{ "schema": "annalist.dataset/0.1", "company": { "id": "exxon-mobil", "name": "Exxon Mobil Corporation", "country": "US", "template": "corporate", "cik": "0000034088", "tickers": [ "XOM" ], "entity_name": "Exxon Mobil Corporation", "fiscal_year_end": "1231", "sic": "2911", "sic_description": "Petroleum Refining", "exchanges": [], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-03" }, "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": 56158000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2579000000.0, "operating_income": null, "interest_expense": 249000000.0, "pretax_income": -258000000.0, "income_tax": 512000000.0, "net_income_incl_nci": -770000000.0, "net_income": -610000000.0, "net_income_common": null, "eps_basic": -0.14, "eps_diluted": -0.14, "shares_basic": 4270000000.0, "shares_diluted": null, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-21-000024" ], "value_sources": { "revenue": [ "10-Q:0000034088-21-000024" ], "sga": [ "10-Q:0000034088-21-000024" ], "interest_expense": [ "10-Q:0000034088-21-000024" ], "pretax_income": [ "10-Q:0000034088-21-000024" ], "income_tax": [ "10-Q:0000034088-21-000024" ], "net_income_incl_nci": [ "10-Q:0000034088-21-000024" ], "net_income": [ "10-Q:0000034088-21-000024" ], "eps_basic": [ "10-Q:0000034088-21-000024" ], "eps_diluted": [ "10-Q:0000034088-21-000024" ], "shares_basic": [ "10-Q:0000034088-21-000024" ], "dps_declared": [ "10-Q:0000034088-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 32605000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2409000000.0, "operating_income": null, "interest_expense": 317000000.0, "pretax_income": -1640000000.0, "income_tax": -471000000.0, "net_income_incl_nci": -1169000000.0, "net_income": -1080000000.0, "net_income_common": null, "eps_basic": -0.26, "eps_diluted": -0.26, "shares_basic": 4271000000.0, "shares_diluted": null, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-21-000051" ], "value_sources": { "revenue": [ "10-Q:0000034088-21-000051" ], "sga": [ "10-Q:0000034088-21-000051" ], "interest_expense": [ "10-Q:0000034088-21-000051" ], "pretax_income": [ "10-Q:0000034088-21-000051" ], "income_tax": [ "10-Q:0000034088-21-000051" ], "net_income_incl_nci": [ "10-Q:0000034088-21-000051" ], "net_income": [ "10-Q:0000034088-21-000051" ], "eps_basic": [ "10-Q:0000034088-21-000051" ], "eps_diluted": [ "10-Q:0000034088-21-000051" ], "shares_basic": [ "10-Q:0000034088-21-000051" ], "dps_declared": [ "10-Q:0000034088-21-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 46199000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2444000000.0, "operating_income": null, "interest_expense": 279000000.0, "pretax_income": -372000000.0, "income_tax": 337000000.0, "net_income_incl_nci": -709000000.0, "net_income": -680000000.0, "net_income_common": null, "eps_basic": -0.15, "eps_diluted": -0.15, "shares_basic": 4271000000.0, "shares_diluted": null, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-21-000064" ], "value_sources": { "revenue": [ "10-Q:0000034088-21-000064" ], "sga": [ "10-Q:0000034088-21-000064" ], "interest_expense": [ "10-Q:0000034088-21-000064" ], "pretax_income": [ "10-Q:0000034088-21-000064" ], "income_tax": [ "10-Q:0000034088-21-000064" ], "net_income_incl_nci": [ "10-Q:0000034088-21-000064" ], "net_income": [ "10-Q:0000034088-21-000064" ], "eps_basic": [ "10-Q:0000034088-21-000064" ], "eps_diluted": [ "10-Q:0000034088-21-000064" ], "shares_basic": [ "10-Q:0000034088-21-000064" ], "dps_declared": [ "10-Q:0000034088-21-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 46540000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2736000000.0, "operating_income": null, "interest_expense": 313000000.0, "pretax_income": -26613000000.0, "income_tax": -6010000000.0, "net_income_incl_nci": -20603000000.0, "net_income": -20070000000.0, "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:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "value_sources": { "revenue": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "sga": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "interest_expense": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "pretax_income": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "income_tax": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "net_income_incl_nci": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "net_income": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 59147000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2428000000.0, "operating_income": null, "interest_expense": 258000000.0, "pretax_income": 3592000000.0, "income_tax": 796000000.0, "net_income_incl_nci": 2796000000.0, "net_income": 2730000000.0, "net_income_common": null, "eps_basic": 0.64, "eps_diluted": 0.64, "shares_basic": 4272000000.0, "shares_diluted": null, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-22-000026" ], "value_sources": { "revenue": [ "10-Q:0000034088-22-000026" ], "sga": [ "10-Q:0000034088-22-000026" ], "interest_expense": [ "10-Q:0000034088-22-000026" ], "pretax_income": [ "10-Q:0000034088-22-000026" ], "income_tax": [ "10-Q:0000034088-22-000026" ], "net_income_incl_nci": [ "10-Q:0000034088-22-000026" ], "net_income": [ "10-Q:0000034088-22-000026" ], "eps_basic": [ "10-Q:0000034088-22-000026" ], "eps_diluted": [ "10-Q:0000034088-22-000026" ], "shares_basic": [ "10-Q:0000034088-22-000026" ], "dps_declared": [ "10-Q:0000034088-22-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 67742000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2345000000.0, "operating_income": null, "interest_expense": 254000000.0, "pretax_income": 6307000000.0, "income_tax": 1526000000.0, "net_income_incl_nci": 4781000000.0, "net_income": 4690000000.0, "net_income_common": null, "eps_basic": 1.1, "eps_diluted": 1.1, "shares_basic": 4276000000.0, "shares_diluted": null, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-22-000051" ], "value_sources": { "revenue": [ "10-Q:0000034088-22-000051" ], "sga": [ "10-Q:0000034088-22-000051" ], "interest_expense": [ "10-Q:0000034088-22-000051" ], "pretax_income": [ "10-Q:0000034088-22-000051" ], "income_tax": [ "10-Q:0000034088-22-000051" ], "net_income_incl_nci": [ "10-Q:0000034088-22-000051" ], "net_income": [ "10-Q:0000034088-22-000051" ], "eps_basic": [ "10-Q:0000034088-22-000051" ], "eps_diluted": [ "10-Q:0000034088-22-000051" ], "shares_basic": [ "10-Q:0000034088-22-000051" ], "dps_declared": [ "10-Q:0000034088-22-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 73786000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2287000000.0, "operating_income": null, "interest_expense": 214000000.0, "pretax_income": 9606000000.0, "income_tax": 2664000000.0, "net_income_incl_nci": 6942000000.0, "net_income": 6750000000.0, "net_income_common": null, "eps_basic": 1.57, "eps_diluted": 1.57, "shares_basic": 4276000000.0, "shares_diluted": null, "dps_declared": 0.87, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-22-000064" ], "value_sources": { "revenue": [ "10-Q:0000034088-22-000064" ], "sga": [ "10-Q:0000034088-22-000064" ], "interest_expense": [ "10-Q:0000034088-22-000064" ], "pretax_income": [ "10-Q:0000034088-22-000064" ], "income_tax": [ "10-Q:0000034088-22-000064" ], "net_income_incl_nci": [ "10-Q:0000034088-22-000064" ], "net_income": [ "10-Q:0000034088-22-000064" ], "eps_basic": [ "10-Q:0000034088-22-000064" ], "eps_diluted": [ "10-Q:0000034088-22-000064" ], "shares_basic": [ "10-Q:0000034088-22-000064" ], "dps_declared": [ "10-Q:0000034088-22-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 84965000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2514000000.0, "operating_income": null, "interest_expense": 221000000.0, "pretax_income": 11729000000.0, "income_tax": 2650000000.0, "net_income_incl_nci": 9079000000.0, "net_income": 8870000000.0, "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:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "value_sources": { "revenue": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "sga": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "interest_expense": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "pretax_income": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "income_tax": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "net_income_incl_nci": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "net_income": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 90500000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2409000000.0, "operating_income": null, "interest_expense": 188000000.0, "pretax_income": 8556000000.0, "income_tax": 2806000000.0, "net_income_incl_nci": 5750000000.0, "net_income": 5480000000.0, "net_income_common": null, "eps_basic": 1.28, "eps_diluted": 1.28, "shares_basic": 4266000000.0, "shares_diluted": null, "dps_declared": 0.88, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-23-000030" ], "value_sources": { "revenue": [ "10-Q:0000034088-23-000030" ], "sga": [ "10-Q:0000034088-23-000030" ], "interest_expense": [ "10-Q:0000034088-23-000030" ], "pretax_income": [ "10-Q:0000034088-23-000030" ], "income_tax": [ "10-Q:0000034088-23-000030" ], "net_income_incl_nci": [ "10-Q:0000034088-23-000030" ], "net_income": [ "10-Q:0000034088-23-000030" ], "eps_basic": [ "10-Q:0000034088-23-000030" ], "eps_diluted": [ "10-Q:0000034088-23-000030" ], "shares_basic": [ "10-Q:0000034088-23-000030" ], "dps_declared": [ "10-Q:0000034088-23-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 115681000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2530000000.0, "operating_income": null, "interest_expense": 194000000.0, "pretax_income": 24933000000.0, "income_tax": 6359000000.0, "net_income_incl_nci": 18574000000.0, "net_income": 17850000000.0, "net_income_common": null, "eps_basic": 4.21, "eps_diluted": 4.21, "shares_basic": 4233000000.0, "shares_diluted": null, "dps_declared": 0.88, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-23-000048" ], "value_sources": { "revenue": [ "10-Q:0000034088-23-000048" ], "sga": [ "10-Q:0000034088-23-000048" ], "interest_expense": [ "10-Q:0000034088-23-000048" ], "pretax_income": [ "10-Q:0000034088-23-000048" ], "income_tax": [ "10-Q:0000034088-23-000048" ], "net_income_incl_nci": [ "10-Q:0000034088-23-000048" ], "net_income": [ "10-Q:0000034088-23-000048" ], "eps_basic": [ "10-Q:0000034088-23-000048" ], "eps_diluted": [ "10-Q:0000034088-23-000048" ], "shares_basic": [ "10-Q:0000034088-23-000048" ], "dps_declared": [ "10-Q:0000034088-23-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 112070000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2324000000.0, "operating_income": null, "interest_expense": 209000000.0, "pretax_income": 25422000000.0, "income_tax": 5224000000.0, "net_income_incl_nci": 20198000000.0, "net_income": 19660000000.0, "net_income_common": null, "eps_basic": 4.68, "eps_diluted": 4.68, "shares_basic": 4185000000.0, "shares_diluted": null, "dps_declared": 0.88, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-23-000056" ], "value_sources": { "revenue": [ "10-Q:0000034088-23-000056" ], "sga": [ "10-Q:0000034088-23-000056" ], "interest_expense": [ "10-Q:0000034088-23-000056" ], "pretax_income": [ "10-Q:0000034088-23-000056" ], "income_tax": [ "10-Q:0000034088-23-000056" ], "net_income_incl_nci": [ "10-Q:0000034088-23-000056" ], "net_income": [ "10-Q:0000034088-23-000056" ], "eps_basic": [ "10-Q:0000034088-23-000056" ], "eps_diluted": [ "10-Q:0000034088-23-000056" ], "shares_basic": [ "10-Q:0000034088-23-000056" ], "dps_declared": [ "10-Q:0000034088-23-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 95429000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2832000000.0, "operating_income": null, "interest_expense": 207000000.0, "pretax_income": 18842000000.0, "income_tax": 5787000000.0, "net_income_incl_nci": 13055000000.0, "net_income": 12750000000.0, "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:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "value_sources": { "revenue": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "sga": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "interest_expense": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "pretax_income": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "income_tax": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "net_income_incl_nci": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "net_income": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 86564000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2390000000.0, "operating_income": null, "interest_expense": 159000000.0, "pretax_income": 16803000000.0, "income_tax": 4960000000.0, "net_income_incl_nci": 11843000000.0, "net_income": 11430000000.0, "net_income_common": null, "eps_basic": 2.79, "eps_diluted": 2.79, "shares_basic": 4102000000.0, "shares_diluted": null, "dps_declared": 0.91, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-24-000029" ], "value_sources": { "revenue": [ "10-Q:0000034088-24-000029" ], "sga": [ "10-Q:0000034088-24-000029" ], "interest_expense": [ "10-Q:0000034088-24-000029" ], "pretax_income": [ "10-Q:0000034088-24-000029" ], "income_tax": [ "10-Q:0000034088-24-000029" ], "net_income_incl_nci": [ "10-Q:0000034088-24-000029" ], "net_income": [ "10-Q:0000034088-24-000029" ], "eps_basic": [ "10-Q:0000034088-24-000029" ], "eps_diluted": [ "10-Q:0000034088-24-000029" ], "shares_basic": [ "10-Q:0000034088-24-000029" ], "dps_declared": [ "10-Q:0000034088-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 82914000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2449000000.0, "operating_income": null, "interest_expense": 249000000.0, "pretax_income": 11656000000.0, "income_tax": 3503000000.0, "net_income_incl_nci": 8153000000.0, "net_income": 7880000000.0, "net_income_common": null, "eps_basic": 1.94, "eps_diluted": 1.94, "shares_basic": 4066000000.0, "shares_diluted": null, "dps_declared": 0.91, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-24-000050" ], "value_sources": { "revenue": [ "10-Q:0000034088-24-000050" ], "sga": [ "10-Q:0000034088-24-000050" ], "interest_expense": [ "10-Q:0000034088-24-000050" ], "pretax_income": [ "10-Q:0000034088-24-000050" ], "income_tax": [ "10-Q:0000034088-24-000050" ], "net_income_incl_nci": [ "10-Q:0000034088-24-000050" ], "net_income": [ "10-Q:0000034088-24-000050" ], "eps_basic": [ "10-Q:0000034088-24-000050" ], "eps_diluted": [ "10-Q:0000034088-24-000050" ], "shares_basic": [ "10-Q:0000034088-24-000050" ], "dps_declared": [ "10-Q:0000034088-24-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 90760000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2489000000.0, "operating_income": null, "interest_expense": 169000000.0, "pretax_income": 13699000000.0, "income_tax": 4353000000.0, "net_income_incl_nci": 9346000000.0, "net_income": 9070000000.0, "net_income_common": null, "eps_basic": 2.25, "eps_diluted": 2.25, "shares_basic": 4025000000.0, "shares_diluted": null, "dps_declared": 0.91, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-24-000068" ], "value_sources": { "revenue": [ "10-Q:0000034088-24-000068" ], "sga": [ "10-Q:0000034088-24-000068" ], "interest_expense": [ "10-Q:0000034088-24-000068" ], "pretax_income": [ "10-Q:0000034088-24-000068" ], "income_tax": [ "10-Q:0000034088-24-000068" ], "net_income_incl_nci": [ "10-Q:0000034088-24-000068" ], "net_income": [ "10-Q:0000034088-24-000068" ], "eps_basic": [ "10-Q:0000034088-24-000068" ], "eps_diluted": [ "10-Q:0000034088-24-000068" ], "shares_basic": [ "10-Q:0000034088-24-000068" ], "dps_declared": [ "10-Q:0000034088-24-000068" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 84344000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2591000000.0, "operating_income": null, "interest_expense": 272000000.0, "pretax_income": 10625000000.0, "income_tax": 2613000000.0, "net_income_incl_nci": 8012000000.0, "net_income": 7630000000.0, "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:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "value_sources": { "revenue": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "sga": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "interest_expense": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "pretax_income": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "income_tax": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "net_income_incl_nci": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "net_income": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 