{ "schema": "annalist.dataset/0.1", "company": { "id": "ge-vernova", "name": "GE Vernova Inc.", "country": "US", "template": "corporate", "cik": "0001996810", "tickers": [ "GEV" ], "entity_name": "GE Vernova Inc.", "fiscal_year_end": "1231", "sic": "3600", "sic_description": "Electronic & Other Electrical Equipment (No Computer Equip)", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-07-22" }, "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": 2024, "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": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 7260000000.0, "cost_of_revenue": 6109000000.0, "gross_profit": 1150000000.0, "rnd": 237000000.0, "sga": 1202000000.0, "operating_income": -289000000.0, "interest_expense": null, "pretax_income": -96000000.0, "income_tax": 10000000.0, "net_income_incl_nci": -106000000.0, "net_income": -130000000.0, "net_income_common": null, "eps_basic": -0.47, "eps_diluted": -0.47, "shares_basic": 274000000.0, "shares_diluted": 274000000.0, "dps_declared": null, "operating_lease_cost": 76000000.0 }, "sources": [ "10-Q:0001996810-25-000073" ], "value_sources": { "revenue": [ "10-Q:0001996810-25-000073" ], "cost_of_revenue": [ "10-Q:0001996810-25-000073" ], "gross_profit": [ "10-Q:0001996810-25-000073" ], "rnd": [ "10-Q:0001996810-25-000073" ], "sga": [ "10-Q:0001996810-25-000073" ], "operating_income": [ "10-Q:0001996810-25-000073" ], "pretax_income": [ "10-Q:0001996810-25-000073" ], "income_tax": [ "10-Q:0001996810-25-000073" ], "net_income_incl_nci": [ "10-Q:0001996810-25-000073" ], "net_income": [ "10-Q:0001996810-25-000073" ], "eps_basic": [ "10-Q:0001996810-25-000073" ], "eps_diluted": [ "10-Q:0001996810-25-000073" ], "shares_basic": [ "10-Q:0001996810-25-000073" ], "shares_diluted": [ "10-Q:0001996810-25-000073" ], "operating_lease_cost": [ "10-Q:0001996810-25-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 8204000000.0, "cost_of_revenue": 6502000000.0, "gross_profit": 1702000000.0, "rnd": 237000000.0, "sga": 938000000.0, "operating_income": 527000000.0, "interest_expense": null, "pretax_income": 1602000000.0, "income_tax": 322000000.0, "net_income_incl_nci": 1280000000.0, "net_income": 1294000000.0, "net_income_common": null, "eps_basic": 4.72, "eps_diluted": 4.65, "shares_basic": 274000000.0, "shares_diluted": 278000000.0, "dps_declared": null, "operating_lease_cost": 60000000.0 }, "sources": [ "10-Q:0001996810-25-000133" ], "value_sources": { "revenue": [ "10-Q:0001996810-25-000133" ], "cost_of_revenue": [ "10-Q:0001996810-25-000133" ], "gross_profit": [ "10-Q:0001996810-25-000133" ], "rnd": [ "10-Q:0001996810-25-000133" ], "sga": [ "10-Q:0001996810-25-000133" ], "operating_income": [ "10-Q:0001996810-25-000133" ], "pretax_income": [ "10-Q:0001996810-25-000133" ], "income_tax": [ "10-Q:0001996810-25-000133" ], "net_income_incl_nci": [ "10-Q:0001996810-25-000133" ], "net_income": [ "10-Q:0001996810-25-000133" ], "eps_basic": [ "10-Q:0001996810-25-000133" ], "eps_diluted": [ "10-Q:0001996810-25-000133" ], "shares_basic": [ "10-Q:0001996810-25-000133" ], "shares_diluted": [ "10-Q:0001996810-25-000133" ], "operating_lease_cost": [ "10-Q:0001996810-25-000133" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 8913000000.0, "cost_of_revenue": 7804000000.0, "gross_profit": 1109000000.0, "rnd": 243000000.0, "sga": 1226000000.0, "operating_income": -359000000.0, "interest_expense": null, "pretax_income": -122000000.0, "income_tax": -23000000.0, "net_income_incl_nci": -99000000.0, "net_income": -96000000.0, "net_income_common": null, "eps_basic": -0.35, "eps_diluted": -0.35, "shares_basic": 275000000.0, "shares_diluted": 275000000.0, "dps_declared": null, "operating_lease_cost": 58000000.0 }, "sources": [ "10-Q:0001996810-25-000160" ], "value_sources": { "revenue": [ "10-Q:0001996810-25-000160" ], "cost_of_revenue": [ "10-Q:0001996810-25-000160" ], "gross_profit": [ "10-Q:0001996810-25-000160" ], "rnd": [ "10-Q:0001996810-25-000160" ], "sga": [ "10-Q:0001996810-25-000160" ], "operating_income": [ "10-Q:0001996810-25-000160" ], "pretax_income": [ "10-Q:0001996810-25-000160" ], "income_tax": [ "10-Q:0001996810-25-000160" ], "net_income_incl_nci": [ "10-Q:0001996810-25-000160" ], "net_income": [ "10-Q:0001996810-25-000160" ], "eps_basic": [ "10-Q:0001996810-25-000160" ], "eps_diluted": [ "10-Q:0001996810-25-000160" ], "shares_basic": [ "10-Q:0001996810-25-000160" ], "shares_diluted": [ "10-Q:0001996810-25-000160" ], "operating_lease_cost": [ "10-Q:0001996810-25-000160" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 10559000000.0, "cost_of_revenue": 8435000000.0, "gross_profit": 2123000000.0, "rnd": 265000000.0, "sga": 1266000000.0, "operating_income": 593000000.0, "interest_expense": null, "pretax_income": 1113000000.0, "income_tax": 629000000.0, "net_income_incl_nci": 484000000.0, "net_income": 484000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1000000.0 }, "sources": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "value_sources": { "revenue": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "cost_of_revenue": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "gross_profit": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "rnd": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "sga": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "operating_income": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "pretax_income": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "income_tax": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "net_income_incl_nci": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "net_income": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "operating_lease_cost": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 8032000000.0, "cost_of_revenue": 6562000000.0, "gross_profit": 1470000000.0, "rnd": 239000000.0, "sga": 1188000000.0, "operating_income": 43000000.0, "interest_expense": null, "pretax_income": 332000000.0, "income_tax": 68000000.0, "net_income_incl_nci": 264000000.0, "net_income": 254000000.0, "net_income_common": null, "eps_basic": 0.92, "eps_diluted": 0.91, "shares_basic": 275000000.0, "shares_diluted": 279000000.0, "dps_declared": null, "operating_lease_cost": 53000000.0 }, "sources": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "value_sources": { "revenue": [ "10-Q:0001996810-26-000064" ], "cost_of_revenue": [ "10-Q:0001996810-26-000064" ], "gross_profit": [ "10-Q:0001996810-26-000064" ], "rnd": [ "10-Q:0001996810-26-000064" ], "sga": [ "10-Q:0001996810-26-000064" ], "operating_income": [ "10-Q:0001996810-26-000064" ], "pretax_income": [ "10-Q:0001996810-26-000064" ], "income_tax": [ "10-Q:0001996810-26-000064" ], "net_income_incl_nci": [ "10-Q:0001996810-26-000064" ], "net_income": [ "10-Q:0001996810-26-000064" ], "eps_basic": [ "10-Q:0001996810-26-000064" ], "eps_diluted": [ "10-Q:0001996810-26-000064" ], "shares_basic": [ "10-Q:0001996810-26-000064" ], "shares_diluted": [ "10-Q:0001996810-26-000064" ], "operating_lease_cost": [ "10-Q:0001996810-26-000148" ] }, "method": "derived", "value_methods": { "operating_lease_cost": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 