation_intangibles": 508000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -3008000000.0, "change_inventories": -1660000000.0, "change_payables": -1410000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-25-000013" ], "value_sources": { "cfo": [ "10-Q:0000064803-25-000013" ], "cfi": [ "10-Q:0000064803-25-000013" ], "cff": [ "10-Q:0000064803-25-000013" ], "capex": [ "10-Q:0000064803-25-000013" ], "d_and_a": [ "10-Q:0000064803-25-000013" ], "sbc": [ "10-Q:0000064803-25-000013" ], "dividends_paid": [ "10-Q:0000064803-25-000013" ], "buybacks": [ "10-Q:0000064803-25-000013" ], "interest_paid": [ "10-Q:0000064803-25-000013" ], "taxes_paid": [ "10-Q:0000064803-25-000013" ], "amortisation_intangibles": [ "10-Q:0000064803-25-000013" ], "change_receivables": [ "10-Q:0000064803-25-000013" ], "change_inventories": [ "10-Q:0000064803-25-000013" ], "change_payables": [ "10-Q:0000064803-25-000013" ], "proceeds_debt_issuance": [ "10-Q:0000064803-24-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 3089000000.0, "cfi": -1625000000.0, "cff": 1249000000.0, "capex": 638000000.0, "d_and_a": 1151000000.0, "sbc": 133000000.0, "dividends_paid": 858000000.0, "buybacks": null, "interest_paid": 349000000.0, "taxes_paid": 666000000.0, "depreciation": null, "amortisation_intangibles": 507000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 210000000.0, "change_inventories": -277000000.0, "change_payables": 2601000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4959000000.0 }, "sources": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "value_sources": { "cfo": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "cfi": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "cff": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "capex": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "d_and_a": [ "10-Q:0000064803-25-000024" ], "sbc": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "dividends_paid": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "interest_paid": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "taxes_paid": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "amortisation_intangibles": [ "10-Q:0000064803-25-000024" ], "change_receivables": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "change_inventories": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "change_payables": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "proceeds_debt_issuance": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-25-000024" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": -745000000.0, "cfi": -3347000000.0, "cff": -1588000000.0, "capex": 670000000.0, "d_and_a": 1161000000.0, "sbc": 133000000.0, "dividends_paid": 837000000.0, "buybacks": null, "interest_paid": 999000000.0, "taxes_paid": 700000000.0, "depreciation": null, "amortisation_intangibles": 507000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 3784000000.0, "change_inventories": 1582000000.0, "change_payables": 978000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "value_sources": { "cfo": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "cfi": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "cff": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "capex": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "d_and_a": [ "10-Q:0000064803-25-000037" ], "sbc": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "dividends_paid": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "interest_paid": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "taxes_paid": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "amortisation_intangibles": [ "10-Q:0000064803-25-000037" ], "goodwill_impairment": [ "10-Q:0000064803-25-000037" ], "change_receivables": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "change_inventories": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "change_payables": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "proceeds_debt_issuance": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1860000000.0, "cfi": -547000000.0, "cff": 431000000.0, "capex": 768000000.0, "d_and_a": 1147000000.0, "sbc": 137000000.0, "dividends_paid": 838000000.0, "buybacks": 0.0, "interest_paid": 518000000.0, "taxes_paid": 274000000.0, "depreciation": null, "amortisation_intangibles": 503000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 315000000.0, "change_inventories": 457000000.0, "change_payables": 166000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2954000000.0 }, "sources": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "value_sources": { "cfo": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "cfi": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "cff": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "capex": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "d_and_a": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "sbc": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "dividends_paid": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "buybacks": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "interest_paid": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "taxes_paid": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "amortisation_intangibles": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "goodwill_impairment": [ "10-K:0000064803-26-000010" ], "change_receivables": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "change_inventories": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "change_payables": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "proceeds_debt_issuance": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 4556000000.0, "cfi": -762000000.0, "cff": -2332000000.0, "capex": 743000000.0, "d_and_a": 1154000000.0, "sbc": 126000000.0, "dividends_paid": 840000000.0, "buybacks": 0.0, "interest_paid": 1012000000.0, "taxes_paid": 138000000.0, "depreciation": null, "amortisation_intangibles": 499000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 3053000000.0, "change_inventories": -722000000.0, "change_payables": 2619000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-26-000052" ], "value_sources": { "cfo": [ "10-Q:0000064803-26-000052" ], "cfi": [ "10-Q:0000064803-26-000052" ], "cff": [ "10-Q:0000064803-26-000052" ], "capex": [ "10-Q:0000064803-26-000052" ], "d_and_a": [ "10-Q:0000064803-26-000052" ], "sbc": [ "10-Q:0000064803-26-000052" ], "dividends_paid": [ "10-Q:0000064803-26-000052" ], "buybacks": [ "10-Q:0000064803-25-000013" ], "interest_paid": [ "10-Q:0000064803-26-000052" ], "taxes_paid": [ "10-Q:0000064803-26-000052" ], "amortisation_intangibles": [ "10-Q:0000064803-26-000052" ], "change_receivables": [ "10-Q:0000064803-26-000052" ], "change_inventories": [ "10-Q:0000064803-26-000052" ], "change_payables": [ "10-Q:0000064803-26-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1897000000.0, "cfi": -1024000000.0, "cff": 806000000.0, "capex": 607000000.0, "d_and_a": 1171000000.0, "sbc": 136000000.0, "dividends_paid": 866000000.0, "buybacks": 0.0, "interest_paid": 472000000.0, "taxes_paid": 725000000.0, "depreciation": null, "amortisation_intangibles": 494000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1086000000.0, "change_inventories": 51000000.0, "change_payables": 1212000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024", "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "value_sources": { "cfo": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "cfi": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "cff": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "capex": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "d_and_a": [ "10-Q:0000064803-26-000098" ], "sbc": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "dividends_paid": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "buybacks": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "interest_paid": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "taxes_paid": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "amortisation_intangibles": [ "10-Q:0000064803-26-000098" ], "change_receivables": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "change_inventories": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "change_payables": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 796000000.0, "cfi": -2087000000.0, "cff": -1382000000.0, "capex": 698000000.0, "d_and_a": 1134000000.0, "sbc": 138000000.0, "dividends_paid": 846000000.0, "buybacks": 0.0, "interest_paid": 1045000000.0, "taxes_paid": 305000000.0, "depreciation": null, "amortisation_intangibles": 500000000.0, "goodwill_impairment": 5725000000.0, "deferred_tax": null, "change_receivables": 3398000000.0, "change_inventories": 1653000000.0, "change_payables": 1221000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3969000000.0 }, "sources": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "value_sources": { "cfo": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "cfi": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "cff": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "capex": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "d_and_a": [ "10-Q:0000064803-25-000037" ], "sbc": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "dividends_paid": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "buybacks": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "interest_paid": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "taxes_paid": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "amortisation_intangibles": [ "10-Q:0000064803-25-000037" ], "goodwill_impairment": [ "10-Q:0000064803-25-000037" ], "change_receivables": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "change_inventories": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "change_payables": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "proceeds_debt_issuance": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 3390000000.0, "cfi": -1998000000.0, "cff": -2032000000.0, "capex": 784000000.0, "d_and_a": 1147000000.0, "sbc": 135000000.0, "dividends_paid": 845000000.0, "buybacks": 0.0, "interest_paid": 462000000.0, "taxes_paid": 998000000.0, "depreciation": null, "amortisation_intangibles": 483000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -4039000000.0, "change_inventories": 285000000.0, "change_payables": -1197000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "value_sources": { "cfo": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "cfi": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "cff": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "capex": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "d_and_a": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "sbc": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "dividends_paid": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "buybacks": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "interest_paid": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "taxes_paid": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "amortisation_intangibles": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "goodwill_impairment": [ "10-K:0000064803-26-000010" ], "change_receivables": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "change_inventories": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "change_payables": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ], "proceeds_debt_issuance": [ "10-K:0000064803-26-000010", "10-Q:0000064803-25-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 4249000000.0, "cfi": -874000000.0, "cff": -2318000000.0, "capex": 849000000.0, "d_and_a": 1115000000.0, "sbc": 266000000.0, "dividends_paid": 847000000.0, "buybacks": null, "interest_paid": 1091000000.0, "taxes_paid": -337000000.0, "depreciation": null, "amortisation_intangibles": 442000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1205000000.0, "change_inventories": -1476000000.0, "change_payables": -562000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000064803-26-000052" ], "value_sources": { "cfo": [ "10-Q:0000064803-26-000052" ], "cfi": [ "10-Q:0000064803-26-000052" ], "cff": [ "10-Q:0000064803-26-000052" ], "capex": [ "10-Q:0000064803-26-000052" ], "d_and_a": [ "10-Q:0000064803-26-000052" ], "sbc": [ "10-Q:0000064803-26-000052" ], "dividends_paid": [ "10-Q:0000064803-26-000052" ], "interest_paid": [ "10-Q:0000064803-26-000052" ], "taxes_paid": [ "10-Q:0000064803-26-000052" ], "amortisation_intangibles": [ "10-Q:0000064803-26-000052" ], "change_receivables": [ "10-Q:0000064803-26-000052" ], "change_inventories": [ "10-Q:0000064803-26-000052" ], "change_payables": [ "10-Q:0000064803-26-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 6345000000.0, "cfi": -1884000000.0, "cff": -2693000000.0, "capex": 691000000.0, "d_and_a": 1126000000.0, "sbc": 176000000.0, "dividends_paid": 878000000.0, "buybacks": null, "interest_paid": 