83083000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2495000000.0, "operating_income": null, "interest_expense": 221000000.0, "pretax_income": 12369000000.0, "income_tax": 3803000000.0, "net_income_incl_nci": 8566000000.0, "net_income": 8220000000.0, "net_income_common": null, "eps_basic": 2.06, "eps_diluted": 2.06, "shares_basic": 3998000000.0, "shares_diluted": null, "dps_declared": 0.95, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-25-000024" ], "value_sources": { "revenue": [ "10-Q:0000034088-25-000024" ], "sga": [ "10-Q:0000034088-25-000024" ], "interest_expense": [ "10-Q:0000034088-25-000024" ], "pretax_income": [ "10-Q:0000034088-25-000024" ], "income_tax": [ "10-Q:0000034088-25-000024" ], "net_income_incl_nci": [ "10-Q:0000034088-25-000024" ], "net_income": [ "10-Q:0000034088-25-000024" ], "eps_basic": [ "10-Q:0000034088-25-000024" ], "eps_diluted": [ "10-Q:0000034088-25-000024" ], "shares_basic": [ "10-Q:0000034088-25-000024" ], "dps_declared": [ "10-Q:0000034088-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 93060000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2568000000.0, "operating_income": null, "interest_expense": 271000000.0, "pretax_income": 13665000000.0, "income_tax": 4094000000.0, "net_income_incl_nci": 9571000000.0, "net_income": 9240000000.0, "net_income_common": null, "eps_basic": 2.14, "eps_diluted": 2.14, "shares_basic": 4317000000.0, "shares_diluted": null, "dps_declared": 0.95, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-25-000042" ], "value_sources": { "revenue": [ "10-Q:0000034088-25-000042" ], "sga": [ "10-Q:0000034088-25-000042" ], "interest_expense": [ "10-Q:0000034088-25-000042" ], "pretax_income": [ "10-Q:0000034088-25-000042" ], "income_tax": [ "10-Q:0000034088-25-000042" ], "net_income_incl_nci": [ "10-Q:0000034088-25-000042" ], "net_income": [ "10-Q:0000034088-25-000042" ], "eps_basic": [ "10-Q:0000034088-25-000042" ], "eps_diluted": [ "10-Q:0000034088-25-000042" ], "shares_basic": [ "10-Q:0000034088-25-000042" ], "dps_declared": [ "10-Q:0000034088-25-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 90016000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2296000000.0, "operating_income": null, "interest_expense": 207000000.0, "pretax_income": 13026000000.0, "income_tax": 4055000000.0, "net_income_incl_nci": 8971000000.0, "net_income": 8610000000.0, "net_income_common": null, "eps_basic": 1.92, "eps_diluted": 1.92, "shares_basic": 4462000000.0, "shares_diluted": null, "dps_declared": 0.95, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-25-000061" ], "value_sources": { "revenue": [ "10-Q:0000034088-25-000061" ], "sga": [ "10-Q:0000034088-25-000061" ], "interest_expense": [ "10-Q:0000034088-25-000061" ], "pretax_income": [ "10-Q:0000034088-25-000061" ], "income_tax": [ "10-Q:0000034088-25-000061" ], "net_income_incl_nci": [ "10-Q:0000034088-25-000061" ], "net_income": [ "10-Q:0000034088-25-000061" ], "eps_basic": [ "10-Q:0000034088-25-000061" ], "eps_diluted": [ "10-Q:0000034088-25-000061" ], "shares_basic": [ "10-Q:0000034088-25-000061" ], "dps_declared": [ "10-Q:0000034088-25-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 83426000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2617000000.0, "operating_income": null, "interest_expense": 297000000.0, "pretax_income": 9813000000.0, "income_tax": 1858000000.0, "net_income_incl_nci": 7955000000.0, "net_income": 7610000000.0, "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:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "value_sources": { "revenue": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "sga": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "interest_expense": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "pretax_income": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "income_tax": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "net_income_incl_nci": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "net_income": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 83130000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2540000000.0, "operating_income": null, "interest_expense": 205000000.0, "pretax_income": 11600000000.0, "income_tax": 3567000000.0, "net_income_incl_nci": 8033000000.0, "net_income": 7713000000.0, "net_income_common": null, "eps_basic": 1.76, "eps_diluted": 1.76, "shares_basic": 4372000000.0, "shares_diluted": null, "dps_declared": 0.99, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-26-000067" ], "value_sources": { "revenue": [ "10-Q:0000034088-26-000067" ], "sga": [ "10-Q:0000034088-26-000067" ], "interest_expense": [ "10-Q:0000034088-26-000067" ], "pretax_income": [ "10-Q:0000034088-26-000067" ], "income_tax": [ "10-Q:0000034088-26-000067" ], "net_income_incl_nci": [ "10-Q:0000034088-26-000067" ], "net_income": [ "10-Q:0000034088-26-000067" ], "eps_basic": [ "10-Q:0000034088-26-000067" ], "eps_diluted": [ "10-Q:0000034088-26-000067" ], "shares_basic": [ "10-Q:0000034088-26-000067" ], "dps_declared": [ "10-Q:0000034088-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 81506000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2528000000.0, "operating_income": null, "interest_expense": 145000000.0, "pretax_income": 10705000000.0, "income_tax": 3351000000.0, "net_income_incl_nci": 7354000000.0, "net_income": 7082000000.0, "net_income_common": null, "eps_basic": 1.64, "eps_diluted": 1.64, "shares_basic": 4331000000.0, "shares_diluted": null, "dps_declared": 0.99, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-26-000093" ], "value_sources": { "revenue": [ "10-Q:0000034088-26-000093" ], "sga": [ "10-Q:0000034088-26-000093" ], "interest_expense": [ "10-Q:0000034088-26-000093" ], "pretax_income": [ "10-Q:0000034088-26-000093" ], "income_tax": [ "10-Q:0000034088-26-000093" ], "net_income_incl_nci": [ "10-Q:0000034088-26-000093" ], "net_income": [ "10-Q:0000034088-26-000093" ], "eps_basic": [ "10-Q:0000034088-26-000093" ], "eps_diluted": [ "10-Q:0000034088-26-000093" ], "shares_basic": [ "10-Q:0000034088-26-000093" ], "dps_declared": [ "10-Q:0000034088-26-000093" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 85294000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 3032000000.0, "operating_income": null, "interest_expense": 90000000.0, "pretax_income": 10932000000.0, "income_tax": 3164000000.0, "net_income_incl_nci": 7768000000.0, "net_income": 7548000000.0, "net_income_common": null, "eps_basic": 1.76, "eps_diluted": 1.76, "shares_basic": 4285000000.0, "shares_diluted": null, "dps_declared": 0.99, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-25-000061" ], "value_sources": { "revenue": [ "10-Q:0000034088-25-000061" ], "sga": [ "10-Q:0000034088-25-000061" ], "interest_expense": [ "10-Q:0000034088-25-000061" ], "pretax_income": [ "10-Q:0000034088-25-000061" ], "income_tax": [ "10-Q:0000034088-25-000061" ], "net_income_incl_nci": [ "10-Q:0000034088-25-000061" ], "net_income": [ "10-Q:0000034088-25-000061" ], "eps_basic": [ "10-Q:0000034088-25-000061" ], "eps_diluted": [ "10-Q:0000034088-25-000061" ], "shares_basic": [ "10-Q:0000034088-25-000061" ], "dps_declared": [ "10-Q:0000034088-25-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 82308000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 3028000000.0, "operating_income": null, "interest_expense": 163000000.0, "pretax_income": 8031000000.0, "income_tax": 1422000000.0, "net_income_incl_nci": 6609000000.0, "net_income": 6501000000.0, "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:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "value_sources": { "revenue": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "sga": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "interest_expense": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "pretax_income": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "income_tax": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "net_income_incl_nci": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "net_income": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ] }, "method": "derived", "value_methods": { "revenue": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 85138000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2684000000.0, "operating_income": null, "interest_expense": 295000000.0, "pretax_income": 6967000000.0, "income_tax": 2495000000.0, "net_income_incl_nci": 4472000000.0, "net_income": 4183000000.0, "net_income_common": null, "eps_basic": 1.0, "eps_diluted": 1.0, "shares_basic": 4202000000.0, "shares_diluted": null, "dps_declared": 1.03, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-26-000067" ], "value_sources": { "revenue": [ "10-Q:0000034088-26-000067" ], "sga": [ "10-Q:0000034088-26-000067" ], "interest_expense": [ "10-Q:0000034088-26-000067" ], "pretax_income": [ "10-Q:0000034088-26-000067" ], "income_tax": [ "10-Q:0000034088-26-000067" ], "net_income_incl_nci": [ "10-Q:0000034088-26-000067" ], "net_income": [ "10-Q:0000034088-26-000067" ], "eps_basic": [ "10-Q:0000034088-26-000067" ], "eps_diluted": [ "10-Q:0000034088-26-000067" ], "shares_basic": [ "10-Q:0000034088-26-000067" ], "dps_declared": [ "10-Q:0000034088-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 116017000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": null, "sga": 2483000000.0, "operating_income": null, "interest_expense": 227000000.0, "pretax_income": 19424000000.0, "income_tax": 4543000000.0, "net_income_incl_nci": 14881000000.0, "net_income": 14525000000.0, "net_income_common": null, "eps_basic": 3.48, "eps_diluted": 3.48, "shares_basic": 4174000000.0, "shares_diluted": null, "dps_declared": 1.03, "operating_lease_cost": null }, "sources": [ "10-Q:0000034088-26-000093" ], "value_sources": { "revenue": [ "10-Q:0000034088-26-000093" ], "sga": [ "10-Q:0000034088-26-000093" ], "interest_expense": [ "10-Q:0000034088-26-000093" ], "pretax_income": [ "10-Q:0000034088-26-000093" ], "income_tax": [ "10-Q:0000034088-26-000093" ], "net_income_incl_nci": [ "10-Q:0000034088-26-000093" ], "net_income": [ "10-Q:0000034088-26-000093" ], "eps_basic": [ "10-Q:0000034088-26-000093" ], "eps_diluted": [ "10-Q:0000034088-26-000093" ], "shares_basic": [ "10-Q:0000034088-26-000093" ], "dps_declared": [ "10-Q:0000034088-26-000093" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 181502000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1016000000.0, "sga": 10168000000.0, "operating_income": null, "interest_expense": 1158000000.0, "pretax_income": -28883000000.0, "income_tax": -5632000000.0, "net_income_incl_nci": -23251000000.0, "net_income": -22440000000.0, "net_income_common": null, "eps_basic": -5.25, "eps_diluted": -5.25, "shares_basic": 4271000000.0, "shares_diluted": null, "dps_declared": 3.48, "operating_lease_cost": null }, "sources": [ "10-K:0000034088-23-000020" ], "value_sources": { "revenue": [ "10-K:0000034088-23-000020" ], "rnd": [ "10-K:0000034088-23-000020" ], "sga": [ "10-K:0000034088-23-000020" ], "interest_expense": [ "10-K:0000034088-23-000020" ], "pretax_income": [ "10-K:0000034088-23-000020" ], "income_tax": [ "10-K:0000034088-23-000020" ], "net_income_incl_nci": [ "10-K:0000034088-23-000020" ], "net_income": [ "10-K:0000034088-23-000020" ], "eps_basic": [ "10-K:0000034088-23-000020" ], "eps_diluted": [ "10-K:0000034088-23-000020" ], "shares_basic": [ "10-K:0000034088-23-000020" ], "dps_declared": [ "10-K:0000034088-23-000020" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 285640000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 843000000.0, "sga": 9574000000.0, "operating_income": null, "interest_expense": 947000000.0, "pretax_income": 31234000000.0, "income_tax": 7636000000.0, "net_income_incl_nci": 23598000000.0, "net_income": 23040000000.0, "net_income_common": null, "eps_basic": 5.39, "eps_diluted": 5.39, "shares_basic": 4275000000.0, "shares_diluted": null, "dps_declared": 3.49, "operating_lease_cost": null }, "sources": [ "10-K:0000034088-24-000018" ], "value_sources": { "revenue": [ "10-K:0000034088-24-000018" ], "rnd": [ "10-K:0000034088-24-000018" ], "sga": [ "10-K:0000034088-24-000018" ], "interest_expense": [ "10-K:0000034088-24-000018" ], "pretax_income": [ "10-K:0000034088-24-000018" ], "income_tax": [ "10-K:0000034088-24-000018" ], "net_income_incl_nci": [ "10-K:0000034088-24-000018" ], "net_income": [ "10-K:0000034088-24-000018" ], "eps_basic": [ "10-K:0000034088-24-000018" ], "eps_diluted": [ "10-K:0000034088-24-000018" ], "shares_basic": [ "10-K:0000034088-24-000018" ], "dps_declared": [ "10-K:0000034088-24-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 413680000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 824000000.0, "sga": 10095000000.0, "operating_income": null, "interest_expense": 798000000.0, "pretax_income": 77753000000.0, "income_tax": 20176000000.0, "net_income_incl_nci": 57577000000.0, "net_income": 55740000000.0, "net_income_common": null, "eps_basic": 13.26, "eps_diluted": 13.26, "shares_basic": 4205000000.0, "shares_diluted": null, "dps_declared": 3.55, "operating_lease_cost": null }, "sources": [ "10-K:0000034088-25-000010" ], "value_sources": { "revenue": [ "10-K:0000034088-25-000010" ], "rnd": [ "10-K:0000034088-25-000010" ], "sga": [ "10-K:0000034088-25-000010" ], "interest_expense": [ "10-K:0000034088-25-000010" ], "pretax_income": [ "10-K:0000034088-25-000010" ], "income_tax": [ "10-K:0000034088-25-000010" ], "net_income_incl_nci": [ "10-K:0000034088-25-000010" ], "net_income": [ "10-K:0000034088-25-000010" ], "eps_basic": [ "10-K:0000034088-25-000010" ], "eps_diluted": [ "10-K:0000034088-25-000010" ], "shares_basic": [ "10-K:0000034088-25-000010" ], "dps_declared": [ "10-K:0000034088-25-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 344582000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 900000000.0, "sga": 9919000000.0, "operating_income": null, "interest_expense": 849000000.0, "pretax_income": 52783000000.0, "income_tax": 15429000000.0, "net_income_incl_nci": 37354000000.0, "net_income": 36010000000.0, "net_income_common": null, "eps_basic": 8.89, "eps_diluted": 8.89, "shares_basic": 4052000000.0, "shares_diluted": null, "dps_declared": 3.68, "operating_lease_cost": null }, "sources": [ "10-K:0000034088-26-000045" ], "value_sources": { "revenue": [ "10-K:0000034088-26-000045" ], "rnd": [ "10-K:0000034088-26-000045" ], "sga": [ "10-K:0000034088-26-000045" ], "interest_expense": [ "10-K:0000034088-26-000045" ], "pretax_income": [ "10-K:0000034088-26-000045" ], "income_tax": [ "10-K:0000034088-26-000045" ], "net_income_incl_nci": [ "10-K:0000034088-26-000045" ], "net_income": [ "10-K:0000034088-26-000045" ], "eps_basic": [ "10-K:0000034088-26-000045" ], "eps_diluted": [ "10-K:0000034088-26-000045" ], "shares_basic": [ "10-K:0000034088-26-000045" ], "dps_declared": [ "10-K:0000034088-26-000045" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 349585000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1000000000.0, "sga": 9976000000.0, "operating_income": null, "interest_expense": 996000000.0, "pretax_income": 48873000000.0, "income_tax": 13810000000.0, "net_income_incl_nci": 35063000000.0, "net_income": 33680000000.0, "net_income_common": null, "eps_basic": 7.84, "eps_diluted": 7.84, "shares_basic": 4298000000.0, "shares_diluted": null, "dps_declared": 3.84, "operating_lease_cost": null }, "sources": [ "10-K:0000034088-26-000045" ], "value_sources": { "revenue": [ "10-K:0000034088-26-000045" ], "rnd": [ "10-K:0000034088-26-000045" ], "sga": [ "10-K:0000034088-26-000045" ], "interest_expense": [ "10-K:0000034088-26-000045" ], "pretax_income": [ "10-K:0000034088-26-000045" ], "income_tax": [ "10-K:0000034088-26-000045" ], "net_income_incl_nci": [ "10-K:0000034088-26-000045" ], "net_income": [ "10-K:0000034088-26-000045" ], "eps_basic": [ "10-K:0000034088-26-000045" ], "eps_diluted": [ "10-K:0000034088-26-000045" ], "shares_basic": [ "10-K:0000034088-26-000045" ], "dps_declared": [ "10-K:0000034088-26-000045" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 332238000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1200000000.0, "sga": 11128000000.0, "operating_income": null, "interest_expense": 603000000.0, "pretax_income": 41268000000.0, "income_tax": 11504000000.0, "net_income_incl_nci": 29764000000.0, "net_income": 28844000000.0, "net_income_common": null, "eps_basic": 6.7, "eps_diluted": 6.7, "shares_basic": 4305000000.0, "shares_diluted": null, "dps_declared": 