9111000000.0, "cost_of_revenue": 7266000000.0, "gross_profit": 1846000000.0, "rnd": 282000000.0, "sga": 1185000000.0, "operating_income": 378000000.0, "interest_expense": null, "pretax_income": 645000000.0, "income_tax": 153000000.0, "net_income_incl_nci": 492000000.0, "net_income": 514000000.0, "net_income_common": null, "eps_basic": 1.89, "eps_diluted": 1.86, "shares_basic": 272000000.0, "shares_diluted": 276000000.0, "dps_declared": 0.5, "operating_lease_cost": 63000000.0 }, "sources": [ "10-Q:0001996810-26-000148" ], "value_sources": { "revenue": [ "10-Q:0001996810-26-000148" ], "cost_of_revenue": [ "10-Q:0001996810-26-000148" ], "gross_profit": [ "10-Q:0001996810-26-000148" ], "rnd": [ "10-Q:0001996810-26-000148" ], "sga": [ "10-Q:0001996810-26-000148" ], "operating_income": [ "10-Q:0001996810-26-000148" ], "pretax_income": [ "10-Q:0001996810-26-000148" ], "income_tax": [ "10-Q:0001996810-26-000148" ], "net_income_incl_nci": [ "10-Q:0001996810-26-000148" ], "net_income": [ "10-Q:0001996810-26-000148" ], "eps_basic": [ "10-Q:0001996810-26-000148" ], "eps_diluted": [ "10-Q:0001996810-26-000148" ], "shares_basic": [ "10-Q:0001996810-26-000148" ], "shares_diluted": [ "10-Q:0001996810-26-000148" ], "dps_declared": [ "10-Q:0001996810-26-000148" ], "operating_lease_cost": [ "10-Q:0001996810-26-000148" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 9969000000.0, "cost_of_revenue": 8071000000.0, "gross_profit": 1897000000.0, "rnd": 310000000.0, "sga": 1221000000.0, "operating_income": 366000000.0, "interest_expense": null, "pretax_income": 746000000.0, "income_tax": 293000000.0, "net_income_incl_nci": 453000000.0, "net_income": 452000000.0, "net_income_common": null, "eps_basic": 1.66, "eps_diluted": 1.64, "shares_basic": 272000000.0, "shares_diluted": 275000000.0, "dps_declared": 0.25, "operating_lease_cost": 59000000.0 }, "sources": [ "10-Q:0001996810-25-000160" ], "value_sources": { "revenue": [ "10-Q:0001996810-25-000160" ], "cost_of_revenue": [ "10-Q:0001996810-25-000160" ], "gross_profit": [ "10-Q:0001996810-25-000160" ], "rnd": [ "10-Q:0001996810-25-000160" ], "sga": [ "10-Q:0001996810-25-000160" ], "operating_income": [ "10-Q:0001996810-25-000160" ], "pretax_income": [ "10-Q:0001996810-25-000160" ], "income_tax": [ "10-Q:0001996810-25-000160" ], "net_income_incl_nci": [ "10-Q:0001996810-25-000160" ], "net_income": [ "10-Q:0001996810-25-000160" ], "eps_basic": [ "10-Q:0001996810-25-000160" ], "eps_diluted": [ "10-Q:0001996810-25-000160" ], "shares_basic": [ "10-Q:0001996810-25-000160" ], "shares_diluted": [ "10-Q:0001996810-25-000160" ], "dps_declared": [ "10-Q:0001996810-25-000160" ], "operating_lease_cost": [ "10-Q:0001996810-25-000160" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 10956000000.0, "cost_of_revenue": 8634000000.0, "gross_profit": 2322000000.0, "rnd": 365000000.0, "sga": 1355000000.0, "operating_income": 601000000.0, "interest_expense": null, "pretax_income": 1105000000.0, "income_tax": -2565000000.0, "net_income_incl_nci": 3670000000.0, "net_income": 3664000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 45000000.0 }, "sources": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "value_sources": { "revenue": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "cost_of_revenue": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "gross_profit": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "rnd": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "sga": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "operating_income": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "pretax_income": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "income_tax": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "net_income_incl_nci": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "net_income": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "operating_lease_cost": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 9339000000.0, "cost_of_revenue": 7558000000.0, "gross_profit": 1781000000.0, "rnd": 304000000.0, "sga": 1298000000.0, "operating_income": 179000000.0, "interest_expense": null, "pretax_income": 5103000000.0, "income_tax": 354000000.0, "net_income_incl_nci": 4750000000.0, "net_income": 4745000000.0, "net_income_common": null, "eps_basic": 17.65, "eps_diluted": 17.44, "shares_basic": 269000000.0, "shares_diluted": 272000000.0, "dps_declared": 0.5, "operating_lease_cost": 68000000.0 }, "sources": [ "10-Q:0001996810-26-000064" ], "value_sources": { "revenue": [ "10-Q:0001996810-26-000064" ], "cost_of_revenue": [ "10-Q:0001996810-26-000064" ], "gross_profit": [ "10-Q:0001996810-26-000064" ], "rnd": [ "10-Q:0001996810-26-000064" ], "sga": [ "10-Q:0001996810-26-000064" ], "operating_income": [ "10-Q:0001996810-26-000064" ], "pretax_income": [ "10-Q:0001996810-26-000064" ], "income_tax": [ "10-Q:0001996810-26-000064" ], "net_income_incl_nci": [ "10-Q:0001996810-26-000064" ], "net_income": [ "10-Q:0001996810-26-000064" ], "eps_basic": [ "10-Q:0001996810-26-000064" ], "eps_diluted": [ "10-Q:0001996810-26-000064" ], "shares_basic": [ "10-Q:0001996810-26-000064" ], "shares_diluted": [ "10-Q:0001996810-26-000064" ], "dps_declared": [ "10-Q:0001996810-26-000064" ], "operating_lease_cost": [ "10-Q:0001996810-26-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 11104000000.0, "cost_of_revenue": 8744000000.0, "gross_profit": 2360000000.0, "rnd": 334000000.0, "sga": 1372000000.0, "operating_income": 653000000.0, "interest_expense": null, "pretax_income": 925000000.0, "income_tax": 276000000.0, "net_income_incl_nci": 649000000.0, "net_income": 668000000.0, "net_income_common": null, "eps_basic": 2.49, "eps_diluted": 2.47, "shares_basic": 268000000.0, "shares_diluted": 270000000.0, "dps_declared": 0.5, "operating_lease_cost": 74000000.0 }, "sources": [ "10-Q:0001996810-26-000148" ], "value_sources": { "revenue": [ "10-Q:0001996810-26-000148" ], "cost_of_revenue": [ "10-Q:0001996810-26-000148" ], "gross_profit": [ "10-Q:0001996810-26-000148" ], "rnd": [ "10-Q:0001996810-26-000148" ], "sga": [ "10-Q:0001996810-26-000148" ], "operating_income": [ "10-Q:0001996810-26-000148" ], "pretax_income": [ "10-Q:0001996810-26-000148" ], "income_tax": [ "10-Q:0001996810-26-000148" ], "net_income_incl_nci": [ "10-Q:0001996810-26-000148" ], "net_income": [ "10-Q:0001996810-26-000148" ], "eps_basic": [ "10-Q:0001996810-26-000148" ], "eps_diluted": [ "10-Q:0001996810-26-000148" ], "shares_basic": [ "10-Q:0001996810-26-000148" ], "shares_diluted": [ "10-Q:0001996810-26-000148" ], "dps_declared": [ "10-Q:0001996810-26-000148" ], "operating_lease_cost": [ "10-Q:0001996810-26-000148" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 34935000000.0, "cost_of_revenue": 28850000000.0, "gross_profit": 6085000000.0, "rnd": 982000000.0, "sga": 4632000000.0, "operating_income": 471000000.0, "interest_expense": null, "pretax_income": 2498000000.0, "income_tax": 939000000.0, "net_income_incl_nci": 1559000000.0, "net_income": 1552000000.0, "net_income_common": null, "eps_basic": 5.65, "eps_diluted": 5.58, "shares_basic": 275000000.0, "shares_diluted": 278000000.0, "dps_declared": 