460000000.0, "taxes_paid": 374000000.0, "depreciation": null, "amortisation_intangibles": 431000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -672000000.0, "change_inventories": -148000000.0, "change_payables": 218000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "value_sources": { "cfo": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "cfi": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "cff": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "capex": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "d_and_a": [ "10-Q:0000064803-26-000098" ], "sbc": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "dividends_paid": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "interest_paid": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "taxes_paid": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "amortisation_intangibles": [ "10-Q:0000064803-26-000098" ], "change_receivables": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "change_inventories": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ], "change_payables": [ "10-Q:0000064803-26-000052", "10-Q:0000064803-26-000098" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 15865000000.0, "cfi": -5534000000.0, "cff": -7696000000.0, "capex": 2437000000.0, "d_and_a": 4441000000.0, "sbc": 400000000.0, "dividends_paid": 2624000000.0, "buybacks": 0.0, "interest_paid": 2904000000.0, "taxes_paid": 2929000000.0, "depreciation": 2100000000.0, "amortisation_intangibles": 2341000000.0, "goodwill_impairment": 0.0, "deferred_tax": -564000000.0, "change_receivables": 1510000000.0, "change_inventories": 973000000.0, "change_payables": 2769000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9958000000.0 }, "sources": [ "10-K:0000064803-23-000009" ], "value_sources": { "cfo": [ "10-K:0000064803-23-000009" ], "cfi": [ "10-K:0000064803-23-000009" ], "cff": [ "10-K:0000064803-23-000009" ], "capex": [ "10-K:0000064803-23-000009" ], "d_and_a": [ "10-K:0000064803-23-000009" ], "sbc": [ "10-K:0000064803-23-000009" ], "dividends_paid": [ "10-K:0000064803-23-000009" ], "buybacks": [ "10-K:0000064803-23-000009" ], "interest_paid": [ "10-K:0000064803-23-000009" ], "taxes_paid": [ "10-K:0000064803-23-000009" ], "depreciation": [ "10-K:0000064803-23-000009" ], "amortisation_intangibles": [ "10-K:0000064803-23-000009" ], "goodwill_impairment": [ "10-K:0000064803-23-000009" ], "deferred_tax": [ "10-K:0000064803-23-000009" ], "change_receivables": [ "10-K:0000064803-23-000009" ], "change_inventories": [ "10-K:0000064803-23-000009" ], "change_payables": [ "10-K:0000064803-23-000009" ], "proceeds_debt_issuance": [ "10-K:0000064803-23-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 18265000000.0, "cfi": -5261000000.0, "cff": -11356000000.0, "capex": 2520000000.0, "d_and_a": 4486000000.0, "sbc": 484000000.0, "dividends_paid": 2625000000.0, "buybacks": 0.0, "interest_paid": 2469000000.0, "taxes_paid": 3195000000.0, "depreciation": 2300000000.0, "amortisation_intangibles": 2233000000.0, "goodwill_impairment": 431000000.0, "deferred_tax": -402000000.0, "change_receivables": 2703000000.0, "change_inventories": -735000000.0, "change_payables": 2898000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 987000000.0 }, "sources": [ "10-K:0000064803-24-000007" ], "value_sources": { "cfo": [ "10-K:0000064803-24-000007" ], "cfi": [ "10-K:0000064803-24-000007" ], "cff": [ "10-K:0000064803-24-000007" ], "capex": [ "10-K:0000064803-24-000007" ], "d_and_a": [ "10-K:0000064803-24-000007" ], "sbc": [ "10-K:0000064803-24-000007" ], "dividends_paid": [ "10-K:0000064803-24-000007" ], "buybacks": [ "10-K:0000064803-24-000007" ], "interest_paid": [ "10-K:0000064803-24-000007" ], "taxes_paid": [ "10-K:0000064803-24-000007" ], "depreciation": [ "10-K:0000064803-24-000007" ], "amortisation_intangibles": [ "10-K:0000064803-24-000007" ], "goodwill_impairment": [ "10-K:0000064803-24-000007" ], "deferred_tax": [ "10-K:0000064803-24-000007" ], "change_receivables": [ "10-K:0000064803-24-000007" ], "change_inventories": [ "10-K:0000064803-24-000007" ], "change_payables": [ "10-K:0000064803-24-000007" ], "proceeds_debt_issuance": [ "10-K:0000064803-24-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 16177000000.0, "cfi": -5047000000.0, "cff": -10516000000.0, "capex": 2727000000.0, "d_and_a": 4224000000.0, "sbc": 447000000.0, "dividends_paid": 2907000000.0, "buybacks": 3500000000.0, "interest_paid": 2239000000.0, "taxes_paid": 4116000000.0, "depreciation": 2400000000.0, "amortisation_intangibles": 1785000000.0, "goodwill_impairment": 0.0, "deferred_tax": -2029000000.0, "change_receivables": 2971000000.0, "change_inventories": 1435000000.0, "change_payables": 4260000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000064803-25-000007" ], "value_sources": { "cfo": [ "10-K:0000064803-25-000007" ], "cfi": [ "10-K:0000064803-25-000007" ], "cff": [ "10-K:0000064803-25-000007" ], "capex": [ "10-K:0000064803-25-000007" ], "d_and_a": [ "10-K:0000064803-25-000007" ], "sbc": [ "10-K:0000064803-25-000007" ], "dividends_paid": [ "10-K:0000064803-25-000007" ], "buybacks": [ "10-K:0000064803-25-000007" ], "interest_paid": [ "10-K:0000064803-25-000007" ], "taxes_paid": [ "10-K:0000064803-25-000007" ], "depreciation": [ "10-K:0000064803-25-000007" ], "amortisation_intangibles": [ "10-K:0000064803-25-000007" ], "goodwill_impairment": [ "10-K:0000064803-25-000007" ], "deferred_tax": [ "10-K:0000064803-25-000007" ], "change_receivables": [ "10-K:0000064803-25-000007" ], "change_inventories": [ "10-K:0000064803-25-000007" ], "change_payables": [ "10-K:0000064803-25-000007" ], "proceeds_debt_issuance": [ "10-K:0000064803-25-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 13426000000.0, "cfi": -20889000000.0, "cff": 2683000000.0, "capex": 3031000000.0, "d_and_a": 4366000000.0, "sbc": 588000000.0, "dividends_paid": 3132000000.0, "buybacks": 2012000000.0, "interest_paid": 2418000000.0, "taxes_paid": 3524000000.0, "depreciation": 2500000000.0, "amortisation_intangibles": 1905000000.0, "goodwill_impairment": 0.0, "deferred_tax": -676000000.0, "change_receivables": 6260000000.0, "change_inventories": -1233000000.0, "change_payables": 3618000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 10898000000.0 }, "sources": [ "10-K:0000064803-26-000010" ], "value_sources": { "cfo": [ "10-K:0000064803-26-000010" ], "cfi": [ "10-K:0000064803-26-000010" ], "cff": [ "10-K:0000064803-26-000010" ], "capex": [ "10-K:0000064803-26-000010" ], "d_and_a": [ "10-K:0000064803-26-000010" ], "sbc": [ "10-K:0000064803-26-000010" ], "dividends_paid": [ "10-K:0000064803-26-000010" ], "buybacks": [ "10-K:0000064803-26-000010" ], "interest_paid": [ "10-K:0000064803-26-000010" ], "taxes_paid": [ "10-K:0000064803-26-000010" ], "depreciation": [ "10-K:0000064803-26-000010" ], "amortisation_intangibles": [ "10-K:0000064803-26-000010" ], "goodwill_impairment": [ "10-K:0000064803-26-000010" ], "deferred_tax": [ "10-K:0000064803-26-000010" ], "change_receivables": [ "10-K:0000064803-26-000010" ], "change_inventories": [ "10-K:0000064803-26-000010" ], "change_payables": [ "10-K:0000064803-26-000010" ], "proceeds_debt_issuance": [ "10-K:0000064803-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 9107000000.0, "cfi": -7613000000.0, "cff": -1135000000.0, "capex": 2781000000.0, "d_and_a": 4597000000.0, "sbc": 540000000.0, "dividends_paid": 3373000000.0, "buybacks": 3023000000.0, "interest_paid": 2909000000.0, "taxes_paid": 1703000000.0, "depreciation": 2600000000.0, "amortisation_intangibles": 2025000000.0, "goodwill_impairment": 0.0, "deferred_tax": -572000000.0, "change_receivables": 1301000000.0, "change_inventories": 102000000.0, "change_payables": 2335000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7913000000.0 }, "sources": [ "10-K:0000064803-26-000010" ], "value_sources": { "cfo": [ "10-K:0000064803-26-000010" ], "cfi": [ "10-K:0000064803-26-000010" ], "cff": [ "10-K:0000064803-26-000010" ], "capex": [ "10-K:0000064803-26-000010" ], "d_and_a": [ "10-K:0000064803-26-000010" ], "sbc": [ "10-K:0000064803-26-000010" ], "dividends_paid": [ "10-K:0000064803-26-000010" ], "buybacks": [ "10-K:0000064803-26-000010" ], "interest_paid": [ "10-K:0000064803-26-000010" ], "taxes_paid": [ "10-K:0000064803-26-000010" ], "depreciation": [ "10-K:0000064803-26-000010" ], "amortisation_intangibles": [ "10-K:0000064803-26-000010" ], "goodwill_impairment": [ "10-K:0000064803-26-000010" ], "deferred_tax": [ "10-K:0000064803-26-000010" ], "change_receivables": [ "10-K:0000064803-26-000010" ], "change_inventories": [ "10-K:0000064803-26-000010" ], "change_payables": [ "10-K:0000064803-26-000010" ], "proceeds_debt_issuance": [ "10-K:0000064803-26-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 10639000000.0, "cfi": -5871000000.0, "cff": -4940000000.0, "capex": 2832000000.0, "d_and_a": 4606000000.0, "sbc": 535000000.0, "dividends_paid": 3397000000.0, "buybacks": 0.0, "interest_paid": 2991000000.0, "taxes_paid": 2166000000.0, "depreciation": 2600000000.0, "amortisation_intangibles": 1976000000.0, "goodwill_impairment": 5725000000.0, "deferred_tax": 102000000.0, "change_receivables": 3498000000.0, "change_inventories": 1267000000.0, "change_payables": 3855000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3969000000.0 }, "sources": [ "10-K:0000064803-26-000010" ], "value_sources": { "cfo": [ "10-K:0000064803-26-000010" ], "cfi": [ "10-K:0000064803-26-000010" ], "cff": [ "10-K:0000064803-26-000010" ], "capex": [ "10-K:0000064803-26-000010" ], "d_and_a": [ "10-K:0000064803-26-000010" ], "sbc": [ "10-K:0000064803-26-000010" ], "dividends_paid": [ "10-K:0000064803-26-000010" ], "buybacks": [ "10-K:0000064803-26-000010" ], "interest_paid": [ "10-K:0000064803-26-000010" ], "taxes_paid": [ "10-K:0000064803-26-000010" ], "depreciation": [ "10-K:0000064803-26-000010" ], "amortisation_intangibles": [ "10-K:0000064803-26-000010" ], "goodwill_impairment": [ "10-K:0000064803-26-000010" ], "deferred_tax": [ "10-K:0000064803-26-000010" ], "change_receivables": [ "10-K:0000064803-26-000010" ], "change_inventories": [ "10-K:0000064803-26-000010" ], "change_payables": [ "10-K:0000064803-26-000010" ], "proceeds_debt_issuance": [ "10-K:0000064803-26-000010" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000064803-21-000011": { "kind": "filing", "form": "10-K", "accession": "0000064803-21-000011", "report_date": "2020-12-31", "filed": "2021-02-16", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480321000011/cvs-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480321000011/" }, "10-K:0000064803-22-000008": { "kind": "filing", "form": "10-K", "accession": "0000064803-22-000008", "report_date": "2021-12-31", "filed": "2022-02-09", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480322000008/cvs-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480322000008/" }, "10-K:0000064803-23-000009": { "kind": "filing", "form": "10-K", "accession": "0000064803-23-000009", "report_date": "2022-12-31", "filed": "2023-02-08", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480323000009/cvs-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480323000009/" }, "10-K:0000064803-24-000007": { "kind": "filing", "form": "10-K", "accession": "0000064803-24-000007", "report_date": "2023-12-31", "filed": "2024-02-07", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480324000007/cvs-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480324000007/" }, "10-K:0000064803-25-000007": { "kind": "filing", "form": "10-K", "accession": "0000064803-25-000007", "report_date": "2024-12-31", "filed": "2025-02-12", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480325000007/cvs-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480325000007/" }, "10-K:0000064803-26-000010": { "kind": "filing", "form": "10-K", "accession": "0000064803-26-000010", "report_date": "2025-12-31", "filed": "2026-02-10", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480326000010/cvs-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480326000010/" }, "10-Q:0000064803-20-000015": { "kind": "filing", "form": "10-Q", "accession": "0000064803-20-000015", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480320000015/a0331202010-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480320000015/" }, "10-Q:0000064803-20-000030": { "kind": "filing", "form": "10-Q", "accession": "0000064803-20-000030", "report_date": "2020-06-30", "filed": "2020-08-05", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480320000030/a0630202010-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480320000030/" }, "10-Q:0000064803-20-000041": { "kind": "filing", "form": "10-Q", "accession": "0000064803-20-000041", "report_date": "2020-09-30", "filed": "2020-11-06", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480320000041/cvs-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