4.0, "operating_lease_cost": null }, "sources": [ "10-K:0000034088-26-000045" ], "value_sources": { "revenue": [ "10-K:0000034088-26-000045" ], "rnd": [ "10-K:0000034088-26-000045" ], "sga": [ "10-K:0000034088-26-000045" ], "interest_expense": [ "10-K:0000034088-26-000045" ], "pretax_income": [ "10-K:0000034088-26-000045" ], "income_tax": [ "10-K:0000034088-26-000045" ], "net_income_incl_nci": [ "10-K:0000034088-26-000045" ], "net_income": [ "10-K:0000034088-26-000045" ], "eps_basic": [ "10-K:0000034088-26-000045" ], "eps_diluted": [ "10-K:0000034088-26-000045" ], "shares_basic": [ "10-K:0000034088-26-000045" ], "dps_declared": [ "10-K:0000034088-26-000045" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 11412000000.0, "short_term_investments": null, "receivables": 20871000000.0, "inventory": null, "current_assets": 50249000000.0, "ppe_net": 248409000000.0, "goodwill": null, "intangibles": null, "total_assets": 355804000000.0, "accounts_payable": 35815000000.0, "short_term_borrowings": null, "debt_current": 27755000000.0, "current_liabilities": 64773000000.0, "long_term_debt": 31857000000.0, "total_liabilities": 167061000000.0, "temporary_equity": null, "equity_parent": 182079000000.0, "nci": 6664000000.0, "equity_total": 188743000000.0, "liabilities_and_equity": 355804000000.0, "shares_outstanding": 4228000000.0, "retained_earnings": 416919000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1203000000.0, "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:0000034088-20-000037" ], "value_sources": { "cash": [ "10-Q:0000034088-20-000037" ], "receivables": [ "10-Q:0000034088-20-000037" ], "current_assets": [ "10-Q:0000034088-20-000037" ], "ppe_net": [ "10-Q:0000034088-20-000037" ], "total_assets": [ "10-Q:0000034088-20-000037" ], "accounts_payable": [ "10-Q:0000034088-20-000037" ], "debt_current": [ "10-Q:0000034088-20-000037" ], "current_liabilities": [ "10-Q:0000034088-20-000037" ], "long_term_debt": [ "10-Q:0000034088-20-000037" ], "total_liabilities": [ "10-Q:0000034088-20-000037" ], "equity_parent": [ "10-Q:0000034088-20-000037" ], "nci": [ "10-Q:0000034088-20-000037" ], "equity_total": [ "10-Q:0000034088-20-000037" ], "liabilities_and_equity": [ "10-Q:0000034088-20-000037" ], "shares_outstanding": [ "10-Q:0000034088-20-000037" ], "retained_earnings": [ "10-Q:0000034088-20-000037" ], "accrued_taxes_current": [ "10-Q:0000034088-20-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 12576000000.0, "short_term_investments": null, "receivables": 19036000000.0, "inventory": null, "current_assets": 53016000000.0, "ppe_net": 250524000000.0, "goodwill": null, "intangibles": null, "total_assets": 361495000000.0, "accounts_payable": 33216000000.0, "short_term_borrowings": null, "debt_current": 22952000000.0, "current_liabilities": 57270000000.0, "long_term_debt": 46563000000.0, "total_liabilities": 174342000000.0, "temporary_equity": null, "equity_parent": 180183000000.0, "nci": 6970000000.0, "equity_total": 187153000000.0, "liabilities_and_equity": 361495000000.0, "shares_outstanding": 4228000000.0, "retained_earnings": 412124000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1102000000.0, "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:0000034088-20-000073" ], "value_sources": { "cash": [ "10-Q:0000034088-20-000073" ], "receivables": [ "10-Q:0000034088-20-000073" ], "current_assets": [ "10-Q:0000034088-20-000073" ], "ppe_net": [ "10-Q:0000034088-20-000073" ], "total_assets": [ "10-Q:0000034088-20-000073" ], "accounts_payable": [ "10-Q:0000034088-20-000073" ], "debt_current": [ "10-Q:0000034088-20-000073" ], "current_liabilities": [ "10-Q:0000034088-20-000073" ], "long_term_debt": [ "10-Q:0000034088-20-000073" ], "total_liabilities": [ "10-Q:0000034088-20-000073" ], "equity_parent": [ "10-Q:0000034088-20-000073" ], "nci": [ "10-Q:0000034088-20-000073" ], "equity_total": [ "10-Q:0000034088-20-000073" ], "liabilities_and_equity": [ "10-Q:0000034088-20-000073" ], "shares_outstanding": [ "10-Q:0000034088-20-000073" ], "retained_earnings": [ "10-Q:0000034088-20-000073" ], "accrued_taxes_current": [ "10-Q:0000034088-20-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 8832000000.0, "short_term_investments": null, "receivables": 19974000000.0, "inventory": null, "current_assets": 48693000000.0, "ppe_net": 250496000000.0, "goodwill": null, "intangibles": null, "total_assets": 358043000000.0, "accounts_payable": 33340000000.0, "short_term_borrowings": null, "debt_current": 21911000000.0, "current_liabilities": 56468000000.0, "long_term_debt": 46888000000.0, "total_liabilities": 173431000000.0, "temporary_equity": null, "equity_parent": 177400000000.0, "nci": 7212000000.0, "equity_total": 184612000000.0, "liabilities_and_equity": 358043000000.0, "shares_outstanding": 4228000000.0, "retained_earnings": 407728000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1217000000.0, "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:0000034088-20-000090" ], "value_sources": { "cash": [ "10-Q:0000034088-20-000090" ], "receivables": [ "10-Q:0000034088-20-000090" ], "current_assets": [ "10-Q:0000034088-20-000090" ], "ppe_net": [ "10-Q:0000034088-20-000090" ], "total_assets": [ "10-Q:0000034088-20-000090" ], "accounts_payable": [ "10-Q:0000034088-20-000090" ], "debt_current": [ "10-Q:0000034088-20-000090" ], "current_liabilities": [ "10-Q:0000034088-20-000090" ], "long_term_debt": [ "10-Q:0000034088-20-000090" ], "total_liabilities": [ "10-Q:0000034088-20-000090" ], "equity_parent": [ "10-Q:0000034088-20-000090" ], "nci": [ "10-Q:0000034088-20-000090" ], "equity_total": [ "10-Q:0000034088-20-000090" ], "liabilities_and_equity": [ "10-Q:0000034088-20-000090" ], "shares_outstanding": [ "10-Q:0000034088-20-000090" ], "retained_earnings": [ "10-Q:0000034088-20-000090" ], "accrued_taxes_current": [ "10-Q:0000034088-20-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 4364000000.0, "short_term_investments": null, "receivables": 20581000000.0, "inventory": null, "current_assets": 44893000000.0, "ppe_net": 227553000000.0, "goodwill": null, "intangibles": null, "total_assets": 332750000000.0, "accounts_payable": 35221000000.0, "short_term_borrowings": 17306000000.0, "debt_current": 3152000000.0, "current_liabilities": 56363000000.0, "long_term_debt": 47182000000.0, "total_liabilities": 168620000000.0, "temporary_equity": null, "equity_parent": 157150000000.0, "nci": 6980000000.0, "equity_total": 164130000000.0, "liabilities_and_equity": 332750000000.0, "shares_outstanding": 4233000000.0, "retained_earnings": 383943000000.0, "preferred_stock": null, "long_term_investments": 143000000.0, "equity_method_investments": 29772000000.0, "accrued_taxes_current": 684000000.0, "commercial_paper": 17306000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": 3340000000.0, "debt_maturity_y3": 4024000000.0, "debt_maturity_y4": 3968000000.0, "debt_maturity_y5": 4672000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000034088-21-000012", "10-K:0000034088-22-000011" ], "value_sources": { "cash": [ "10-K:0000034088-22-000011" ], "receivables": [ "10-K:0000034088-22-000011" ], "current_assets": [ "10-K:0000034088-22-000011" ], "ppe_net": [ "10-K:0000034088-22-000011" ], "total_assets": [ "10-K:0000034088-22-000011" ], "accounts_payable": [ "10-K:0000034088-22-000011" ], "short_term_borrowings": [ "10-K:0000034088-22-000011" ], "debt_current": [ "10-K:0000034088-22-000011" ], "current_liabilities": [ "10-K:0000034088-22-000011" ], "long_term_debt": [ "10-K:0000034088-22-000011" ], "total_liabilities": [ "10-K:0000034088-22-000011" ], "equity_parent": [ "10-K:0000034088-22-000011" ], "nci": [ "10-K:0000034088-22-000011" ], "equity_total": [ "10-K:0000034088-22-000011" ], "liabilities_and_equity": [ "10-K:0000034088-22-000011" ], "shares_outstanding": [ "10-K:0000034088-22-000011" ], "retained_earnings": [ "10-K:0000034088-22-000011" ], "long_term_investments": [ "10-K:0000034088-22-000011" ], "equity_method_investments": [ "10-K:0000034088-22-000011" ], "accrued_taxes_current": [ "10-K:0000034088-22-000011" ], "commercial_paper": [ "10-K:0000034088-22-000011" ], "debt_maturity_y2": [ "10-K:0000034088-21-000012" ], "debt_maturity_y3": [ "10-K:0000034088-21-000012" ], "debt_maturity_y4": [ "10-K:0000034088-21-000012" ], "debt_maturity_y5": [ "10-K:0000034088-21-000012" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 3515000000.0, "short_term_investments": null, "receivables": 24755000000.0, "inventory": null, "current_assets": 48195000000.0, "ppe_net": 224641000000.0, "goodwill": null, "intangibles": null, "total_assets": 333770000000.0, "accounts_payable": 41017000000.0, "short_term_borrowings": null, "debt_current": 18185000000.0, "current_liabilities": 60150000000.0, "long_term_debt": 45137000000.0, "total_liabilities": 169669000000.0, "temporary_equity": null, "equity_parent": 156974000000.0, "nci": 7127000000.0, "equity_total": 164101000000.0, "liabilities_and_equity": 333770000000.0, "shares_outstanding": 4234000000.0, "retained_earnings": 382953000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 948000000.0, "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:0000034088-21-000024" ], "value_sources": { "cash": [ "10-Q:0000034088-21-000024" ], "receivables": [ "10-Q:0000034088-21-000024" ], "current_assets": [ "10-Q:0000034088-21-000024" ], "ppe_net": [ "10-Q:0000034088-21-000024" ], "total_assets": [ "10-Q:0000034088-21-000024" ], "accounts_payable": [ "10-Q:0000034088-21-000024" ], "debt_current": [ "10-Q:0000034088-21-000024" ], "current_liabilities": [ "10-Q:0000034088-21-000024" ], "long_term_debt": [ "10-Q:0000034088-21-000024" ], "total_liabilities": [ "10-Q:0000034088-21-000024" ], "equity_parent": [ "10-Q:0000034088-21-000024" ], "nci": [ "10-Q:0000034088-21-000024" ], "equity_total": [ "10-Q:0000034088-21-000024" ], "liabilities_and_equity": [ "10-Q:0000034088-21-000024" ], "shares_outstanding": [ "10-Q:0000034088-21-000024" ], "retained_earnings": [ "10-Q:0000034088-21-000024" ], "accrued_taxes_current": [ "10-Q:0000034088-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 3465000000.0, "short_term_investments": null, "receivables": 28540000000.0, "inventory": null, "current_assets": 52842000000.0, "ppe_net": 223012000000.0, "goodwill": null, "intangibles": null, "total_assets": 337289000000.0, "accounts_payable": 45780000000.0, "short_term_borrowings": null, "debt_current": 15293000000.0, "current_liabilities": 62238000000.0, "long_term_debt": 45319000000.0, "total_liabilities": 171733000000.0, "temporary_equity": null, "equity_parent": 158571000000.0, "nci": 6985000000.0, "equity_total": 165556000000.0, "liabilities_and_equity": 337289000000.0, "shares_outstanding": 4234000000.0, "retained_earnings": 383922000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1165000000.0, "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:0000034088-21-000051" ], "value_sources": { "cash": [ "10-Q:0000034088-21-000051" ], "receivables": [ "10-Q:0000034088-21-000051" ], "current_assets": [ "10-Q:0000034088-21-000051" ], "ppe_net": [ "10-Q:0000034088-21-000051" ], "total_assets": [ "10-Q:0000034088-21-000051" ], "accounts_payable": [ "10-Q:0000034088-21-000051" ], "debt_current": [ "10-Q:0000034088-21-000051" ], "current_liabilities": [ "10-Q:0000034088-21-000051" ], "long_term_debt": [ "10-Q:0000034088-21-000051" ], "total_liabilities": [ "10-Q:0000034088-21-000051" ], "equity_parent": [ "10-Q:0000034088-21-000051" ], "nci": [ "10-Q:0000034088-21-000051" ], "equity_total": [ "10-Q:0000034088-21-000051" ], "liabilities_and_equity": [ "10-Q:0000034088-21-000051" ], "shares_outstanding": [ "10-Q:0000034088-21-000051" ], "retained_earnings": [ "10-Q:0000034088-21-000051" ], "accrued_taxes_current": [ "10-Q:0000034088-21-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 4768000000.0, "short_term_investments": null, "receivables": 29516000000.0, "inventory": null, "current_assets": 55555000000.0, "ppe_net": 218795000000.0, "goodwill": null, "intangibles": null, "total_assets": 336688000000.0, "accounts_payable": 47257000000.0, "short_term_borrowings": null, "debt_current": 12966000000.0, "current_liabilities": 61856000000.0, "long_term_debt": 43639000000.0, "total_liabilities": 169182000000.0, "temporary_equity": null, "equity_parent": 160589000000.0, "nci": 6917000000.0, "equity_total": 167506000000.0, "liabilities_and_equity": 336688000000.0, "shares_outstanding": 4234000000.0, "retained_earnings": 386952000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1633000000.0, "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:0000034088-21-000064" ], "value_sources": { "cash": [ "10-Q:0000034088-21-000064" ], "receivables": [ "10-Q:0000034088-21-000064" ], "current_assets": [ "10-Q:0000034088-21-000064" ], "ppe_net": [ "10-Q:0000034088-21-000064" ], "total_assets": [ "10-Q:0000034088-21-000064" ], "accounts_payable": [ "10-Q:0000034088-21-000064" ], "debt_current": [ "10-Q:0000034088-21-000064" ], "current_liabilities": [ "10-Q:0000034088-21-000064" ], "long_term_debt": [ "10-Q:0000034088-21-000064" ], "total_liabilities": [ "10-Q:0000034088-21-000064" ], "equity_parent": [ "10-Q:0000034088-21-000064" ], "nci": [ "10-Q:0000034088-21-000064" ], "equity_total": [ "10-Q:0000034088-21-000064" ], "liabilities_and_equity": [ "10-Q:0000034088-21-000064" ], "shares_outstanding": [ "10-Q:0000034088-21-000064" ], "retained_earnings": [ "10-Q:0000034088-21-000064" ], "accrued_taxes_current": [ "10-Q:0000034088-21-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 6802000000.0, "short_term_investments": null, "receivables": 32383000000.0, "inventory": null, "current_assets": 59154000000.0, "ppe_net": 216552000000.0, "goodwill": null, "intangibles": null, "total_assets": 338923000000.0, "accounts_payable": 50766000000.0, "short_term_borrowings": 1608000000.0, "debt_current": 2668000000.0, "current_liabilities": 56643000000.0, "long_term_debt": 43428000000.0, "total_liabilities": 163240000000.0, "temporary_equity": null, "equity_parent": 168577000000.0, "nci": 7106000000.0, "equity_total": 175683000000.0, "liabilities_and_equity": 338923000000.0, "shares_outstanding": 4239000000.0, "retained_earnings": 392059000000.0, "preferred_stock": null, "long_term_investments": 138000000.0, "equity_method_investments": 31225000000.0, "accrued_taxes_current": 1601000000.0, "commercial_paper": 1608000000.0, "operating_lease_liability": 5190000000.0, "operating_lease_liability_current": 1367000000.0, "operating_lease_liability_noncurrent": 3823000000.0, "operating_lease_discount_rate": 0.023, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": 4039000000.0, "debt_maturity_y3": 3836000000.0, "debt_maturity_y4": 4597000000.0, "debt_maturity_y5": 3575000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000034088-22-000011", "10-K:0000034088-23-000020" ], "value_sources": { "cash": [ "10-K:0000034088-23-000020" ], "receivables": [ "10-K:0000034088-23-000020" ], "current_assets": [ "10-K:0000034088-23-000020" ], "ppe_net": [ "10-K:0000034088-23-000020" ], "total_assets": [ "10-K:0000034088-23-000020" ], "accounts_payable": [ "10-K:0000034088-23-000020" ], "short_term_borrowings": [ "10-K:0000034088-23-000020" ], "debt_current": [ "10-K:0000034088-23-000020" ], "current_liabilities": [ "10-K:0000034088-23-000020" ], "long_term_debt": [ "10-K:0000034088-23-000020" ], "total_liabilities": [ "10-K:0000034088-23-000020" ], "equity_parent": [ "10-K:0000034088-23-000020" ], "nci": [ "10-K:0000034088-23-000020" ], "equity_total": [ "10-K:0000034088-23-000020" ], "liabilities_and_equity": [ "10-K:0000034088-23-000020" ], "shares_outstanding": [ "10-K:0000034088-23-000020" ], "retained_earnings": [ "10-K:0000034088-23-000020" ], "long_term_investments": [ "10-K:0000034088-23-000020" ], "equity_method_investments": [ "10-K:0000034088-23-000020" ], "accrued_taxes_current": [ "10-K:0000034088-23-000020" ], "commercial_paper": [ "10-K:0000034088-23-000020" ], "operating_lease_liability": [ "10-K:0000034088-23-000020" ], "operating_lease_liability_current": [ "10-K:0000034088-23-000020" ], "operating_lease_liability_noncurrent": [ "10-K:0000034088-23-000020" ], "operating_lease_discount_rate": [ "10-K:0000034088-23-000020" ], "debt_maturity_y2": [ "10-K:0000034088-22-000011" ], "debt_maturity_y3": [ "10-K:0000034088-22-000011" ], "debt_maturity_y4": [ "10-K:0000034088-22-000011" ], "debt_maturity_y5": [ "10-K:0000034088-22-000011" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 