0.25, "operating_lease_cost": 194000000.0 }, "sources": [ "10-K:0001996810-26-000015" ], "value_sources": { "revenue": [ "10-K:0001996810-26-000015" ], "cost_of_revenue": [ "10-K:0001996810-26-000015" ], "gross_profit": [ "10-K:0001996810-26-000015" ], "rnd": [ "10-K:0001996810-26-000015" ], "sga": [ "10-K:0001996810-26-000015" ], "operating_income": [ "10-K:0001996810-26-000015" ], "pretax_income": [ "10-K:0001996810-26-000015" ], "income_tax": [ "10-K:0001996810-26-000015" ], "net_income_incl_nci": [ "10-K:0001996810-26-000015" ], "net_income": [ "10-K:0001996810-26-000015" ], "eps_basic": [ "10-K:0001996810-26-000015" ], "eps_diluted": [ "10-K:0001996810-26-000015" ], "shares_basic": [ "10-K:0001996810-26-000015" ], "shares_diluted": [ "10-K:0001996810-26-000015" ], "dps_declared": [ "10-K:0001996810-26-000015" ], "operating_lease_cost": [ "10-K:0001996810-26-000015" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 38068000000.0, "cost_of_revenue": 30533000000.0, "gross_profit": 7535000000.0, "rnd": 1197000000.0, "sga": 4949000000.0, "operating_income": 1388000000.0, "interest_expense": null, "pretax_income": 2828000000.0, "income_tax": -2051000000.0, "net_income_incl_nci": 4879000000.0, "net_income": 4884000000.0, "net_income_common": null, "eps_basic": 17.92, "eps_diluted": 17.69, "shares_basic": 272000000.0, "shares_diluted": 276000000.0, "dps_declared": 1.25, "operating_lease_cost": 220000000.0 }, "sources": [ "10-K:0001996810-26-000015" ], "value_sources": { "revenue": [ "10-K:0001996810-26-000015" ], "cost_of_revenue": [ "10-K:0001996810-26-000015" ], "gross_profit": [ "10-K:0001996810-26-000015" ], "rnd": [ "10-K:0001996810-26-000015" ], "sga": [ "10-K:0001996810-26-000015" ], "operating_income": [ "10-K:0001996810-26-000015" ], "pretax_income": [ "10-K:0001996810-26-000015" ], "income_tax": [ "10-K:0001996810-26-000015" ], "net_income_incl_nci": [ "10-K:0001996810-26-000015" ], "net_income": [ "10-K:0001996810-26-000015" ], "eps_basic": [ "10-K:0001996810-26-000015" ], "eps_diluted": [ "10-K:0001996810-26-000015" ], "shares_basic": [ "10-K:0001996810-26-000015" ], "shares_diluted": [ "10-K:0001996810-26-000015" ], "dps_declared": [ "10-K:0001996810-26-000015" ], "operating_lease_cost": [ "10-K:0001996810-26-000015" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 3255000000.0, "short_term_investments": null, "receivables": null, "inventory": 8859000000.0, "current_assets": 29243000000.0, "ppe_net": null, "goodwill": 4403000000.0, "intangibles": 991000000.0, "total_assets": 47872000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 29516000000.0, "long_term_debt": null, "total_liabilities": 37892000000.0, "temporary_equity": null, "equity_parent": 8974000000.0, "nci": 1007000000.0, "equity_total": 9980000000.0, "liabilities_and_equity": 47872000000.0, "shares_outstanding": null, "retained_earnings": null, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 3647000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 722000000.0, "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:0001996810-24-000008" ], "value_sources": { "cash": [ "10-Q:0001996810-24-000008" ], "inventory": [ "10-Q:0001996810-24-000008" ], "current_assets": [ "10-Q:0001996810-24-000008" ], "goodwill": [ "10-Q:0001996810-24-000008" ], "intangibles": [ "10-Q:0001996810-24-000008" ], "total_assets": [ "10-Q:0001996810-24-000008" ], "current_liabilities": [ "10-Q:0001996810-24-000008" ], "total_liabilities": [ "10-Q:0001996810-24-000008" ], "equity_parent": [ "10-Q:0001996810-24-000008" ], "nci": [ "10-Q:0001996810-24-000008" ], "equity_total": [ "10-Q:0001996810-24-000008" ], "liabilities_and_equity": [ "10-Q:0001996810-24-000008" ], "equity_method_investments": [ "10-Q:0001996810-24-000008" ], "operating_lease_liability": [ "10-Q:0001996810-24-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 5779000000.0, "short_term_investments": null, "receivables": null, "inventory": 9346000000.0, "current_assets": 30722000000.0, "ppe_net": null, "goodwill": 4354000000.0, "intangibles": 925000000.0, "total_assets": 48052000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 29065000000.0, "long_term_debt": null, "total_liabilities": 38003000000.0, "temporary_equity": null, "equity_parent": 9067000000.0, "nci": 982000000.0, "equity_total": 10049000000.0, "liabilities_and_equity": 48052000000.0, "shares_outstanding": 274701743.0, "retained_earnings": 1294000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2405000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 693000000.0, "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:0001996810-24-000067" ], "value_sources": { "cash": [ "10-Q:0001996810-24-000067" ], "inventory": [ "10-Q:0001996810-24-000067" ], "current_assets": [ "10-Q:0001996810-24-000067" ], "goodwill": [ "10-Q:0001996810-24-000067" ], "intangibles": [ "10-Q:0001996810-24-000067" ], "total_assets": [ "10-Q:0001996810-24-000067" ], "current_liabilities": [ "10-Q:0001996810-24-000067" ], "total_liabilities": [ "10-Q:0001996810-24-000067" ], "equity_parent": [ "10-Q:0001996810-24-000067" ], "nci": [ "10-Q:0001996810-24-000067" ], "equity_total": [ "10-Q:0001996810-24-000067" ], "liabilities_and_equity": [ "10-Q:0001996810-24-000067" ], "shares_outstanding": [ "10-Q:0001996810-24-000067" ], "retained_earnings": [ "10-Q:0001996810-24-000067" ], "equity_method_investments": [ "10-Q:0001996810-24-000067" ], "operating_lease_liability": [ "10-Q:0001996810-24-000067" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 7395000000.0, "short_term_investments": null, "receivables": null, "inventory": 9377000000.0, "current_assets": 33141000000.0, "ppe_net": null, "goodwill": 4444000000.0, "intangibles": 869000000.0, "total_assets": 50853000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 31233000000.0, "long_term_debt": null, "total_liabilities": 40336000000.0, "temporary_equity": null, "equity_parent": 9504000000.0, "nci": 1014000000.0, "equity_total": 10517000000.0, "liabilities_and_equity": 50853000000.0, "shares_outstanding": 275627753.0, "retained_earnings": 1198000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2376000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 693000000.0, "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:0001996810-24-000083" ], "value_sources": { "cash": [ "10-Q:0001996810-24-000083" ], "inventory": [ "10-Q:0001996810-24-000083" ], "current_assets": [ "10-Q:0001996810-24-000083" ], "goodwill": [ "10-Q:0001996810-24-000083" ], "intangibles": [ "10-Q:0001996810-24-000083" ], "total_assets": [ "10-Q:0001996810-24-000083" ], "current_liabilities": [ "10-Q:0001996810-24-000083" ], "total_liabilities": [ "10-Q:0001996810-24-000083" ], "equity_parent": [ "10-Q:0001996810-24-000083" ], "nci": [ "10-Q:0001996810-24-000083" ], "equity_total": [ "10-Q:0001996810-24-000083" ], "liabilities_and_equity": [ "10-Q:0001996810-24-000083" ], "shares_outstanding": [ "10-Q:0001996810-24-000083" ], "retained_earnings": [ "10-Q:0001996810-24-000083" ], "equity_method_investments": [ "10-Q:0001996810-24-000083" ], "operating_lease_liability": [ "10-Q:0001996810-24-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 