480320000041/" }, "10-Q:0000064803-21-000017": { "kind": "filing", "form": "10-Q", "accession": "0000064803-21-000017", "report_date": "2021-03-31", "filed": "2021-05-04", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480321000017/cvs-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480321000017/" }, "10-Q:0000064803-21-000028": { "kind": "filing", "form": "10-Q", "accession": "0000064803-21-000028", "report_date": "2021-06-30", "filed": "2021-08-04", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480321000028/cvs-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480321000028/" }, "10-Q:0000064803-21-000034": { "kind": "filing", "form": "10-Q", "accession": "0000064803-21-000034", "report_date": "2021-09-30", "filed": "2021-11-03", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480321000034/cvs-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480321000034/" }, "10-Q:0000064803-22-000016": { "kind": "filing", "form": "10-Q", "accession": "0000064803-22-000016", "report_date": "2022-03-31", "filed": "2022-05-04", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480322000016/cvs-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480322000016/" }, "10-Q:0000064803-22-000029": { "kind": "filing", "form": "10-Q", "accession": "0000064803-22-000029", "report_date": "2022-06-30", "filed": "2022-08-03", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480322000029/cvs-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480322000029/" }, "10-Q:0000064803-22-000038": { "kind": "filing", "form": "10-Q", "accession": "0000064803-22-000038", "report_date": "2022-09-30", "filed": "2022-11-02", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480322000038/cvs-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480322000038/" }, "10-Q:0000064803-23-000016": { "kind": "filing", "form": "10-Q", "accession": "0000064803-23-000016", "report_date": "2023-03-31", "filed": "2023-05-03", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480323000016/cvs-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480323000016/" }, "10-Q:0000064803-23-000033": { "kind": "filing", "form": "10-Q", "accession": "0000064803-23-000033", "report_date": "2023-06-30", "filed": "2023-08-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480323000033/cvs-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480323000033/" }, "10-Q:0000064803-23-000047": { "kind": "filing", "form": "10-Q", "accession": "0000064803-23-000047", "report_date": "2023-09-30", "filed": "2023-11-01", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480323000047/cvs-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480323000047/" }, "10-Q:0000064803-24-000016": { "kind": "filing", "form": "10-Q", "accession": "0000064803-24-000016", "report_date": "2024-03-31", "filed": "2024-05-01", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480324000016/cvs-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480324000016/" }, "10-Q:0000064803-24-000029": { "kind": "filing", "form": "10-Q", "accession": "0000064803-24-000029", "report_date": "2024-06-30", "filed": "2024-08-07", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480324000029/cvs-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480324000029/" }, "10-Q:0000064803-24-000034": { "kind": "filing", "form": "10-Q", "accession": "0000064803-24-000034", "report_date": "2024-09-30", "filed": "2024-11-06", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480324000034/cvs-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480324000034/" }, "10-Q:0000064803-25-000013": { "kind": "filing", "form": "10-Q", "accession": "0000064803-25-000013", "report_date": "2025-03-31", "filed": "2025-05-01", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480325000013/cvs-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480325000013/" }, "10-Q:0000064803-25-000024": { "kind": "filing", "form": "10-Q", "accession": "0000064803-25-000024", "report_date": "2025-06-30", "filed": "2025-07-31", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480325000024/cvs-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480325000024/" }, "10-Q:0000064803-25-000037": { "kind": "filing", "form": "10-Q", "accession": "0000064803-25-000037", "report_date": "2025-09-30", "filed": "2025-10-29", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480325000037/cvs-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480325000037/" }, "10-Q:0000064803-26-000052": { "kind": "filing", "form": "10-Q", "accession": "0000064803-26-000052", "report_date": "2026-03-31", "filed": "2026-05-06", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480326000052/cvs-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480326000052/" }, "10-Q:0000064803-26-000098": { "kind": "filing", "form": "10-Q", "accession": "0000064803-26-000098", "report_date": "2026-06-30", "filed": "2026-08-05", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/64803/000006480326000098/cvs-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/64803/000006480326000098/" } }, "restatements": [ { "period": "FY2020", "item": "cff", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -8155000000.0, "source": "10-K:0000064803-21-000011", "filed": "2021-02-16" }, "latest": { "value": -7696000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "used": { "value": -7696000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" } }, { "period": "FY2021 Q1", "item": "cff", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -3244000000.0, "source": "10-Q:0000064803-21-000017", "filed": "2021-05-04" }, "latest": { "value": -3185000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "used": { "value": -3185000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" } }, { "period": "FY2021 Q2", "item": "cff", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": -6558000000.0, "source": "10-Q:0000064803-21-000028", "filed": "2021-08-04" }, "latest": { "value": -6512000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "used": { "value": -6512000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" } }, { "period": "FY2021 Q3", "item": "cff", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": -8525000000.0, "source": "10-Q:0000064803-21-000034", "filed": "2021-11-03" }, "latest": { "value": -8442000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "used": { "value": -8442000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" } }, { "period": "FY2021", "item": "amortisation_intangibles", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2259000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 2233000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 2259000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" } }, { "period": "FY2021", "item": "d_and_a", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 4512000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 4486000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 4512000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" } }, { "period": "FY2021", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -428000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": -402000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": -402000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2021", "item": "eps_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 6.