{ "schema": "annalist.dataset/0.1", "company": { "id": "eli-lilly", "name": "Eli Lilly and Company", "country": "US", "template": "corporate", "cik": "0000059478", "tickers": [ "LLY" ], "entity_name": "ELI LILLY AND COMPANY", "fiscal_year_end": "1231", "sic": "2834", "sic_description": "Pharmaceutical Preparations", "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": 5859800000.0, "cost_of_revenue": 1215100000.0, "gross_profit": null, "rnd": 1392100000.0, "sga": 1549600000.0, "operating_income": null, "interest_expense": 92500000.0, "pretax_income": 1679900000.0, "income_tax": 223400000.0, "net_income_incl_nci": 1456500000.0, "net_income": 1456500000.0, "net_income_common": null, "eps_basic": 1.6, "eps_diluted": 1.6, "shares_basic": 908200000.0, "shares_diluted": 911700000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-21-000122" ], "value_sources": { "revenue": [ "10-Q:0000059478-21-000122" ], "cost_of_revenue": [ "10-Q:0000059478-21-000122" ], "rnd": [ "10-Q:0000059478-21-000122" ], "sga": [ "10-Q:0000059478-21-000122" ], "interest_expense": [ "10-Q:0000059478-21-000122" ], "pretax_income": [ "10-Q:0000059478-21-000122" ], "income_tax": [ "10-Q:0000059478-21-000122" ], "net_income_incl_nci": [ "10-Q:0000059478-21-000122" ], "net_income": [ "10-Q:0000059478-21-000122" ], "eps_basic": [ "10-Q:0000059478-21-000122" ], "eps_diluted": [ "10-Q:0000059478-21-000122" ], "shares_basic": [ "10-Q:0000059478-21-000122" ], "shares_diluted": [ "10-Q:0000059478-21-000122" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 5499400000.0, "cost_of_revenue": 1222000000.0, "gross_profit": null, "rnd": 1390200000.0, "sga": 1448600000.0, "operating_income": null, "interest_expense": 88300000.0, "pretax_income": 1643700000.0, "income_tax": 231700000.0, "net_income_incl_nci": 1412000000.0, "net_income": 1412000000.0, "net_income_common": null, "eps_basic": 1.56, "eps_diluted": 1.55, "shares_basic": 907200000.0, "shares_diluted": 910900000.0, "dps_declared": 0.74, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "value_sources": { "revenue": [ "10-Q:0000059478-21-000171" ], "cost_of_revenue": [ "10-Q:0000059478-21-000171" ], "rnd": [ "10-Q:0000059478-21-000171" ], "sga": [ "10-Q:0000059478-21-000171" ], "interest_expense": [ "10-Q:0000059478-21-000171" ], "pretax_income": [ "10-Q:0000059478-21-000171" ], "income_tax": [ "10-Q:0000059478-21-000171" ], "net_income_incl_nci": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "net_income": [ "10-Q:0000059478-21-000171" ], "eps_basic": [ "10-Q:0000059478-21-000171" ], "eps_diluted": [ "10-Q:0000059478-21-000171" ], "shares_basic": [ "10-Q:0000059478-21-000171" ], "shares_diluted": [ "10-Q:0000059478-21-000171" ], "dps_declared": [ "10-Q:0000059478-21-000171" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 5740600000.0, "cost_of_revenue": 1326400000.0, "gross_profit": null, "rnd": 1465400000.0, "sga": 1569100000.0, "operating_income": null, "interest_expense": 89600000.0, "pretax_income": 1437200000.0, "income_tax": 228800000.0, "net_income_incl_nci": null, "net_income": 1208400000.0, "net_income_common": null, "eps_basic": 1.33, "eps_diluted": 1.33, "shares_basic": 907200000.0, "shares_diluted": 911400000.0, "dps_declared": 0.74, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-21-000216" ], "value_sources": { "revenue": [ "10-Q:0000059478-21-000216" ], "cost_of_revenue": [ "10-Q:0000059478-21-000216" ], "rnd": [ "10-Q:0000059478-21-000216" ], "sga": [ "10-Q:0000059478-21-000216" ], "interest_expense": [ "10-Q:0000059478-21-000216" ], "pretax_income": [ "10-Q:0000059478-21-000216" ], "income_tax": [ "10-Q:0000059478-21-000216" ], "net_income": [ "10-Q:0000059478-21-000216" ], "eps_basic": [ "10-Q:0000059478-21-000216" ], "eps_diluted": [ "10-Q:0000059478-21-000216" ], "shares_basic": [ "10-Q:0000059478-21-000216" ], "shares_diluted": [ "10-Q:0000059478-21-000216" ], "dps_declared": [ "10-Q:0000059478-21-000216" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 7440000000.0, "cost_of_revenue": 1719800000.0, "gross_profit": null, "rnd": 1838000000.0, "sga": 1553900000.0, "operating_income": null, "interest_expense": 89200000.0, "pretax_income": 2469100000.0, "income_tax": 352300000.0, "net_income_incl_nci": null, "net_income": 2116800000.0, "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:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "value_sources": { "revenue": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "cost_of_revenue": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "rnd": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "sga": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "interest_expense": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "pretax_income": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "income_tax": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "net_income": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 6805600000.0, "cost_of_revenue": 1878600000.0, "gross_profit": null, "rnd": 1672100000.0, "sga": 1576000000.0, "operating_income": null, "interest_expense": 87800000.0, "pretax_income": 1476400000.0, "income_tax": 121100000.0, "net_income_incl_nci": 1355300000.0, "net_income": 1355300000.0, "net_income_common": null, "eps_basic": 1.49, "eps_diluted": 1.49, "shares_basic": 908800000.0, "shares_diluted": 912400000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-22-000133" ], "value_sources": { "revenue": [ "10-Q:0000059478-22-000133" ], "cost_of_revenue": [ "10-Q:0000059478-22-000133" ], "rnd": [ "10-Q:0000059478-22-000133" ], "sga": [ "10-Q:0000059478-22-000133" ], "interest_expense": [ "10-Q:0000059478-22-000133" ], "pretax_income": [ "10-Q:0000059478-22-000133" ], "income_tax": [ "10-Q:0000059478-22-000133" ], "net_income_incl_nci": [ "10-Q:0000059478-21-000122" ], "net_income": [ "10-Q:0000059478-22-000133" ], "eps_basic": [ "10-Q:0000059478-22-000133" ], "eps_diluted": [ "10-Q:0000059478-22-000133" ], "shares_basic": [ "10-Q:0000059478-22-000133" ], "shares_diluted": [ "10-Q:0000059478-22-000133" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 6740100000.0, "cost_of_revenue": 1953200000.0, "gross_profit": null, "rnd": 1655000000.0, "sga": 1685700000.0, "operating_income": null, "interest_expense": 86900000.0, "pretax_income": 1593900000.0, "income_tax": 203700000.0, "net_income_incl_nci": 1390200000.0, "net_income": 1390200000.0, "net_income_common": null, "eps_basic": 1.53, "eps_diluted": 1.53, "shares_basic": 907300000.0, "shares_diluted": 910400000.0, "dps_declared": 1.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171", "10-Q:0000059478-22-000196" ], "value_sources": { "revenue": [ "10-Q:0000059478-22-000196" ], "cost_of_revenue": [ "10-Q:0000059478-22-000196" ], "rnd": [ "10-Q:0000059478-22-000196" ], "sga": [ "10-Q:0000059478-22-000196" ], "interest_expense": [ "10-Q:0000059478-22-000196" ], "pretax_income": [ "10-Q:0000059478-22-000196" ], "income_tax": [ "10-Q:0000059478-22-000196" ], "net_income_incl_nci": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "net_income": [ "10-Q:0000059478-22-000196" ], "eps_basic": [ "10-Q:0000059478-22-000196" ], "eps_diluted": [ "10-Q:0000059478-22-000196" ], "shares_basic": [ "10-Q:0000059478-22-000196" ], "shares_diluted": [ "10-Q:0000059478-22-000196" ], "dps_declared": [ "10-Q:0000059478-22-000196" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 6772800000.0, "cost_of_revenue": 1430800000.0, "gross_profit": null, "rnd": 1705300000.0, "sga": 1577900000.0, "operating_income": null, "interest_expense": 83600000.0, "pretax_income": 1245300000.0, "income_tax": 135200000.0, "net_income_incl_nci": null, "net_income": 1110100000.0, "net_income_common": null, "eps_basic": 1.22, "eps_diluted": 1.22, "shares_basic": 906700000.0, "shares_diluted": 910800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-22-000250" ], "value_sources": { "revenue": [ "10-Q:0000059478-22-000250" ], "cost_of_revenue": [ "10-Q:0000059478-22-000250" ], "rnd": [ "10-Q:0000059478-22-000250" ], "sga": [ "10-Q:0000059478-22-000250" ], "interest_expense": [ "10-Q:0000059478-22-000250" ], "pretax_income": [ "10-Q:0000059478-22-000250" ], "income_tax": [ "10-Q:0000059478-22-000250" ], "net_income": [ "10-Q:0000059478-22-000250" ], "eps_basic": [ "10-Q:0000059478-22-000250" ], "eps_diluted": [ "10-Q:0000059478-22-000250" ], "shares_basic": [ "10-Q:0000059478-22-000250" ], "shares_diluted": [ "10-Q:0000059478-22-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 7999900000.0, "cost_of_revenue": 2050200000.0, "gross_profit": null, "rnd": 1898300000.0, "sga": 1592000000.0, "operating_income": null, "interest_expense": 81400000.0, "pretax_income": 1839900000.0, "income_tax": 113800000.0, "net_income_incl_nci": null, "net_income": 1726100000.0, "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:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "value_sources": { "revenue": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "cost_of_revenue": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "rnd": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "sga": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "interest_expense": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "pretax_income": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "income_tax": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "net_income": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 7810000000.0, "cost_of_revenue": 2072100000.0, "gross_profit": null, "rnd": 1610100000.0, "sga": 1557900000.0, "operating_income": null, "interest_expense": 84900000.0, "pretax_income": 2053600000.0, "income_tax": 150700000.0, "net_income_incl_nci": null, "net_income": 1902900000.0, "net_income_common": null, "eps_basic": 2.11, "eps_diluted": 2.1, "shares_basic": 903700000.0, "shares_diluted": 906400000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-23-000162" ], "value_sources": { "revenue": [ "10-Q:0000059478-23-000162" ], "cost_of_revenue": [ "10-Q:0000059478-23-000162" ], "rnd": [ "10-Q:0000059478-23-000162" ], "sga": [ "10-Q:0000059478-23-000162" ], "interest_expense": [ "10-Q:0000059478-23-000162" ], "pretax_income": [ "10-Q:0000059478-23-000162" ], "income_tax": [ "10-Q:0000059478-23-000162" ], "net_income": [ "10-Q:0000059478-23-000162" ], "eps_basic": [ "10-Q:0000059478-23-000162" ], "eps_diluted": [ "10-Q:0000059478-23-000162" ], "shares_basic": [ "10-Q:0000059478-23-000162" ], "shares_diluted": [ "10-Q:0000059478-23-000162" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 6488000000.0, "cost_of_revenue": 1430500000.0, "gross_profit": null, "rnd": 1781900000.0, "sga": 1625100000.0, "operating_income": null, "interest_expense": 81200000.0, "pretax_income": 1090900000.0, "income_tax": 138400000.0, "net_income_incl_nci": null, "net_income": 952500000.0, "net_income_common": null, "eps_basic": 1.06, "eps_diluted": 1.05, "shares_basic": 900300000.0, "shares_diluted": 902900000.0, "dps_declared": 1.96, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-23-000221" ], "value_sources": { "revenue": [ "10-Q:0000059478-23-000221" ], "cost_of_revenue": [ "10-Q:0000059478-23-000221" ], "rnd": [ "10-Q:0000059478-23-000221" ], "sga": [ "10-Q:0000059478-23-000221" ], "interest_expense": [ "10-Q:0000059478-23-000221" ], "pretax_income": [ "10-Q:0000059478-23-000221" ], "income_tax": [ "10-Q:0000059478-23-000221" ], "net_income": [ "10-Q:0000059478-23-000221" ], "eps_basic": [ "10-Q:0000059478-23-000221" ], "eps_diluted": [ "10-Q:0000059478-23-000221" ], "shares_basic": [ "10-Q:0000059478-23-000221" ], "shares_diluted": [ "10-Q:0000059478-23-000221" ], "dps_declared": [ "10-Q:0000059478-23-000221" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 6941600000.0, "cost_of_revenue": 1579100000.0, "gross_profit": null, "rnd": 1802900000.0, "sga": 1614200000.0, "operating_income": null, "interest_expense": 81500000.0, "pretax_income": 1565500000.0, "income_tax": 113800000.0, "net_income_incl_nci": null, "net_income": 1451700000.0, "net_income_common": null, "eps_basic": 1.61, "eps_diluted": 1.61, "shares_basic": 900700000.0, "shares_diluted": 903800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-23-000284" ], "value_sources": { "revenue": [ "10-Q:0000059478-23-000284" ], "cost_of_revenue": [ "10-Q:0000059478-23-000284" ], "rnd": [ "10-Q:0000059478-23-000284" ], "sga": [ "10-Q:0000059478-23-000284" ], "interest_expense": [ "10-Q:0000059478-23-000284" ], "pretax_income": [ "10-Q:0000059478-23-000284" ], "income_tax": [ "10-Q:0000059478-23-000284" ], "net_income": [ "10-Q:0000059478-23-000284" ], "eps_basic": [ "10-Q:0000059478-23-000284" ], "eps_diluted": [ "10-Q:0000059478-23-000284" ], "shares_basic": [ "10-Q:0000059478-23-000284" ], "shares_diluted": [ "10-Q:0000059478-23-000284" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 7301800000.0, "cost_of_revenue": 1548100000.0, "gross_profit": null, "rnd": 1995900000.0, "sga": 1643200000.0, "operating_income": null, "interest_expense": 84000000.0, "pretax_income": 2096400000.0, "income_tax": 158700000.0, "net_income_incl_nci": null, "net_income": 1937700000.0, "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:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "value_sources": { "revenue": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "cost_of_revenue": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "rnd": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "sga": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "interest_expense": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "pretax_income": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "income_tax": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "net_income": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 6960000000.0, "cost_of_revenue": 1626700000.0, "gross_profit": null, "rnd": 1985100000.0, "sga": 1749200000.0, "operating_income": null, "interest_expense": 102800000.0, "pretax_income": 1529700000.0, "income_tax": 184800000.0, "net_income_incl_nci": null, "net_income": 1344900000.0, "net_income_common": null, "eps_basic": 1.49, "eps_diluted": 1.49, "shares_basic": 901000000.0, "shares_diluted": 903300000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-24-000118" ], "value_sources": { "revenue": [ "10-Q:0000059478-24-000118" ], "cost_of_revenue": [ "10-Q:0000059478-24-000118" ], "rnd": [ "10-Q:0000059478-24-000118" ], "sga": [ "10-Q:0000059478-24-000118" ], "interest_expense": [ "10-Q:0000059478-24-000118" ], "pretax_income": [ "10-Q:0000059478-24-000118" ], "income_tax": [ "10-Q:0000059478-24-000118" ], "net_income": [ "10-Q:0000059478-24-000118" ], "eps_basic": [ "10-Q:0000059478-24-000118" ], "eps_diluted": [ "10-Q:0000059478-24-000118" ], "shares_basic": [ "10-Q:0000059478-24-000118" ], "shares_diluted": [ "10-Q:0000059478-24-000118" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 8312100000.0, "cost_of_revenue": 1807400000.0, "gross_profit": null, "rnd": 2356500000.0, "sga": 1925400000.0, "operating_income": null, "interest_expense": 120300000.0, "pretax_income": 2088900000.0, "income_tax": 325700000.0, "net_income_incl_nci": null, "net_income": 1763200000.0, "net_income_common": null, "eps_basic": 1.96, "eps_diluted": 1.95, "shares_basic": 899700000.0, "shares_diluted": 902700000.0, "dps_declared": 2.26, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-24-000187" ], "value_sources": { "revenue": [ "10-Q:0000059478-24-000187" ], "cost_of_revenue": [ "10-Q:0000059478-24-000187" ], "rnd": [ "10-Q:0000059478-24-000187" ], "sga": [ "10-Q:0000059478-24-000187" ], "interest_expense": [ "10-Q:0000059478-24-000187" ], "pretax_income": [ "10-Q:0000059478-24-000187" ], "income_tax": [ "10-Q:0000059478-24-000187" ], "net_income": [ "10-Q:0000059478-24-000187" ], "eps_basic": [ "10-Q:0000059478-24-000187" ], "eps_diluted": [ "10-Q:0000059478-24-000187" ], "shares_basic": [ "10-Q:0000059478-24-000187" ], "shares_diluted": [ "10-Q:0000059478-24-000187" ], "dps_declared": [ "10-Q:0000059478-24-000187" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 9498600000.0, "cost_of_revenue": 1860100000.0, "gross_profit": null, "rnd": 2409100000.0, "sga": 1803900000.0, "operating_income": null, "interest_expense": 124600000.0, "pretax_income": 427200000.0, "income_tax": 484600000.0, "net_income_incl_nci": null, "net_income": -57400000.0, "net_income_common": null, "eps_basic": -0.06, "eps_diluted": -0.06, "shares_basic": 899800000.0, "shares_diluted": 899800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-24-000245" ], "value_sources": { "revenue": [ "10-Q:0000059478-24-000245" ], "cost_of_revenue": [ "10-Q:0000059478-24-000245" ], "rnd": [ "10-Q:0000059478-24-000245" ], "sga": [ "10-Q:0000059478-24-000245" ], "interest_expense": [ "10-Q:0000059478-24-000245" ], "pretax_income": [ "10-Q:0000059478-24-000245" ], "income_tax": [ "10-Q:0000059478-24-000245" ], "net_income": [ "10-Q:0000059478-24-000245" ], "eps_basic": [ "10-Q:0000059478-24-000245" ], "eps_diluted": [ "10-Q:0000059478-24-000245" ], "shares_basic": [ "10-Q:0000059478-24-000245" ], "shares_diluted": [ "10-Q:0000059478-24-000245" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 9353400000.0, "cost_of_revenue": 1788000000.0, "gross_profit": null, "rnd": 2562700000.0, "sga": 1924600000.0, "operating_income": null, "interest_expense": 138200000.0, "pretax_income": 2508800000.0, "income_tax": 319100000.0, "net_income_incl_nci": null, "net_income": 2189700000.0, "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:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "value_sources": { "revenue": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "cost_of_revenue": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "rnd": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "sga": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "interest_expense": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "pretax_income": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "income_tax": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "net_income": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 8768000000.0, "cost_of_revenue": 1673500000.0, "gross_profit": null, "rnd": 2522800000.0, "sga": 1952200000.0, "operating_income": null, "interest_expense": 179600000.0, "pretax_income": 2536100000.0, "income_tax": 293200000.0, "net_income_incl_nci": null, "net_income": 2242900000.0, "net_income_common": null, "eps_basic": 2.49, "eps_diluted": 2.48, "shares_basic": 900800000.0, "shares_diluted": 903800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-25-000132" ], "value_sources": { "revenue": [ "10-Q:0000059478-25-000132" ], "cost_of_revenue": [ "10-Q:0000059478-25-000132" ], "rnd": [ "10-Q:0000059478-25-000132" ], "sga": [ "10-Q:0000059478-25-000132" ], "interest_expense": [ "10-Q:0000059478-25-000132" ], "pretax_income": [ "10-Q:0000059478-25-000132" ], "income_tax": [ "10-Q:0000059478-25-000132" ], "net_income": [ "10-Q:0000059478-25-000132" ], "eps_basic": [ "10-Q:0000059478-25-000132" ], "eps_diluted": [ "10-Q:0000059478-25-000132" ], "shares_basic": [ "10-Q:0000059478-25-000132" ], "shares_diluted": [ "10-Q:0000059478-25-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 11302800000.0, "cost_of_revenue": 2170200000.0, "gross_profit": null, "rnd": 2711200000.0, "sga": 2117300000.0, "operating_income": null, "interest_expense": 183600000.0, "pretax_income": 3517200000.0, "income_tax": 550200000.0, "net_income_incl_nci": null, "net_income": 2967000000.0, "net_income_common": null, "eps_basic": 3.29, "eps_diluted": 3.28, "shares_basic": 900900000.0, "shares_diluted": 904200000.0, "dps_declared": 2.6, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-25-000204" ], "value_sources": { "revenue": [ "10-Q:0000059478-25-000204" ], "cost_of_revenue": [ "10-Q:0000059478-25-000204" ], "rnd": [ "10-Q:0000059478-25-000204" ], "sga": [ "10-Q:0000059478-25-000204" ], "interest_expense": [ "10-Q:0000059478-25-000204" ], "pretax_income": [ "10-Q:0000059478-25-000204" ], "income_tax": [ "10-Q:0000059478-25-000204" ], "net_income": [ "10-Q:0000059478-25-000204" ], "eps_basic": [ "10-Q:0000059478-25-000204" ], "eps_diluted": [ "10-Q:0000059478-25-000204" ], "shares_basic": [ "10-Q:0000059478-25-000204" ], "shares_diluted": [ "10-Q:0000059478-25-000204" ], "dps_declared": [ "10-Q:0000059478-25-000204" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 11439100000.0, "cost_of_revenue": 2170800000.0, "gross_profit": null, "rnd": 2734100000.0, "sga": 2099800000.0, "operating_income": null, "interest_expense": 192700000.0, "pretax_income": 1588400000.0, "income_tax": 618100000.0, "net_income_incl_nci": null, "net_income": 970300000.0, "net_income_common": null, "eps_basic": 1.08, "eps_diluted": 1.07, "shares_basic": 901000000.0, "shares_diluted": 905000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-25-000254" ], "value_sources": { "revenue": [ "10-Q:0000059478-25-000254" ], "cost_of_revenue": [ "10-Q:0000059478-25-000254" ], "rnd": [ "10-Q:0000059478-25-000254" ], "sga": [ "10-Q:0000059478-25-000254" ], "interest_expense": [ "10-Q:0000059478-25-000254" ], "pretax_income": [ "10-Q:0000059478-25-000254" ], "income_tax": [ "10-Q:0000059478-25-000254" ], "net_income": [ "10-Q:0000059478-25-000254" ], "eps_basic": [ "10-Q:0000059478-25-000254" ], "eps_diluted": [ "10-Q:0000059478-25-000254" ], "shares_basic": [ "10-Q:0000059478-25-000254" ], "shares_diluted": [ "10-Q:0000059478-25-000254" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 13533100000.0, "cost_of_revenue": 2403500000.0, "gross_profit": null, "rnd": 3022900000.0, "sga": 2424700000.0, "operating_income": null, "interest_expense": 225100000.0, "pretax_income": 5038300000.0, "income_tax": 628500000.0, "net_income_incl_nci": null, "net_income": 4409800000.0, "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:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "value_sources": { "revenue": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "cost_of_revenue": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "rnd": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "sga": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "interest_expense": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "pretax_income": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "income_tax": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "net_income": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ] }, "comparison": { "pretax_income": { "value": 5038700000.0, "earlier": 2508800000.0, "sources": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "basis": "FY2024" }, "revenue": { "value": 13532800000.0, "earlier": 9353400000.0, "sources": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "basis": "FY2024" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 12729000000.0, "cost_of_revenue": 2225000000.0, "gross_profit": null, "rnd": 2734000000.0, "sga": 2468000000.0, "operating_income": null, "interest_expense": 243700000.0, "pretax_income": 3456000000.0, "income_tax": 697000000.0, "net_income_incl_nci": null, "net_income": 2759000000.0, "net_income_common": null, "eps_basic": 3.07, "eps_diluted": 3.06, "shares_basic": 898700000.0, "shares_diluted": 900600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-26-000045" ], "value_sources": { "revenue": [ "10-Q:0000059478-26-000045" ], "cost_of_revenue": [ "10-Q:0000059478-26-000045" ], "rnd": [ "10-Q:0000059478-26-000045" ], "sga": [ "10-Q:0000059478-26-000045" ], "interest_expense": [ "10-Q:0000059478-25-000132" ], "pretax_income": [ "10-Q:0000059478-26-000045" ], "income_tax": [ "10-Q:0000059478-26-000045" ], "net_income": [ "10-Q:0000059478-26-000045" ], "eps_basic": [ "10-Q:0000059478-26-000045" ], "eps_diluted": [ "10-Q:0000059478-26-000045" ], "shares_basic": [ "10-Q:0000059478-26-000045" ], "shares_diluted": [ "10-Q:0000059478-26-000045" ] }, "comparison": { "net_income": { "value": 2759300000.0, "earlier": 2242900000.0, "sources": [ "10-Q:0000059478-25-000132" ], "basis": "FY2025" }, "pretax_income": { "value": 3456100000.0, "earlier": 2536100000.0, "sources": [ "10-Q:0000059478-25-000132" ], "basis": "FY2025" }, "revenue": { "value": 12728500000.0, "earlier": 8768000000.0, "sources": [ "10-Q:0000059478-25-000132" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 15558000000.0, "cost_of_revenue": 2448000000.0, "gross_profit": null, "rnd": 3336000000.0, "sga": 2753000000.0, "operating_income": null, "interest_expense": 249000000.0, "pretax_income": 6777000000.0, "income_tax": 1116000000.0, "net_income_incl_nci": null, "net_income": 5661000000.0, "net_income_common": null, "eps_basic": 6.3, "eps_diluted": 6.29, "shares_basic": 897900000.0, "shares_diluted": 899800000.0, "dps_declared": 3.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-26-000081" ], "value_sources": { "revenue": [ "10-Q:0000059478-26-000081" ], "cost_of_revenue": [ "10-Q:0000059478-26-000081" ], "rnd": [ "10-Q:0000059478-26-000081" ], "sga": [ "10-Q:0000059478-26-000081" ], "interest_expense": [ "10-Q:0000059478-25-000204" ], "pretax_income": [ "10-Q:0000059478-26-000081" ], "income_tax": [ "10-Q:0000059478-26-000081" ], "net_income": [ "10-Q:0000059478-26-000081" ], "eps_basic": [ "10-Q:0000059478-26-000081" ], "eps_diluted": [ "10-Q:0000059478-26-000081" ], "shares_basic": [ "10-Q:0000059478-26-000081" ], "shares_diluted": [ "10-Q:0000059478-26-000081" ], "dps_declared": [ "10-Q:0000059478-26-000081" ] }, "comparison": { "net_income": { "value": 5660500000.0, "earlier": 2967000000.0, "sources": [ "10-Q:0000059478-25-000204" ], "basis": "FY2025" }, "pretax_income": { "value": 6776400000.0, "earlier": 3517200000.0, "sources": [ "10-Q:0000059478-25-000204" ], "basis": "FY2025" }, "revenue": { "value": 15557700000.0, "earlier": 11302800000.0, "sources": [ "10-Q:0000059478-25-000204" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 17600800000.0, "cost_of_revenue": 3008300000.0, "gross_profit": null, "rnd": 3465700000.0, "sga": 2740700000.0, "operating_income": null, "interest_expense": 179600000.0, "pretax_income": 7232400000.0, "income_tax": 1649900000.0, "net_income_incl_nci": null, "net_income": 5582500000.0, "net_income_common": null, "eps_basic": 6.22, "eps_diluted": 6.21, "shares_basic": 896900000.0, "shares_diluted": 898800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-25-000254" ], "value_sources": { "revenue": [ "10-Q:0000059478-25-000254" ], "cost_of_revenue": [ "10-Q:0000059478-25-000254" ], "rnd": [ "10-Q:0000059478-25-000254" ], "sga": [ "10-Q:0000059478-25-000254" ], "interest_expense": [ "10-Q:0000059478-25-000254" ], "pretax_income": [ "10-Q:0000059478-25-000254" ], "income_tax": [ "10-Q:0000059478-25-000254" ], "net_income": [ "10-Q:0000059478-25-000254" ], "eps_basic": [ "10-Q:0000059478-25-000254" ], "eps_diluted": [ "10-Q:0000059478-25-000254" ], "shares_basic": [ "10-Q:0000059478-25-000254" ], "shares_diluted": [ "10-Q:0000059478-25-000254" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 19292000000.0, "cost_of_revenue": 3371700000.0, "gross_profit": null, "rnd": 3801500000.0, "sga": 3131400000.0, "operating_income": null, "interest_expense": 222600000.0, "pretax_income": 8266200000.0, "income_tax": 1628500000.0, "net_income_incl_nci": null, "net_income": 6637700000.0, "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:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "value_sources": { "revenue": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "cost_of_revenue": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "rnd": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "sga": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "interest_expense": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "pretax_income": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "income_tax": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "net_income": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 19799000000.0, "cost_of_revenue": 3577000000.0, "gross_profit": null, "rnd": 3510000000.0, "sga": 2934000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 8850000000.0, "income_tax": 1454000000.0, "net_income_incl_nci": null, "net_income": 7396000000.0, "net_income_common": null, "eps_basic": 8.27, "eps_diluted": 8.26, "shares_basic": 894500000.0, "shares_diluted": 895900000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-26-000045" ], "value_sources": { "revenue": [ "10-Q:0000059478-26-000045" ], "cost_of_revenue": [ "10-Q:0000059478-26-000045" ], "rnd": [ "10-Q:0000059478-26-000045" ], "sga": [ "10-Q:0000059478-26-000045" ], "pretax_income": [ "10-Q:0000059478-26-000045" ], "income_tax": [ "10-Q:0000059478-26-000045" ], "net_income": [ "10-Q:0000059478-26-000045" ], "eps_basic": [ "10-Q:0000059478-26-000045" ], "eps_diluted": [ "10-Q:0000059478-26-000045" ], "shares_basic": [ "10-Q:0000059478-26-000045" ], "shares_diluted": [ "10-Q:0000059478-26-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 22974000000.0, "cost_of_revenue": 3268000000.0, "gross_profit": null, "rnd": 3819000000.0, "sga": 3430000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 9247000000.0, "income_tax": 2152000000.0, "net_income_incl_nci": null, "net_income": 7095000000.0, "net_income_common": null, "eps_basic": 7.95, "eps_diluted": 7.94, "shares_basic": 892400000.0, "shares_diluted": 893700000.0, "dps_declared": 3.46, "operating_lease_cost": null }, "sources": [ "10-Q:0000059478-26-000081" ], "value_sources": { "revenue": [ "10-Q:0000059478-26-000081" ], "cost_of_revenue": [ "10-Q:0000059478-26-000081" ], "rnd": [ "10-Q:0000059478-26-000081" ], "sga": [ "10-Q:0000059478-26-000081" ], "pretax_income": [ "10-Q:0000059478-26-000081" ], "income_tax": [ "10-Q:0000059478-26-000081" ], "net_income": [ "10-Q:0000059478-26-000081" ], "eps_basic": [ "10-Q:0000059478-26-000081" ], "eps_diluted": [ "10-Q:0000059478-26-000081" ], "shares_basic": [ "10-Q:0000059478-26-000081" ], "shares_diluted": [ "10-Q:0000059478-26-000081" ], "dps_declared": [ "10-Q:0000059478-26-000081" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 24539800000.0, "cost_of_revenue": 5483300000.0, "gross_profit": null, "rnd": 5976300000.0, "sga": 6121200000.0, "operating_income": null, "interest_expense": 359600000.0, "pretax_income": 7229900000.0, "income_tax": 1036200000.0, "net_income_incl_nci": null, "net_income": 6193700000.0, "net_income_common": null, "eps_basic": 6.82, "eps_diluted": 6.79, "shares_basic": 907634000.0, "shares_diluted": 912505000.0, "dps_declared": 3.07, "operating_lease_cost": 154600000.0 }, "sources": [ "10-K:0000059478-23-000082" ], "value_sources": { "revenue": [ "10-K:0000059478-23-000082" ], "cost_of_revenue": [ "10-K:0000059478-23-000082" ], "rnd": [ "10-K:0000059478-23-000082" ], "sga": [ "10-K:0000059478-23-000082" ], "interest_expense": [ "10-K:0000059478-23-000082" ], "pretax_income": [ "10-K:0000059478-23-000082" ], "income_tax": [ "10-K:0000059478-23-000082" ], "net_income": [ "10-K:0000059478-23-000082" ], "eps_basic": [ "10-K:0000059478-23-000082" ], "eps_diluted": [ "10-K:0000059478-23-000082" ], "shares_basic": [ "10-K:0000059478-23-000082" ], "shares_diluted": [ "10-K:0000059478-23-000082" ], "dps_declared": [ "10-K:0000059478-23-000082" ], "operating_lease_cost": [ "10-K:0000059478-23-000082" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 28318400000.0, "cost_of_revenue": 7312800000.0, "gross_profit": null, "rnd": 6930700000.0, "sga": 6431600000.0, "operating_income": null, "interest_expense": 339800000.0, "pretax_income": 6155500000.0, "income_tax": 573800000.0, "net_income_incl_nci": null, "net_income": 5581700000.0, "net_income_common": null, "eps_basic": 6.15, "eps_diluted": 6.12, "shares_basic": 906963000.0, "shares_diluted": 911681000.0, "dps_declared": 3.53, "operating_lease_cost": 159400000.0 }, "sources": [ "10-K:0000059478-24-000065" ], "value_sources": { "revenue": [ "10-K:0000059478-24-000065" ], "cost_of_revenue": [ "10-K:0000059478-24-000065" ], "rnd": [ "10-K:0000059478-24-000065" ], "sga": [ "10-K:0000059478-24-000065" ], "interest_expense": [ "10-K:0000059478-24-000065" ], "pretax_income": [ "10-K:0000059478-24-000065" ], "income_tax": [ "10-K:0000059478-24-000065" ], "net_income": [ "10-K:0000059478-24-000065" ], "eps_basic": [ "10-K:0000059478-24-000065" ], "eps_diluted": [ "10-K:0000059478-24-000065" ], "shares_basic": [ "10-K:0000059478-24-000065" ], "shares_diluted": [ "10-K:0000059478-24-000065" ], "dps_declared": [ "10-K:0000059478-24-000065" ], "operating_lease_cost": [ "10-K:0000059478-24-000065" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 28541400000.0, "cost_of_revenue": 6629800000.0, "gross_profit": null, "rnd": 7190800000.0, "sga": 6440400000.0, "operating_income": null, "interest_expense": 331600000.0, "pretax_income": 6806400000.0, "income_tax": 561600000.0, "net_income_incl_nci": null, "net_income": 6244800000.0, "net_income_common": null, "eps_basic": 6.93, "eps_diluted": 6.9, "shares_basic": 901736000.0, "shares_diluted": 904619000.0, "dps_declared": 4.07, "operating_lease_cost": 148800000.0 }, "sources": [ "10-K:0000059478-25-000067" ], "value_sources": { "revenue": [ "10-K:0000059478-25-000067" ], "cost_of_revenue": [ "10-K:0000059478-25-000067" ], "rnd": [ "10-K:0000059478-25-000067" ], "sga": [ "10-K:0000059478-25-000067" ], "interest_expense": [ "10-K:0000059478-25-000067" ], "pretax_income": [ "10-K:0000059478-25-000067" ], "income_tax": [ "10-K:0000059478-25-000067" ], "net_income": [ "10-K:0000059478-25-000067" ], "eps_basic": [ "10-K:0000059478-25-000067" ], "eps_diluted": [ "10-K:0000059478-25-000067" ], "shares_basic": [ "10-K:0000059478-25-000067" ], "shares_diluted": [ "10-K:0000059478-25-000067" ], "dps_declared": [ "10-K:0000059478-25-000067" ], "operating_lease_cost": [ "10-K:0000059478-25-000067" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 34124000000.0, "cost_of_revenue": 7082000000.0, "gross_profit": null, "rnd": 9313000000.0, "sga": 7404000000.0, "operating_income": null, "interest_expense": 486000000.0, "pretax_income": 6554000000.0, "income_tax": 1314000000.0, "net_income_incl_nci": null, "net_income": 5240000000.0, "net_income_common": null, "eps_basic": 5.82, "eps_diluted": 5.8, "shares_basic": 900200000.0, "shares_diluted": 903300000.0, "dps_declared": 4.69, "operating_lease_cost": 171200000.0 }, "sources": [ "10-K:0000059478-25-000067", "10-K:0000059478-26-000013" ], "value_sources": { "revenue": [ "10-K:0000059478-26-000013" ], "cost_of_revenue": [ "10-K:0000059478-26-000013" ], "rnd": [ "10-K:0000059478-26-000013" ], "sga": [ "10-K:0000059478-26-000013" ], "interest_expense": [ "10-K:0000059478-26-000013" ], "pretax_income": [ "10-K:0000059478-26-000013" ], "income_tax": [ "10-K:0000059478-26-000013" ], "net_income": [ "10-K:0000059478-26-000013" ], "eps_basic": [ "10-K:0000059478-26-000013" ], "eps_diluted": [ "10-K:0000059478-26-000013" ], "shares_basic": [ "10-K:0000059478-26-000013" ], "shares_diluted": [ "10-K:0000059478-26-000013" ], "dps_declared": [ "10-K:0000059478-26-000013" ], "operating_lease_cost": [ "10-K:0000059478-25-000067" ] }, "comparison": { "net_income": { "value": 5240400000.0, "earlier": 6244800000.0, "sources": [ "10-K:0000059478-25-000067" ], "basis": "FY2024" }, "pretax_income": { "value": 6554600000.0, "earlier": 6806400000.0, "sources": [ "10-K:0000059478-25-000067" ], "basis": "FY2024" }, "revenue": { "value": 34124100000.0, "earlier": 28541400000.0, "sources": [ "10-K:0000059478-25-000067" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 45043000000.0, "cost_of_revenue": 8418000000.0, "gross_profit": null, "rnd": 10991000000.0, "sga": 8594000000.0, "operating_income": null, "interest_expense": 781000000.0, "pretax_income": 12680000000.0, "income_tax": 2090000000.0, "net_income_incl_nci": null, "net_income": 10590000000.0, "net_income_common": null, "eps_basic": 11.76, "eps_diluted": 11.71, "shares_basic": 900600000.0, "shares_diluted": 904100000.0, "dps_declared": 5.4, "operating_lease_cost": 209600000.0 }, "sources": [ "10-K:0000059478-25-000067", "10-K:0000059478-26-000013" ], "value_sources": { "revenue": [ "10-K:0000059478-26-000013" ], "cost_of_revenue": [ "10-K:0000059478-26-000013" ], "rnd": [ "10-K:0000059478-26-000013" ], "sga": [ "10-K:0000059478-26-000013" ], "interest_expense": [ "10-K:0000059478-26-000013" ], "pretax_income": [ "10-K:0000059478-26-000013" ], "income_tax": [ "10-K:0000059478-26-000013" ], "net_income": [ "10-K:0000059478-26-000013" ], "eps_basic": [ "10-K:0000059478-26-000013" ], "eps_diluted": [ "10-K:0000059478-26-000013" ], "shares_basic": [ "10-K:0000059478-26-000013" ], "shares_diluted": [ "10-K:0000059478-26-000013" ], "dps_declared": [ "10-K:0000059478-26-000013" ], "operating_lease_cost": [ "10-K:0000059478-25-000067" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 65179000000.0, "cost_of_revenue": 11052000000.0, "gross_profit": null, "rnd": 13337000000.0, "sga": 11094000000.0, "operating_income": null, "interest_expense": 895000000.0, "pretax_income": 25731000000.0, "income_tax": 5091000000.0, "net_income_incl_nci": null, "net_income": 20640000000.0, "net_income_common": null, "eps_basic": 23.0, "eps_diluted": 22.95, "shares_basic": 897300000.0, "shares_diluted": 899300000.0, "dps_declared": 6.23, "operating_lease_cost": null }, "sources": [ "10-K:0000059478-26-000013" ], "value_sources": { "revenue": [ "10-K:0000059478-26-000013" ], "cost_of_revenue": [ "10-K:0000059478-26-000013" ], "rnd": [ "10-K:0000059478-26-000013" ], "sga": [ "10-K:0000059478-26-000013" ], "interest_expense": [ "10-K:0000059478-26-000013" ], "pretax_income": [ "10-K:0000059478-26-000013" ], "income_tax": [ "10-K:0000059478-26-000013" ], "net_income": [ "10-K:0000059478-26-000013" ], "eps_basic": [ "10-K:0000059478-26-000013" ], "eps_diluted": [ "10-K:0000059478-26-000013" ], "shares_basic": [ "10-K:0000059478-26-000013" ], "shares_diluted": [ "10-K:0000059478-26-000013" ], "dps_declared": [ "10-K:0000059478-26-000013" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 1699000000.0, "short_term_investments": 78400000.0, "receivables": 5106100000.0, "inventory": 3102400000.0, "current_assets": 13994200000.0, "ppe_net": 7897900000.0, "goodwill": 3779100000.0, "intangibles": 7766700000.0, "total_assets": 41102800000.0, "accounts_payable": 1207700000.0, "short_term_borrowings": null, "debt_current": 3248000000.0, "current_liabilities": 12610200000.0, "long_term_debt": 13982300000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 3078800000.0, "nci": 118400000.0, "equity_total": 3197200000.0, "liabilities_and_equity": 41102800000.0, "shares_outstanding": null, "retained_earnings": 5879400000.0, "preferred_stock": null, "long_term_investments": 2148700000.0, "equity_method_investments": null, "accrued_taxes_current": 667400000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-20-000104" ], "value_sources": { "cash": [ "10-Q:0000059478-20-000104" ], "short_term_investments": [ "10-Q:0000059478-20-000104" ], "receivables": [ "10-Q:0000059478-20-000104" ], "inventory": [ "10-Q:0000059478-20-000104" ], "current_assets": [ "10-Q:0000059478-20-000104" ], "ppe_net": [ "10-Q:0000059478-20-000104" ], "goodwill": [ "10-Q:0000059478-20-000104" ], "intangibles": [ "10-Q:0000059478-20-000104" ], "total_assets": [ "10-Q:0000059478-20-000104" ], "accounts_payable": [ "10-Q:0000059478-20-000104" ], "debt_current": [ "10-Q:0000059478-20-000104" ], "current_liabilities": [ "10-Q:0000059478-20-000104" ], "long_term_debt": [ "10-Q:0000059478-20-000104" ], "equity_parent": [ "10-Q:0000059478-20-000104" ], "nci": [ "10-Q:0000059478-20-000104" ], "equity_total": [ "10-Q:0000059478-20-000104" ], "liabilities_and_equity": [ "10-Q:0000059478-20-000104" ], "retained_earnings": [ "10-Q:0000059478-20-000104" ], "long_term_investments": [ "10-Q:0000059478-20-000104" ], "accrued_taxes_current": [ "10-Q:0000059478-20-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 2365100000.0, "short_term_investments": 22800000.0, "receivables": 4828900000.0, "inventory": 3313900000.0, "current_assets": 14581900000.0, "ppe_net": 7981100000.0, "goodwill": 3723200000.0, "intangibles": 7712500000.0, "total_assets": 41967000000.0, "accounts_payable": 1247200000.0, "short_term_borrowings": null, "debt_current": 1263800000.0, "current_liabilities": 11988500000.0, "long_term_debt": 15064400000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 4092900000.0, "nci": 179100000.0, "equity_total": 4272000000.0, "liabilities_and_equity": 41967000000.0, "shares_outstanding": null, "retained_earnings": 6617200000.0, "preferred_stock": null, "long_term_investments": 2406400000.0, "equity_method_investments": null, "accrued_taxes_current": 1460800000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-20-000131" ], "value_sources": { "cash": [ "10-Q:0000059478-20-000131" ], "short_term_investments": [ "10-Q:0000059478-20-000131" ], "receivables": [ "10-Q:0000059478-20-000131" ], "inventory": [ "10-Q:0000059478-20-000131" ], "current_assets": [ "10-Q:0000059478-20-000131" ], "ppe_net": [ "10-Q:0000059478-20-000131" ], "goodwill": [ "10-Q:0000059478-20-000131" ], "intangibles": [ "10-Q:0000059478-20-000131" ], "total_assets": [ "10-Q:0000059478-20-000131" ], "accounts_payable": [ "10-Q:0000059478-20-000131" ], "debt_current": [ "10-Q:0000059478-20-000131" ], "current_liabilities": [ "10-Q:0000059478-20-000131" ], "long_term_debt": [ "10-Q:0000059478-20-000131" ], "equity_parent": [ "10-Q:0000059478-20-000131" ], "nci": [ "10-Q:0000059478-20-000131" ], "equity_total": [ "10-Q:0000059478-20-000131" ], "liabilities_and_equity": [ "10-Q:0000059478-20-000131" ], "retained_earnings": [ "10-Q:0000059478-20-000131" ], "long_term_investments": [ "10-Q:0000059478-20-000131" ], "accrued_taxes_current": [ "10-Q:0000059478-20-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 3595300000.0, "short_term_investments": 35000000.0, "receivables": 4886700000.0, "inventory": 3555400000.0, "current_assets": 16239900000.0, "ppe_net": 8281100000.0, "goodwill": 3726400000.0, "intangibles": 7588600000.0, "total_assets": 43946000000.0, "accounts_payable": 1430100000.0, "short_term_borrowings": null, "debt_current": 587500000.0, "current_liabilities": 11976900000.0, "long_term_debt": 16334600000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 4826900000.0, "nci": 169100000.0, "equity_total": 4996000000.0, "liabilities_and_equity": 43946000000.0, "shares_outstanding": null, "retained_earnings": 7154000000.0, "preferred_stock": null, "long_term_investments": 2476200000.0, "equity_method_investments": null, "accrued_taxes_current": 1173500000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-20-000155" ], "value_sources": { "cash": [ "10-Q:0000059478-20-000155" ], "short_term_investments": [ "10-Q:0000059478-20-000155" ], "receivables": [ "10-Q:0000059478-20-000155" ], "inventory": [ "10-Q:0000059478-20-000155" ], "current_assets": [ "10-Q:0000059478-20-000155" ], "ppe_net": [ "10-Q:0000059478-20-000155" ], "goodwill": [ "10-Q:0000059478-20-000155" ], "intangibles": [ "10-Q:0000059478-20-000155" ], "total_assets": [ "10-Q:0000059478-20-000155" ], "accounts_payable": [ "10-Q:0000059478-20-000155" ], "debt_current": [ "10-Q:0000059478-20-000155" ], "current_liabilities": [ "10-Q:0000059478-20-000155" ], "long_term_debt": [ "10-Q:0000059478-20-000155" ], "equity_parent": [ "10-Q:0000059478-20-000155" ], "nci": [ "10-Q:0000059478-20-000155" ], "equity_total": [ "10-Q:0000059478-20-000155" ], "liabilities_and_equity": [ "10-Q:0000059478-20-000155" ], "retained_earnings": [ "10-Q:0000059478-20-000155" ], "long_term_investments": [ "10-Q:0000059478-20-000155" ], "accrued_taxes_current": [ "10-Q:0000059478-20-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 3657100000.0, "short_term_investments": 24200000.0, "receivables": 5875300000.0, "inventory": 3980300000.0, "current_assets": 17462100000.0, "ppe_net": 8681900000.0, "goodwill": 3766500000.0, "intangibles": 7450000000.0, "total_assets": 46633100000.0, "accounts_payable": 1606700000.0, "short_term_borrowings": 0.0, "debt_current": 8700000.0, "current_liabilities": 12481600000.0, "long_term_debt": 16586600000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5641600000.0, "nci": 183600000.0, "equity_total": 5825200000.0, "liabilities_and_equity": 46633100000.0, "shares_outstanding": null, "retained_earnings": 7830200000.0, "preferred_stock": null, "long_term_investments": 2966800000.0, "equity_method_investments": null, "accrued_taxes_current": 495100000.0, "commercial_paper": 0.0, "operating_lease_liability": 663700000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 150900000.0, "operating_lease_payments_total": 761100000.0, "operating_lease_imputed_interest": 97400000.0, "debt_maturity_y1": 6000000.0, "debt_maturity_y2": 1590200000.0, "debt_maturity_y3": 2300000.0, "debt_maturity_y4": 681100000.0, "debt_maturity_y5": 790300000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000059478-21-000083", "10-K:0000059478-22-000068" ], "value_sources": { "cash": [ "10-K:0000059478-22-000068" ], "short_term_investments": [ "10-K:0000059478-22-000068" ], "receivables": [ "10-K:0000059478-22-000068" ], "inventory": [ "10-K:0000059478-22-000068" ], "current_assets": [ "10-K:0000059478-22-000068" ], "ppe_net": [ "10-K:0000059478-22-000068" ], "goodwill": [ "10-K:0000059478-22-000068" ], "intangibles": [ "10-K:0000059478-22-000068" ], "total_assets": [ "10-K:0000059478-22-000068" ], "accounts_payable": [ "10-K:0000059478-22-000068" ], "short_term_borrowings": [ "10-K:0000059478-21-000083" ], "debt_current": [ "10-K:0000059478-22-000068" ], "current_liabilities": [ "10-K:0000059478-22-000068" ], "long_term_debt": [ "10-K:0000059478-22-000068" ], "equity_parent": [ "10-K:0000059478-22-000068" ], "nci": [ "10-K:0000059478-22-000068" ], "equity_total": [ "10-K:0000059478-22-000068" ], "liabilities_and_equity": [ "10-K:0000059478-22-000068" ], "retained_earnings": [ "10-K:0000059478-22-000068" ], "long_term_investments": [ "10-K:0000059478-22-000068" ], "accrued_taxes_current": [ "10-K:0000059478-22-000068" ], "commercial_paper": [ "10-K:0000059478-21-000083" ], "operating_lease_liability": [ "10-K:0000059478-21-000083" ], "operating_lease_discount_rate": [ "10-K:0000059478-22-000068" ], "operating_lease_payments_y1": [ "10-K:0000059478-21-000083" ], "operating_lease_payments_total": [ "10-K:0000059478-21-000083" ], "operating_lease_imputed_interest": [ "10-K:0000059478-21-000083" ], "debt_maturity_y1": [ "10-K:0000059478-21-000083" ], "debt_maturity_y2": [ "10-K:0000059478-21-000083" ], "debt_maturity_y3": [ "10-K:0000059478-21-000083" ], "debt_maturity_y4": [ "10-K:0000059478-21-000083" ], "debt_maturity_y5": [ "10-K:0000059478-21-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 3002400000.0, "short_term_investments": 49000000.0, "receivables": 5592800000.0, "inventory": 3660800000.0, "current_assets": 16604500000.0, "ppe_net": 8630100000.0, "goodwill": 3877400000.0, "intangibles": 8087800000.0, "total_assets": 46838300000.0, "accounts_payable": 1639600000.0, "short_term_borrowings": null, "debt_current": 4900000.0, "current_liabilities": 11714200000.0, "long_term_debt": 16199600000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6898700000.0, "nci": 200600000.0, "equity_total": 7099300000.0, "liabilities_and_equity": 46838300000.0, "shares_outstanding": null, "retained_earnings": 9181300000.0, "preferred_stock": null, "long_term_investments": 3232400000.0, "equity_method_investments": null, "accrued_taxes_current": 791600000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-21-000122" ], "value_sources": { "cash": [ "10-Q:0000059478-21-000122" ], "short_term_investments": [ "10-Q:0000059478-21-000122" ], "receivables": [ "10-Q:0000059478-21-000122" ], "inventory": [ "10-Q:0000059478-21-000122" ], "current_assets": [ "10-Q:0000059478-21-000122" ], "ppe_net": [ "10-Q:0000059478-21-000122" ], "goodwill": [ "10-Q:0000059478-21-000122" ], "intangibles": [ "10-Q:0000059478-21-000122" ], "total_assets": [ "10-Q:0000059478-21-000122" ], "accounts_payable": [ "10-Q:0000059478-21-000122" ], "debt_current": [ "10-Q:0000059478-21-000122" ], "current_liabilities": [ "10-Q:0000059478-21-000122" ], "long_term_debt": [ "10-Q:0000059478-21-000122" ], "equity_parent": [ "10-Q:0000059478-21-000122" ], "nci": [ "10-Q:0000059478-21-000122" ], "equity_total": [ "10-Q:0000059478-21-000122" ], "liabilities_and_equity": [ "10-Q:0000059478-21-000122" ], "retained_earnings": [ "10-Q:0000059478-21-000122" ], "long_term_investments": [ "10-Q:0000059478-21-000122" ], "accrued_taxes_current": [ "10-Q:0000059478-21-000122" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 3220000000.0, "short_term_investments": 51200000.0, "receivables": 5829400000.0, "inventory": 3824900000.0, "current_assets": 17295500000.0, "ppe_net": 8855500000.0, "goodwill": 3884200000.0, "intangibles": 7985400000.0, "total_assets": 47809000000.0, "accounts_payable": 1597800000.0, "short_term_borrowings": null, "debt_current": 1778500000.0, "current_liabilities": 15093200000.0, "long_term_debt": 14736600000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6444400000.0, "nci": 219100000.0, "equity_total": 6663500000.0, "liabilities_and_equity": 47809000000.0, "shares_outstanding": null, "retained_earnings": 8530100000.0, "preferred_stock": null, "long_term_investments": 3474900000.0, "equity_method_investments": null, "accrued_taxes_current": 529900000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-21-000171" ], "value_sources": { "cash": [ "10-Q:0000059478-21-000171" ], "short_term_investments": [ "10-Q:0000059478-21-000171" ], "receivables": [ "10-Q:0000059478-21-000171" ], "inventory": [ "10-Q:0000059478-21-000171" ], "current_assets": [ "10-Q:0000059478-21-000171" ], "ppe_net": [ "10-Q:0000059478-21-000171" ], "goodwill": [ "10-Q:0000059478-21-000171" ], "intangibles": [ "10-Q:0000059478-21-000171" ], "total_assets": [ "10-Q:0000059478-21-000171" ], "accounts_payable": [ "10-Q:0000059478-21-000171" ], "debt_current": [ "10-Q:0000059478-21-000171" ], "current_liabilities": [ "10-Q:0000059478-21-000171" ], "long_term_debt": [ "10-Q:0000059478-21-000171" ], "equity_parent": [ "10-Q:0000059478-21-000171" ], "nci": [ "10-Q:0000059478-21-000171" ], "equity_total": [ "10-Q:0000059478-21-000171" ], "liabilities_and_equity": [ "10-Q:0000059478-21-000171" ], "retained_earnings": [ "10-Q:0000059478-21-000171" ], "long_term_investments": [ "10-Q:0000059478-21-000171" ], "accrued_taxes_current": [ "10-Q:0000059478-21-000171" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 3788200000.0, "short_term_investments": 37100000.0, "receivables": 5914300000.0, "inventory": 3907400000.0, "current_assets": 17808300000.0, "ppe_net": 8920400000.0, "goodwill": 3884100000.0, "intangibles": 7887700000.0, "total_assets": 48187000000.0, "accounts_payable": 1566800000.0, "short_term_borrowings": null, "debt_current": 1563000000.0, "current_liabilities": 13682000000.0, "long_term_debt": 15522400000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7757000000.0, "nci": 197100000.0, "equity_total": 7954100000.0, "liabilities_and_equity": 48187000000.0, "shares_outstanding": null, "retained_earnings": 9639400000.0, "preferred_stock": null, "long_term_investments": 3350500000.0, "equity_method_investments": null, "accrued_taxes_current": 203500000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-21-000216" ], "value_sources": { "cash": [ "10-Q:0000059478-21-000216" ], "short_term_investments": [ "10-Q:0000059478-21-000216" ], "receivables": [ "10-Q:0000059478-21-000216" ], "inventory": [ "10-Q:0000059478-21-000216" ], "current_assets": [ "10-Q:0000059478-21-000216" ], "ppe_net": [ "10-Q:0000059478-21-000216" ], "goodwill": [ "10-Q:0000059478-21-000216" ], "intangibles": [ "10-Q:0000059478-21-000216" ], "total_assets": [ "10-Q:0000059478-21-000216" ], "accounts_payable": [ "10-Q:0000059478-21-000216" ], "debt_current": [ "10-Q:0000059478-21-000216" ], "current_liabilities": [ "10-Q:0000059478-21-000216" ], "long_term_debt": [ "10-Q:0000059478-21-000216" ], "equity_parent": [ "10-Q:0000059478-21-000216" ], "nci": [ "10-Q:0000059478-21-000216" ], "equity_total": [ "10-Q:0000059478-21-000216" ], "liabilities_and_equity": [ "10-Q:0000059478-21-000216" ], "retained_earnings": [ "10-Q:0000059478-21-000216" ], "long_term_investments": [ "10-Q:0000059478-21-000216" ], "accrued_taxes_current": [ "10-Q:0000059478-21-000216" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 3818500000.0, "short_term_investments": 90100000.0, "receivables": 6672800000.0, "inventory": 3886000000.0, "current_assets": 18452400000.0, "ppe_net": 8985100000.0, "goodwill": 3892000000.0, "intangibles": 7691900000.0, "total_assets": 48806000000.0, "accounts_payable": 1670600000.0, "short_term_borrowings": 0.0, "debt_current": 1538300000.0, "current_liabilities": 15052700000.0, "long_term_debt": 15346400000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8979200000.0, "nci": 175600000.0, "equity_total": 9154800000.0, "liabilities_and_equity": 48806000000.0, "shares_outstanding": null, "retained_earnings": 8958500000.0, "preferred_stock": null, "long_term_investments": 3212600000.0, "equity_method_investments": null, "accrued_taxes_current": 126900000.0, "commercial_paper": 0.0, "operating_lease_liability": 685700000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.03, "operating_lease_payments_y1": 148400000.0, "operating_lease_payments_total": 775800000.0, "operating_lease_imputed_interest": 90100000.0, "debt_maturity_y1": 1531500000.0, "debt_maturity_y2": 3300000.0, "debt_maturity_y3": 657100000.0, "debt_maturity_y4": 778900000.0, "debt_maturity_y5": 847900000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000059478-22-000068", "10-K:0000059478-23-000082" ], "value_sources": { "cash": [ "10-K:0000059478-23-000082" ], "short_term_investments": [ "10-K:0000059478-23-000082" ], "receivables": [ "10-K:0000059478-23-000082" ], "inventory": [ "10-K:0000059478-23-000082" ], "current_assets": [ "10-K:0000059478-23-000082" ], "ppe_net": [ "10-K:0000059478-23-000082" ], "goodwill": [ "10-K:0000059478-23-000082" ], "intangibles": [ "10-K:0000059478-23-000082" ], "total_assets": [ "10-K:0000059478-23-000082" ], "accounts_payable": [ "10-K:0000059478-23-000082" ], "short_term_borrowings": [ "10-K:0000059478-23-000082" ], "debt_current": [ "10-K:0000059478-23-000082" ], "current_liabilities": [ "10-K:0000059478-23-000082" ], "long_term_debt": [ "10-K:0000059478-23-000082" ], "equity_parent": [ "10-K:0000059478-23-000082" ], "nci": [ "10-K:0000059478-23-000082" ], "equity_total": [ "10-K:0000059478-23-000082" ], "liabilities_and_equity": [ "10-K:0000059478-23-000082" ], "retained_earnings": [ "10-K:0000059478-23-000082" ], "long_term_investments": [ "10-K:0000059478-23-000082" ], "accrued_taxes_current": [ "10-K:0000059478-23-000082" ], "commercial_paper": [ "10-K:0000059478-23-000082" ], "operating_lease_liability": [ "10-K:0000059478-22-000068" ], "operating_lease_discount_rate": [ "10-K:0000059478-23-000082" ], "operating_lease_payments_y1": [ "10-K:0000059478-22-000068" ], "operating_lease_payments_total": [ "10-K:0000059478-22-000068" ], "operating_lease_imputed_interest": [ "10-K:0000059478-22-000068" ], "debt_maturity_y1": [ "10-K:0000059478-22-000068" ], "debt_maturity_y2": [ "10-K:0000059478-22-000068" ], "debt_maturity_y3": [ "10-K:0000059478-22-000068" ], "debt_maturity_y4": [ "10-K:0000059478-22-000068" ], "debt_maturity_y5": [ "10-K:0000059478-22-000068" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 2459200000.0, "short_term_investments": 109100000.0, "receivables": 6322500000.0, "inventory": 3893000000.0, "current_assets": 16964700000.0, "ppe_net": 9102700000.0, "goodwill": 3892000000.0, "intangibles": 7482400000.0, "total_assets": 46919300000.0, "accounts_payable": 1433300000.0, "short_term_borrowings": null, "debt_current": 1355900000.0, "current_liabilities": 13386000000.0, "long_term_debt": 15152900000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9330800000.0, "nci": 131200000.0, "equity_total": 9462000000.0, "liabilities_and_equity": 46919300000.0, "shares_outstanding": null, "retained_earnings": 9369400000.0, "preferred_stock": null, "long_term_investments": 2727300000.0, "equity_method_investments": null, "accrued_taxes_current": 598300000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-22-000133" ], "value_sources": { "cash": [ "10-Q:0000059478-22-000133" ], "short_term_investments": [ "10-Q:0000059478-22-000133" ], "receivables": [ "10-Q:0000059478-22-000133" ], "inventory": [ "10-Q:0000059478-22-000133" ], "current_assets": [ "10-Q:0000059478-22-000133" ], "ppe_net": [ "10-Q:0000059478-22-000133" ], "goodwill": [ "10-Q:0000059478-22-000133" ], "intangibles": [ "10-Q:0000059478-22-000133" ], "total_assets": [ "10-Q:0000059478-22-000133" ], "accounts_payable": [ "10-Q:0000059478-22-000133" ], "debt_current": [ "10-Q:0000059478-22-000133" ], "current_liabilities": [ "10-Q:0000059478-22-000133" ], "long_term_debt": [ "10-Q:0000059478-22-000133" ], "equity_parent": [ "10-Q:0000059478-22-000133" ], "nci": [ "10-Q:0000059478-22-000133" ], "equity_total": [ "10-Q:0000059478-22-000133" ], "liabilities_and_equity": [ "10-Q:0000059478-22-000133" ], "retained_earnings": [ "10-Q:0000059478-22-000133" ], "long_term_investments": [ "10-Q:0000059478-22-000133" ], "accrued_taxes_current": [ "10-Q:0000059478-22-000133" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 2622900000.0, "short_term_investments": 113800000.0, "receivables": 6364500000.0, "inventory": 3899400000.0, "current_assets": 17115200000.0, "ppe_net": 9128200000.0, "goodwill": 3891800000.0, "intangibles": 7497700000.0, "total_assets": 47063600000.0, "accounts_payable": 1659300000.0, "short_term_borrowings": null, "debt_current": 2121800000.0, "current_liabilities": 15620600000.0, "long_term_debt": 14692000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8544700000.0, "nci": 114500000.0, "equity_total": 8659200000.0, "liabilities_and_equity": 47063600000.0, "shares_outstanding": null, "retained_earnings": 8556000000.0, "preferred_stock": null, "long_term_investments": 2587200000.0, "equity_method_investments": null, "accrued_taxes_current": 126600000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-22-000196" ], "value_sources": { "cash": [ "10-Q:0000059478-22-000196" ], "short_term_investments": [ "10-Q:0000059478-22-000196" ], "receivables": [ "10-Q:0000059478-22-000196" ], "inventory": [ "10-Q:0000059478-22-000196" ], "current_assets": [ "10-Q:0000059478-22-000196" ], "ppe_net": [ "10-Q:0000059478-22-000196" ], "goodwill": [ "10-Q:0000059478-22-000196" ], "intangibles": [ "10-Q:0000059478-22-000196" ], "total_assets": [ "10-Q:0000059478-22-000196" ], "accounts_payable": [ "10-Q:0000059478-22-000196" ], "debt_current": [ "10-Q:0000059478-22-000196" ], "current_liabilities": [ "10-Q:0000059478-22-000196" ], "long_term_debt": [ "10-Q:0000059478-22-000196" ], "equity_parent": [ "10-Q:0000059478-22-000196" ], "nci": [ "10-Q:0000059478-22-000196" ], "equity_total": [ "10-Q:0000059478-22-000196" ], "liabilities_and_equity": [ "10-Q:0000059478-22-000196" ], "retained_earnings": [ "10-Q:0000059478-22-000196" ], "long_term_investments": [ "10-Q:0000059478-22-000196" ], "accrued_taxes_current": [ "10-Q:0000059478-22-000196" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 2617400000.0, "short_term_investments": 124700000.0, "receivables": 6715300000.0, "inventory": 3831100000.0, "current_assets": 17639900000.0, "ppe_net": 9311300000.0, "goodwill": 3891600000.0, "intangibles": 7124100000.0, "total_assets": 47461500000.0, "accounts_payable": 1683200000.0, "short_term_borrowings": null, "debt_current": 1744600000.0, "current_liabilities": 15652800000.0, "long_term_debt": 