11074000000.0, "short_term_investments": null, "receivables": 42142000000.0, "inventory": null, "current_assets": 77255000000.0, "ppe_net": 212773000000.0, "goodwill": null, "intangibles": null, "total_assets": 354771000000.0, "accounts_payable": 63501000000.0, "short_term_borrowings": null, "debt_current": 4886000000.0, "current_liabilities": 72059000000.0, "long_term_debt": 42651000000.0, "total_liabilities": 178245000000.0, "temporary_equity": null, "equity_parent": 169215000000.0, "nci": 7311000000.0, "equity_total": 176526000000.0, "liabilities_and_equity": 354771000000.0, "shares_outstanding": 4213000000.0, "retained_earnings": 393779000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 3672000000.0, "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:0000034088-22-000026" ], "value_sources": { "cash": [ "10-Q:0000034088-22-000026" ], "receivables": [ "10-Q:0000034088-22-000026" ], "current_assets": [ "10-Q:0000034088-22-000026" ], "ppe_net": [ "10-Q:0000034088-22-000026" ], "total_assets": [ "10-Q:0000034088-22-000026" ], "accounts_payable": [ "10-Q:0000034088-22-000026" ], "debt_current": [ "10-Q:0000034088-22-000026" ], "current_liabilities": [ "10-Q:0000034088-22-000026" ], "long_term_debt": [ "10-Q:0000034088-22-000026" ], "total_liabilities": [ "10-Q:0000034088-22-000026" ], "equity_parent": [ "10-Q:0000034088-22-000026" ], "nci": [ "10-Q:0000034088-22-000026" ], "equity_total": [ "10-Q:0000034088-22-000026" ], "liabilities_and_equity": [ "10-Q:0000034088-22-000026" ], "shares_outstanding": [ "10-Q:0000034088-22-000026" ], "retained_earnings": [ "10-Q:0000034088-22-000026" ], "accrued_taxes_current": [ "10-Q:0000034088-22-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 18861000000.0, "short_term_investments": null, "receivables": 48063000000.0, "inventory": null, "current_assets": 93163000000.0, "ppe_net": 209159000000.0, "goodwill": null, "intangibles": null, "total_assets": 367774000000.0, "accounts_payable": 67958000000.0, "short_term_borrowings": null, "debt_current": 7367000000.0, "current_liabilities": 80110000000.0, "long_term_debt": 39516000000.0, "total_liabilities": 183266000000.0, "temporary_equity": null, "equity_parent": 177316000000.0, "nci": 7192000000.0, "equity_total": 184508000000.0, "liabilities_and_equity": 367774000000.0, "shares_outstanding": 4168000000.0, "retained_earnings": 407902000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4785000000.0, "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:0000034088-22-000051" ], "value_sources": { "cash": [ "10-Q:0000034088-22-000051" ], "receivables": [ "10-Q:0000034088-22-000051" ], "current_assets": [ "10-Q:0000034088-22-000051" ], "ppe_net": [ "10-Q:0000034088-22-000051" ], "total_assets": [ "10-Q:0000034088-22-000051" ], "accounts_payable": [ "10-Q:0000034088-22-000051" ], "debt_current": [ "10-Q:0000034088-22-000051" ], "current_liabilities": [ "10-Q:0000034088-22-000051" ], "long_term_debt": [ "10-Q:0000034088-22-000051" ], "total_liabilities": [ "10-Q:0000034088-22-000051" ], "equity_parent": [ "10-Q:0000034088-22-000051" ], "nci": [ "10-Q:0000034088-22-000051" ], "equity_total": [ "10-Q:0000034088-22-000051" ], "liabilities_and_equity": [ "10-Q:0000034088-22-000051" ], "shares_outstanding": [ "10-Q:0000034088-22-000051" ], "retained_earnings": [ "10-Q:0000034088-22-000051" ], "accrued_taxes_current": [ "10-Q:0000034088-22-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 30407000000.0, "short_term_investments": null, "receivables": 42411000000.0, "inventory": null, "current_assets": 99289000000.0, "ppe_net": 203102000000.0, "goodwill": null, "intangibles": null, "total_assets": 370152000000.0, "accounts_payable": 62550000000.0, "short_term_borrowings": null, "debt_current": 6182000000.0, "current_liabilities": 74057000000.0, "long_term_debt": 39246000000.0, "total_liabilities": 177109000000.0, "temporary_equity": null, "equity_parent": 186100000000.0, "nci": 6943000000.0, "equity_total": 193043000000.0, "liabilities_and_equity": 370152000000.0, "shares_outstanding": 4118000000.0, "retained_earnings": 423877000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 5325000000.0, "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:0000034088-22-000064" ], "value_sources": { "cash": [ "10-Q:0000034088-22-000064" ], "receivables": [ "10-Q:0000034088-22-000064" ], "current_assets": [ "10-Q:0000034088-22-000064" ], "ppe_net": [ "10-Q:0000034088-22-000064" ], "total_assets": [ "10-Q:0000034088-22-000064" ], "accounts_payable": [ "10-Q:0000034088-22-000064" ], "debt_current": [ "10-Q:0000034088-22-000064" ], "current_liabilities": [ "10-Q:0000034088-22-000064" ], "long_term_debt": [ "10-Q:0000034088-22-000064" ], "total_liabilities": [ "10-Q:0000034088-22-000064" ], "equity_parent": [ "10-Q:0000034088-22-000064" ], "nci": [ "10-Q:0000034088-22-000064" ], "equity_total": [ "10-Q:0000034088-22-000064" ], "liabilities_and_equity": [ "10-Q:0000034088-22-000064" ], "shares_outstanding": [ "10-Q:0000034088-22-000064" ], "retained_earnings": [ "10-Q:0000034088-22-000064" ], "accrued_taxes_current": [ "10-Q:0000034088-22-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 29640000000.0, "short_term_investments": null, "receivables": 41749000000.0, "inventory": null, "current_assets": 97631000000.0, "ppe_net": 204692000000.0, "goodwill": null, "intangibles": null, "total_assets": 369067000000.0, "accounts_payable": 63197000000.0, "short_term_borrowings": 74000000.0, "debt_current": 560000000.0, "current_liabilities": 69045000000.0, "long_term_debt": 40559000000.0, "total_liabilities": 166594000000.0, "temporary_equity": null, "equity_parent": 195049000000.0, "nci": 7424000000.0, "equity_total": 202473000000.0, "liabilities_and_equity": 369067000000.0, "shares_outstanding": 4082000000.0, "retained_earnings": 432860000000.0, "preferred_stock": null, "long_term_investments": 278000000.0, "equity_method_investments": 34522000000.0, "accrued_taxes_current": 5214000000.0, "commercial_paper": 74000000.0, "operating_lease_liability": 5594000000.0, "operating_lease_liability_current": 1527000000.0, "operating_lease_liability_noncurrent": 4067000000.0, "operating_lease_discount_rate": 0.024, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": 4665000000.0, "debt_maturity_y3": 4667000000.0, "debt_maturity_y4": 3644000000.0, "debt_maturity_y5": 1090000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000034088-23-000020", "10-K:0000034088-24-000018" ], "value_sources": { "cash": [ "10-K:0000034088-24-000018" ], "receivables": [ "10-K:0000034088-24-000018" ], "current_assets": [ "10-K:0000034088-24-000018" ], "ppe_net": [ "10-K:0000034088-24-000018" ], "total_assets": [ "10-K:0000034088-24-000018" ], "accounts_payable": [ "10-K:0000034088-24-000018" ], "short_term_borrowings": [ "10-K:0000034088-24-000018" ], "debt_current": [ "10-K:0000034088-24-000018" ], "current_liabilities": [ "10-K:0000034088-24-000018" ], "long_term_debt": [ "10-K:0000034088-24-000018" ], "total_liabilities": [ "10-K:0000034088-24-000018" ], "equity_parent": [ "10-K:0000034088-24-000018" ], "nci": [ "10-K:0000034088-24-000018" ], "equity_total": [ "10-K:0000034088-24-000018" ], "liabilities_and_equity": [ "10-K:0000034088-24-000018" ], "shares_outstanding": [ "10-K:0000034088-24-000018" ], "retained_earnings": [ "10-K:0000034088-24-000018" ], "long_term_investments": [ "10-K:0000034088-24-000018" ], "equity_method_investments": [ "10-K:0000034088-24-000018" ], "accrued_taxes_current": [ "10-K:0000034088-24-000018" ], "commercial_paper": [ "10-K:0000034088-24-000018" ], "operating_lease_liability": [ "10-K:0000034088-24-000018" ], "operating_lease_liability_current": [ "10-K:0000034088-24-000018" ], "operating_lease_liability_noncurrent": [ "10-K:0000034088-24-000018" ], "operating_lease_discount_rate": [ "10-K:0000034088-24-000018" ], "debt_maturity_y2": [ "10-K:0000034088-23-000020" ], "debt_maturity_y3": [ "10-K:0000034088-23-000020" ], "debt_maturity_y4": [ "10-K:0000034088-23-000020" ], "debt_maturity_y5": [ "10-K:0000034088-23-000020" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 32651000000.0, "short_term_investments": null, "receivables": 38808000000.0, "inventory": null, "current_assets": 97224000000.0, "ppe_net": 206023000000.0, "goodwill": null, "intangibles": null, "total_assets": 369371000000.0, "accounts_payable": 59935000000.0, "short_term_borrowings": null, "debt_current": 2296000000.0, "current_liabilities": 66666000000.0, "long_term_debt": 39150000000.0, "total_liabilities": 162957000000.0, "temporary_equity": null, "equity_parent": 198685000000.0, "nci": 7729000000.0, "equity_total": 206414000000.0, "liabilities_and_equity": 369371000000.0, "shares_outstanding": 4043000000.0, "retained_earnings": 440552000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4435000000.0, "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:0000034088-23-000030" ], "value_sources": { "cash": [ "10-Q:0000034088-23-000030" ], "receivables": [ "10-Q:0000034088-23-000030" ], "current_assets": [ "10-Q:0000034088-23-000030" ], "ppe_net": [ "10-Q:0000034088-23-000030" ], "total_assets": [ "10-Q:0000034088-23-000030" ], "accounts_payable": [ "10-Q:0000034088-23-000030" ], "debt_current": [ "10-Q:0000034088-23-000030" ], "current_liabilities": [ "10-Q:0000034088-23-000030" ], "long_term_debt": [ "10-Q:0000034088-23-000030" ], "total_liabilities": [ "10-Q:0000034088-23-000030" ], "equity_parent": [ "10-Q:0000034088-23-000030" ], "nci": [ "10-Q:0000034088-23-000030" ], "equity_total": [ "10-Q:0000034088-23-000030" ], "liabilities_and_equity": [ "10-Q:0000034088-23-000030" ], "shares_outstanding": [ "10-Q:0000034088-23-000030" ], "retained_earnings": [ "10-Q:0000034088-23-000030" ], "accrued_taxes_current": [ "10-Q:0000034088-23-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 29528000000.0, "short_term_investments": null, "receivables": 35915000000.0, "inventory": null, "current_assets": 91760000000.0, "ppe_net": 206736000000.0, "goodwill": null, "intangibles": null, "total_assets": 363248000000.0, "accounts_payable": 54404000000.0, "short_term_borrowings": null, "debt_current": 3929000000.0, "current_liabilities": 61815000000.0, "long_term_debt": 37567000000.0, "total_liabilities": 156251000000.0, "temporary_equity": null, "equity_parent": 199046000000.0, "nci": 7951000000.0, "equity_total": 206997000000.0, "liabilities_and_equity": 363248000000.0, "shares_outstanding": 4003000000.0, "retained_earnings": 444731000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 3482000000.0, "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:0000034088-23-000048" ], "value_sources": { "cash": [ "10-Q:0000034088-23-000048" ], "receivables": [ "10-Q:0000034088-23-000048" ], "current_assets": [ "10-Q:0000034088-23-000048" ], "ppe_net": [ "10-Q:0000034088-23-000048" ], "total_assets": [ "10-Q:0000034088-23-000048" ], "accounts_payable": [ "10-Q:0000034088-23-000048" ], "debt_current": [ "10-Q:0000034088-23-000048" ], "current_liabilities": [ "10-Q:0000034088-23-000048" ], "long_term_debt": [ "10-Q:0000034088-23-000048" ], "total_liabilities": [ "10-Q:0000034088-23-000048" ], "equity_parent": [ "10-Q:0000034088-23-000048" ], "nci": [ "10-Q:0000034088-23-000048" ], "equity_total": [ "10-Q:0000034088-23-000048" ], "liabilities_and_equity": [ "10-Q:0000034088-23-000048" ], "shares_outstanding": [ "10-Q:0000034088-23-000048" ], "retained_earnings": [ "10-Q:0000034088-23-000048" ], "accrued_taxes_current": [ "10-Q:0000034088-23-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 32944000000.0, "short_term_investments": null, "receivables": 41814000000.0, "inventory": null, "current_assets": 101142000000.0, "ppe_net": 205862000000.0, "goodwill": null, "intangibles": null, "total_assets": 372259000000.0, "accounts_payable": 62257000000.0, "short_term_borrowings": null, "debt_current": 4743000000.0, "current_liabilities": 71186000000.0, "long_term_debt": 36510000000.0, "total_liabilities": 164726000000.0, "temporary_equity": null, "equity_parent": 199703000000.0, "nci": 7830000000.0, "equity_total": 207533000000.0, "liabilities_and_equity": 372259000000.0, "shares_outstanding": 3963000000.0, "retained_earnings": 450138000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4186000000.0, "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:0000034088-23-000056" ], "value_sources": { "cash": [ "10-Q:0000034088-23-000056" ], "receivables": [ "10-Q:0000034088-23-000056" ], "current_assets": [ "10-Q:0000034088-23-000056" ], "ppe_net": [ "10-Q:0000034088-23-000056" ], "total_assets": [ "10-Q:0000034088-23-000056" ], "accounts_payable": [ "10-Q:0000034088-23-000056" ], "debt_current": [ "10-Q:0000034088-23-000056" ], "current_liabilities": [ "10-Q:0000034088-23-000056" ], "long_term_debt": [ "10-Q:0000034088-23-000056" ], "total_liabilities": [ "10-Q:0000034088-23-000056" ], "equity_parent": [ "10-Q:0000034088-23-000056" ], "nci": [ "10-Q:0000034088-23-000056" ], "equity_total": [ "10-Q:0000034088-23-000056" ], "liabilities_and_equity": [ "10-Q:0000034088-23-000056" ], "shares_outstanding": [ "10-Q:0000034088-23-000056" ], "retained_earnings": [ "10-Q:0000034088-23-000056" ], "accrued_taxes_current": [ "10-Q:0000034088-23-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 31539000000.0, "short_term_investments": null, "receivables": 38015000000.0, "inventory": null, "current_assets": 96609000000.0, "ppe_net": 214940000000.0, "goodwill": null, "intangibles": null, "total_assets": 376317000000.0, "accounts_payable": 58037000000.0, "short_term_borrowings": 75000000.0, "debt_current": 4015000000.0, "current_liabilities": 65316000000.0, "long_term_debt": 37483000000.0, "total_liabilities": 163779000000.0, "temporary_equity": null, "equity_parent": 204802000000.0, "nci": 7736000000.0, "equity_total": 212538000000.0, "liabilities_and_equity": 376317000000.0, "shares_outstanding": 3971000000.0, "retained_earnings": 453927000000.0, "preferred_stock": null, "long_term_investments": 177000000.0, "equity_method_investments": 34080000000.0, "accrued_taxes_current": 3189000000.0, "commercial_paper": 75000000.0, "operating_lease_liability": 6010000000.0, "operating_lease_liability_current": 1617000000.0, "operating_lease_liability_noncurrent": 4393000000.0, "operating_lease_discount_rate": 0.039, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": 5371000000.0, "debt_maturity_y3": 3651000000.0, "debt_maturity_y4": 1098000000.0, "debt_maturity_y5": 1207000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000034088-24-000018", "10-K:0000034088-25-000010" ], "value_sources": { "cash": [ "10-K:0000034088-25-000010" ], "receivables": [ "10-K:0000034088-25-000010" ], "current_assets": [ "10-K:0000034088-25-000010" ], "ppe_net": [ "10-K:0000034088-25-000010" ], "total_assets": [ "10-K:0000034088-25-000010" ], "accounts_payable": [ "10-K:0000034088-25-000010" ], "short_term_borrowings": [ "10-K:0000034088-25-000010" ], "debt_current": [ "10-K:0000034088-25-000010" ], "current_liabilities": [ "10-K:0000034088-25-000010" ], "long_term_debt": [ "10-K:0000034088-25-000010" ], "total_liabilities": [ "10-K:0000034088-25-000010" ], "equity_parent": [ "10-K:0000034088-25-000010" ], "nci": [ "10-K:0000034088-25-000010" ], "equity_total": [ "10-K:0000034088-25-000010" ], "liabilities_and_equity": [ "10-K:0000034088-25-000010" ], "shares_outstanding": [ "10-K:0000034088-25-000010" ], "retained_earnings": [ "10-K:0000034088-25-000010" ], "long_term_investments": [ "10-K:0000034088-25-000010" ], "equity_method_investments": [ "10-K:0000034088-25-000010" ], "accrued_taxes_current": [ "10-K:0000034088-25-000010" ], "commercial_paper": [ "10-K:0000034088-25-000010" ], "operating_lease_liability": [ "10-K:0000034088-25-000010" ], "operating_lease_liability_current": [ "10-K:0000034088-25-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000034088-25-000010" ], "operating_lease_discount_rate": [ "10-K:0000034088-25-000010" ], "debt_maturity_y2": [ "10-K:0000034088-24-000018" ], "debt_maturity_y3": [ "10-K:0000034088-24-000018" ], "debt_maturity_y4": [ "10-K:0000034088-24-000018" ], "debt_maturity_y5": [ "10-K:0000034088-24-000018" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 33320000000.0, "short_term_investments": null, "receivables": 40366000000.0, "inventory": null, "current_assets": 99377000000.0, "ppe_net": 213723000000.0, "goodwill": null, "intangibles": null, "total_assets": 377918000000.0, "accounts_payable": 