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 6.07, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 6.07, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5.95, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 6.02, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 6.02, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2021 Q4", "item": "equity_total", "start": null, "end": "2021-12-31", "first": { "value": 75381000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 74841000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 75381000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2522000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 2548000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 2522000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" } }, { "period": "FY2021", "item": "net_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 7910000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 8001000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 7910000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" } }, { "period": "FY2021", "item": "net_income_incl_nci", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 7898000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 7989000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 7898000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" } }, { "period": "FY2021", "item": "operating_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 13193000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 13310000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 13193000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 10420000000.0, "source": "10-K:0000064803-22-000008", "filed": "2022-02-09" }, "latest": { "value": 10537000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 10420000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" } }, { "period": "FY2022 Q1", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 468000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 462000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" }, "used": { "value": 462000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q1", "item": "d_and_a", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1055000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 1049000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" }, "used": { "value": 1049000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q1", "item": "eps_basic", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1.76, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 1.79, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" }, "used": { "value": 1.79, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q1", "item": "eps_diluted", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1.74, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 1.77, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" }, "used": { "value": 1.77, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q1", "item": "equity_total", "start": null, "end": "2022-03-31", "first": { "value": 74140000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 74034000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 74140000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" } }, { "period": "FY2022 Q1", "item": "income_tax", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 633000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 646000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" }, "used": { "value": 646000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q1", "item": "net_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 2312000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 2354000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" }, "used": { "value": 2354000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q1", "item": "net_income_common", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 2312000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 2354000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" }, "used": { "value": 2354000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q1", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 2313000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 2355000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 2355000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q1", "item": "operating_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 3490000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 3545000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" }, "used": { "value": 3545000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q1", "item": "pretax_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 2946000000.0, "source": "10-Q:0000064803-22-000016", "filed": "2022-05-04" }, "latest": { "value": 3001000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" }, "used": { "value": 3001000000.0, "source": "10-Q:0000064803-23-000016", "filed": "2023-05-03" } }, { "period": "FY2022 Q2", "item": "amortisation_intangibles", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 466000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 460000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" }, "used": { "value": 460000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q2", "item": "d_and_a", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 2142000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 