14143800000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 10070100000.0, "nci": 95800000.0, "equity_total": 10165900000.0, "liabilities_and_equity": 47461500000.0, "shares_outstanding": null, "retained_earnings": 10006500000.0, "preferred_stock": null, "long_term_investments": 2574600000.0, "equity_method_investments": null, "accrued_taxes_current": 685600000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-22-000250" ], "value_sources": { "cash": [ "10-Q:0000059478-22-000250" ], "short_term_investments": [ "10-Q:0000059478-22-000250" ], "receivables": [ "10-Q:0000059478-22-000250" ], "inventory": [ "10-Q:0000059478-22-000250" ], "current_assets": [ "10-Q:0000059478-22-000250" ], "ppe_net": [ "10-Q:0000059478-22-000250" ], "goodwill": [ "10-Q:0000059478-22-000250" ], "intangibles": [ "10-Q:0000059478-22-000250" ], "total_assets": [ "10-Q:0000059478-22-000250" ], "accounts_payable": [ "10-Q:0000059478-22-000250" ], "debt_current": [ "10-Q:0000059478-22-000250" ], "current_liabilities": [ "10-Q:0000059478-22-000250" ], "long_term_debt": [ "10-Q:0000059478-22-000250" ], "equity_parent": [ "10-Q:0000059478-22-000250" ], "nci": [ "10-Q:0000059478-22-000250" ], "equity_total": [ "10-Q:0000059478-22-000250" ], "liabilities_and_equity": [ "10-Q:0000059478-22-000250" ], "retained_earnings": [ "10-Q:0000059478-22-000250" ], "long_term_investments": [ "10-Q:0000059478-22-000250" ], "accrued_taxes_current": [ "10-Q:0000059478-22-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 2067000000.0, "short_term_investments": 144800000.0, "receivables": 6896000000.0, "inventory": 4309700000.0, "current_assets": 18034500000.0, "ppe_net": 10144000000.0, "goodwill": 4073000000.0, "intangibles": 7206600000.0, "total_assets": 49489800000.0, "accounts_payable": 1930600000.0, "short_term_borrowings": 1498000000.0, "debt_current": 3100000.0, "current_liabilities": 17138200000.0, "long_term_debt": 14737500000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 10649800000.0, "nci": 125600000.0, "equity_total": 10775400000.0, "liabilities_and_equity": 49489800000.0, "shares_outstanding": null, "retained_earnings": 10042600000.0, "preferred_stock": null, "long_term_investments": 2901800000.0, "equity_method_investments": null, "accrued_taxes_current": 475100000.0, "commercial_paper": 1498000000.0, "operating_lease_liability": 728200000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 154200000.0, "operating_lease_payments_total": 823400000.0, "operating_lease_imputed_interest": 95200000.0, "debt_maturity_y1": 3100000.0, "debt_maturity_y2": 649500000.0, "debt_maturity_y3": 778100000.0, "debt_maturity_y4": 799300000.0, "debt_maturity_y5": 765800000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000059478-23-000082", "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "value_sources": { "cash": [ "10-K:0000059478-24-000065" ], "short_term_investments": [ "10-K:0000059478-24-000065" ], "receivables": [ "10-K:0000059478-24-000065" ], "inventory": [ "10-K:0000059478-24-000065" ], "current_assets": [ "10-K:0000059478-24-000065" ], "ppe_net": [ "10-K:0000059478-24-000065" ], "goodwill": [ "10-K:0000059478-24-000065" ], "intangibles": [ "10-K:0000059478-24-000065" ], "total_assets": [ "10-K:0000059478-24-000065" ], "accounts_payable": [ "10-K:0000059478-24-000065" ], "short_term_borrowings": [ "10-K:0000059478-24-000065" ], "debt_current": [ "10-K:0000059478-24-000065" ], "current_liabilities": [ "10-K:0000059478-24-000065" ], "long_term_debt": [ "10-K:0000059478-24-000065" ], "equity_parent": [ "10-K:0000059478-24-000065" ], "nci": [ "10-K:0000059478-24-000065" ], "equity_total": [ "10-K:0000059478-24-000065" ], "liabilities_and_equity": [ "10-K:0000059478-24-000065" ], "retained_earnings": [ "10-K:0000059478-24-000065" ], "long_term_investments": [ "10-K:0000059478-24-000065" ], "accrued_taxes_current": [ "10-Q:0000059478-23-000284" ], "commercial_paper": [ "10-K:0000059478-24-000065" ], "operating_lease_liability": [ "10-K:0000059478-23-000082" ], "operating_lease_discount_rate": [ "10-K:0000059478-24-000065" ], "operating_lease_payments_y1": [ "10-K:0000059478-23-000082" ], "operating_lease_payments_total": [ "10-K:0000059478-23-000082" ], "operating_lease_imputed_interest": [ "10-K:0000059478-23-000082" ], "debt_maturity_y1": [ "10-K:0000059478-23-000082" ], "debt_maturity_y2": [ "10-K:0000059478-23-000082" ], "debt_maturity_y3": [ "10-K:0000059478-23-000082" ], "debt_maturity_y4": [ "10-K:0000059478-23-000082" ], "debt_maturity_y5": [ "10-K:0000059478-23-000082" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 3545900000.0, "short_term_investments": 123400000.0, "receivables": 7526200000.0, "inventory": 4544800000.0, "current_assets": 20811400000.0, "ppe_net": 10546200000.0, "goodwill": 4073100000.0, "intangibles": 7087100000.0, "total_assets": 53163000000.0, "accounts_payable": 2015900000.0, "short_term_borrowings": null, "debt_current": 3100000.0, "current_liabilities": 16010000000.0, "long_term_debt": 18880500000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11190400000.0, "nci": 104500000.0, "equity_total": 11294900000.0, "liabilities_and_equity": 53163000000.0, "shares_outstanding": null, "retained_earnings": 10639300000.0, "preferred_stock": null, "long_term_investments": 2750400000.0, "equity_method_investments": null, "accrued_taxes_current": 1528300000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-23-000162" ], "value_sources": { "cash": [ "10-Q:0000059478-23-000162" ], "short_term_investments": [ "10-Q:0000059478-23-000162" ], "receivables": [ "10-Q:0000059478-23-000162" ], "inventory": [ "10-Q:0000059478-23-000162" ], "current_assets": [ "10-Q:0000059478-23-000162" ], "ppe_net": [ "10-Q:0000059478-23-000162" ], "goodwill": [ "10-Q:0000059478-23-000162" ], "intangibles": [ "10-Q:0000059478-23-000162" ], "total_assets": [ "10-Q:0000059478-23-000162" ], "accounts_payable": [ "10-Q:0000059478-23-000162" ], "debt_current": [ "10-Q:0000059478-23-000162" ], "current_liabilities": [ "10-Q:0000059478-23-000162" ], "long_term_debt": [ "10-Q:0000059478-23-000162" ], "equity_parent": [ "10-Q:0000059478-23-000162" ], "nci": [ "10-Q:0000059478-23-000162" ], "equity_total": [ "10-Q:0000059478-23-000162" ], "liabilities_and_equity": [ "10-Q:0000059478-23-000162" ], "retained_earnings": [ "10-Q:0000059478-23-000162" ], "long_term_investments": [ "10-Q:0000059478-23-000162" ], "accrued_taxes_current": [ "10-Q:0000059478-23-000162" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 2694500000.0, "short_term_investments": 134600000.0, "receivables": 7516100000.0, "inventory": 4798700000.0, "current_assets": 21331600000.0, "ppe_net": 11277400000.0, "goodwill": 4078900000.0, "intangibles": 6903500000.0, "total_assets": 54814000000.0, "accounts_payable": 2474200000.0, "short_term_borrowings": null, "debt_current": 661600000.0, "current_liabilities": 18915000000.0, "long_term_debt": 18158400000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11063800000.0, "nci": 85500000.0, "equity_total": 11149300000.0, "liabilities_and_equity": 54814000000.0, "shares_outstanding": null, "retained_earnings": 10368500000.0, "preferred_stock": null, "long_term_investments": 2745100000.0, "equity_method_investments": null, "accrued_taxes_current": 1233800000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-23-000221" ], "value_sources": { "cash": [ "10-Q:0000059478-23-000221" ], "short_term_investments": [ "10-Q:0000059478-23-000221" ], "receivables": [ "10-Q:0000059478-23-000221" ], "inventory": [ "10-Q:0000059478-23-000221" ], "current_assets": [ "10-Q:0000059478-23-000221" ], "ppe_net": [ "10-Q:0000059478-23-000221" ], "goodwill": [ "10-Q:0000059478-23-000221" ], "intangibles": [ "10-Q:0000059478-23-000221" ], "total_assets": [ "10-Q:0000059478-23-000221" ], "accounts_payable": [ "10-Q:0000059478-23-000221" ], "debt_current": [ "10-Q:0000059478-23-000221" ], "current_liabilities": [ "10-Q:0000059478-23-000221" ], "long_term_debt": [ "10-Q:0000059478-23-000221" ], "equity_parent": [ "10-Q:0000059478-23-000221" ], "nci": [ "10-Q:0000059478-23-000221" ], "equity_total": [ "10-Q:0000059478-23-000221" ], "liabilities_and_equity": [ "10-Q:0000059478-23-000221" ], "retained_earnings": [ "10-Q:0000059478-23-000221" ], "long_term_investments": [ "10-Q:0000059478-23-000221" ], "accrued_taxes_current": [ "10-Q:0000059478-23-000221" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 2380800000.0, "short_term_investments": 113100000.0, "receivables": 8167100000.0, "inventory": 4901400000.0, "current_assets": 23007000000.0, "ppe_net": 11863200000.0, "goodwill": 4085200000.0, "intangibles": 6781700000.0, "total_assets": 57915500000.0, "accounts_payable": 2435100000.0, "short_term_borrowings": null, "debt_current": 2244700000.0, "current_liabilities": 21998200000.0, "long_term_debt": 17923600000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 11220400000.0, "nci": 87000000.0, "equity_total": 11307400000.0, "liabilities_and_equity": 57915500000.0, "shares_outstanding": null, "retained_earnings": 10309900000.0, "preferred_stock": null, "long_term_investments": 2691700000.0, "equity_method_investments": null, "accrued_taxes_current": 1977500000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-23-000284" ], "value_sources": { "cash": [ "10-Q:0000059478-23-000284" ], "short_term_investments": [ "10-Q:0000059478-23-000284" ], "receivables": [ "10-Q:0000059478-23-000284" ], "inventory": [ "10-Q:0000059478-23-000284" ], "current_assets": [ "10-Q:0000059478-23-000284" ], "ppe_net": [ "10-Q:0000059478-23-000284" ], "goodwill": [ "10-Q:0000059478-23-000284" ], "intangibles": [ "10-Q:0000059478-23-000284" ], "total_assets": [ "10-Q:0000059478-23-000284" ], "accounts_payable": [ "10-Q:0000059478-23-000284" ], "debt_current": [ "10-Q:0000059478-23-000284" ], "current_liabilities": [ "10-Q:0000059478-23-000284" ], "long_term_debt": [ "10-Q:0000059478-23-000284" ], "equity_parent": [ "10-Q:0000059478-23-000284" ], "nci": [ "10-Q:0000059478-23-000284" ], "equity_total": [ "10-Q:0000059478-23-000284" ], "liabilities_and_equity": [ "10-Q:0000059478-23-000284" ], "retained_earnings": [ "10-Q:0000059478-23-000284" ], "long_term_investments": [ "10-Q:0000059478-23-000284" ], "accrued_taxes_current": [ "10-Q:0000059478-23-000284" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2818600000.0, "short_term_investments": 109100000.0, "receivables": 9090500000.0, "inventory": 5772800000.0, "current_assets": 25727000000.0, "ppe_net": 12913600000.0, "goodwill": 4939700000.0, "intangibles": 6906600000.0, "total_assets": 64006300000.0, "accounts_payable": 2598800000.0, "short_term_borrowings": 6189400000.0, "debt_current": 715100000.0, "current_liabilities": 27293200000.0, "long_term_debt": 18320800000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 10771900000.0, "nci": 91800000.0, "equity_total": 10863700000.0, "liabilities_and_equity": 64006300000.0, "shares_outstanding": null, "retained_earnings": 10312300000.0, "preferred_stock": null, "long_term_investments": 3052200000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 6189400000.0, "operating_lease_liability": 1107400000.0, "operating_lease_liability_current": 156300000.0, "operating_lease_liability_noncurrent": 948500000.0, "operating_lease_discount_rate": 0.044, "operating_lease_payments_y1": 197000000.0, "operating_lease_payments_total": 1392100000.0, "operating_lease_imputed_interest": 284800000.0, "debt_maturity_y1": 717500000.0, "debt_maturity_y2": 778100000.0, "debt_maturity_y3": 1580700000.0, "debt_maturity_y4": 765800000.0, "debt_maturity_y5": 476400000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000059478-24-000065", "10-K:0000059478-25-000067" ], "value_sources": { "cash": [ "10-K:0000059478-25-000067" ], "short_term_investments": [ "10-K:0000059478-25-000067" ], "receivables": [ "10-K:0000059478-25-000067" ], "inventory": [ "10-K:0000059478-25-000067" ], "current_assets": [ "10-K:0000059478-25-000067" ], "ppe_net": [ "10-K:0000059478-25-000067" ], "goodwill": [ "10-K:0000059478-25-000067" ], "intangibles": [ "10-K:0000059478-25-000067" ], "total_assets": [ "10-K:0000059478-25-000067" ], "accounts_payable": [ "10-K:0000059478-25-000067" ], "short_term_borrowings": [ "10-K:0000059478-25-000067" ], "debt_current": [ "10-K:0000059478-25-000067" ], "current_liabilities": [ "10-K:0000059478-25-000067" ], "long_term_debt": [ "10-K:0000059478-25-000067" ], "equity_parent": [ "10-K:0000059478-25-000067" ], "nci": [ "10-K:0000059478-25-000067" ], "equity_total": [ "10-K:0000059478-25-000067" ], "liabilities_and_equity": [ "10-K:0000059478-25-000067" ], "retained_earnings": [ "10-K:0000059478-25-000067" ], "long_term_investments": [ "10-K:0000059478-25-000067" ], "commercial_paper": [ "10-K:0000059478-25-000067" ], "operating_lease_liability": [ "10-K:0000059478-24-000065" ], "operating_lease_liability_current": [ "10-K:0000059478-25-000067" ], "operating_lease_liability_noncurrent": [ "10-K:0000059478-25-000067" ], "operating_lease_discount_rate": [ "10-K:0000059478-25-000067" ], "operating_lease_payments_y1": [ "10-K:0000059478-24-000065" ], "operating_lease_payments_total": [ "10-K:0000059478-24-000065" ], "operating_lease_imputed_interest": [ "10-K:0000059478-24-000065" ], "debt_maturity_y1": [ "10-K:0000059478-24-000065" ], "debt_maturity_y2": [ "10-K:0000059478-24-000065" ], "debt_maturity_y3": [ "10-K:0000059478-24-000065" ], "debt_maturity_y4": [ "10-K:0000059478-24-000065" ], "debt_maturity_y5": [ "10-K:0000059478-24-000065" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 2460200000.0, "short_term_investments": 126100000.0, "receivables": 7885600000.0, "inventory": 6101800000.0, "current_assets": 25188800000.0, "ppe_net": 13624000000.0, "goodwill": 4939600000.0, "intangibles": 6762200000.0, "total_assets": 63943500000.0, "accounts_payable": 2473700000.0, "short_term_borrowings": null, "debt_current": 1651500000.0, "current_liabilities": 18598100000.0, "long_term_debt": 24559900000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 12812200000.0, "nci": 85200000.0, "equity_total": 12897400000.0, "liabilities_and_equity": 63943500000.0, "shares_outstanding": null, "retained_earnings": 12553900000.0, "preferred_stock": null, "long_term_investments": 3086900000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-24-000118" ], "value_sources": { "cash": [ "10-Q:0000059478-24-000118" ], "short_term_investments": [ "10-Q:0000059478-24-000118" ], "receivables": [ "10-Q:0000059478-24-000118" ], "inventory": [ "10-Q:0000059478-24-000118" ], "current_assets": [ "10-Q:0000059478-24-000118" ], "ppe_net": [ "10-Q:0000059478-24-000118" ], "goodwill": [ "10-Q:0000059478-24-000118" ], "intangibles": [ "10-Q:0000059478-24-000118" ], "total_assets": [ "10-Q:0000059478-24-000118" ], "accounts_payable": [ "10-Q:0000059478-24-000118" ], "debt_current": [ "10-Q:0000059478-24-000118" ], "current_liabilities": [ "10-Q:0000059478-24-000118" ], "long_term_debt": [ "10-Q:0000059478-24-000118" ], "equity_parent": [ "10-Q:0000059478-24-000118" ], "nci": [ "10-Q:0000059478-24-000118" ], "equity_total": [ "10-Q:0000059478-24-000118" ], "liabilities_and_equity": [ "10-Q:0000059478-24-000118" ], "retained_earnings": [ "10-Q:0000059478-24-000118" ], "long_term_investments": [ "10-Q:0000059478-24-000118" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 3223600000.0, "short_term_investments": 140400000.0, "receivables": 11027900000.0, "inventory": 6481500000.0, "current_assets": 30204300000.0, "ppe_net": 14829400000.0, "goodwill": 5768200000.0, "intangibles": 6636100000.0, "total_assets": 71874800000.0, "accounts_payable": 2924800000.0, "short_term_borrowings": null, "debt_current": 5161600000.0, "current_liabilities": 27121200000.0, "long_term_debt": 23730400000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 13562000000.0, "nci": 73500000.0, "equity_total": 13635500000.0, "liabilities_and_equity": 71874800000.0, "shares_outstanding": null, "retained_earnings": 13178000000.0, "preferred_stock": null, "long_term_investments": 2877600000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-24-000187" ], "value_sources": { "cash": [ "10-Q:0000059478-24-000187" ], "short_term_investments": [ "10-Q:0000059478-24-000187" ], "receivables": [ "10-Q:0000059478-24-000187" ], "inventory": [ "10-Q:0000059478-24-000187" ], "current_assets": [ "10-Q:0000059478-24-000187" ], "ppe_net": [ "10-Q:0000059478-24-000187" ], "goodwill": [ "10-Q:0000059478-24-000187" ], "intangibles": [ "10-Q:0000059478-24-000187" ], "total_assets": [ "10-Q:0000059478-24-000187" ], "accounts_payable": [ "10-Q:0000059478-24-000187" ], "debt_current": [ "10-Q:0000059478-24-000187" ], "current_liabilities": [ "10-Q:0000059478-24-000187" ], "long_term_debt": [ "10-Q:0000059478-24-000187" ], "equity_parent": [ "10-Q:0000059478-24-000187" ], "nci": [ "10-Q:0000059478-24-000187" ], "equity_total": [ "10-Q:0000059478-24-000187" ], "liabilities_and_equity": [ "10-Q:0000059478-24-000187" ], "retained_earnings": [ "10-Q:0000059478-24-000187" ], "long_term_investments": [ "10-Q:0000059478-24-000187" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 3369000000.0, "short_term_investments": 149400000.0, "receivables": 10294800000.0, "inventory": 7459800000.0, "current_assets": 31415100000.0, "ppe_net": 16171800000.0, "goodwill": 5768400000.0, "intangibles": 6537300000.0, "total_assets": 75606900000.0, "accounts_payable": 2886500000.0, "short_term_borrowings": null, "debt_current": 2074300000.0, "current_liabilities": 24674100000.0, "long_term_debt": 29045400000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 14240000000.0, "nci": 80700000.0, "equity_total": 14320700000.0, "liabilities_and_equity": 75606900000.0, "shares_outstanding": null, "retained_earnings": 13627200000.0, "preferred_stock": null, "long_term_investments": 3200200000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-24-000245" ], "value_sources": { "cash": [ "10-Q:0000059478-24-000245" ], "short_term_investments": [ "10-Q:0000059478-24-000245" ], "receivables": [ "10-Q:0000059478-24-000245" ], "inventory": [ "10-Q:0000059478-24-000245" ], "current_assets": [ "10-Q:0000059478-24-000245" ], "ppe_net": [ "10-Q:0000059478-24-000245" ], "goodwill": [ "10-Q:0000059478-24-000245" ], "intangibles": [ "10-Q:0000059478-24-000245" ], "total_assets": [ "10-Q:0000059478-24-000245" ], "accounts_payable": [ "10-Q:0000059478-24-000245" ], "debt_current": [ "10-Q:0000059478-24-000245" ], "current_liabilities": [ "10-Q:0000059478-24-000245" ], "long_term_debt": [ "10-Q:0000059478-24-000245" ], "equity_parent": [ "10-Q:0000059478-24-000245" ], "nci": [ "10-Q:0000059478-24-000245" ], "equity_total": [ "10-Q:0000059478-24-000245" ], "liabilities_and_equity": [ "10-Q:0000059478-24-000245" ], "retained_earnings": [ "10-Q:0000059478-24-000245" ], "long_term_investments": [ "10-Q:0000059478-24-000245" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3268000000.0, "short_term_investments": 154800000.0, "receivables": 11006000000.0, "inventory": 7589000000.0, "current_assets": 32740000000.0, "ppe_net": 17102000000.0, "goodwill": 5770000000.0, "intangibles": 6166000000.0, "total_assets": 78715000000.0, "accounts_payable": 3229000000.0, "short_term_borrowings": 4338000000.0, "debt_current": 779000000.0, "current_liabilities": 28376000000.0, "long_term_debt": 28527000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 14272000000.0, "nci": 79500000.0, "equity_total": 14271600000.0, "liabilities_and_equity": 78715000000.0, "shares_outstanding": null, "retained_earnings": 13545000000.0, "preferred_stock": null, "long_term_investments": 3216000000.0, "equity_method_investments": null, "accrued_taxes_current": 1116400000.0, "commercial_paper": 4338000000.0, "operating_lease_liability": 1146600000.0, "operating_lease_liability_current": 176000000.0, "operating_lease_liability_noncurrent": 