59531000000.0, "short_term_borrowings": null, "debt_current": 8227000000.0, "current_liabilities": 71921000000.0, "long_term_debt": 32213000000.0, "total_liabilities": 164866000000.0, "temporary_equity": null, "equity_parent": 205250000000.0, "nci": 7802000000.0, "equity_total": 213052000000.0, "liabilities_and_equity": 377918000000.0, "shares_outstanding": 3943000000.0, "retained_earnings": 458339000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4163000000.0, "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:0000034088-24-000029" ], "value_sources": { "cash": [ "10-Q:0000034088-24-000029" ], "receivables": [ "10-Q:0000034088-24-000029" ], "current_assets": [ "10-Q:0000034088-24-000029" ], "ppe_net": [ "10-Q:0000034088-24-000029" ], "total_assets": [ "10-Q:0000034088-24-000029" ], "accounts_payable": [ "10-Q:0000034088-24-000029" ], "debt_current": [ "10-Q:0000034088-24-000029" ], "current_liabilities": [ "10-Q:0000034088-24-000029" ], "long_term_debt": [ "10-Q:0000034088-24-000029" ], "total_liabilities": [ "10-Q:0000034088-24-000029" ], "equity_parent": [ "10-Q:0000034088-24-000029" ], "nci": [ "10-Q:0000034088-24-000029" ], "equity_total": [ "10-Q:0000034088-24-000029" ], "liabilities_and_equity": [ "10-Q:0000034088-24-000029" ], "shares_outstanding": [ "10-Q:0000034088-24-000029" ], "retained_earnings": [ "10-Q:0000034088-24-000029" ], "accrued_taxes_current": [ "10-Q:0000034088-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 26460000000.0, "short_term_investments": null, "receivables": 43071000000.0, "inventory": null, "current_assets": 96238000000.0, "ppe_net": 298283000000.0, "goodwill": null, "intangibles": null, "total_assets": 460707000000.0, "accounts_payable": 60107000000.0, "short_term_borrowings": null, "debt_current": 6621000000.0, "current_liabilities": 70763000000.0, "long_term_debt": 36565000000.0, "total_liabilities": 184441000000.0, "temporary_equity": null, "equity_parent": 268405000000.0, "nci": 7861000000.0, "equity_total": 276266000000.0, "liabilities_and_equity": 460707000000.0, "shares_outstanding": 4443000000.0, "retained_earnings": 463294000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4035000000.0, "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:0000034088-24-000050" ], "value_sources": { "cash": [ "10-Q:0000034088-24-000050" ], "receivables": [ "10-Q:0000034088-24-000050" ], "current_assets": [ "10-Q:0000034088-24-000050" ], "ppe_net": [ "10-Q:0000034088-24-000050" ], "total_assets": [ "10-Q:0000034088-24-000050" ], "accounts_payable": [ "10-Q:0000034088-24-000050" ], "debt_current": [ "10-Q:0000034088-24-000050" ], "current_liabilities": [ "10-Q:0000034088-24-000050" ], "long_term_debt": [ "10-Q:0000034088-24-000050" ], "total_liabilities": [ "10-Q:0000034088-24-000050" ], "equity_parent": [ "10-Q:0000034088-24-000050" ], "nci": [ "10-Q:0000034088-24-000050" ], "equity_total": [ "10-Q:0000034088-24-000050" ], "liabilities_and_equity": [ "10-Q:0000034088-24-000050" ], "shares_outstanding": [ "10-Q:0000034088-24-000050" ], "retained_earnings": [ "10-Q:0000034088-24-000050" ], "accrued_taxes_current": [ "10-Q:0000034088-24-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 26926000000.0, "short_term_investments": null, "receivables": 41505000000.0, "inventory": null, "current_assets": 94349000000.0, "ppe_net": 299543000000.0, "goodwill": null, "intangibles": null, "total_assets": 461916000000.0, "accounts_payable": 60518000000.0, "short_term_borrowings": null, "debt_current": 5632000000.0, "current_liabilities": 69993000000.0, "long_term_debt": 36918000000.0, "total_liabilities": 185516000000.0, "temporary_equity": null, "equity_parent": 268592000000.0, "nci": 7808000000.0, "equity_total": 276400000000.0, "liabilities_and_equity": 461916000000.0, "shares_outstanding": 4395000000.0, "retained_earnings": 467664000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 3843000000.0, "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:0000034088-24-000068" ], "value_sources": { "cash": [ "10-Q:0000034088-24-000068" ], "receivables": [ "10-Q:0000034088-24-000068" ], "current_assets": [ "10-Q:0000034088-24-000068" ], "ppe_net": [ "10-Q:0000034088-24-000068" ], "total_assets": [ "10-Q:0000034088-24-000068" ], "accounts_payable": [ "10-Q:0000034088-24-000068" ], "debt_current": [ "10-Q:0000034088-24-000068" ], "current_liabilities": [ "10-Q:0000034088-24-000068" ], "long_term_debt": [ "10-Q:0000034088-24-000068" ], "total_liabilities": [ "10-Q:0000034088-24-000068" ], "equity_parent": [ "10-Q:0000034088-24-000068" ], "nci": [ "10-Q:0000034088-24-000068" ], "equity_total": [ "10-Q:0000034088-24-000068" ], "liabilities_and_equity": [ "10-Q:0000034088-24-000068" ], "shares_outstanding": [ "10-Q:0000034088-24-000068" ], "retained_earnings": [ "10-Q:0000034088-24-000068" ], "accrued_taxes_current": [ "10-Q:0000034088-24-000068" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 23029000000.0, "short_term_investments": null, "receivables": 43681000000.0, "inventory": null, "current_assets": 91990000000.0, "ppe_net": 294318000000.0, "goodwill": null, "intangibles": null, "total_assets": 453475000000.0, "accounts_payable": 61297000000.0, "short_term_borrowings": 0.0, "debt_current": 4955000000.0, "current_liabilities": 70307000000.0, "long_term_debt": 36755000000.0, "total_liabilities": 182869000000.0, "temporary_equity": null, "equity_parent": 263705000000.0, "nci": 6901000000.0, "equity_total": 270606000000.0, "liabilities_and_equity": 453475000000.0, "shares_outstanding": 4353000000.0, "retained_earnings": 470903000000.0, "preferred_stock": null, "long_term_investments": 343000000.0, "equity_method_investments": 34010000000.0, "accrued_taxes_current": 4055000000.0, "commercial_paper": 0.0, "operating_lease_liability": 6478000000.0, "operating_lease_liability_current": 1852000000.0, "operating_lease_liability_noncurrent": 4626000000.0, "operating_lease_discount_rate": 0.049, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": 5456000000.0, "debt_maturity_y3": 1357000000.0, "debt_maturity_y4": 1441000000.0, "debt_maturity_y5": 1604000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000034088-25-000010", "10-K:0000034088-26-000045" ], "value_sources": { "cash": [ "10-K:0000034088-26-000045" ], "receivables": [ "10-K:0000034088-26-000045" ], "current_assets": [ "10-K:0000034088-26-000045" ], "ppe_net": [ "10-K:0000034088-26-000045" ], "total_assets": [ "10-K:0000034088-26-000045" ], "accounts_payable": [ "10-K:0000034088-26-000045" ], "short_term_borrowings": [ "10-K:0000034088-26-000045" ], "debt_current": [ "10-K:0000034088-26-000045" ], "current_liabilities": [ "10-K:0000034088-26-000045" ], "long_term_debt": [ "10-K:0000034088-26-000045" ], "total_liabilities": [ "10-K:0000034088-26-000045" ], "equity_parent": [ "10-K:0000034088-26-000045" ], "nci": [ "10-K:0000034088-26-000045" ], "equity_total": [ "10-K:0000034088-26-000045" ], "liabilities_and_equity": [ "10-K:0000034088-26-000045" ], "shares_outstanding": [ "10-K:0000034088-26-000045" ], "retained_earnings": [ "10-K:0000034088-26-000045" ], "long_term_investments": [ "10-K:0000034088-26-000045" ], "equity_method_investments": [ "10-K:0000034088-26-000045" ], "accrued_taxes_current": [ "10-K:0000034088-26-000045" ], "commercial_paper": [ "10-K:0000034088-26-000045" ], "operating_lease_liability": [ "10-K:0000034088-26-000045" ], "operating_lease_liability_current": [ "10-K:0000034088-26-000045" ], "operating_lease_liability_noncurrent": [ "10-K:0000034088-26-000045" ], "operating_lease_discount_rate": [ "10-K:0000034088-26-000045" ], "debt_maturity_y2": [ "10-K:0000034088-25-000010" ], "debt_maturity_y3": [ "10-K:0000034088-25-000010" ], "debt_maturity_y4": [ "10-K:0000034088-25-000010" ], "debt_maturity_y5": [ "10-K:0000034088-25-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 17036000000.0, "short_term_investments": null, "receivables": 46303000000.0, "inventory": null, "current_assets": 91233000000.0, "ppe_net": 292646000000.0, "goodwill": null, "intangibles": null, "total_assets": 451908000000.0, "accounts_payable": 63987000000.0, "short_term_borrowings": null, "debt_current": 4728000000.0, "current_liabilities": 73829000000.0, "long_term_debt": 32823000000.0, "total_liabilities": 182102000000.0, "temporary_equity": null, "equity_parent": 262720000000.0, "nci": 7086000000.0, "equity_total": 269806000000.0, "liabilities_and_equity": 451908000000.0, "shares_outstanding": 4310000000.0, "retained_earnings": 474290000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 34003000000.0, "accrued_taxes_current": 5114000000.0, "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:0000034088-25-000024" ], "value_sources": { "cash": [ "10-Q:0000034088-25-000024" ], "receivables": [ "10-Q:0000034088-25-000024" ], "current_assets": [ "10-Q:0000034088-25-000024" ], "ppe_net": [ "10-Q:0000034088-25-000024" ], "total_assets": [ "10-Q:0000034088-25-000024" ], "accounts_payable": [ "10-Q:0000034088-25-000024" ], "debt_current": [ "10-Q:0000034088-25-000024" ], "current_liabilities": [ "10-Q:0000034088-25-000024" ], "long_term_debt": [ "10-Q:0000034088-25-000024" ], "total_liabilities": [ "10-Q:0000034088-25-000024" ], "equity_parent": [ "10-Q:0000034088-25-000024" ], "nci": [ "10-Q:0000034088-25-000024" ], "equity_total": [ "10-Q:0000034088-25-000024" ], "liabilities_and_equity": [ "10-Q:0000034088-25-000024" ], "shares_outstanding": [ "10-Q:0000034088-25-000024" ], "retained_earnings": [ "10-Q:0000034088-25-000024" ], "equity_method_investments": [ "10-Q:0000034088-25-000024" ], "accrued_taxes_current": [ "10-Q:0000034088-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 14352000000.0, "short_term_investments": null, "receivables": 41792000000.0, "inventory": null, "current_assets": 85108000000.0, "ppe_net": 295356000000.0, "goodwill": null, "intangibles": null, "total_assets": 447597000000.0, "accounts_payable": 59725000000.0, "short_term_borrowings": null, "debt_current": 5419000000.0, "current_liabilities": 68161000000.0, "long_term_debt": 33570000000.0, "total_liabilities": 177635000000.0, "temporary_equity": null, "equity_parent": 262593000000.0, "nci": 7369000000.0, "equity_total": 269962000000.0, "liabilities_and_equity": 447597000000.0, "shares_outstanding": 4263000000.0, "retained_earnings": 477061000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 32657000000.0, "accrued_taxes_current": 3017000000.0, "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:0000034088-25-000042" ], "value_sources": { "cash": [ "10-Q:0000034088-25-000042" ], "receivables": [ "10-Q:0000034088-25-000042" ], "current_assets": [ "10-Q:0000034088-25-000042" ], "ppe_net": [ "10-Q:0000034088-25-000042" ], "total_assets": [ "10-Q:0000034088-25-000042" ], "accounts_payable": [ "10-Q:0000034088-25-000042" ], "debt_current": [ "10-Q:0000034088-25-000042" ], "current_liabilities": [ "10-Q:0000034088-25-000042" ], "long_term_debt": [ "10-Q:0000034088-25-000042" ], "total_liabilities": [ "10-Q:0000034088-25-000042" ], "equity_parent": [ "10-Q:0000034088-25-000042" ], "nci": [ "10-Q:0000034088-25-000042" ], "equity_total": [ "10-Q:0000034088-25-000042" ], "liabilities_and_equity": [ "10-Q:0000034088-25-000042" ], "shares_outstanding": [ "10-Q:0000034088-25-000042" ], "retained_earnings": [ "10-Q:0000034088-25-000042" ], "equity_method_investments": [ "10-Q:0000034088-25-000042" ], "accrued_taxes_current": [ "10-Q:0000034088-25-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 13814000000.0, "short_term_investments": null, "receivables": 45285000000.0, "inventory": null, "current_assets": 88505000000.0, "ppe_net": 298388000000.0, "goodwill": null, "intangibles": null, "total_assets": 454340000000.0, "accounts_payable": 65382000000.0, "short_term_borrowings": null, "debt_current": 9212000000.0, "current_liabilities": 77850000000.0, "long_term_debt": 32824000000.0, "total_liabilities": 186117000000.0, "temporary_equity": null, "equity_parent": 260561000000.0, "nci": 7662000000.0, "equity_total": 268223000000.0, "liabilities_and_equity": 454340000000.0, "shares_outstanding": 4217000000.0, "retained_earnings": 480367000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 32675000000.0, "accrued_taxes_current": 3256000000.0, "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:0000034088-25-000061" ], "value_sources": { "cash": [ "10-Q:0000034088-25-000061" ], "receivables": [ "10-Q:0000034088-25-000061" ], "current_assets": [ "10-Q:0000034088-25-000061" ], "ppe_net": [ "10-Q:0000034088-25-000061" ], "total_assets": [ "10-Q:0000034088-25-000061" ], "accounts_payable": [ "10-Q:0000034088-25-000061" ], "debt_current": [ "10-Q:0000034088-25-000061" ], "current_liabilities": [ "10-Q:0000034088-25-000061" ], "long_term_debt": [ "10-Q:0000034088-25-000061" ], "total_liabilities": [ "10-Q:0000034088-25-000061" ], "equity_parent": [ "10-Q:0000034088-25-000061" ], "nci": [ "10-Q:0000034088-25-000061" ], "equity_total": [ "10-Q:0000034088-25-000061" ], "liabilities_and_equity": [ "10-Q:0000034088-25-000061" ], "shares_outstanding": [ "10-Q:0000034088-25-000061" ], "retained_earnings": [ "10-Q:0000034088-25-000061" ], "equity_method_investments": [ "10-Q:0000034088-25-000061" ], "accrued_taxes_current": [ "10-Q:0000034088-25-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 10681000000.0, "short_term_investments": null, "receivables": 44562000000.0, "inventory": null, "current_assets": 83382000000.0, "ppe_net": 299373000000.0, "goodwill": null, "intangibles": null, "total_assets": 448980000000.0, "accounts_payable": 60911000000.0, "short_term_borrowings": 3059000000.0, "debt_current": 6237000000.0, "current_liabilities": 72330000000.0, "long_term_debt": 34241000000.0, "total_liabilities": 182354000000.0, "temporary_equity": null, "equity_parent": 259386000000.0, "nci": 7240000000.0, "equity_total": 266626000000.0, "liabilities_and_equity": 448980000000.0, "shares_outstanding": 4179000000.0, "retained_earnings": 482494000000.0, "preferred_stock": null, "long_term_investments": 271000000.0, "equity_method_investments": 32653000000.0, "accrued_taxes_current": 2123000000.0, "commercial_paper": 3059000000.0, "operating_lease_liability": 6834000000.0, "operating_lease_liability_current": 1942000000.0, "operating_lease_liability_noncurrent": 4892000000.0, "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": 2500000000.0, "debt_maturity_y3": 1700000000.0, "debt_maturity_y4": 1700000000.0, "debt_maturity_y5": 5300000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000034088-26-000045", "10-Q:0000034088-26-000093" ], "value_sources": { "cash": [ "10-Q:0000034088-26-000093" ], "receivables": [ "10-Q:0000034088-26-000093" ], "current_assets": [ "10-Q:0000034088-26-000093" ], "ppe_net": [ "10-Q:0000034088-26-000093" ], "total_assets": [ "10-Q:0000034088-26-000093" ], "accounts_payable": [ "10-Q:0000034088-26-000093" ], "short_term_borrowings": [ "10-K:0000034088-26-000045" ], "debt_current": [ "10-K:0000034088-26-000045", "10-Q:0000034088-26-000093" ], "current_liabilities": [ "10-Q:0000034088-26-000093" ], "long_term_debt": [ "10-Q:0000034088-26-000093" ], "total_liabilities": [ "10-Q:0000034088-26-000093" ], "equity_parent": [ "10-Q:0000034088-26-000093" ], "nci": [ "10-Q:0000034088-26-000093" ], "equity_total": [ "10-Q:0000034088-26-000093" ], "liabilities_and_equity": [ "10-Q:0000034088-26-000093" ], "shares_outstanding": [ "10-Q:0000034088-26-000093" ], "retained_earnings": [ "10-Q:0000034088-26-000093" ], "long_term_investments": [ "10-K:0000034088-26-000045" ], "equity_method_investments": [ "10-Q:0000034088-26-000093" ], "accrued_taxes_current": [ "10-Q:0000034088-26-000093" ], "commercial_paper": [ "10-K:0000034088-26-000045" ], "operating_lease_liability": [ "10-K:0000034088-26-000045" ], "operating_lease_liability_current": [ "10-K:0000034088-26-000045" ], "operating_lease_liability_noncurrent": [ "10-K:0000034088-26-000045" ], "operating_lease_discount_rate": [ "10-K:0000034088-26-000045" ], "debt_maturity_y2": [ "10-K:0000034088-26-000045" ], "debt_maturity_y3": [ "10-K:0000034088-26-000045" ], "debt_maturity_y4": [ "10-K:0000034088-26-000045" ], "debt_maturity_y5": [ "10-K:0000034088-26-000045" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 8435000000.0, "short_term_investments": null, "receivables": 61783000000.0, "inventory": null, "current_assets": 97787000000.0, "ppe_net": 298781000000.0, "goodwill": null, "intangibles": null, "total_assets": 