2131000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" }, "used": { "value": 2131000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q2", "item": "eps_basic", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 2.25, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 2.31, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" }, "used": { "value": 2.31, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q2", "item": "eps_diluted", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 2.23, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 2.29, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" }, "used": { "value": 2.29, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q2", "item": "equity_total", "start": null, "end": "2022-06-30", "first": { "value": 75506000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 75736000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 75506000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" } }, { "period": "FY2022 Q2", "item": "income_tax", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 1068000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 1090000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" }, "used": { "value": 1090000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q2", "item": "net_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 2951000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 3029000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" }, "used": { "value": 3029000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q2", "item": "net_income_common", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 2951000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 3029000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" }, "used": { "value": 3029000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q2", "item": "net_income_incl_nci", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 2961000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 3039000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 3039000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q2", "item": "operating_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 4569000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 4669000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" }, "used": { "value": 4669000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q2", "item": "pretax_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 4029000000.0, "source": "10-Q:0000064803-22-000029", "filed": "2022-08-03" }, "latest": { "value": 4129000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" }, "used": { "value": 4129000000.0, "source": "10-Q:0000064803-23-000033", "filed": "2023-08-02" } }, { "period": "FY2022 Q3", "item": "amortisation_intangibles", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 464000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 458000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 458000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 1398000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 1380000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 1380000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "d_and_a", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 3198000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 3181000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 3181000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "eps_basic", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -2.6, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": -2.59, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": -2.59, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "eps_diluted", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -2.6, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": -2.59, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": -2.59, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "equity_total", "start": null, "end": "2022-09-30", "first": { "value": 71011000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 71487000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 71011000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -1047000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": -1045000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": -1045000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 654000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 691000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 691000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "net_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -3416000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": -3406000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": -3406000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "net_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 1847000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 1977000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 1977000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "net_income_common", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -3416000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": -3406000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": -3406000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "net_income_common", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 1847000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 1977000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 1977000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "net_income_incl_nci", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -3409000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": -3399000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": -3399000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 1865000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 1995000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 1995000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "operating_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -3931000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": -3919000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": -3919000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "operating_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 4128000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 4295000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 