971000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 221200000.0, "operating_lease_payments_total": 1447000000.0, "operating_lease_imputed_interest": 300400000.0, "debt_maturity_y1": 780900000.0, "debt_maturity_y2": 1529100000.0, "debt_maturity_y3": 2515800000.0, "debt_maturity_y4": 441600000.0, "debt_maturity_y5": 3076100000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000059478-25-000067", "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "value_sources": { "cash": [ "10-K:0000059478-26-000013" ], "short_term_investments": [ "10-Q:0000059478-25-000254" ], "receivables": [ "10-K:0000059478-26-000013" ], "inventory": [ "10-K:0000059478-26-000013" ], "current_assets": [ "10-K:0000059478-26-000013" ], "ppe_net": [ "10-K:0000059478-26-000013" ], "goodwill": [ "10-K:0000059478-26-000013" ], "intangibles": [ "10-K:0000059478-26-000013" ], "total_assets": [ "10-K:0000059478-26-000013" ], "accounts_payable": [ "10-K:0000059478-26-000013" ], "short_term_borrowings": [ "10-K:0000059478-26-000013" ], "debt_current": [ "10-K:0000059478-26-000013" ], "current_liabilities": [ "10-K:0000059478-26-000013" ], "long_term_debt": [ "10-K:0000059478-26-000013" ], "equity_parent": [ "10-K:0000059478-26-000013" ], "nci": [ "10-Q:0000059478-25-000254" ], "equity_total": [ "10-Q:0000059478-25-000254" ], "liabilities_and_equity": [ "10-K:0000059478-26-000013" ], "retained_earnings": [ "10-K:0000059478-26-000013" ], "long_term_investments": [ "10-K:0000059478-26-000013" ], "accrued_taxes_current": [ "10-Q:0000059478-25-000254" ], "commercial_paper": [ "10-K:0000059478-26-000013" ], "operating_lease_liability": [ "10-K:0000059478-25-000067" ], "operating_lease_liability_current": [ "10-K:0000059478-26-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0000059478-26-000013" ], "operating_lease_discount_rate": [ "10-K:0000059478-26-000013" ], "operating_lease_payments_y1": [ "10-K:0000059478-25-000067" ], "operating_lease_payments_total": [ "10-K:0000059478-25-000067" ], "operating_lease_imputed_interest": [ "10-K:0000059478-25-000067" ], "debt_maturity_y1": [ "10-K:0000059478-25-000067" ], "debt_maturity_y2": [ "10-K:0000059478-25-000067" ], "debt_maturity_y3": [ "10-K:0000059478-25-000067" ], "debt_maturity_y4": [ "10-K:0000059478-25-000067" ], "debt_maturity_y5": [ "10-K:0000059478-25-000067" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 3093300000.0, "short_term_investments": 127400000.0, "receivables": 12036600000.0, "inventory": 9311000000.0, "current_assets": 41261200000.0, "ppe_net": 18474100000.0, "goodwill": 5770500000.0, "intangibles": 6012200000.0, "total_assets": 89388800000.0, "accounts_payable": 3442000000.0, "short_term_borrowings": null, "debt_current": 4016400000.0, "current_liabilities": 30068100000.0, "long_term_debt": 34499500000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 15764800000.0, "nci": 82000000.0, "equity_total": 15846800000.0, "liabilities_and_equity": 89388800000.0, "shares_outstanding": null, "retained_earnings": 15099500000.0, "preferred_stock": null, "long_term_investments": 3222700000.0, "equity_method_investments": null, "accrued_taxes_current": 6175700000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-25-000132" ], "value_sources": { "cash": [ "10-Q:0000059478-25-000132" ], "short_term_investments": [ "10-Q:0000059478-25-000132" ], "receivables": [ "10-Q:0000059478-25-000132" ], "inventory": [ "10-Q:0000059478-25-000132" ], "current_assets": [ "10-Q:0000059478-25-000132" ], "ppe_net": [ "10-Q:0000059478-25-000132" ], "goodwill": [ "10-Q:0000059478-25-000132" ], "intangibles": [ "10-Q:0000059478-25-000132" ], "total_assets": [ "10-Q:0000059478-25-000132" ], "accounts_payable": [ "10-Q:0000059478-25-000132" ], "debt_current": [ "10-Q:0000059478-25-000132" ], "current_liabilities": [ "10-Q:0000059478-25-000132" ], "long_term_debt": [ "10-Q:0000059478-25-000132" ], "equity_parent": [ "10-Q:0000059478-25-000132" ], "nci": [ "10-Q:0000059478-25-000132" ], "equity_total": [ "10-Q:0000059478-25-000132" ], "liabilities_and_equity": [ "10-Q:0000059478-25-000132" ], "retained_earnings": [ "10-Q:0000059478-25-000132" ], "long_term_investments": [ "10-Q:0000059478-25-000132" ], "accrued_taxes_current": [ "10-Q:0000059478-25-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 3375900000.0, "short_term_investments": 170100000.0, "receivables": 14170400000.0, "inventory": 11013800000.0, "current_assets": 49854000000.0, "ppe_net": 20529700000.0, "goodwill": 5770500000.0, "intangibles": 5908300000.0, "total_assets": 100922600000.0, "accounts_payable": 4075700000.0, "short_term_borrowings": null, "debt_current": 5723700000.0, "current_liabilities": 39019900000.0, "long_term_debt": 34180100000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 18272900000.0, "nci": 76200000.0, "equity_total": 18349100000.0, "liabilities_and_equity": 100922600000.0, "shares_outstanding": null, "retained_earnings": 17376200000.0, "preferred_stock": null, "long_term_investments": 3207400000.0, "equity_method_investments": null, "accrued_taxes_current": 6958000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-25-000204" ], "value_sources": { "cash": [ "10-Q:0000059478-25-000204" ], "short_term_investments": [ "10-Q:0000059478-25-000204" ], "receivables": [ "10-Q:0000059478-25-000204" ], "inventory": [ "10-Q:0000059478-25-000204" ], "current_assets": [ "10-Q:0000059478-25-000204" ], "ppe_net": [ "10-Q:0000059478-25-000204" ], "goodwill": [ "10-Q:0000059478-25-000204" ], "intangibles": [ "10-Q:0000059478-25-000204" ], "total_assets": [ "10-Q:0000059478-25-000204" ], "accounts_payable": [ "10-Q:0000059478-25-000204" ], "debt_current": [ "10-Q:0000059478-25-000204" ], "current_liabilities": [ "10-Q:0000059478-25-000204" ], "long_term_debt": [ "10-Q:0000059478-25-000204" ], "equity_parent": [ "10-Q:0000059478-25-000204" ], "nci": [ "10-Q:0000059478-25-000204" ], "equity_total": [ "10-Q:0000059478-25-000204" ], "liabilities_and_equity": [ "10-Q:0000059478-25-000204" ], "retained_earnings": [ "10-Q:0000059478-25-000204" ], "long_term_investments": [ "10-Q:0000059478-25-000204" ], "accrued_taxes_current": [ "10-Q:0000059478-25-000204" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 9791900000.0, "short_term_investments": 121600000.0, "receivables": 16107400000.0, "inventory": 12180400000.0, "current_assets": 62071300000.0, "ppe_net": 22316000000.0, "goodwill": 5898000000.0, "intangibles": 6446700000.0, "total_assets": 114935400000.0, "accounts_payable": 4262200000.0, "short_term_borrowings": null, "debt_current": 1633000000.0, "current_liabilities": 40140900000.0, "long_term_debt": 40873600000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 23793300000.0, "nci": 57500000.0, "equity_total": 23850800000.0, "liabilities_and_equity": 114935400000.0, "shares_outstanding": null, "retained_earnings": 22252000000.0, "preferred_stock": null, "long_term_investments": 2808300000.0, "equity_method_investments": null, "accrued_taxes_current": 9444400000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-25-000254" ], "value_sources": { "cash": [ "10-Q:0000059478-25-000254" ], "short_term_investments": [ "10-Q:0000059478-25-000254" ], "receivables": [ "10-Q:0000059478-25-000254" ], "inventory": [ "10-Q:0000059478-25-000254" ], "current_assets": [ "10-Q:0000059478-25-000254" ], "ppe_net": [ "10-Q:0000059478-25-000254" ], "goodwill": [ "10-Q:0000059478-25-000254" ], "intangibles": [ "10-Q:0000059478-25-000254" ], "total_assets": [ "10-Q:0000059478-25-000254" ], "accounts_payable": [ "10-Q:0000059478-25-000254" ], "debt_current": [ "10-Q:0000059478-25-000254" ], "current_liabilities": [ "10-Q:0000059478-25-000254" ], "long_term_debt": [ "10-Q:0000059478-25-000254" ], "equity_parent": [ "10-Q:0000059478-25-000254" ], "nci": [ "10-Q:0000059478-25-000254" ], "equity_total": [ "10-Q:0000059478-25-000254" ], "liabilities_and_equity": [ "10-Q:0000059478-25-000254" ], "retained_earnings": [ "10-Q:0000059478-25-000254" ], "long_term_investments": [ "10-Q:0000059478-25-000254" ], "accrued_taxes_current": [ "10-Q:0000059478-25-000254" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 7268000000.0, "short_term_investments": null, "receivables": 17760000000.0, "inventory": 13744000000.0, "current_assets": 55629000000.0, "ppe_net": 24675000000.0, "goodwill": 5898000000.0, "intangibles": 6521000000.0, "total_assets": 112476000000.0, "accounts_payable": 5379000000.0, "short_term_borrowings": 0.0, "debt_current": 1635000000.0, "current_liabilities": 35228000000.0, "long_term_debt": 40868000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 26535000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 112476000000.0, "shares_outstanding": null, "retained_earnings": 24470000000.0, "preferred_stock": null, "long_term_investments": 2802000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": 222000000.0, "operating_lease_liability_noncurrent": 1140000000.0, "operating_lease_discount_rate": 0.047, "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-K:0000059478-26-000013", "10-Q:0000059478-26-000081" ], "value_sources": { "cash": [ "10-Q:0000059478-26-000081" ], "receivables": [ "10-Q:0000059478-26-000081" ], "inventory": [ "10-Q:0000059478-26-000081" ], "current_assets": [ "10-Q:0000059478-26-000081" ], "ppe_net": [ "10-Q:0000059478-26-000081" ], "goodwill": [ "10-Q:0000059478-26-000081" ], "intangibles": [ "10-Q:0000059478-26-000081" ], "total_assets": [ "10-Q:0000059478-26-000081" ], "accounts_payable": [ "10-Q:0000059478-26-000081" ], "short_term_borrowings": [ "10-K:0000059478-26-000013" ], "debt_current": [ "10-Q:0000059478-26-000081" ], "current_liabilities": [ "10-Q:0000059478-26-000081" ], "long_term_debt": [ "10-Q:0000059478-26-000081" ], "equity_parent": [ "10-Q:0000059478-26-000081" ], "liabilities_and_equity": [ "10-Q:0000059478-26-000081" ], "retained_earnings": [ "10-Q:0000059478-26-000081" ], "long_term_investments": [ "10-Q:0000059478-26-000081" ], "commercial_paper": [ "10-K:0000059478-26-000013" ], "operating_lease_liability_current": [ "10-K:0000059478-26-000013" ], "operating_lease_liability_noncurrent": [ "10-K:0000059478-26-000013" ], "operating_lease_discount_rate": [ "10-K:0000059478-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 5282000000.0, "short_term_investments": null, "receivables": 18429000000.0, "inventory": 14529000000.0, "current_assets": 54835000000.0, "ppe_net": 26540000000.0, "goodwill": 6130000000.0, "intangibles": 7374000000.0, "total_assets": 116576000000.0, "accounts_payable": 5029000000.0, "short_term_borrowings": null, "debt_current": 4000000000.0, "current_liabilities": 36634000000.0, "long_term_debt": 39370000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 31198000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 116576000000.0, "shares_outstanding": null, "retained_earnings": 29514000000.0, "preferred_stock": null, "long_term_investments": 3116000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-26-000045" ], "value_sources": { "cash": [ "10-Q:0000059478-26-000045" ], "receivables": [ "10-Q:0000059478-26-000045" ], "inventory": [ "10-Q:0000059478-26-000045" ], "current_assets": [ "10-Q:0000059478-26-000045" ], "ppe_net": [ "10-Q:0000059478-26-000045" ], "goodwill": [ "10-Q:0000059478-26-000045" ], "intangibles": [ "10-Q:0000059478-26-000045" ], "total_assets": [ "10-Q:0000059478-26-000045" ], "accounts_payable": [ "10-Q:0000059478-26-000045" ], "debt_current": [ "10-Q:0000059478-26-000045" ], "current_liabilities": [ "10-Q:0000059478-26-000045" ], "long_term_debt": [ "10-Q:0000059478-26-000045" ], "equity_parent": [ "10-Q:0000059478-26-000045" ], "liabilities_and_equity": [ "10-Q:0000059478-26-000045" ], "retained_earnings": [ "10-Q:0000059478-26-000045" ], "long_term_investments": [ "10-Q:0000059478-26-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 8950000000.0, "short_term_investments": null, "receivables": 20083000000.0, "inventory": 16793000000.0, "current_assets": 64672000000.0, "ppe_net": 29286000000.0, "goodwill": 8849000000.0, "intangibles": 18110000000.0, "total_assets": 142283000000.0, "accounts_payable": 6112000000.0, "short_term_borrowings": null, "debt_current": 7050000000.0, "current_liabilities": 47741000000.0, "long_term_debt": 47858000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 33879000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 142283000000.0, "shares_outstanding": null, "retained_earnings": 31893000000.0, "preferred_stock": null, "long_term_investments": 3856000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000059478-26-000081" ], "value_sources": { "cash": [ "10-Q:0000059478-26-000081" ], "receivables": [ "10-Q:0000059478-26-000081" ], "inventory": [ "10-Q:0000059478-26-000081" ], "current_assets": [ "10-Q:0000059478-26-000081" ], "ppe_net": [ "10-Q:0000059478-26-000081" ], "goodwill": [ "10-Q:0000059478-26-000081" ], "intangibles": [ "10-Q:0000059478-26-000081" ], "total_assets": [ "10-Q:0000059478-26-000081" ], "accounts_payable": [ "10-Q:0000059478-26-000081" ], "debt_current": [ "10-Q:0000059478-26-000081" ], "current_liabilities": [ "10-Q:0000059478-26-000081" ], "long_term_debt": [ "10-Q:0000059478-26-000081" ], "equity_parent": [ "10-Q:0000059478-26-000081" ], "liabilities_and_equity": [ "10-Q:0000059478-26-000081" ], "retained_earnings": [ "10-Q:0000059478-26-000081" ], "long_term_investments": [ "10-Q:0000059478-26-000081" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 382400000.0, "cfi": -1060900000.0, "cff": 106700000.0, "capex": 258300000.0, "d_and_a": 273600000.0, "sbc": 71800000.0, "dividends_paid": 671300000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000059478-20-000104", "10-Q:0000059478-21-000122" ], "value_sources": { "cfo": [ "10-Q:0000059478-21-000122" ], "cfi": [ "10-Q:0000059478-21-000122" ], "cff": [ "10-Q:0000059478-21-000122" ], "capex": [ "10-Q:0000059478-21-000122" ], "d_and_a": [ "10-Q:0000059478-21-000122" ], "sbc": [ "10-Q:0000059478-21-000122" ], "dividends_paid": [ "10-Q:0000059478-21-000122" ], "buybacks": [ "10-Q:0000059478-21-000122" ], "proceeds_debt_issuance": [ "10-Q:0000059478-20-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 2495400000.0, "cfi": -210400000.0, "cff": -1673200000.0, "capex": 281800000.0, "d_and_a": 324400000.0, "sbc": 76800000.0, "dividends_paid": 674200000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 988600000.0 }, "sources": [ "10-Q:0000059478-20-000104", "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "value_sources": { "cfo": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "cfi": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "cff": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "capex": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "d_and_a": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "sbc": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "dividends_paid": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "buybacks": [ "10-Q:0000059478-21-000122", "10-Q:0000059478-21-000171" ], "proceeds_debt_issuance": [ "10-Q:0000059478-20-000104", "10-Q:0000059478-21-000171" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1806600000.0, "cfi": -313500000.0, "cff": -279100000.0, "capex": 393100000.0, "d_and_a": 358400000.0, "sbc": 71700000.0, "dividends_paid": 671600000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1073700000.0 }, "sources": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ], "value_sources": { "cfo": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ], "cfi": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ], "cff": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ], "capex": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ], "d_and_a": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ], "sbc": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ], "dividends_paid": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ], "buybacks": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ], "proceeds_debt_issuance": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-21-000216" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1815200000.0, "cfi": -674100000.0, "cff": -1291500000.0, "capex": null, "d_and_a": 367500000.0, "sbc": 87800000.0, "dividends_paid": 670000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "value_sources": { "cfo": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "cfi": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "cff": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "d_and_a": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "sbc": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "dividends_paid": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "buybacks": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ], "proceeds_debt_issuance": [ "10-K:0000059478-22-000068", "10-Q:0000059478-21-000216" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1697400000.0, "cfi": -1283500000.0, "cff": -1058400000.0, "capex": 300300000.0, "d_and_a": 350300000.0, "sbc": 85500000.0, "dividends_paid": 774800000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000059478-22-000133" ], "value_sources": { "cfo": [ "10-Q:0000059478-22-000133" ], "cfi": [ "10-Q:0000059478-22-000133" ], "cff": [ "10-Q:0000059478-22-000133" ], "capex": [ "10-Q:0000059478-22-000133" ], "d_and_a": [ "10-Q:0000059478-22-000133" ], "sbc": [ "10-Q:0000059478-22-000133" ], "dividends_paid": [ "10-Q:0000059478-22-000133" ], "buybacks": [ "10-Q:0000059478-22-000133" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1775500000.0, "cfi": -483300000.0, "cff": -1083200000.0, "capex": 381300000.0, "d_and_a": 369300000.0, "sbc": 91900000.0, "dividends_paid": 768300000.0, "buybacks": 500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000059478-22-000133", "10-Q:0000059478-22-000196" ], "value_sources": { "cfo": [ "10-Q:0000059478-22-000133", "10-Q:0000059478-22-000196" ], "cfi": [ "10-Q:0000059478-22-000133", "10-Q:0000059478-22-000196" ], "cff": [ "10-Q:0000059478-22-000133", "10-Q:0000059478-22-000196" ], "capex": [ "10-Q:0000059478-22-000133", "10-Q:0000059478-22-000196" ], "d_and_a": [ "10-Q:0000059478-22-000133", "10-Q:0000059478-22-000196" ], "sbc": [ "10-Q:0000059478-22-000133", "10-Q:0000059478-22-000196" ], "dividends_paid": [ "10-Q:0000059478-22-000133", "10-Q:0000059478-22-000196" ], "buybacks": [ "10-Q:0000059478-22-000133", "10-Q:0000059478-22-000196" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 1631300000.0, "cfi": -616500000.0, "cff": -463200000.0, "capex": 336800000.0, "d_and_a": 382300000.0, "sbc": 90100000.0, "dividends_paid": 770400000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2410800000.0 }, "sources": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-22-000196", "10-Q:0000059478-22-000250" ], "value_sources": { "cfo": [ "10-Q:0000059478-22-000196", "10-Q:0000059478-22-000250" ], "cfi": [ "10-Q:0000059478-22-000196", "10-Q:0000059478-22-000250" ], "cff": [ "10-Q:0000059478-22-000196", "10-Q:0000059478-22-000250" ], "capex": [ "10-Q:0000059478-22-000196", "10-Q:0000059478-22-000250" ], "d_and_a": [ "10-Q:0000059478-22-000196", "10-Q:0000059478-22-000250" ], "sbc": [ "10-Q:0000059478-22-000196", "10-Q:0000059478-22-000250" ], "dividends_paid": [ "10-Q:0000059478-22-000196", "10-Q:0000059478-22-000250" ], "buybacks": [ "10-Q:0000059478-22-000196", "10-Q:0000059478-22-000250" ], "proceeds_debt_issuance": [ "10-Q:0000059478-21-000171", "10-Q:0000059478-22-000250" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 2156500000.0, "cfi": -379000000.0, "cff": -1526500000.0, "capex": null, "d_and_a": 445700000.0, "sbc": 75300000.0, "dividends_paid": 773300000.0, "buybacks": 750000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "value_sources": { "cfo": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "cfi": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "cff": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "d_and_a": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "sbc": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "dividends_paid": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "buybacks": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ], "proceeds_debt_issuance": [ "10-K:0000059478-23-000082", "10-Q:0000059478-22-000250" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 2523000000.0, "cfi": -1037600000.0, "cff": -2878300000.0, "capex": null, "d_and_a": 435700000.0, "sbc": 101000000.0, "dividends_paid": 885500000.0, "buybacks": 1500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000059478-23-000162" ], "value_sources": { "cfo": [ "10-Q:0000059478-23-000162" ], "cfi": [ "10-Q:0000059478-23-000162" ], "cff": [ "10-Q:0000059478-23-000162" ], "d_and_a": [ "10-Q:0000059478-23-000162" ], "sbc": [ "10-Q:0000059478-23-000162" ], "dividends_paid": [ "10-Q:0000059478-23-000162" ], "buybacks": [ "10-Q:0000059478-23-000162" ], "proceeds_debt_issuance": [ "10-Q:0000059478-23-000162" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1183300000.0, "cfi": -826500000.0, "cff": -123700000.0, "capex": null, "d_and_a": 348900000.0, "sbc": 92100000.0, "dividends_paid": 883700000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000059478-23-000162", "10-Q:0000059478-23-000221" ], "value_sources": { "cfo": [ "10-Q:0000059478-23-000162", "10-Q:0000059478-23-000221" ], "cfi": [ "10-Q:0000059478-23-000162", "10-Q:0000059478-23-000221" ], "cff": [ "10-Q:0000059478-23-000162", "10-Q:0000059478-23-000221" ], "d_and_a": [ "10-Q:0000059478-23-000162", "10-Q:0000059478-23-000221" ], "sbc": [ "10-Q:0000059478-23-000162", "10-Q:0000059478-23-000221" ], "dividends_paid": [ "10-Q:0000059478-23-000162", "10-Q:0000059478-23-000221" ], "buybacks": [ "10-Q:0000059478-23-000162", "10-Q:0000059478-23-000221" ], "proceeds_debt_issuance": [ "10-Q:0000059478-23-000162", "10-Q:0000059478-23-000221" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 2216700000.0, "cfi": -955300000.0, "cff": -1263300000.0, "capex": null, "d_and_a": 362900000.0, "sbc": 85100000.0, "dividends_paid": 882200000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000059478-23-000221", "10-Q:0000059478-23-000284" ], "value_sources": { "cfo": [ "10-Q:0000059478-23-000221", "10-Q:0000059478-23-000284" ], "cfi": [ "10-Q:0000059478-23-000221", "10-Q:0000059478-23-000284" ], "cff": [ "10-Q:0000059478-23-000221", "10-Q:0000059478-23-000284" ], "d_and_a": [ "10-Q:0000059478-23-000221", "10-Q:0000059478-23-000284" ], "sbc": [ "10-Q:0000059478-23-000221", "10-Q:0000059478-23-000284" ], "dividends_paid": [ "10-Q:0000059478-23-000221", "10-Q:0000059478-23-000284" ], "buybacks": [ "10-Q:0000059478-23-000221", "10-Q:0000059478-23-000284" ], "proceeds_debt_issuance": [ "10-Q:0000059478-23-000221", "10-Q:0000059478-23-000284" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1662700000.0, "cfi": -943500000.0, "cff": -1141400000.0, "capex": null, "d_and_a": 375000000.0, "sbc": 92900000.0, "dividends_paid": 884400000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "value_sources": { "cfo": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "cfi": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "cff": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "d_and_a": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "sbc": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "dividends_paid": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "buybacks": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ], "proceeds_debt_issuance": [ "10-K:0000059478-24-000065", "10-Q:0000059478-23-000284" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1730600000.0, "cfi": -688800000.0, "cff": 412300000.0, "capex": null, "d_and_a": 362300000.0, "sbc": 131200000.0, "dividends_paid": 1017200000.0, "buybacks": 750000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3958500000.0 }, "sources": [ "10-Q:0000059478-24-000118" ], "value_sources": { "cfo": [ "10-Q:0000059478-24-000118" ], "cfi": [ "10-Q:0000059478-24-000118" ], "cff": [ "10-Q:0000059478-24-000118" ], "d_and_a": [ "10-Q:0000059478-24-000118" ], "sbc": [ "10-Q:0000059478-24-000118" ], "dividends_paid": [ "10-Q:0000059478-24-000118" ], "buybacks": [ "10-Q:0000059478-24-000118" ], "proceeds_debt_issuance": [ "10-Q:0000059478-24-000118" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 631900000.0, "cfi": -459100000.0, "cff": -1033400000.0, "capex": null, "d_and_a": 366300000.0, "sbc": 161500000.0, "dividends_paid": 1017800000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000059478-24-000118", "10-Q:0000059478-24-000187" ], "value_sources": { "cfo": [ "10-Q:0000059478-24-000118", "10-Q:0000059478-24-000187" ], "cfi": [ "10-Q:0000059478-24-000118", "10-Q:0000059478-24-000187" ], "cff": [ "10-Q:0000059478-24-000118", "10-Q:0000059478-24-000187" ], "d_and_a": [ "10-Q:0000059478-24-000118", "10-Q:0000059478-24-000187" ], "sbc": [ "10-Q:0000059478-24-000118", "10-Q:0000059478-24-000187" ], "dividends_paid": [ "10-Q:0000059478-24-000118", "10-Q:0000059478-24-000187" ], "buybacks": [ "10-Q:0000059478-24-000118", "10-Q:0000059478-24-000187" ], "proceeds_debt_issuance": [ "10-Q:0000059478-24-000118", "10-Q:0000059478-24-000187" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 2189500000.0, "cfi": -3080500000.0, "cff": 572000000.0, "capex": null, "d_and_a": 411000000.0, "sbc": 215600000.0, "dividends_paid": 1016200000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000059478-24-000187", "10-Q:0000059478-24-000245" ], "value_sources": { "cfo": [ "10-Q:0000059478-24-000187", "10-Q:0000059478-24-000245" ], "cfi": [ "10-Q:0000059478-24-000187", "10-Q:0000059478-24-000245" ], "cff": [ "10-Q:0000059478-24-000187", "10-Q:0000059478-24-000245" ], "d_and_a": [ "10-Q:0000059478-24-000187", "10-Q:0000059478-24-000245" ], "sbc": [ "10-Q:0000059478-24-000187", "10-Q:0000059478-24-000245" ], "dividends_paid": [ "10-Q:0000059478-24-000187", "10-Q:0000059478-24-000245" ], "buybacks": [ "10-Q:0000059478-24-000187", "10-Q:0000059478-24-000245" ], "proceeds_debt_issuance": [ "10-Q:0000059478-24-000187", "10-Q:0000059478-24-000245" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": -311900000.0, "cfi": -2924300000.0, "cff": 3544700000.0, "capex": null, "d_and_a": 387700000.0, "sbc": 120200000.0, "dividends_paid": 1018100000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "value_sources": { "cfo": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "cfi": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "cff": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "d_and_a": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "sbc": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "dividends_paid": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "buybacks": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ], "proceeds_debt_issuance": [ "10-K:0000059478-25-000067", "10-Q:0000059478-24-000245" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1166000000.0, "cfi": -1177600000.0, "cff": -311300000.0, "capex": null, "d_and_a": 400600000.0, "sbc": 159400000.0, "dividends_paid": 1169200000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6452500000.0 }, "sources": [ "10-Q:0000059478-25-000132" ], "value_sources": { "cfo": [ "10-Q:0000059478-25-000132" ], "cfi": [ "10-Q:0000059478-25-000132" ], "cff": [ "10-Q:0000059478-25-000132" ], "d_and_a": [ "10-Q:0000059478-25-000132" ], "sbc": [ "10-Q:0000059478-25-000132" ], "dividends_paid": [ "10-Q:0000059478-25-000132" ], "buybacks": [ "10-Q:0000059478-25-000132" ], "proceeds_debt_issuance": [ "10-Q:0000059478-25-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1466200000.0, "cfi": -2198700000.0, "cff": 1555500000.0, "capex": null, "d_and_a": 414400000.0, "sbc": 211100000.0, "dividends_paid": 1172400000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-25-000204" ], "value_sources": { "cfo": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-25-000204" ], "cfi": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-25-000204" ], "cff": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-25-000204" ], "d_and_a": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-25-000204" ], "sbc": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-25-000204" ], "dividends_paid": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-25-000204" ], "buybacks": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-25-000204" ], "proceeds_debt_issuance": [ "10-Q:0000059478-25-000132", "10-Q:0000059478-25-000204" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 3711900000.0, "cfi": -4004700000.0, "cff": 211300000.0, "capex": null, "d_and_a": 466800000.0, "sbc": 133200000.0, "dividends_paid": 1170500000.0, "buybacks": 446100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4964600000.0 }, "sources": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "value_sources": { "cfo": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "cfi": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "cff": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "d_and_a": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "sbc": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "dividends_paid": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "buybacks": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "proceeds_debt_issuance": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 2473900000.0, "cfi": -1921000000.0, "cff": -225500000.0, "capex": null, "d_and_a": 485200000.0, "sbc": 142300000.0, "dividends_paid": 1167900000.0, "buybacks": 2053900000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "value_sources": { "cfo": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "cfi": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "cff": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "d_and_a": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "sbc": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "dividends_paid": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "buybacks": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1666000000.0, "cfi": -3353000000.0, "cff": 1380000000.0, "capex": null, "d_and_a": 463000000.0, "sbc": 154000000.0, "dividends_paid": 1346000000.0, "buybacks": 1200000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6461000000.0 }, "sources": [ "10-Q:0000059478-26-000045" ], "value_sources": { "cfo": [ "10-Q:0000059478-26-000045" ], "cfi": [ "10-Q:0000059478-26-000045" ], "cff": [ "10-Q:0000059478-26-000045" ], "d_and_a": [ "10-Q:0000059478-26-000045" ], "sbc": [ "10-Q:0000059478-26-000045" ], "dividends_paid": [ "10-Q:0000059478-26-000045" ], "buybacks": [ "10-Q:0000059478-26-000045" ], "proceeds_debt_issuance": [ "10-Q:0000059478-26-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 3087000000.0, "cfi": -1834000000.0, "cff": -1245000000.0, "capex": null, "d_and_a": 478000000.0, "sbc": 185000000.0, "dividends_paid": 1347000000.0, "buybacks": 692000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "value_sources": { "cfo": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "cfi": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "cff": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "d_and_a": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "sbc": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "dividends_paid": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "buybacks": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "proceeds_debt_issuance": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 8835900000.0, "cfi": -2982600000.0, "cff": 531000000.0, "capex": null, "d_and_a": 470000000.0, "sbc": 151100000.0, "dividends_paid": 1345200000.0, "buybacks": 708100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6706200000.0 }, "sources": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "value_sources": { "cfo": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "cfi": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "cff": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "d_and_a": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "sbc": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "dividends_paid": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "buybacks": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ], "proceeds_debt_issuance": [ "10-Q:0000059478-25-000204", "10-Q:0000059478-25-000254" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 3224600000.0, "cfi": -2802200000.0, "cff": -2878800000.0, "capex": null, "d_and_a": 585700000.0, "sbc": 136100000.0, "dividends_paid": 1345500000.0, "buybacks": 1507700000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "value_sources": { "cfo": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "cfi": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "cff": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "d_and_a": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "sbc": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "dividends_paid": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "buybacks": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 5333000000.0, "cfi": -3916000000.0, "cff": -3470000000.0, "capex": null, "d_and_a": 509000000.0, "sbc": 161000000.0, "dividends_paid": 1548000000.0, "buybacks": 2356000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000059478-26-000045" ], "value_sources": { "cfo": [ "10-Q:0000059478-26-000045" ], "cfi": [ "10-Q:0000059478-26-000045" ], "cff": [ "10-Q:0000059478-26-000045" ], "d_and_a": [ "10-Q:0000059478-26-000045" ], "sbc": [ "10-Q:0000059478-26-000045" ], "dividends_paid": [ "10-Q:0000059478-26-000045" ], "buybacks": [ "10-Q:0000059478-26-000045" ], "proceeds_debt_issuance": [ "10-Q:0000059478-26-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 10690000000.0, "cfi": -15396000000.0, "cff": 8426000000.0, "capex": null, "d_and_a": 534000000.0, "sbc": 201000000.0, "dividends_paid": 1546000000.0, "buybacks": 1601000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8941000000.0 }, "sources": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "value_sources": { "cfo": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "cfi": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "cff": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "d_and_a": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "sbc": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "dividends_paid": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "buybacks": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ], "proceeds_debt_issuance": [ "10-Q:0000059478-26-000045", "10-Q:0000059478-26-000081" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 6499600000.0, "cfi": -2258900000.0, "cff": -3137100000.0, "capex": null, "d_and_a": 1323900000.0, "sbc": 308100000.0, "dividends_paid": 2687100000.0, "buybacks": 500000000.0, "interest_paid": 345800000.0, "taxes_paid": 954600000.0, "depreciation": 765200000.0, "amortisation_intangibles": 428200000.0, "goodwill_impairment": 0.0, "deferred_tax": -134500000.0, "change_receivables": 1350200000.0, "change_inventories": 533400000.0, "change_payables": 1271300000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2062300000.0 }, "sources": [ "10-K:0000059478-23-000082" ], "value_sources": { "cfo": [ "10-K:0000059478-23-000082" ], "cfi": [ "10-K:0000059478-23-000082" ], "cff": [ "10-K:0000059478-23-000082" ], "d_and_a": [ "10-K:0000059478-23-000082" ], "sbc": [ "10-K:0000059478-23-000082" ], "dividends_paid": [ "10-K:0000059478-23-000082" ], "buybacks": [ "10-K:0000059478-23-000082" ], "interest_paid": [ "10-K:0000059478-23-000082" ], "taxes_paid": [ "10-K:0000059478-23-000082" ], "depreciation": [ "10-K:0000059478-23-000082" ], "amortisation_intangibles": [ "10-K:0000059478-23-000082" ], "goodwill_impairment": [ "10-K:0000059478-23-000082" ], "deferred_tax": [ "10-K:0000059478-23-000082" ], "change_receivables": [ "10-K:0000059478-23-000082" ], "change_inventories": [ "10-K:0000059478-23-000082" ], "change_payables": [ "10-K:0000059478-23-000082" ], "proceeds_debt_issuance": [ "10-K:0000059478-23-000082" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 7365900000.0, "cfi": -2867500000.0, "cff": -4131300000.0, "capex": null, "d_and_a": 1547600000.0, "sbc": 342800000.0, "dividends_paid": 3086800000.0, "buybacks": 1250000000.0, "interest_paid": 338000000.0, "taxes_paid": 1598800000.0, "depreciation": 787000000.0, "amortisation_intangibles": 628800000.0, "goodwill_impairment": 0.0, "deferred_tax": -802300000.0, "change_receivables": 1278300000.0, "change_inventories": 235900000.0, "change_payables": -1013800000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2410800000.0 }, "sources": [ "10-K:0000059478-24-000065" ], "value_sources": { "cfo": [ "10-K:0000059478-24-000065" ], "cfi": [ "10-K:0000059478-24-000065" ], "cff": [ "10-K:0000059478-24-000065" ], "d_and_a": [ "10-K:0000059478-24-000065" ], "sbc": [ "10-K:0000059478-24-000065" ], "dividends_paid": [ "10-K:0000059478-24-000065" ], "buybacks": [ "10-K:0000059478-24-000065" ], "interest_paid": [ "10-K:0000059478-24-000065" ], "taxes_paid": [ "10-K:0000059478-24-000065" ], "depreciation": [ "10-K:0000059478-24-000065" ], "amortisation_intangibles": [ "10-K:0000059478-24-000065" ], "goodwill_impairment": [ "10-K:0000059478-24-000065" ], "deferred_tax": [ "10-K:0000059478-24-000065" ], "change_receivables": [ "10-K:0000059478-24-000065" ], "change_inventories": [ "10-K:0000059478-24-000065" ], "change_payables": [ "10-K:0000059478-24-000065" ], "proceeds_debt_issuance": [ "10-K:0000059478-24-000065" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 7585700000.0, "cfi": -3762900000.0, "cff": -5406700000.0, "capex": null, "d_and_a": 1522500000.0, "sbc": 371100000.0, "dividends_paid": 3535800000.0, "buybacks": 1500000000.0, "interest_paid": 323700000.0, "taxes_paid": 2672900000.0, "depreciation": 816600000.0, "amortisation_intangibles": 579700000.0, "goodwill_impairment": 0.0, "deferred_tax": -2185200000.0, "change_receivables": 299600000.0, "change_inventories": 599700000.0, "change_payables": 1692000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000059478-25-000067" ], "value_sources": { "cfo": [ "10-K:0000059478-25-000067" ], "cfi": [ "10-K:0000059478-25-000067" ], "cff": [ "10-K:0000059478-25-000067" ], "d_and_a": [ "10-K:0000059478-25-000067" ], "sbc": [ "10-K:0000059478-25-000067" ], "dividends_paid": [ "10-K:0000059478-25-000067" ], "buybacks": [ "10-K:0000059478-25-000067" ], "interest_paid": [ "10-K:0000059478-25-000067" ], "taxes_paid": [ "10-K:0000059478-25-000067" ], "depreciation": [ "10-K:0000059478-25-000067" ], "amortisation_intangibles": [ "10-K:0000059478-25-000067" ], "goodwill_impairment": [ "10-K:0000059478-25-000067" ], "deferred_tax": [ "10-K:0000059478-25-000067" ], "change_receivables": [ "10-K:0000059478-25-000067" ], "change_inventories": [ "10-K:0000059478-25-000067" ], "change_payables": [ "10-K:0000059478-25-000067" ], "proceeds_debt_issuance": [ "10-K:0000059478-25-000067" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 4240000000.0, "cfi": -7153000000.0, "cff": 3496000000.0, "capex": null, "d_and_a": 1527000000.0, "sbc": 629000000.0, "dividends_paid": 4069000000.0, "buybacks": 750000000.0, "interest_paid": 404000000.0, "taxes_paid": 5559000000.0, "depreciation": 902000000.0, "amortisation_intangibles": 506000000.0, "goodwill_impairment": 0.0, "deferred_tax": -2341000000.0, "change_receivables": 2451000000.0, "change_inventories": 1425000000.0, "change_payables": 4274000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3959000000.0 }, "sources": [ "10-K:0000059478-26-000013" ], "value_sources": { "cfo": [ "10-K:0000059478-26-000013" ], "cfi": [ "10-K:0000059478-26-000013" ], "cff": [ "10-K:0000059478-26-000013" ], "d_and_a": [ "10-K:0000059478-26-000013" ], "sbc": [ "10-K:0000059478-26-000013" ], "dividends_paid": [ "10-K:0000059478-26-000013" ], "buybacks": [ "10-K:0000059478-26-000013" ], "interest_paid": [ "10-K:0000059478-26-000013" ], "taxes_paid": [ "10-K:0000059478-26-000013" ], "depreciation": [ "10-K:0000059478-26-000013" ], "amortisation_intangibles": [ "10-K:0000059478-26-000013" ], "goodwill_impairment": [ "10-K:0000059478-26-000013" ], "deferred_tax": [ "10-K:0000059478-26-000013" ], "change_receivables": [ "10-K:0000059478-26-000013" ], "change_inventories": [ "10-K:0000059478-26-000013" ], "change_payables": [ "10-K:0000059478-26-000013" ], "proceeds_debt_issuance": [ "10-K:0000059478-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 8818000000.0, "cfi": -9302000000.0, "cff": 1230000000.0, "capex": null, "d_and_a": 1767000000.0, "sbc": 646000000.0, "dividends_paid": 4680000000.0, "buybacks": 2500000000.0, "interest_paid": 578000000.0, "taxes_paid": 6562000000.0, "depreciation": 1058000000.0, "amortisation_intangibles": 553000000.0, "goodwill_impairment": 0.0, "deferred_tax": -2683000000.0, "change_receivables": 2155000000.0, "change_inventories": 2507000000.0, "change_payables": 2609000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 11417000000.0 }, "sources": [ "10-K:0000059478-26-000013" ], "value_sources": { "cfo": [ "10-K:0000059478-26-000013" ], "cfi": [ "10-K:0000059478-26-000013" ], "cff": [ "10-K:0000059478-26-000013" ], "d_and_a": [ "10-K:0000059478-26-000013" ], "sbc": [ "10-K:0000059478-26-000013" ], "dividends_paid": [ "10-K:0000059478-26-000013" ], "buybacks": [ "10-K:0000059478-26-000013" ], "interest_paid": [ "10-K:0000059478-26-000013" ], "taxes_paid": [ "10-K:0000059478-26-000013" ], "depreciation": [ "10-K:0000059478-26-000013" ], "amortisation_intangibles": [ "10-K:0000059478-26-000013" ], "goodwill_impairment": [ "10-K:0000059478-26-000013" ], "deferred_tax": [ "10-K:0000059478-26-000013" ], "change_receivables": [ "10-K:0000059478-26-000013" ], "change_inventories": [ "10-K:0000059478-26-000013" ], "change_payables": [ "10-K:0000059478-26-000013" ], "proceeds_debt_issuance": [ "10-K:0000059478-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 16813000000.0, "cfi": -10972000000.0, "cff": -2213000000.0, "capex": null, "d_and_a": 1997000000.0, "sbc": 626000000.0, "dividends_paid": 5384000000.0, "buybacks": 4108000000.0, "interest_paid": 633000000.0, "taxes_paid": 10814000000.0, "depreciation": 1314000000.0, "amortisation_intangibles": 488000000.0, "goodwill_impairment": 0.0, "deferred_tax": -1707000000.0, "change_receivables": 7000000000.0, "change_inventories": 4671000000.0, "change_payables": 10187000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 13167000000.0 }, "sources": [ "10-K:0000059478-26-000013" ], "value_sources": { "cfo": [ "10-K:0000059478-26-000013" ], "cfi": [ "10-K:0000059478-26-000013" ], "cff": [ "10-K:0000059478-26-000013" ], "d_and_a": [ "10-K:0000059478-26-000013" ], "sbc": [ "10-K:0000059478-26-000013" ], "dividends_paid": [ "10-K:0000059478-26-000013" ], "buybacks": [ "10-K:0000059478-26-000013" ], "interest_paid": [ "10-K:0000059478-26-000013" ], "taxes_paid": [ "10-K:0000059478-26-000013" ], "depreciation": [ "10-K:0000059478-26-000013" ], "amortisation_intangibles": [ "10-K:0000059478-26-000013" ], "goodwill_impairment": [ "10-K:0000059478-26-000013" ], "deferred_tax": [ "10-K:0000059478-26-000013" ], "change_receivables": [ "10-K:0000059478-26-000013" ], "change_inventories": [ "10-K:0000059478-26-000013" ], "change_payables": [ "10-K:0000059478-26-000013" ], "proceeds_debt_issuance": [ "10-K:0000059478-26-000013" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000059478-21-000083": { "kind": "filing", "form": "10-K", "accession": "0000059478-21-000083", "report_date": "2020-12-31", "filed": "2021-02-17", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/lly-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000083/" }, "10-K:0000059478-22-000068": { "kind": "filing", "form": "10-K", "accession": "0000059478-22-000068", "report_date": "2021-12-31", "filed": "2022-02-23", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/lly-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000068/" }, "10-K:0000059478-23-000082": { "kind": "filing", "form": "10-K", "accession": "0000059478-23-000082", "report_date": "2022-12-31", "filed": "2023-02-22", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/lly-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000082/" }, "10-K:0000059478-24-000065": { "kind": "filing", "form": "10-K", "accession": "0000059478-24-000065", "report_date": "2023-12-31", "filed": "2024-02-21", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/lly-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000065/" }, "10-K:0000059478-25-000067": { "kind": "filing", "form": "10-K", "accession": "0000059478-25-000067", "report_date": "2024-12-31", "filed": "2025-02-19", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/lly-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000067/" }, "10-K:0000059478-26-000013": { "kind": "filing", "form": "10-K", "accession": "0000059478-26-000013", "report_date": "2025-12-31", "filed": "2026-02-12", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/lly-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000013/" }, "10-Q:0000059478-20-000104": { "kind": "filing", "form": "10-Q", "accession": "0000059478-20-000104", "report_date": "2020-03-31", "filed": "2020-05-01", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000104/lly-3312020x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000104/" }, "10-Q:0000059478-20-000131": { "kind": "filing", "form": "10-Q", "accession": "0000059478-20-000131", "report_date": "2020-06-30", "filed": "2020-07-31", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000131/lly-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000131/" }, "10-Q:0000059478-20-000155": { "kind": "filing", "form": "10-Q", "accession": "0000059478-20-000155", "report_date": "2020-09-30", "filed": "2020-10-28", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000155/lly-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947820000155/" }, "10-Q:0000059478-21-000122": { "kind": "filing", "form": "10-Q", "accession": "0000059478-21-000122", "report_date": "2021-03-31", "filed": "2021-04-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000122/lly-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000122/" }, "10-Q:0000059478-21-000171": { "kind": "filing", "form": "10-Q", "accession": "0000059478-21-000171", "report_date": "2021-06-30", "filed": "2021-08-03", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000171/lly-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000171/" }, "10-Q:0000059478-21-000216": { "kind": "filing", "form": "10-Q", "accession": "0000059478-21-000216", "report_date": "2021-09-30", "filed": "2021-10-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000216/lly-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947821000216/" }, "10-Q:0000059478-22-000133": { "kind": "filing", "form": "10-Q", "accession": "0000059478-22-000133", "report_date": "2022-03-31", "filed": "2022-04-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000133/lly-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000133/" }, "10-Q:0000059478-22-000196": { "kind": "filing", "form": "10-Q", "accession": "0000059478-22-000196", "report_date": "2022-06-30", "filed": "2022-08-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000196/lly-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000196/" }, "10-Q:0000059478-22-000250": { "kind": "filing", "form": "10-Q", "accession": "0000059478-22-000250", "report_date": "2022-09-30", "filed": "2022-11-01", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000250/lly-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947822000250/" }, "10-Q:0000059478-23-000162": { "kind": "filing", "form": "10-Q", "accession": "0000059478-23-000162", "report_date": "2023-03-31", "filed": "2023-04-27", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000162/lly-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000162/" }, "10-Q:0000059478-23-000221": { "kind": "filing", "form": "10-Q", "accession": "0000059478-23-000221", "report_date": "2023-06-30", "filed": "2023-08-08", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000221/lly-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000221/" }, "10-Q:0000059478-23-000284": { "kind": "filing", "form": "10-Q", "accession": "0000059478-23-000284", "report_date": "2023-09-30", "filed": "2023-11-02", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000284/lly-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947823000284/" }, "10-Q:0000059478-24-000118": { "kind": "filing", "form": "10-Q", "accession": "0000059478-24-000118", "report_date": "2024-03-31", "filed": "2024-04-30", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000118/lly-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000118/" }, "10-Q:0000059478-24-000187": { "kind": "filing", "form": "10-Q", "accession": "0000059478-24-000187", "report_date": "2024-06-30", "filed": "2024-08-08", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000187/lly-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000187/" }, "10-Q:0000059478-24-000245": { "kind": "filing", "form": "10-Q", "accession": "0000059478-24-000245", "report_date": "2024-09-30", "filed": "2024-10-30", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000245/lly-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947824000245/" }, "10-Q:0000059478-25-000132": { "kind": "filing", "form": "10-Q", "accession": "0000059478-25-000132", "report_date": "2025-03-31", "filed": "2025-05-01", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000132/lly-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000132/" }, "10-Q:0000059478-25-000204": { "kind": "filing", "form": "10-Q", "accession": "0000059478-25-000204", "report_date": "2025-06-30", "filed": "2025-08-07", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000204/lly-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000204/" }, "10-Q:0000059478-25-000254": { "kind": "filing", "form": "10-Q", "accession": "0000059478-25-000254", "report_date": "2025-09-30", "filed": "2025-10-30", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000254/lly-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947825000254/" }, "10-Q:0000059478-26-000045": { "kind": "filing", "form": "10-Q", "accession": "0000059478-26-000045", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000045/lly-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000045/" }, "10-Q:0000059478-26-000081": { "kind": "filing", "form": "10-Q", "accession": "0000059478-26-000081", "report_date": "2026-06-30", "filed": "2026-08-05", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/lly-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/59478/000005947826000081/" } }, "restatements": [ { "period": "FY2020", "item": "rnd", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 6085700000.0, "source": "10-K:0000059478-21-000083", "filed": "2021-02-17" }, "latest": { "value": 5976300000.0, "source": "10-K:0000059478-23-000082", "filed": "2023-02-22" }, "used": { "value": 6085700000.0, "source": "10-K:0000059478-22-000068", "filed": "2022-02-23" } }, { "period": "FY2021 Q1", "item": "rnd", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 1684800000.0, "source": "10-Q:0000059478-21-000122", "filed": "2021-04-30" }, "latest": { "value": 1672100000.0, "source": "10-Q:0000059478-22-000133", "filed": "2022-04-29" }, "used": { "value": 1672100000.0, "source": "10-Q:0000059478-22-000133", "filed": "2022-04-29" } }, { "period": "FY2021 Q2", "item": "rnd", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 1672800000.0, "source": "10-Q:0000059478-21-000171", "filed": "2021-08-03" }, "latest": { "value": 1655000000.0, "source": "10-Q:0000059478-22-000196", "filed": "2022-08-04" }, "used": { "value": 1655000000.0, "source": "10-Q:0000059478-22-000196", "filed": "2022-08-04" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 1708900000.0, "source": "10-Q:0000059478-21-000216", "filed": "2021-10-27" }, "latest": { "value": 1705300000.0, "source": "10-Q:0000059478-22-000250", "filed": "2022-11-01" }, "used": { "value": 1705300000.0, "source": "10-Q:0000059478-22-000250", "filed": "2022-11-01" } }, { "period": "FY2021 Q3", "item": "rnd", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 5066500000.0, "source": "10-Q:0000059478-21-000216", "filed": "2021-10-27" }, "latest": { "value": 5032400000.0, "source": "10-Q:0000059478-22-000250", "filed": "2022-11-01" }, "used": { "value": 5032400000.0, "source": "10-Q:0000059478-22-000250", "filed": "2022-11-01" } }, { "period": "FY2021", "item": "cfi", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -2762300000.0, "source": "10-K:0000059478-22-000068", "filed": "2022-02-23" }, "latest": { "value": -2867500000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "used": { "value": -2762300000.0, "source": "10-K:0000059478-23-000082", "filed": "2023-02-22" } }, { "period": "FY2021", "item": "cfo", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 7260700000.0, "source": "10-K:0000059478-22-000068", "filed": "2022-02-23" }, "latest": { "value": 7365900000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "used": { "value": 7260700000.0, "source": "10-K:0000059478-23-000082", "filed": "2023-02-22" } }, { "period": "FY2021", "item": "change_payables", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -664100000.0, "source": "10-K:0000059478-22-000068", "filed": "2022-02-23" }, "latest": { "value": -1013800000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "used": { "value": -1013800000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" } }, { "period": "FY2021", "item": "rnd", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 7025900000.0, "source": "10-K:0000059478-22-000068", "filed": "2022-02-23" }, "latest": { "value": 6930700000.0, "source": "10-K:0000059478-23-000082", "filed": "2023-02-22" }, "used": { "value": 6930700000.0, "source": "10-K:0000059478-23-000082", "filed": "2023-02-22" } }, { "period": "FY2022 Q1", "item": "cfi", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -1013800000.0, "source": "10-Q:0000059478-22-000133", "filed": "2022-04-29" }, "latest": { "value": -1037600000.0, "source": "10-Q:0000059478-23-000162", "filed": "2023-04-27" }, "used": { "value": -1037600000.0, "source": "10-Q:0000059478-23-000162", "filed": "2023-04-27" } }, { "period": "FY2022 Q1", "item": "cfo", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 2499200000.0, "source": "10-Q:0000059478-22-000133", "filed": "2022-04-29" }, "latest": { "value": 2523000000.0, "source": "10-Q:0000059478-23-000162", "filed": "2023-04-27" }, "used": { "value": 2523000000.0, "source": "10-Q:0000059478-23-000162", "filed": "2023-04-27" } }, { "period": "FY2022 Q2", "item": "cfi", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": -1477700000.0, "source": "10-Q:0000059478-22-000196", "filed": "2022-08-04" }, "latest": { "value": -1864100000.0, "source": "10-Q:0000059478-23-000221", "filed": "2023-08-08" }, "used": { "value": -1864100000.0, "source": "10-Q:0000059478-23-000221", "filed": "2023-08-08" } }, { "period": "FY2022 Q2", "item": "cfo", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 3319900000.0, "source": "10-Q:0000059478-22-000196", "filed": "2022-08-04" }, "latest": { "value": 3706300000.0, "source": "10-Q:0000059478-23-000221", "filed": "2023-08-08" }, "used": { "value": 3706300000.0, "source": "10-Q:0000059478-23-000221", "filed": "2023-08-08" } }, { "period": "FY2022 Q3", "item": "cfi", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": -2401100000.0, "source": "10-Q:0000059478-22-000250", "filed": "2022-11-01" }, "latest": { "value": -2819400000.0, "source": "10-Q:0000059478-23-000284", "filed": "2023-11-02" }, "used": { "value": -2819400000.0, "source": "10-Q:0000059478-23-000284", "filed": "2023-11-02" } }, { "period": "FY2022 Q3", "item": "cfo", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 5504700000.0, "source": "10-Q:0000059478-22-000250", "filed": "2022-11-01" }, "latest": { "value": 5923000000.0, "source": "10-Q:0000059478-23-000284", "filed": "2023-11-02" }, "used": { "value": 5923000000.0, "source": "10-Q:0000059478-23-000284", "filed": "2023-11-02" } }, { "period": "FY2022", "item": "cfi", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -3261600000.0, "source": "10-K:0000059478-23-000082", "filed": "2023-02-22" }, "latest": { "value": -3762900000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "used": { "value": -3762900000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" } }, { "period": "FY2022", "item": "cfo", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 7084400000.0, "source": "10-K:0000059478-23-000082", "filed": "2023-02-22" }, "latest": { "value": 7585700000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "used": { "value": 7585700000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" } }, { "period": "FY2022", "item": "change_payables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1331700000.0, "source": "10-K:0000059478-23-000082", "filed": "2023-02-22" }, "latest": { "value": 1692000000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "used": { "value": 1692000000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 505600000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 506000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 506000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2023", "item": "cff", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3495600000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 3496000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 3495600000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "cfi", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -7152700000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": -7153000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": -7152700000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "cfo", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 4240100000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 4240000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 4240100000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "change_payables", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 4274400000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 4274000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 4274000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2023", "item": "cost_of_revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 7082200000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 7082000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 7082200000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "d_and_a", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1527300000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 1527000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 1527300000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "depreciation", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 901900000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 902000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 902000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2023", "item": "dividends_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 4069300000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 4069000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 4069300000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "income_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1314200000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 1314000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 1314200000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "interest_expense", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 485900000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 486000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 