8205000000.0, "short_term_investments": null, "receivables": 8177000000.0, "inventory": 8587000000.0, "current_assets": 34153000000.0, "ppe_net": null, "goodwill": 4263000000.0, "intangibles": 813000000.0, "total_assets": 51485000000.0, "accounts_payable": null, "short_term_borrowings": 60000000.0, "debt_current": null, "current_liabilities": 31685000000.0, "long_term_debt": null, "total_liabilities": 40892000000.0, "temporary_equity": null, "equity_parent": 9546000000.0, "nci": 1047000000.0, "equity_total": 10593000000.0, "liabilities_and_equity": 51485000000.0, "shares_outstanding": 275880314.0, "retained_earnings": 1611000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2149000000.0, "accrued_taxes_current": 80000000.0, "commercial_paper": null, "operating_lease_liability": 725000000.0, "operating_lease_liability_current": 163000000.0, "operating_lease_liability_noncurrent": 562000000.0, "operating_lease_discount_rate": 0.044, "operating_lease_payments_y1": 188000000.0, "operating_lease_payments_total": 850000000.0, "operating_lease_imputed_interest": 125000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001996810-25-000011", "10-K:0001996810-26-000015" ], "value_sources": { "cash": [ "10-K:0001996810-26-000015" ], "receivables": [ "10-K:0001996810-26-000015" ], "inventory": [ "10-K:0001996810-26-000015" ], "current_assets": [ "10-K:0001996810-26-000015" ], "goodwill": [ "10-K:0001996810-26-000015" ], "intangibles": [ "10-K:0001996810-26-000015" ], "total_assets": [ "10-K:0001996810-26-000015" ], "short_term_borrowings": [ "10-K:0001996810-26-000015" ], "current_liabilities": [ "10-K:0001996810-26-000015" ], "total_liabilities": [ "10-K:0001996810-26-000015" ], "equity_parent": [ "10-K:0001996810-26-000015" ], "nci": [ "10-K:0001996810-26-000015" ], "equity_total": [ "10-K:0001996810-26-000015" ], "liabilities_and_equity": [ "10-K:0001996810-26-000015" ], "shares_outstanding": [ "10-K:0001996810-26-000015" ], "retained_earnings": [ "10-K:0001996810-26-000015" ], "equity_method_investments": [ "10-K:0001996810-26-000015" ], "accrued_taxes_current": [ "10-K:0001996810-26-000015" ], "operating_lease_liability": [ "10-K:0001996810-26-000015" ], "operating_lease_liability_current": [ "10-K:0001996810-26-000015" ], "operating_lease_liability_noncurrent": [ "10-K:0001996810-26-000015" ], "operating_lease_discount_rate": [ "10-K:0001996810-26-000015" ], "operating_lease_payments_y1": [ "10-K:0001996810-25-000011" ], "operating_lease_payments_total": [ "10-K:0001996810-25-000011" ], "operating_lease_imputed_interest": [ "10-K:0001996810-25-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 8107000000.0, "short_term_investments": null, "receivables": 7136000000.0, "inventory": 9156000000.0, "current_assets": 33936000000.0, "ppe_net": null, "goodwill": 4368000000.0, "intangibles": 773000000.0, "total_assets": 51559000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 32677000000.0, "long_term_debt": null, "total_liabilities": 41887000000.0, "temporary_equity": null, "equity_parent": 8607000000.0, "nci": 1065000000.0, "equity_total": 9672000000.0, "liabilities_and_equity": 51559000000.0, "shares_outstanding": 272934744.0, "retained_earnings": 1865000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2137000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 746000000.0, "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:0001996810-25-000073" ], "value_sources": { "cash": [ "10-Q:0001996810-25-000073" ], "receivables": [ "10-Q:0001996810-25-000073" ], "inventory": [ "10-Q:0001996810-25-000073" ], "current_assets": [ "10-Q:0001996810-25-000073" ], "goodwill": [ "10-Q:0001996810-25-000073" ], "intangibles": [ "10-Q:0001996810-25-000073" ], "total_assets": [ "10-Q:0001996810-25-000073" ], "current_liabilities": [ "10-Q:0001996810-25-000073" ], "total_liabilities": [ "10-Q:0001996810-25-000073" ], "equity_parent": [ "10-Q:0001996810-25-000073" ], "nci": [ "10-Q:0001996810-25-000073" ], "equity_total": [ "10-Q:0001996810-25-000073" ], "liabilities_and_equity": [ "10-Q:0001996810-25-000073" ], "shares_outstanding": [ "10-Q:0001996810-25-000073" ], "retained_earnings": [ "10-Q:0001996810-25-000073" ], "equity_method_investments": [ "10-Q:0001996810-25-000073" ], "operating_lease_liability": [ "10-Q:0001996810-25-000073" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 7892000000.0, "short_term_investments": null, "receivables": 6948000000.0, "inventory": 9825000000.0, "current_assets": 34709000000.0, "ppe_net": null, "goodwill": 4528000000.0, "intangibles": 739000000.0, "total_assets": 53078000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 33761000000.0, "long_term_debt": null, "total_liabilities": 43131000000.0, "temporary_equity": null, "equity_parent": 8877000000.0, "nci": 1070000000.0, "equity_total": 9947000000.0, "liabilities_and_equity": 53078000000.0, "shares_outstanding": 272223940.0, "retained_earnings": 2241000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 2170000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 784000000.0, "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:0001996810-25-000133" ], "value_sources": { "cash": [ "10-Q:0001996810-25-000133" ], "receivables": [ "10-Q:0001996810-25-000133" ], "inventory": [ "10-Q:0001996810-25-000133" ], "current_assets": [ "10-Q:0001996810-25-000133" ], "goodwill": [ "10-Q:0001996810-25-000133" ], "intangibles": [ "10-Q:0001996810-25-000133" ], "total_assets": [ "10-Q:0001996810-25-000133" ], "current_liabilities": [ "10-Q:0001996810-25-000133" ], "total_liabilities": [ "10-Q:0001996810-25-000133" ], "equity_parent": [ "10-Q:0001996810-25-000133" ], "nci": [ "10-Q:0001996810-25-000133" ], "equity_total": [ "10-Q:0001996810-25-000133" ], "liabilities_and_equity": [ "10-Q:0001996810-25-000133" ], "shares_outstanding": [ "10-Q:0001996810-25-000133" ], "retained_earnings": [ "10-Q:0001996810-25-000133" ], "equity_method_investments": [ "10-Q:0001996810-25-000133" ], "operating_lease_liability": [ "10-Q:0001996810-25-000133" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 7945000000.0, "short_term_investments": null, "receivables": 7374000000.0, "inventory": 10032000000.0, "current_assets": 36278000000.0, "ppe_net": null, "goodwill": 4327000000.0, "intangibles": 747000000.0, "total_assets": 54398000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 35272000000.0, "long_term_debt": null, "total_liabilities": 44669000000.0, "temporary_equity": null, "equity_parent": 8646000000.0, "nci": 1083000000.0, "equity_total": 9729000000.0, "liabilities_and_equity": 54398000000.0, "shares_outstanding": 271320459.0, "retained_earnings": 2626000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1916000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 801000000.0, "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:0001996810-25-000160" ], "value_sources": { "cash": [ "10-Q:0001996810-25-000160" ], "receivables": [ "10-Q:0001996810-25-000160" ], "inventory": [ "10-Q:0001996810-25-000160" ], "current_assets": [ "10-Q:0001996810-25-000160" ], "goodwill": [ "10-Q:0001996810-25-000160" ], "intangibles": [ "10-Q:0001996810-25-000160" ], "total_assets": [ "10-Q:0001996810-25-000160" ], "current_liabilities": [ "10-Q:0001996810-25-000160" ], "total_liabilities": [ "10-Q:0001996810-25-000160" ], "equity_parent": [ "10-Q:0001996810-25-000160" ], "nci": [ "10-Q:0001996810-25-000160" ], "equity_total": [ "10-Q:0001996810-25-000160" ], "liabilities_and_equity": [ "10-Q:0001996810-25-000160" ], "shares_outstanding": [ "10-Q:0001996810-25-000160" ], "retained_earnings": [ "10-Q:0001996810-25-000160" ], "equity_method_investments": [ "10-Q:0001996810-25-000160" ], "operating_lease_liability": [ "10-Q:0001996810-25-000160" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 8848000000.0, "short_term_investments": null, "receivables": 9803000000.0, "inventory": 10429000000.0, "current_assets": 40216000000.0, "ppe_net": null, "goodwill": 4439000000.0, "intangibles": 727000000.0, "total_assets": 63016000000.0, "accounts_payable": null, "short_term_borrowings": 63000000.0, "debt_current": 24000000.0, "current_liabilities": 40972000000.0, "long_term_debt": 265000000.0, "total_liabilities": 50720000000.0, "temporary_equity": null, "equity_parent": 11178000000.0, "nci": 1118000000.0, "equity_total": 12296000000.0, "liabilities_and_equity": 63016000000.0, "shares_outstanding": 269529464.0, "retained_earnings": 6154000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1834000000.0, "accrued_taxes_current": 487000000.0, "commercial_paper": null, "operating_lease_liability": 843000000.0, "operating_lease_liability_current": 183000000.0, "operating_lease_liability_noncurrent": 661000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 217000000.0, "operating_lease_payments_total": 1003000000.0, "operating_lease_imputed_interest": 160000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001996810-26-000015", "10-Q:0001996810-26-000148" ], "value_sources": { "cash": [ "10-Q:0001996810-26-000148" ], "receivables": [ "10-Q:0001996810-26-000148" ], "inventory": [ "10-Q:0001996810-26-000148" ], "current_assets": [ "10-Q:0001996810-26-000148" ], "goodwill": [ "10-Q:0001996810-26-000148" ], "intangibles": [ "10-Q:0001996810-26-000148" ], "total_assets": [ "10-Q:0001996810-26-000148" ], "short_term_borrowings": [ "10-K:0001996810-26-000015" ], "debt_current": [ "10-Q:0001996810-26-000148" ], "current_liabilities": [ "10-Q:0001996810-26-000148" ], "long_term_debt": [ "10-Q:0001996810-26-000148" ], "total_liabilities": [ "10-Q:0001996810-26-000148" ], "equity_parent": [ "10-Q:0001996810-26-000148" ], "nci": [ "10-Q:0001996810-26-000148" ], "equity_total": [ "10-Q:0001996810-26-000148" ], "liabilities_and_equity": [ "10-Q:0001996810-26-000148" ], "shares_outstanding": [ "10-Q:0001996810-26-000148" ], "retained_earnings": [ "10-Q:0001996810-26-000148" ], "equity_method_investments": [ "10-Q:0001996810-26-000148" ], "accrued_taxes_current": [ "10-K:0001996810-26-000015" ], "operating_lease_liability": [ "10-Q:0001996810-26-000148" ], "operating_lease_liability_current": [ "10-K:0001996810-26-000015" ], "operating_lease_liability_noncurrent": [ "10-K:0001996810-26-000015" ], "operating_lease_discount_rate": [ "10-K:0001996810-26-000015" ], "operating_lease_payments_y1": [ "10-K:0001996810-26-000015" ], "operating_lease_payments_total": [ "10-K:0001996810-26-000015" ], "operating_lease_imputed_interest": [ "10-K:0001996810-26-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 10172000000.0, "short_term_investments": null, "receivables": 9568000000.0, "inventory": 11919000000.0, "current_assets": 42969000000.0, "ppe_net": null, "goodwill": 9855000000.0, "intangibles": 4543000000.0, "total_assets": 75612000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 51000000.0, "current_liabilities": 48094000000.0, "long_term_debt": 2806000000.0, "total_liabilities": 60547000000.0, "temporary_equity": null, "equity_parent": 13922000000.0, "nci": 1143000000.0, "equity_total": 15065000000.0, "liabilities_and_equity": 75612000000.0, "shares_outstanding": 268719995.0, "retained_earnings": 10762000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1396000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 898000000.0, "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:0001996810-26-000064" ], "value_sources": { "cash": [ "10-Q:0001996810-26-000064" ], "receivables": [ "10-Q:0001996810-26-000064" ], "inventory": [ "10-Q:0001996810-26-000064" ], "current_assets": [ "10-Q:0001996810-26-000064" ], "goodwill": [ "10-Q:0001996810-26-000064" ], "intangibles": [ "10-Q:0001996810-26-000064" ], "total_assets": [ "10-Q:0001996810-26-000064" ], "debt_current": [ "10-Q:0001996810-26-000064" ], "current_liabilities": [ "10-Q:0001996810-26-000064" ], "long_term_debt": [ "10-Q:0001996810-26-000064" ], "total_liabilities": [ "10-Q:0001996810-26-000064" ], "equity_parent": [ "10-Q:0001996810-26-000064" ], "nci": [ "10-Q:0001996810-26-000064" ], "equity_total": [ "10-Q:0001996810-26-000064" ], "liabilities_and_equity": [ "10-Q:0001996810-26-000064" ], "shares_outstanding": [ "10-Q:0001996810-26-000064" ], "retained_earnings": [ "10-Q:0001996810-26-000064" ], "equity_method_investments": [ "10-Q:0001996810-26-000064" ], "operating_lease_liability": [ "10-Q:0001996810-26-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 13120000000.0, "short_term_investments": null, "receivables": 11099000000.0, "inventory": 12692000000.0, "current_assets": 47433000000.0, "ppe_net": null, "goodwill": 9689000000.0, "intangibles": 4507000000.0, "total_assets": 80800000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 55000000.0, "current_liabilities": 55830000000.0, "long_term_debt": 2794000000.0, "total_liabilities": 67685000000.0, "temporary_equity": null, "equity_parent": 11957000000.0, "nci": 1158000000.0, "equity_total": 13115000000.0, "liabilities_and_equity": 80800000000.0, "shares_outstanding": 266333581.0, "retained_earnings": 11296000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 1384000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 871000000.0, "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:0001996810-26-000148" ], "value_sources": { "cash": [ "10-Q:0001996810-26-000148" ], "receivables": [ "10-Q:0001996810-26-000148" ], "inventory": [ "10-Q:0001996810-26-000148" ], "current_assets": [ "10-Q:0001996810-26-000148" ], "goodwill": [ "10-Q:0001996810-26-000148" ], "intangibles": [ "10-Q:0001996810-26-000148" ], "total_assets": [ "10-Q:0001996810-26-000148" ], "debt_current": [ "10-Q:0001996810-26-000148" ], "current_liabilities": [ "10-Q:0001996810-26-000148" ], "long_term_debt": [ "10-Q:0001996810-26-000148" ], "total_liabilities": [ "10-Q:0001996810-26-000148" ], "equity_parent": [ "10-Q:0001996810-26-000148" ], "nci": [ "10-Q:0001996810-26-000148" ], "equity_total": [ "10-Q:0001996810-26-000148" ], "liabilities_and_equity": [ "10-Q:0001996810-26-000148" ], "shares_outstanding": [ "10-Q:0001996810-26-000148" ], "retained_earnings": [ "10-Q:0001996810-26-000148" ], "equity_method_investments": [ "10-Q:0001996810-26-000148" ], "operating_lease_liability": [ "10-Q:0001996810-26-000148" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": -444000000.0, "cfi": -285000000.0, "cff": 