4295000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -4456000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": -4444000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": -4444000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 2519000000.0, "source": "10-Q:0000064803-22-000038", "filed": "2022-11-02" }, "latest": { "value": 2686000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" }, "used": { "value": 2686000000.0, "source": "10-Q:0000064803-23-000047", "filed": "2023-11-01" } }, { "period": "FY2022", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1808000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 1785000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 1785000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022 Q4", "item": "current_assets", "start": null, "end": "2022-12-31", "first": { "value": 65682000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 65633000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 65633000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022 Q4", "item": "current_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 69736000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 69421000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 69421000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022", "item": "d_and_a", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 4247000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 4224000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 4224000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022", "item": "deferred_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -2075000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": -2029000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": -2029000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" } }, { "period": "FY2022", "item": "eps_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 3.16, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 3.29, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 3.29, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" } }, { "period": "FY2022", "item": "eps_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 3.14, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 3.26, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 3.26, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" } }, { "period": "FY2022 Q4", "item": "equity_parent", "start": null, "end": "2022-12-31", "first": { "value": 71015000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 71469000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 71469000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022 Q4", "item": "equity_total", "start": null, "end": "2022-12-31", "first": { "value": 71315000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 71769000000.0, "source": "10-K:0000064803-26-000010", "filed": "2026-02-10" }, "used": { "value": 71769000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022", "item": "income_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1463000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 1509000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 1509000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022 Q4", "item": "intangibles", "start": null, "end": "2022-12-31", "first": { "value": 24754000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 24803000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 24803000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022", "item": "net_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 4149000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 4311000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 4311000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 4165000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 4327000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 4327000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022", "item": "operating_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 7746000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 7954000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 7954000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022", "item": "pretax_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 5628000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 5836000000.0, "source": "10-K:0000064803-25-000007", "filed": "2025-02-12" }, "used": { "value": 5836000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022 Q4", "item": "retained_earnings", "start": null, "end": "2022-12-31", "first": { "value": 56145000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 56398000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 56398000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } }, { "period": "FY2022 Q4", "item": "total_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 156960000000.0, "source": "10-K:0000064803-23-000009", "filed": "2023-02-08" }, "latest": { "value": 156506000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" }, "used": { "value": 156506000000.0, "source": "10-K:0000064803-24-000007", "filed": "2024-02-07" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2023 Q2", "item": "buybacks", "value": -2000000.0, "sources": [ "10-Q:0000064803-24-000016", "10-Q:0000064803-24-000029" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2023 Q3", "item": "buybacks", "value": -3000000.0, "sources": [ "10-Q:0000064803-24-000029", "10-Q:0000064803-24-000034" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2023 Q4", "item": "buybacks", "value": -1000000.0, "sources": [ "10-K:0000064803-25-000007", "10-Q:0000064803-24-000034" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2024 Q2", "item": "buybacks", "value": -3000000.0, "sources": [ "10-Q:0000064803-25-000013", "10-Q:0000064803-25-000024" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2024 Q3", "item": "buybacks", "value": -1000000.0, "sources": [ "10-Q:0000064803-25-000024", "10-Q:0000064803-25-000037" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_acquisitions:2023-12-31:10-K:0000064803-26-000010", "type": "cash_acquisitions", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Paid US$16.6 billion in cash for business acquisitions in fiscal 2023, 7.3% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 16612000000.0, "unit": "USD" }, "sources": [ "10-K:0000064803-26-000010" ] } ] }