485900000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "interest_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 404200000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 404000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 404000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2023", "item": "net_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 5240400000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 5240000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 5240400000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "pretax_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 6554600000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 6554000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 6554600000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "proceeds_debt_issuance", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3958500000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 3959000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 3958500000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 34124100000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 34124000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 34124100000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "rnd", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 9313400000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 9313000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 9313400000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "sbc", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 628500000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 629000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 628500000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "sga", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 7403100000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 7404000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 7403100000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "shares_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 900181000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 900200000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 900200000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2023", "item": "shares_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 903284000.0, "source": "10-K:0000059478-24-000065", "filed": "2024-02-21" }, "latest": { "value": 903300000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 903300000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "accounts_payable", "start": null, "end": "2024-12-31", "first": { "value": 3228600000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 3229000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 3229000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "amortisation_intangibles", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 552900000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 553000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 553000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "cash", "start": null, "end": "2024-12-31", "first": { "value": 3268400000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 3268000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 3268000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "cff", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1230100000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 1230000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 1230000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "cfi", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -9301500000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": -9302000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": -9302000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "cfo", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 8817900000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 8818000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 8818000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "change_inventories", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2507400000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 2507000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 2507000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "change_payables", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2608800000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 2609000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 2609000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "change_receivables", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2155200000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 2155000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 2155000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "cost_of_revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 8418300000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 8418000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 8418000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "current_assets", "start": null, "end": "2024-12-31", "first": { "value": 32739700000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 32740000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 32740000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "current_liabilities", "start": null, "end": "2024-12-31", "first": { "value": 28376600000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 28376000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 28376000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "d_and_a", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1766600000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 1767000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 1767000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "debt_current", "start": null, "end": "2024-12-31", "first": { "value": 5117100000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 5117000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 5117000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "deferred_tax", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -2683100000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": -2683000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": -2683000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "dividends_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 4680400000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 4680000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 4680000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "equity_parent", "start": null, "end": "2024-12-31", "first": { "value": 14192100000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 14272000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 14272000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "goodwill", "start": null, "end": "2024-12-31", "first": { "value": 5770300000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 5770000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 5770000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "income_tax", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2090400000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 2090000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 2090000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "intangibles", "start": null, "end": "2024-12-31", "first": { "value": 6166300000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 6166000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 6166000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "interest_expense", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 780600000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 781000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 781000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "interest_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 577500000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 578000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 578000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "inventory", "start": null, "end": "2024-12-31", "first": { "value": 7589200000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 7589000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 7589000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "liabilities_and_equity", "start": null, "end": "2024-12-31", "first": { "value": 78714900000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 78715000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 78715000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "long_term_debt", "start": null, "end": "2024-12-31", "first": { "value": 28527100000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 28527000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 28527000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "long_term_investments", "start": null, "end": "2024-12-31", "first": { "value": 3215900000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 3216000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 3216000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2024-12-31", "first": { "value": 175700000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 176000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 176000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2024-12-31", "first": { "value": 970900000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 971000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 971000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "ppe_net", "start": null, "end": "2024-12-31", "first": { "value": 17102400000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 17102000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 17102000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "pretax_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 12680400000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 12680000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 12680000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "proceeds_debt_issuance", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 11417100000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 11417000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 11417000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "receivables", "start": null, "end": "2024-12-31", "first": { "value": 11005700000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 11006000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 11006000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 45042700000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 45043000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 45043000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "rnd", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 10990600000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 10991000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 10991000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "sbc", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 645600000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 646000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 646000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "sga", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 8593800000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 8594000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 8594000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "shares_basic", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 900605000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 900600000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 900600000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024", "item": "shares_diluted", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 904059000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 904100000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 904100000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "short_term_borrowings", "start": null, "end": "2024-12-31", "first": { "value": 4337600000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 4338000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 4338000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2024 Q4", "item": "total_assets", "start": null, "end": "2024-12-31", "first": { "value": 78714900000.0, "source": "10-K:0000059478-25-000067", "filed": "2025-02-19" }, "latest": { "value": 78715000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" }, "used": { "value": 78715000000.0, "source": "10-K:0000059478-26-000013", "filed": "2026-02-12" } }, { "period": "FY2025 Q1", "item": "cff", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1379700000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 1380000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 1380000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "cfi", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": -3352300000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": -3353000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": -3353000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "cfo", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1665600000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 1666000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 1666000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "cost_of_revenue", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 2224200000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 2225000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 2225000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "d_and_a", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 462800000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 463000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 463000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "dividends_paid", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 1346300000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 1346000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 1346000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "income_tax", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 696800000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 697000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 697000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "net_income", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 2759300000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 2759000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 2759000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "pretax_income", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 3456100000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 3456000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 3456000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "revenue", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 12728500000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 12729000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 12729000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "rnd", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 2733700000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 2734000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 2734000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "sbc", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 153700000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 154000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 154000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q1", "item": "sga", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 2468800000.0, "source": "10-Q:0000059478-25-000132", "filed": "2025-05-01" }, "latest": { "value": 2468000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" }, "used": { "value": 2468000000.0, "source": "10-Q:0000059478-26-000045", "filed": "2026-04-30" } }, { "period": "FY2025 Q2", "item": "buybacks", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": 1892200000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 1892000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 1892000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "cff", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": 134800000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 135000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 135000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "cfi", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": -5187200000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": -5187000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": -5187000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "cfo", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": 4752500000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 4753000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 4753000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "cost_of_revenue", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 2447800000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 2448000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 2448000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "d_and_a", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": 941300000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 941000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 941000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "dividends_paid", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": 2693300000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 2693000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 2693000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "income_tax", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 1115900000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 1116000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 1116000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "net_income", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 5660500000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 5661000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 5661000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "pretax_income", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 6776400000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 6777000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 6777000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "revenue", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 15557700000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 15558000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 15558000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "rnd", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 3336100000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 3336000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 3336000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } }, { "period": "FY2025 Q2", "item": "sbc", "start": "2025-01-01", "end": "2025-06-30", "first": { "value": 338800000.0, "source": "10-Q:0000059478-25-000204", "filed": "2025-08-07" }, "latest": { "value": 339000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" }, "used": { "value": 339000000.0, "source": "10-Q:0000059478-26-000081", "filed": "2026-08-05" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2024 Q4", "item": "proceeds_debt_issuance", "value": -100000.0, "sources": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2025 Q4", "item": "proceeds_debt_issuance", "value": -200000.0, "sources": [ "10-K:0000059478-26-000013", "10-Q:0000059478-25-000254" ], "reason": "negative where the item cannot be negative" } ], "events": [] }