1934000000.0, "capex": 217000000.0, "d_and_a": 251000000.0, "sbc": null, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 58000000.0, "depreciation": 188000000.0, "amortisation_intangibles": 63000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 717000000.0, "change_payables": -671000000.0, "change_contract_liabilities": 885000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001996810-25-000073" ], "value_sources": { "cfo": [ "10-Q:0001996810-25-000073" ], "cfi": [ "10-Q:0001996810-25-000073" ], "cff": [ "10-Q:0001996810-25-000073" ], "capex": [ "10-Q:0001996810-25-000073" ], "d_and_a": [ "10-Q:0001996810-25-000073" ], "dividends_paid": [ "10-Q:0001996810-25-000073" ], "buybacks": [ "10-Q:0001996810-25-000073" ], "taxes_paid": [ "10-Q:0001996810-25-000073" ], "depreciation": [ "10-Q:0001996810-25-000073" ], "amortisation_intangibles": [ "10-Q:0001996810-25-000073" ], "change_inventories": [ "10-Q:0001996810-25-000073" ], "change_payables": [ "10-Q:0001996810-25-000073" ], "change_contract_liabilities": [ "10-Q:0001996810-25-000073" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 979000000.0, "cfi": 537000000.0, "cff": 970000000.0, "capex": 157000000.0, "d_and_a": 254000000.0, "sbc": 54000000.0, "dividends_paid": 0.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 115000000.0, "depreciation": 191000000.0, "amortisation_intangibles": 63000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 571000000.0, "change_payables": 381000000.0, "change_contract_liabilities": 711000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001996810-24-000067", "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "value_sources": { "cfo": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "cfi": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "cff": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "capex": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "d_and_a": [ "10-Q:0001996810-25-000133" ], "sbc": [ "10-Q:0001996810-24-000067" ], "dividends_paid": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "buybacks": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "taxes_paid": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "depreciation": [ "10-Q:0001996810-25-000133" ], "amortisation_intangibles": [ "10-Q:0001996810-25-000133" ], "change_inventories": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "change_payables": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ], "change_contract_liabilities": [ "10-Q:0001996810-25-000073", "10-Q:0001996810-25-000133" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1127000000.0, "cfi": -114000000.0, "cff": 585000000.0, "capex": 159000000.0, "d_and_a": 399000000.0, "sbc": null, "dividends_paid": 0.0, "buybacks": 40000000.0, "interest_paid": null, "taxes_paid": 126000000.0, "depreciation": 336000000.0, "amortisation_intangibles": 63000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": -137000000.0, "change_payables": 894000000.0, "change_contract_liabilities": 64000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "value_sources": { "cfo": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "cfi": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "cff": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "capex": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "d_and_a": [ "10-Q:0001996810-25-000160" ], "dividends_paid": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "buybacks": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "taxes_paid": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "depreciation": [ "10-Q:0001996810-25-000160" ], "amortisation_intangibles": [ "10-Q:0001996810-25-000160" ], "change_inventories": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "change_payables": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "change_contract_liabilities": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 921000000.0, "cfi": -175000000.0, "cff": 163000000.0, "capex": 350000000.0, "d_and_a": 269000000.0, "sbc": 51000000.0, "dividends_paid": 0.0, "buybacks": 3000000.0, "interest_paid": null, "taxes_paid": 324000000.0, "depreciation": 180000000.0, "amortisation_intangibles": 89000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": -510000000.0, "change_payables": 63000000.0, "change_contract_liabilities": 1139000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001996810-26-000015", "10-Q:0001996810-24-000083", "10-Q:0001996810-25-000160" ], "value_sources": { "cfo": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "cfi": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "cff": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "capex": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "d_and_a": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "sbc": [ "10-K:0001996810-26-000015", "10-Q:0001996810-24-000083" ], "dividends_paid": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "buybacks": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "taxes_paid": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "depreciation": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "amortisation_intangibles": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "change_inventories": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "change_payables": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "change_contract_liabilities": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1161000000.0, "cfi": -93000000.0, "cff": -1257000000.0, "capex": 186000000.0, "d_and_a": 205000000.0, "sbc": null, "dividends_paid": 69000000.0, "buybacks": 1101000000.0, "interest_paid": null, "taxes_paid": 145000000.0, "depreciation": 149000000.0, "amortisation_intangibles": 56000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 432000000.0, "change_payables": -269000000.0, "change_contract_liabilities": 1124000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001996810-26-000064" ], "value_sources": { "cfo": [ "10-Q:0001996810-26-000064" ], "cfi": [ "10-Q:0001996810-26-000064" ], "cff": [ "10-Q:0001996810-26-000064" ], "capex": [ "10-Q:0001996810-26-000064" ], "d_and_a": [ "10-Q:0001996810-26-000064" ], "dividends_paid": [ "10-Q:0001996810-26-000064" ], "buybacks": [ "10-Q:0001996810-26-000064" ], "taxes_paid": [ "10-Q:0001996810-26-000064" ], "depreciation": [ "10-Q:0001996810-26-000064" ], "amortisation_intangibles": [ "10-Q:0001996810-26-000064" ], "change_inventories": [ "10-Q:0001996810-26-000064" ], "change_payables": [ "10-Q:0001996810-26-000064" ], "change_contract_liabilities": [ "10-Q:0001996810-26-000064" ], "proceeds_debt_issuance": [ "10-Q:0001996810-26-000064" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 367000000.0, "cfi": -121000000.0, "cff": -604000000.0, "capex": 173000000.0, "d_and_a": 205000000.0, "sbc": null, "dividends_paid": 70000000.0, "buybacks": 480000000.0, "interest_paid": null, "taxes_paid": 218000000.0, "depreciation": 145000000.0, "amortisation_intangibles": 60000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 451000000.0, "change_payables": 476000000.0, "change_contract_liabilities": 