464410000000.0, "accounts_payable": 77088000000.0, "short_term_borrowings": null, "debt_current": 14531000000.0, "current_liabilities": 94378000000.0, "long_term_debt": 33130000000.0, "total_liabilities": 203414000000.0, "temporary_equity": null, "equity_parent": 254381000000.0, "nci": 6615000000.0, "equity_total": 260996000000.0, "liabilities_and_equity": 464410000000.0, "shares_outstanding": 4145000000.0, "retained_earnings": 482344000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 33713000000.0, "accrued_taxes_current": 2759000000.0, "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:0000034088-26-000067" ], "value_sources": { "cash": [ "10-Q:0000034088-26-000067" ], "receivables": [ "10-Q:0000034088-26-000067" ], "current_assets": [ "10-Q:0000034088-26-000067" ], "ppe_net": [ "10-Q:0000034088-26-000067" ], "total_assets": [ "10-Q:0000034088-26-000067" ], "accounts_payable": [ "10-Q:0000034088-26-000067" ], "debt_current": [ "10-Q:0000034088-26-000067" ], "current_liabilities": [ "10-Q:0000034088-26-000067" ], "long_term_debt": [ "10-Q:0000034088-26-000067" ], "total_liabilities": [ "10-Q:0000034088-26-000067" ], "equity_parent": [ "10-Q:0000034088-26-000067" ], "nci": [ "10-Q:0000034088-26-000067" ], "equity_total": [ "10-Q:0000034088-26-000067" ], "liabilities_and_equity": [ "10-Q:0000034088-26-000067" ], "shares_outstanding": [ "10-Q:0000034088-26-000067" ], "retained_earnings": [ "10-Q:0000034088-26-000067" ], "equity_method_investments": [ "10-Q:0000034088-26-000067" ], "accrued_taxes_current": [ "10-Q:0000034088-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 10588000000.0, "short_term_investments": null, "receivables": 60558000000.0, "inventory": null, "current_assets": 100793000000.0, "ppe_net": 296298000000.0, "goodwill": null, "intangibles": null, "total_assets": 464482000000.0, "accounts_payable": 74491000000.0, "short_term_borrowings": null, "debt_current": 10139000000.0, "current_liabilities": 88830000000.0, "long_term_debt": 32229000000.0, "total_liabilities": 198371000000.0, "temporary_equity": null, "equity_parent": 259380000000.0, "nci": 6731000000.0, "equity_total": 266111000000.0, "liabilities_and_equity": 464482000000.0, "shares_outstanding": 4112000000.0, "retained_earnings": 492569000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 33324000000.0, "accrued_taxes_current": 4200000000.0, "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:0000034088-26-000093" ], "value_sources": { "cash": [ "10-Q:0000034088-26-000093" ], "receivables": [ "10-Q:0000034088-26-000093" ], "current_assets": [ "10-Q:0000034088-26-000093" ], "ppe_net": [ "10-Q:0000034088-26-000093" ], "total_assets": [ "10-Q:0000034088-26-000093" ], "accounts_payable": [ "10-Q:0000034088-26-000093" ], "debt_current": [ "10-Q:0000034088-26-000093" ], "current_liabilities": [ "10-Q:0000034088-26-000093" ], "long_term_debt": [ "10-Q:0000034088-26-000093" ], "total_liabilities": [ "10-Q:0000034088-26-000093" ], "equity_parent": [ "10-Q:0000034088-26-000093" ], "nci": [ "10-Q:0000034088-26-000093" ], "equity_total": [ "10-Q:0000034088-26-000093" ], "liabilities_and_equity": [ "10-Q:0000034088-26-000093" ], "shares_outstanding": [ "10-Q:0000034088-26-000093" ], "retained_earnings": [ "10-Q:0000034088-26-000093" ], "equity_method_investments": [ "10-Q:0000034088-26-000093" ], "accrued_taxes_current": [ "10-Q:0000034088-26-000093" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 6274000000.0, "cfi": -6367000000.0, "cff": 8785000000.0, "capex": 5945000000.0, "d_and_a": 5819000000.0, "sbc": null, "dividends_paid": 3719000000.0, "buybacks": 305000000.0, "interest_paid": 313000000.0, "taxes_paid": 1372000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 611000000.0, "deferred_tax": null, "change_receivables": null, "change_inventories": -2245000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 8466000000.0 }, "sources": [ "10-Q:0000034088-21-000024" ], "value_sources": { "cfo": [ "10-Q:0000034088-21-000024" ], "cfi": [ "10-Q:0000034088-21-000024" ], "cff": [ "10-Q:0000034088-21-000024" ], "capex": [ "10-Q:0000034088-21-000024" ], "d_and_a": [ "10-Q:0000034088-21-000024" ], "dividends_paid": [ "10-Q:0000034088-21-000024" ], "buybacks": [ "10-Q:0000034088-21-000024" ], "interest_paid": [ "10-Q:0000034088-21-000024" ], "taxes_paid": [ "10-Q:0000034088-21-000024" ], "goodwill_impairment": [ "10-Q:0000034088-21-000024" ], "change_inventories": [ "10-Q:0000034088-21-000024" ], "proceeds_debt_issuance": [ "10-Q:0000034088-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 0.0, "cfi": -5081000000.0, "cff": 6277000000.0, "capex": 4417000000.0, "d_and_a": 4916000000.0, "sbc": null, "dividends_paid": 3715000000.0, "buybacks": 0.0, "interest_paid": -23000000.0, "taxes_paid": 396000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": null, "change_inventories": 2069000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 14720000000.0 }, "sources": [ "10-Q:0000034088-20-000073", "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "value_sources": { "cfo": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "cfi": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "cff": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "capex": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "d_and_a": [ "10-Q:0000034088-21-000051" ], "dividends_paid": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "buybacks": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "interest_paid": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "taxes_paid": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "goodwill_impairment": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ], "change_inventories": [ "10-Q:0000034088-20-000073", "10-Q:0000034088-21-000024" ], "proceeds_debt_issuance": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "goodwill_impairment": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 4389000000.0, "cfi": -3709000000.0, "cff": -4494000000.0, "capex": 3291000000.0, "d_and_a": 4983000000.0, "sbc": null, "dividends_paid": 3716000000.0, "buybacks": 0.0, "interest_paid": 436000000.0, "taxes_paid": 573000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": null, "change_inventories": 115000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000034088-20-000073", "10-Q:0000034088-20-000090", "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "value_sources": { "cfo": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "cfi": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "cff": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "capex": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "d_and_a": [ "10-Q:0000034088-21-000064" ], "dividends_paid": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "buybacks": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "interest_paid": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "taxes_paid": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "goodwill_impairment": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ], "change_inventories": [ "10-Q:0000034088-20-000073", "10-Q:0000034088-20-000090" ], "proceeds_debt_issuance": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-21-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "goodwill_impairment": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 4005000000.0, "cfi": -3302000000.0, "cff": -5283000000.0, "capex": 3629000000.0, "d_and_a": 30291000000.0, "sbc": null, "dividends_paid": 3715000000.0, "buybacks": 100000000.0, "interest_paid": 60000000.0, "taxes_paid": 87000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": null, "change_inventories": 376000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000034088-22-000011", "10-Q:0000034088-20-000090", "10-Q:0000034088-21-000064" ], "value_sources": { "cfo": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "cfi": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "cff": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "capex": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "d_and_a": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "dividends_paid": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "buybacks": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "interest_paid": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "taxes_paid": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "goodwill_impairment": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ], "change_inventories": [ "10-K:0000034088-22-000011", "10-Q:0000034088-20-000090" ], "proceeds_debt_issuance": [ "10-K:0000034088-22-000011", "10-Q:0000034088-21-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "goodwill_impairment": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 9264000000.0, "cfi": -2355000000.0, "cff": -7785000000.0, "capex": 2400000000.0, "d_and_a": 5004000000.0, "sbc": null, "dividends_paid": 3720000000.0, "buybacks": 1000000.0, "interest_paid": 405000000.0, "taxes_paid": 855000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 0.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-22-000026" ], "value_sources": { "cfo": [ "10-Q:0000034088-22-000026" ], "cfi": [ "10-Q:0000034088-22-000026" ], "cff": [ "10-Q:0000034088-22-000026" ], "capex": [ "10-Q:0000034088-22-000026" ], "d_and_a": [ "10-Q:0000034088-22-000026" ], "dividends_paid": [ "10-Q:0000034088-22-000026" ], "buybacks": [ "10-Q:0000034088-22-000026" ], "interest_paid": [ "10-Q:0000034088-22-000026" ], "taxes_paid": [ "10-Q:0000034088-22-000026" ], "change_inventories": [ "10-Q:0000034088-21-000024" ], "proceeds_debt_issuance": [ "10-Q:0000034088-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 9650000000.0, "cfi": -2716000000.0, "cff": -7022000000.0, "capex": 2747000000.0, "d_and_a": 4952000000.0, "sbc": null, "dividends_paid": 3721000000.0, "buybacks": 0.0, "interest_paid": 61000000.0, "taxes_paid": 1224000000.0, "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:0000034088-21-000024", "10-Q:0000034088-21-000051", "10-Q:0000034088-22-000026", "10-Q:0000034088-22-000051" ], "value_sources": { "cfo": [ "10-Q:0000034088-22-000026", "10-Q:0000034088-22-000051" ], "cfi": [ "10-Q:0000034088-22-000026", "10-Q:0000034088-22-000051" ], "cff": [ "10-Q:0000034088-22-000026", "10-Q:0000034088-22-000051" ], "capex": [ "10-Q:0000034088-22-000026", "10-Q:0000034088-22-000051" ], "d_and_a": [ "10-Q:0000034088-22-000051" ], "dividends_paid": [ "10-Q:0000034088-22-000026", "10-Q:0000034088-22-000051" ], "buybacks": [ "10-Q:0000034088-22-000026", "10-Q:0000034088-22-000051" ], "interest_paid": [ "10-Q:0000034088-22-000026", "10-Q:0000034088-22-000051" ], "taxes_paid": [ "10-Q:0000034088-22-000026", "10-Q:0000034088-22-000051" ], "proceeds_debt_issuance": [ "10-Q:0000034088-21-000024", "10-Q:0000034088-21-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 12091000000.0, "cfi": -3054000000.0, "cff": -7657000000.0, "capex": 2840000000.0, "d_and_a": 4990000000.0, "sbc": null, "dividends_paid": 3720000000.0, "buybacks": 0.0, "interest_paid": 352000000.0, "taxes_paid": 1437000000.0, "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": 46000000.0 }, "sources": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-22-000051", "10-Q:0000034088-22-000064" ], "value_sources": { "cfo": [ "10-Q:0000034088-22-000051", "10-Q:0000034088-22-000064" ], "cfi": [ "10-Q:0000034088-22-000051", "10-Q:0000034088-22-000064" ], "cff": [ "10-Q:0000034088-22-000051", "10-Q:0000034088-22-000064" ], "capex": [ "10-Q:0000034088-22-000051", "10-Q:0000034088-22-000064" ], "d_and_a": [ "10-Q:0000034088-22-000064" ], "dividends_paid": [ "10-Q:0000034088-22-000051", "10-Q:0000034088-22-000064" ], "buybacks": [ "10-Q:0000034088-22-000051", "10-Q:0000034088-22-000064" ], "interest_paid": [ "10-Q:0000034088-22-000051", "10-Q:0000034088-22-000064" ], "taxes_paid": [ "10-Q:0000034088-22-000051", "10-Q:0000034088-22-000064" ], "proceeds_debt_issuance": [ "10-Q:0000034088-21-000051", "10-Q:0000034088-22-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 17124000000.0, "cfi": -2110000000.0, "cff": -12959000000.0, "capex": 4089000000.0, "d_and_a": 5661000000.0, "sbc": null, "dividends_paid": 3763000000.0, "buybacks": 154000000.0, "interest_paid": 1000000.0, "taxes_paid": 1825000000.0, "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:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "value_sources": { "cfo": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "cfi": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "cff": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "capex": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "d_and_a": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "dividends_paid": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "buybacks": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "interest_paid": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "taxes_paid": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ], "proceeds_debt_issuance": [ "10-K:0000034088-23-000020", "10-Q:0000034088-22-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 14788000000.0, "cfi": -3945000000.0, "cff": -6713000000.0, "capex": 3911000000.0, "d_and_a": 8883000000.0, "sbc": null, "dividends_paid": 3760000000.0, "buybacks": 2067000000.0, "interest_paid": 319000000.0, "taxes_paid": 1798000000.0, "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:0000034088-23-000030" ], "value_sources": { "cfo": [ "10-Q:0000034088-23-000030" ], "cfi": [ "10-Q:0000034088-23-000030" ], "cff": [ "10-Q:0000034088-23-000030" ], "capex": [ "10-Q:0000034088-23-000030" ], "d_and_a": [ "10-Q:0000034088-23-000030" ], "dividends_paid": [ "10-Q:0000034088-23-000030" ], "buybacks": [ "10-Q:0000034088-23-000030" ], "interest_paid": [ "10-Q:0000034088-23-000030" ], "taxes_paid": [ "10-Q:0000034088-23-000030" ], "proceeds_debt_issuance": [ "10-Q:0000034088-23-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 19963000000.0, "cfi": -3064000000.0, "cff": -8671000000.0, "capex": 3837000000.0, "d_and_a": 4451000000.0, "sbc": null, "dividends_paid": 3727000000.0, "buybacks": 3919000000.0, "interest_paid": 33000000.0, "taxes_paid": 3747000000.0, "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:0000034088-23-000030", "10-Q:0000034088-23-000048" ], "value_sources": { "cfo": [ "10-Q:0000034088-23-000030", "10-Q:0000034088-23-000048" ], "cfi": [ "10-Q:0000034088-23-000030", "10-Q:0000034088-23-000048" ], "cff": [ "10-Q:0000034088-23-000030", "10-Q:0000034088-23-000048" ], "capex": [ "10-Q:0000034088-23-000030", "10-Q:0000034088-23-000048" ], "d_and_a": [ "10-Q:0000034088-23-000048" ], "dividends_paid": [ "10-Q:0000034088-23-000030", "10-Q:0000034088-23-000048" ], "buybacks": [ "10-Q:0000034088-23-000030", "10-Q:0000034088-23-000048" ], "interest_paid": [ "10-Q:0000034088-23-000030", "10-Q:0000034088-23-000048" ], "taxes_paid": [ "10-Q:0000034088-23-000030", "10-Q:0000034088-23-000048" ], "proceeds_debt_issuance": [ "10-Q:0000034088-23-000030", "10-Q:0000034088-23-000048" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 24425000000.0, "cfi": -2378000000.0, "cff": -9793000000.0, "capex": 4876000000.0, "d_and_a": 5642000000.0, "sbc": null, "dividends_paid": 3685000000.0, "buybacks": 4494000000.0, "interest_paid": 308000000.0, "taxes_paid": 4627000000.0, "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": 55000000.0 }, "sources": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ], "value_sources": { "cfo": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ], "cfi": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ], "cff": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ], "capex": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ], "d_and_a": [ "10-Q:0000034088-23-000056" ], "dividends_paid": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ], "buybacks": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ], "interest_paid": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ], "taxes_paid": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ], "proceeds_debt_issuance": [ "10-Q:0000034088-23-000048", "10-Q:0000034088-23-000056" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 17621000000.0, "cfi": -5355000000.0, "cff": -13937000000.0, "capex": 5783000000.0, "d_and_a": 5064000000.0, "sbc": null, "dividends_paid": 3767000000.0, "buybacks": 4675000000.0, "interest_paid": 6000000.0, "taxes_paid": 5192000000.0, "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": 582000000.0 }, "sources": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "value_sources": { "cfo": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "cfi": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "cff": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "capex": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "d_and_a": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "dividends_paid": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "buybacks": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "interest_paid": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "taxes_paid": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ], "proceeds_debt_issuance": [ "10-K:0000034088-24-000018", "10-Q:0000034088-23-000056" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 16341000000.0, "cfi": -4925000000.0, "cff": -8507000000.0, "capex": 5412000000.0, "d_and_a": 4244000000.0, "sbc": null, "dividends_paid": 3738000000.0, "buybacks": 4340000000.0, "interest_paid": 256000000.0, "taxes_paid": 4404000000.0, "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": 20000000.0 }, "sources": [ "10-Q:0000034088-24-000029" ], "value_sources": { "cfo": [ "10-Q:0000034088-24-000029" ], "cfi": [ "10-Q:0000034088-24-000029" ], "cff": [ "10-Q:0000034088-24-000029" ], "capex": [ "10-Q:0000034088-24-000029" ], "d_and_a": [ "10-Q:0000034088-24-000029" ], "dividends_paid": [ "10-Q:0000034088-24-000029" ], "buybacks": [ "10-Q:0000034088-24-000029" ], "interest_paid": [ "10-Q:0000034088-24-000029" ], "taxes_paid": [ "10-Q:0000034088-24-000029" ], "proceeds_debt_issuance": [ "10-Q:0000034088-24-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 9383000000.0, "cfi": -4356000000.0, "cff": -8176000000.0, "capex": 5359000000.0, "d_and_a": 4242000000.0, "sbc": null, "dividends_paid": 3701000000.0, "buybacks": 4340000000.0, "interest_paid": 39000000.0, "taxes_paid": 4437000000.0, "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": 116000000.0 }, "sources": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ], "value_sources": { "cfo": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ], "cfi": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ], "cff": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ], "capex": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ], "d_and_a": [ "10-Q:0000034088-24-000050" ], "dividends_paid": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ], "buybacks": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ], "interest_paid": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ], "taxes_paid": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ], "proceeds_debt_issuance": [ "10-Q:0000034088-24-000029", "10-Q:0000034088-24-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 15963000000.0, "cfi": -4279000000.0, "cff": -8059000000.0, "capex": 4920000000.0, "d_and_a": 4415000000.0, "sbc": null, "dividends_paid": 3663000000.0, "buybacks": 4412000000.0, "interest_paid": 283000000.0, "taxes_paid": 2786000000.0, "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": 669000000.0 }, "sources": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ], "value_sources": { "cfo": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ], "cfi": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ], "cff": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ], "capex": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ], "d_and_a": [ "10-Q:0000034088-24-000068" ], "dividends_paid": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ], "buybacks": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ], "interest_paid": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ], "taxes_paid": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ], "proceeds_debt_issuance": [ "10-Q:0000034088-24-000050", "10-Q:0000034088-24-000068" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 13682000000.0, "cfi": -5714000000.0, "cff": -9555000000.0, "capex": 6228000000.0, "d_and_a": 7740000000.0, "sbc": null, "dividends_paid": 3839000000.0, "buybacks": 4656000000.0, "interest_paid": 6000000.0, "taxes_paid": 3846000000.0, "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": 134000000.0 }, "sources": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "value_sources": { "cfo": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "cfi": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "cff": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "capex": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "d_and_a": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "dividends_paid": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "buybacks": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "interest_paid": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "taxes_paid": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ], "proceeds_debt_issuance": [ "10-K:0000034088-25-000010", "10-Q:0000034088-24-000068" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 14664000000.0, "cfi": -4577000000.0, "cff": -7982000000.0, "capex": 5074000000.0, "d_and_a": 4812000000.0, "sbc": null, "dividends_paid": 3808000000.0, "buybacks": 3011000000.0, "interest_paid": 301000000.0, "taxes_paid": 2718000000.0, "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": 108000000.0 }, "sources": [ "10-Q:0000034088-25-000024" ], "value_sources": { "cfo": [ "10-Q:0000034088-25-000024" ], "cfi": [ "10-Q:0000034088-25-000024" ], "cff": [ "10-Q:0000034088-25-000024" ], "capex": [ "10-Q:0000034088-25-000024" ], "d_and_a": [ "10-Q:0000034088-25-000024" ], "dividends_paid": [ "10-Q:0000034088-25-000024" ], "buybacks": [ "10-Q:0000034088-25-000024" ], "interest_paid": [ "10-Q:0000034088-25-000024" ], "taxes_paid": [ "10-Q:0000034088-25-000024" ], "proceeds_debt_issuance": [ "10-Q:0000034088-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 10560000000.0, "cfi": -4869000000.0, "cff": -12558000000.0, "capex": 6235000000.0, "d_and_a": 5787000000.0, "sbc": null, "dividends_paid": 4285000000.0, "buybacks": 5326000000.0, "interest_paid": 20000000.0, "taxes_paid": 4250000000.0, "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": 109000000.0 }, "sources": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "value_sources": { "cfo": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "cfi": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "cff": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "capex": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "d_and_a": [ "10-Q:0000034088-25-000042" ], "dividends_paid": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "buybacks": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "interest_paid": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "taxes_paid": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "proceeds_debt_issuance": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 17569000000.0, "cfi": -6240000000.0, "cff": -11106000000.0, "capex": 6160000000.0, "d_and_a": 6258000000.0, "sbc": null, "dividends_paid": 4240000000.0, "buybacks": 5512000000.0, "interest_paid": 345000000.0, "taxes_paid": 4226000000.0, "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": 209000000.0 }, "sources": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "value_sources": { "cfo": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "cfi": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "cff": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "capex": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "d_and_a": [ "10-Q:0000034088-25-000061" ], "dividends_paid": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "buybacks": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "interest_paid": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "taxes_paid": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "proceeds_debt_issuance": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 12229000000.0, "cfi": -4252000000.0, "cff": -11143000000.0, "capex": 6837000000.0, "d_and_a": 6585000000.0, "sbc": null, "dividends_paid": 4371000000.0, "buybacks": 5780000000.0, "interest_paid": -42000000.0, "taxes_paid": 2099000000.0, "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": 473000000.0 }, "sources": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "value_sources": { "cfo": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "cfi": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "cff": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "capex": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "d_and_a": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "dividends_paid": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "buybacks": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "interest_paid": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "taxes_paid": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "proceeds_debt_issuance": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 12953000000.0, "cfi": -4135000000.0, "cff": -13579000000.0, "capex": 5898000000.0, "d_and_a": 5702000000.0, "sbc": null, "dividends_paid": 4335000000.0, "buybacks": 4804000000.0, "interest_paid": 211000000.0, "taxes_paid": 2596000000.0, "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": 280000000.0 }, "sources": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-26-000067" ], "value_sources": { "cfo": [ "10-Q:0000034088-26-000067" ], "cfi": [ "10-Q:0000034088-26-000067" ], "cff": [ "10-Q:0000034088-26-000067" ], "capex": [ "10-Q:0000034088-26-000067" ], "d_and_a": [ "10-Q:0000034088-26-000067" ], "dividends_paid": [ "10-Q:0000034088-26-000067" ], "buybacks": [ "10-Q:0000034088-26-000067" ], "interest_paid": [ "10-Q:0000034088-26-000067" ], "taxes_paid": [ "10-Q:0000034088-25-000024" ], "proceeds_debt_issuance": [ "10-Q:0000034088-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 11550000000.0, "cfi": -6180000000.0, "cff": -8685000000.0, "capex": 6283000000.0, "d_and_a": 6101000000.0, "sbc": null, "dividends_paid": 4288000000.0, "buybacks": 4964000000.0, "interest_paid": -42000000.0, "taxes_paid": 2986000000.0, "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": 603000000.0 }, "sources": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042", "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "value_sources": { "cfo": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "cfi": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "cff": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "capex": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "d_and_a": [ "10-Q:0000034088-26-000093" ], "dividends_paid": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "buybacks": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "interest_paid": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "taxes_paid": [ "10-Q:0000034088-25-000024", "10-Q:0000034088-25-000042" ], "proceeds_debt_issuance": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 14788000000.0, "cfi": -8479000000.0, "cff": -8083000000.0, "capex": 8727000000.0, "d_and_a": 6475000000.0, "sbc": null, "dividends_paid": 4242000000.0, "buybacks": 5126000000.0, "interest_paid": 164000000.0, "taxes_paid": 2266000000.0, "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": 262000000.0 }, "sources": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "value_sources": { "cfo": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "cfi": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "cff": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "capex": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "d_and_a": [ "10-Q:0000034088-25-000061" ], "dividends_paid": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "buybacks": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "interest_paid": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "taxes_paid": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ], "proceeds_debt_issuance": [ "10-Q:0000034088-25-000042", "10-Q:0000034088-25-000061" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 12679000000.0, "cfi": -7133000000.0, "cff": -8734000000.0, "capex": 7450000000.0, "d_and_a": 7715000000.0, "sbc": null, "dividends_paid": 4366000000.0, "buybacks": 5379000000.0, "interest_paid": -115000000.0, "taxes_paid": 3715000000.0, "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": 1166000000.0 }, "sources": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "value_sources": { "cfo": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "cfi": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "cff": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "capex": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "d_and_a": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "dividends_paid": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "buybacks": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "interest_paid": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "taxes_paid": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ], "proceeds_debt_issuance": [ "10-K:0000034088-26-000045", "10-Q:0000034088-25-000061" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 8705000000.0, "cfi": -6006000000.0, "cff": -4900000000.0, "capex": 6470000000.0, "d_and_a": 6771000000.0, "sbc": null, "dividends_paid": 4334000000.0, "buybacks": 4868000000.0, "interest_paid": 362000000.0, "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": 894000000.0 }, "sources": [ "10-Q:0000034088-26-000067" ], "value_sources": { "cfo": [ "10-Q:0000034088-26-000067" ], "cfi": [ "10-Q:0000034088-26-000067" ], "cff": [ "10-Q:0000034088-26-000067" ], "capex": [ "10-Q:0000034088-26-000067" ], "d_and_a": [ "10-Q:0000034088-26-000067" ], "dividends_paid": [ "10-Q:0000034088-26-000067" ], "buybacks": [ "10-Q:0000034088-26-000067" ], "interest_paid": [ "10-Q:0000034088-26-000067" ], "proceeds_debt_issuance": [ "10-Q:0000034088-26-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 23555000000.0, "cfi": -6319000000.0, "cff": -14965000000.0, "capex": 6527000000.0, "d_and_a": 8689000000.0, "sbc": null, "dividends_paid": 4299000000.0, "buybacks": 5139000000.0, "interest_paid": 40000000.0, "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:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "value_sources": { "cfo": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "cfi": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "cff": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "capex": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "d_and_a": [ "10-Q:0000034088-26-000093" ], "dividends_paid": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "buybacks": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "interest_paid": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ], "proceeds_debt_issuance": [ "10-Q:0000034088-26-000067", "10-Q:0000034088-26-000093" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "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": 14668000000.0, "cfi": -18459000000.0, "cff": 5285000000.0, "capex": 17282000000.0, "d_and_a": 46009000000.0, "sbc": null, "dividends_paid": 14865000000.0, "buybacks": 405000000.0, "interest_paid": 786000000.0, "taxes_paid": 2428000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": 611000000.0, "deferred_tax": -8856000000.0, "change_receivables": null, "change_inventories": 315000000.0, "change_payables": -7142000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 23186000000.0 }, "sources": [ "10-K:0000034088-22-000011", "10-K:0000034088-23-000020" ], "value_sources": { "cfo": [ "10-K:0000034088-23-000020" ], "cfi": [ "10-K:0000034088-23-000020" ], "cff": [ "10-K:0000034088-23-000020" ], "capex": [ "10-K:0000034088-23-000020" ], "d_and_a": [ "10-K:0000034088-23-000020" ], "dividends_paid": [ "10-K:0000034088-23-000020" ], "buybacks": [ "10-K:0000034088-23-000020" ], "interest_paid": [ "10-K:0000034088-23-000020" ], "taxes_paid": [ "10-K:0000034088-23-000020" ], "goodwill_impairment": [ "10-K:0000034088-22-000011" ], "deferred_tax": [ "10-K:0000034088-23-000020" ], "change_inventories": [ "10-K:0000034088-23-000020" ], "change_payables": [ "10-K:0000034088-23-000020" ], "proceeds_debt_issuance": [ "10-K:0000034088-23-000020" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 48129000000.0, "cfi": -10235000000.0, "cff": -35423000000.0, "capex": 12076000000.0, "d_and_a": 20607000000.0, "sbc": null, "dividends_paid": 14924000000.0, "buybacks": 155000000.0, "interest_paid": 819000000.0, "taxes_paid": 5341000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 