736000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "value_sources": { "cfo": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "cfi": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "cff": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "capex": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "d_and_a": [ "10-Q:0001996810-26-000148" ], "dividends_paid": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "buybacks": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "taxes_paid": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "depreciation": [ "10-Q:0001996810-26-000148" ], "amortisation_intangibles": [ "10-Q:0001996810-26-000148" ], "change_inventories": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "change_payables": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "change_contract_liabilities": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "proceeds_debt_issuance": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 980000000.0, "cfi": -167000000.0, "cff": -774000000.0, "capex": 247000000.0, "d_and_a": 213000000.0, "sbc": null, "dividends_paid": 68000000.0, "buybacks": 660000000.0, "interest_paid": null, "taxes_paid": 126000000.0, "depreciation": 152000000.0, "amortisation_intangibles": 61000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 164000000.0, "change_payables": 359000000.0, "change_contract_liabilities": 559000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "value_sources": { "cfo": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "cfi": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "cff": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "capex": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "d_and_a": [ "10-Q:0001996810-25-000160" ], "dividends_paid": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "buybacks": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "taxes_paid": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "depreciation": [ "10-Q:0001996810-25-000160" ], "amortisation_intangibles": [ "10-Q:0001996810-25-000160" ], "change_inventories": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "change_payables": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ], "change_contract_liabilities": [ "10-Q:0001996810-25-000133", "10-Q:0001996810-25-000160" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2479000000.0, "cfi": -374000000.0, "cff": -1178000000.0, "capex": 671000000.0, "d_and_a": 230000000.0, "sbc": null, "dividends_paid": 68000000.0, "buybacks": 1075000000.0, "interest_paid": null, "taxes_paid": 341000000.0, "depreciation": 169000000.0, "amortisation_intangibles": 61000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 386000000.0, "change_payables": -671000000.0, "change_contract_liabilities": 5600000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "value_sources": { "cfo": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "cfi": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "cff": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "capex": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "d_and_a": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "dividends_paid": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "buybacks": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "taxes_paid": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "depreciation": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "amortisation_intangibles": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "change_inventories": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "change_payables": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ], "change_contract_liabilities": [ "10-K:0001996810-26-000015", "10-Q:0001996810-25-000160" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 5188000000.0, "cfi": -4291000000.0, "cff": 442000000.0, "capex": 397000000.0, "d_and_a": 342000000.0, "sbc": null, "dividends_paid": 137000000.0, "buybacks": 1278000000.0, "interest_paid": null, "taxes_paid": 534000000.0, "depreciation": 166000000.0, "amortisation_intangibles": 176000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 930000000.0, "change_payables": 473000000.0, "change_contract_liabilities": 5574000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2567000000.0 }, "sources": [ "10-Q:0001996810-26-000064" ], "value_sources": { "cfo": [ "10-Q:0001996810-26-000064" ], "cfi": [ "10-Q:0001996810-26-000064" ], "cff": [ "10-Q:0001996810-26-000064" ], "capex": [ "10-Q:0001996810-26-000064" ], "d_and_a": [ "10-Q:0001996810-26-000064" ], "dividends_paid": [ "10-Q:0001996810-26-000064" ], "buybacks": [ "10-Q:0001996810-26-000064" ], "taxes_paid": [ "10-Q:0001996810-26-000064" ], "depreciation": [ "10-Q:0001996810-26-000064" ], "amortisation_intangibles": [ "10-Q:0001996810-26-000064" ], "change_inventories": [ "10-Q:0001996810-26-000064" ], "change_payables": [ "10-Q:0001996810-26-000064" ], "change_contract_liabilities": [ "10-Q:0001996810-26-000064" ], "proceeds_debt_issuance": [ "10-Q:0001996810-26-000064" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 5492000000.0, "cfi": 229000000.0, "cff": -2743000000.0, "capex": 386000000.0, "d_and_a": 418000000.0, "sbc": null, "dividends_paid": 136000000.0, "buybacks": 2393000000.0, "interest_paid": null, "taxes_paid": 724000000.0, "depreciation": 182000000.0, "amortisation_intangibles": 236000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 814000000.0, "change_payables": 476000000.0, "change_contract_liabilities": 8121000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "value_sources": { "cfo": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "cfi": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "cff": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "capex": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "d_and_a": [ "10-Q:0001996810-26-000148" ], "dividends_paid": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "buybacks": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "taxes_paid": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "depreciation": [ "10-Q:0001996810-26-000148" ], "amortisation_intangibles": [ "10-Q:0001996810-26-000148" ], "change_inventories": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "change_payables": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "change_contract_liabilities": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ], "proceeds_debt_issuance": [ "10-Q:0001996810-26-000064", "10-Q:0001996810-26-000148" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "taxes_paid": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } } ], "cf_annual": [ { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 2583000000.0, "cfi": -37000000.0, "cff": 3652000000.0, "capex": 883000000.0, "d_and_a": 1172000000.0, "sbc": 155000000.0, "dividends_paid": 0.0, "buybacks": 43000000.0, "interest_paid": 74000000.0, "taxes_paid": 623000000.0, "depreciation": 895000000.0, "amortisation_intangibles": 277000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 641000000.0, "change_payables": 667000000.0, "change_contract_liabilities": 2799000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001996810-26-000015" ], "value_sources": { "cfo": [ "10-K:0001996810-26-000015" ], "cfi": [ "10-K:0001996810-26-000015" ], "cff": [ "10-K:0001996810-26-000015" ], "capex": [ "10-K:0001996810-26-000015" ], "d_and_a": [ "10-K:0001996810-26-000015" ], "sbc": [ "10-K:0001996810-26-000015" ], "dividends_paid": [ "10-K:0001996810-26-000015" ], "buybacks": [ "10-K:0001996810-26-000015" ], "interest_paid": [ "10-K:0001996810-26-000015" ], "taxes_paid": [ "10-K:0001996810-26-000015" ], "depreciation": [ "10-K:0001996810-26-000015" ], "amortisation_intangibles": [ "10-K:0001996810-26-000015" ], "change_inventories": [ "10-K:0001996810-26-000015" ], "change_payables": [ "10-K:0001996810-26-000015" ], "change_contract_liabilities": [ "10-K:0001996810-26-000015" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 4987000000.0, "cfi": -755000000.0, "cff": -3813000000.0, "capex": 1277000000.0, "d_and_a": 853000000.0, "sbc": 257000000.0, "dividends_paid": 275000000.0, "buybacks": 3316000000.0, "interest_paid": 53000000.0, "taxes_paid": 830000000.0, "depreciation": 615000000.0, "amortisation_intangibles": 238000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": 1433000000.0, "change_payables": -105000000.0, "change_contract_liabilities": 8019000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001996810-26-000015" ], "value_sources": { "cfo": [ "10-K:0001996810-26-000015" ], "cfi": [ "10-K:0001996810-26-000015" ], "cff": [ "10-K:0001996810-26-000015" ], "capex": [ "10-K:0001996810-26-000015" ], "d_and_a": [ "10-K:0001996810-26-000015" ], "sbc": [ "10-K:0001996810-26-000015" ], "dividends_paid": [ "10-K:0001996810-26-000015" ], "buybacks": [ "10-K:0001996810-26-000015" ], "interest_paid": [ "10-K:0001996810-26-000015" ], "taxes_paid": [ "10-K:0001996810-26-000015" ], "depreciation": [ "10-K:0001996810-26-000015" ], "amortisation_intangibles": [ "10-K:0001996810-26-000015" ], "change_inventories": [ "10-K:0001996810-26-000015" ], "change_payables": [ "10-K:0001996810-26-000015" ], "change_contract_liabilities": [ "10-K:0001996810-26-000015" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0001996810-25-000011": { "kind": "filing", "form": "10-K", "accession": "0001996810-25-000011", "report_date": "2024-12-31", "filed": "2025-02-06", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000011/gev-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000011/" }, "10-K:0001996810-26-000015": { "kind": "filing", "form": "10-K", "accession": "0001996810-26-000015", "report_date": "2025-12-31", "filed": "2026-01-29", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681026000015/gev-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681026000015/" }, "10-Q:0001996810-24-000008": { "kind": "filing", "form": "10-Q", "accession": "0001996810-24-000008", "report_date": "2024-03-31", "filed": "2024-04-30", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681024000008/gev-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681024000008/" }, "10-Q:0001996810-24-000067": { "kind": "filing", "form": "10-Q", "accession": "0001996810-24-000067", "report_date": "2024-06-30", "filed": "2024-07-24", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681024000067/gev-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681024000067/" }, "10-Q:0001996810-24-000083": { "kind": "filing", "form": "10-Q", "accession": "0001996810-24-000083", "report_date": "2024-09-30", "filed": "2024-10-23", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681024000083/gev-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681024000083/" }, "10-Q:0001996810-25-000073": { "kind": "filing", "form": "10-Q", "accession": "0001996810-25-000073", "report_date": "2025-03-31", "filed": "2025-04-23", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000073/gev-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000073/" }, "10-Q:0001996810-25-000133": { "kind": "filing", "form": "10-Q", "accession": "0001996810-25-000133", "report_date": "2025-06-30", "filed": "2025-07-23", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000133/gev-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000133/" }, "10-Q:0001996810-25-000160": { "kind": "filing", "form": "10-Q", "accession": "0001996810-25-000160", "report_date": "2025-09-30", "filed": "2025-10-22", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000160/gev-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000160/" }, "10-Q:0001996810-26-000064": { "kind": "filing", "form": "10-Q", "accession": "0001996810-26-000064", "report_date": "2026-03-31", "filed": "2026-04-22", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681026000064/gev-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681026000064/" }, "10-Q:0001996810-26-000148": { "kind": "filing", "form": "10-Q", "accession": "0001996810-26-000148", "report_date": "2026-06-30", "filed": "2026-07-22", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681026000148/gev-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681026000148/" }, "8-K:0001996810-25-000132": { "kind": "filing", "form": "8-K", "accession": "0001996810-25-000132", "report_date": "2025-07-23", "filed": "2025-07-23", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000132/gev-20250723.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1996810/000199681025000132/" } }, "restatements": [ { "period": "FY2024 Q1", "item": "change_payables", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": -306000000.0, "source": "10-Q:0001996810-24-000008", "filed": "2024-04-30" }, "latest": { "value": -671000000.0, "source": "10-Q:0001996810-25-000073", "filed": "2025-04-23" }, "used": { "value": -671000000.0, "source": "10-Q:0001996810-25-000073", "filed": "2025-04-23" } }, { "period": "FY2024 Q2", "item": "change_payables", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 94000000.0, "source": "10-Q:0001996810-24-000067", "filed": "2024-07-24" }, "latest": { "value": -290000000.0, "source": "10-Q:0001996810-25-000133", "filed": "2025-07-23" }, "used": { "value": -290000000.0, "source": "10-Q:0001996810-25-000133", "filed": "2025-07-23" } }, { "period": "FY2024 Q3", "item": "change_payables", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 970000000.0, "source": "10-Q:0001996810-24-000083", "filed": "2024-10-23" }, "latest": { "value": 604000000.0, "source": "10-Q:0001996810-25-000160", "filed": "2025-10-22" }, "used": { "value": 604000000.0, "source": "10-Q:0001996810-25-000160", "filed": "2025-10-22" } }, { "period": "FY2024", "item": "change_payables", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1066000000.0, "source": "10-K:0001996810-25-000011", "filed": "2025-02-06" }, "latest": { "value": 667000000.0, "source": "10-K:0001996810-26-000015", "filed": "2026-01-29" }, "used": { "value": 667000000.0, "source": "10-K:0001996810-26-000015", "filed": "2026-01-29" } } ], "withheld": [], "events": [ { "id": "acquisition_or_disposal:2025-07-23:8-K:0001996810-25-000132", "type": "acquisition_or_disposal", "date": "2025-07-23", "fiscal_period": "FY2025 Q3", "text": "Completed an acquisition or disposition of assets.", "counterparty": null, "amount": null, "sources": [ "8-K:0001996810-25-000132" ] } ] }