303000000.0, "change_receivables": null, "change_inventories": 489000000.0, "change_payables": 16820000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 46000000.0 }, "sources": [ "10-K:0000034088-24-000018" ], "value_sources": { "cfo": [ "10-K:0000034088-24-000018" ], "cfi": [ "10-K:0000034088-24-000018" ], "cff": [ "10-K:0000034088-24-000018" ], "capex": [ "10-K:0000034088-24-000018" ], "d_and_a": [ "10-K:0000034088-24-000018" ], "dividends_paid": [ "10-K:0000034088-24-000018" ], "buybacks": [ "10-K:0000034088-24-000018" ], "interest_paid": [ "10-K:0000034088-24-000018" ], "taxes_paid": [ "10-K:0000034088-24-000018" ], "deferred_tax": [ "10-K:0000034088-24-000018" ], "change_inventories": [ "10-K:0000034088-24-000018" ], "change_payables": [ "10-K:0000034088-24-000018" ], "proceeds_debt_issuance": [ "10-K:0000034088-24-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 76797000000.0, "cfi": -14742000000.0, "cff": -39114000000.0, "capex": 18407000000.0, "d_and_a": 24040000000.0, "sbc": null, "dividends_paid": 14939000000.0, "buybacks": 15155000000.0, "interest_paid": 666000000.0, "taxes_paid": 15364000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 3758000000.0, "change_receivables": null, "change_inventories": 6947000000.0, "change_payables": 18460000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 637000000.0 }, "sources": [ "10-K:0000034088-25-000010" ], "value_sources": { "cfo": [ "10-K:0000034088-25-000010" ], "cfi": [ "10-K:0000034088-25-000010" ], "cff": [ "10-K:0000034088-25-000010" ], "capex": [ "10-K:0000034088-25-000010" ], "d_and_a": [ "10-K:0000034088-25-000010" ], "dividends_paid": [ "10-K:0000034088-25-000010" ], "buybacks": [ "10-K:0000034088-25-000010" ], "interest_paid": [ "10-K:0000034088-25-000010" ], "taxes_paid": [ "10-K:0000034088-25-000010" ], "deferred_tax": [ "10-K:0000034088-25-000010" ], "change_inventories": [ "10-K:0000034088-25-000010" ], "change_payables": [ "10-K:0000034088-25-000010" ], "proceeds_debt_issuance": [ "10-K:0000034088-25-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 55369000000.0, "cfi": -19274000000.0, "cff": -34297000000.0, "capex": 21919000000.0, "d_and_a": 20641000000.0, "sbc": null, "dividends_paid": 14941000000.0, "buybacks": 17748000000.0, "interest_paid": 584000000.0, "taxes_paid": 15473000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 634000000.0, "change_receivables": null, "change_inventories": 3472000000.0, "change_payables": -4727000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 939000000.0 }, "sources": [ "10-K:0000034088-26-000045" ], "value_sources": { "cfo": [ "10-K:0000034088-26-000045" ], "cfi": [ "10-K:0000034088-26-000045" ], "cff": [ "10-K:0000034088-26-000045" ], "capex": [ "10-K:0000034088-26-000045" ], "d_and_a": [ "10-K:0000034088-26-000045" ], "dividends_paid": [ "10-K:0000034088-26-000045" ], "buybacks": [ "10-K:0000034088-26-000045" ], "interest_paid": [ "10-K:0000034088-26-000045" ], "taxes_paid": [ "10-K:0000034088-26-000045" ], "deferred_tax": [ "10-K:0000034088-26-000045" ], "change_inventories": [ "10-K:0000034088-26-000045" ], "change_payables": [ "10-K:0000034088-26-000045" ], "proceeds_debt_issuance": [ "10-K:0000034088-26-000045" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 55022000000.0, "cfi": -19938000000.0, "cff": -42789000000.0, "capex": 24306000000.0, "d_and_a": 23442000000.0, "sbc": null, "dividends_paid": 16704000000.0, "buybacks": 19629000000.0, "interest_paid": 624000000.0, "taxes_paid": 13293000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -865000000.0, "change_receivables": null, "change_inventories": 1812000000.0, "change_payables": 5627000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 899000000.0 }, "sources": [ "10-K:0000034088-26-000045" ], "value_sources": { "cfo": [ "10-K:0000034088-26-000045" ], "cfi": [ "10-K:0000034088-26-000045" ], "cff": [ "10-K:0000034088-26-000045" ], "capex": [ "10-K:0000034088-26-000045" ], "d_and_a": [ "10-K:0000034088-26-000045" ], "dividends_paid": [ "10-K:0000034088-26-000045" ], "buybacks": [ "10-K:0000034088-26-000045" ], "interest_paid": [ "10-K:0000034088-26-000045" ], "taxes_paid": [ "10-K:0000034088-26-000045" ], "deferred_tax": [ "10-K:0000034088-26-000045" ], "change_inventories": [ "10-K:0000034088-26-000045" ], "change_payables": [ "10-K:0000034088-26-000045" ], "proceeds_debt_issuance": [ "10-K:0000034088-26-000045" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 51970000000.0, "cfi": -25927000000.0, "cff": -39081000000.0, "capex": 28358000000.0, "d_and_a": 25993000000.0, "sbc": null, "dividends_paid": 17231000000.0, "buybacks": 20273000000.0, "interest_paid": 218000000.0, "taxes_paid": 11563000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 765000000.0, "change_receivables": null, "change_inventories": 4300000000.0, "change_payables": -222000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2311000000.0 }, "sources": [ "10-K:0000034088-26-000045" ], "value_sources": { "cfo": [ "10-K:0000034088-26-000045" ], "cfi": [ "10-K:0000034088-26-000045" ], "cff": [ "10-K:0000034088-26-000045" ], "capex": [ "10-K:0000034088-26-000045" ], "d_and_a": [ "10-K:0000034088-26-000045" ], "dividends_paid": [ "10-K:0000034088-26-000045" ], "buybacks": [ "10-K:0000034088-26-000045" ], "interest_paid": [ "10-K:0000034088-26-000045" ], "taxes_paid": [ "10-K:0000034088-26-000045" ], "deferred_tax": [ "10-K:0000034088-26-000045" ], "change_inventories": [ "10-K:0000034088-26-000045" ], "change_payables": [ "10-K:0000034088-26-000045" ], "proceeds_debt_issuance": [ "10-K:0000034088-26-000045" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000034088-21-000012": { "kind": "filing", "form": "10-K", "accession": "0000034088-21-000012", "report_date": "2020-12-31", "filed": "2021-02-24", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408821000012/xom-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408821000012/" }, "10-K:0000034088-22-000011": { "kind": "filing", "form": "10-K", "accession": "0000034088-22-000011", "report_date": "2021-12-31", "filed": "2022-02-23", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408822000011/xom-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408822000011/" }, "10-K:0000034088-23-000020": { "kind": "filing", "form": "10-K", "accession": "0000034088-23-000020", "report_date": "2022-12-31", "filed": "2023-02-22", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408823000020/xom-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408823000020/" }, "10-K:0000034088-24-000018": { "kind": "filing", "form": "10-K", "accession": "0000034088-24-000018", "report_date": "2023-12-31", "filed": "2024-02-28", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408824000018/xom-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408824000018/" }, "10-K:0000034088-25-000010": { "kind": "filing", "form": "10-K", "accession": "0000034088-25-000010", "report_date": "2024-12-31", "filed": "2025-02-19", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408825000010/xom-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408825000010/" }, "10-K:0000034088-26-000045": { "kind": "filing", "form": "10-K", "accession": "0000034088-26-000045", "report_date": "2025-12-31", "filed": "2026-02-18", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408826000045/xom-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408826000045/" }, "10-Q:0000034088-20-000037": { "kind": "filing", "form": "10-Q", "accession": "0000034088-20-000037", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408820000037/xom10q1q2020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408820000037/" }, "10-Q:0000034088-20-000073": { "kind": "filing", "form": "10-Q", "accession": "0000034088-20-000073", "report_date": "2020-06-30", "filed": "2020-08-05", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408820000073/xom10q2q2020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408820000073/" }, "10-Q:0000034088-20-000090": { "kind": "filing", "form": "10-Q", "accession": "0000034088-20-000090", "report_date": "2020-09-30", "filed": "2020-11-04", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408820000090/xom-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408820000090/" }, "10-Q:0000034088-21-000024": { "kind": "filing", "form": "10-Q", "accession": "0000034088-21-000024", "report_date": "2021-03-31", "filed": "2021-05-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408821000024/xom-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408821000024/" }, "10-Q:0000034088-21-000051": { "kind": "filing", "form": "10-Q", "accession": "0000034088-21-000051", "report_date": "2021-06-30", "filed": "2021-08-04", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408821000051/xom-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408821000051/" }, "10-Q:0000034088-21-000064": { "kind": "filing", "form": "10-Q", "accession": "0000034088-21-000064", "report_date": "2021-09-30", "filed": "2021-11-03", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408821000064/xom-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408821000064/" }, "10-Q:0000034088-22-000026": { "kind": "filing", "form": "10-Q", "accession": "0000034088-22-000026", "report_date": "2022-03-31", "filed": "2022-05-04", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408822000026/xom-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408822000026/" }, "10-Q:0000034088-22-000051": { "kind": "filing", "form": "10-Q", "accession": "0000034088-22-000051", "report_date": "2022-06-30", "filed": "2022-08-03", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408822000051/xom-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408822000051/" }, "10-Q:0000034088-22-000064": { "kind": "filing", "form": "10-Q", "accession": "0000034088-22-000064", "report_date": "2022-09-30", "filed": "2022-11-02", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408822000064/xom-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408822000064/" }, "10-Q:0000034088-23-000030": { "kind": "filing", "form": "10-Q", "accession": "0000034088-23-000030", "report_date": "2023-03-31", "filed": "2023-05-02", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408823000030/xom-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408823000030/" }, "10-Q:0000034088-23-000048": { "kind": "filing", "form": "10-Q", "accession": "0000034088-23-000048", "report_date": "2023-06-30", "filed": "2023-08-01", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408823000048/xom-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408823000048/" }, "10-Q:0000034088-23-000056": { "kind": "filing", "form": "10-Q", "accession": "0000034088-23-000056", "report_date": "2023-09-30", "filed": "2023-10-31", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408823000056/xom-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408823000056/" }, "10-Q:0000034088-24-000029": { "kind": "filing", "form": "10-Q", "accession": "0000034088-24-000029", "report_date": "2024-03-31", "filed": "2024-04-29", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408824000029/xom-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408824000029/" }, "10-Q:0000034088-24-000050": { "kind": "filing", "form": "10-Q", "accession": "0000034088-24-000050", "report_date": "2024-06-30", "filed": "2024-08-05", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408824000050/xom-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408824000050/" }, "10-Q:0000034088-24-000068": { "kind": "filing", "form": "10-Q", "accession": "0000034088-24-000068", "report_date": "2024-09-30", "filed": "2024-11-04", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408824000068/xom-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408824000068/" }, "10-Q:0000034088-25-000024": { "kind": "filing", "form": "10-Q", "accession": "0000034088-25-000024", "report_date": "2025-03-31", "filed": "2025-05-05", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408825000024/xom-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408825000024/" }, "10-Q:0000034088-25-000042": { "kind": "filing", "form": "10-Q", "accession": "0000034088-25-000042", "report_date": "2025-06-30", "filed": "2025-08-04", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408825000042/xom-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408825000042/" }, "10-Q:0000034088-25-000061": { "kind": "filing", "form": "10-Q", "accession": "0000034088-25-000061", "report_date": "2025-09-30", "filed": "2025-11-03", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408825000061/xom-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408825000061/" }, "10-Q:0000034088-26-000067": { "kind": "filing", "form": "10-Q", "accession": "0000034088-26-000067", "report_date": "2026-03-31", "filed": "2026-05-04", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408826000067/xom-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408826000067/" }, "10-Q:0000034088-26-000093": { "kind": "filing", "form": "10-Q", "accession": "0000034088-26-000093", "report_date": "2026-06-30", "filed": "2026-08-03", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/34088/000003408826000093/xom-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000003408826000093/" }, "8-K:0000950103-24-006322": { "kind": "filing", "form": "8-K", "accession": "0000950103-24-006322", "report_date": "2024-05-03", "filed": "2024-05-03", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/34088/000095010324006322/dp210867_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000095010324006322/" }, "8-K:0001193125-26-291986": { "kind": "filing", "form": "8-K", "accession": "0001193125-26-291986", "report_date": "2026-07-01", "filed": "2026-07-01", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/34088/000119312526291986/d70995d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/34088/000119312526291986/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "goodwill_impairment", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 562000000.0, "source": "10-Q:0000034088-20-000037", "filed": "2020-05-06" }, "latest": { "value": 611000000.0, "source": "10-K:0000034088-23-000020", "filed": "2023-02-22" }, "used": { "value": 611000000.0, "source": "10-Q:0000034088-21-000024", "filed": "2021-05-05" } }, { "period": "FY2020 Q2", "item": "goodwill_impairment", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 562000000.0, "source": "10-Q:0000034088-20-000073", "filed": "2020-08-05" }, "latest": { "value": 611000000.0, "source": "10-Q:0000034088-21-000051", "filed": "2021-08-04" }, "used": { "value": 611000000.0, "source": "10-Q:0000034088-21-000051", "filed": "2021-08-04" } }, { "period": "FY2020 Q3", "item": "goodwill_impairment", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 562000000.0, "source": "10-Q:0000034088-20-000090", "filed": "2020-11-04" }, "latest": { "value": 611000000.0, "source": "10-Q:0000034088-21-000064", "filed": "2021-11-03" }, "used": { "value": 611000000.0, "source": "10-Q:0000034088-21-000064", "filed": "2021-11-03" } }, { "period": "FY2023", "item": "rnd", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 879000000.0, "source": "10-K:0000034088-24-000018", "filed": "2024-02-28" }, "latest": { "value": 900000000.0, "source": "10-K:0000034088-26-000045", "filed": "2026-02-18" }, "used": { "value": 900000000.0, "source": "10-K:0000034088-26-000045", "filed": "2026-02-18" } }, { "period": "FY2024", "item": "rnd", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 987000000.0, "source": "10-K:0000034088-25-000010", "filed": "2025-02-19" }, "latest": { "value": 1000000000.0, "source": "10-K:0000034088-26-000045", "filed": "2026-02-18" }, "used": { "value": 1000000000.0, "source": "10-K:0000034088-26-000045", "filed": "2026-02-18" } } ], "withheld": [], "events": [ { "id": "reorganisation:2026-07-01:8-K:0001193125-26-291986", "type": "reorganisation", "date": "2026-07-01", "fiscal_period": null, "text": "Reorganised under a new holding company, which continues the filings.", "counterparty": null, "amount": null, "sources": [ "8-K:0001193125-26-291986" ] }, { "id": "acquisition:2024-05-03:8-K:0000950103-24-006322", "type": "acquisition", "date": "2024-05-03", "fiscal_period": "FY2024 Q2", "text": "Completed the acquisition of Pioneer Natural Resources Company.", "counterparty": "Pioneer Natural Resources Company", "amount": null, "sources": [ "8-K:0000950103-24-006322" ] } ] }