{ "schema": "annalist.dataset/0.1", "company": { "id": "general-electric", "name": "General Electric Company (GE Aerospace)", "country": "US", "template": "corporate", "cik": "0000040545", "tickers": [ "GE" ], "entity_name": "GENERAL ELECTRIC CO", "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": "2026-07-16" }, "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": 19490000000.0, "cost_of_revenue": 14426000000.0, "gross_profit": null, "rnd": 723000000.0, "sga": 3061000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 6308000000.0, "income_tax": 54000000.0, "net_income_incl_nci": 6233000000.0, "net_income": 6199000000.0, "net_income_common": 6156000000.0, "eps_basic": 0.7, "eps_diluted": 0.7, "shares_basic": 8742000000.0, "shares_diluted": 8749000000.0, "dps_declared": 0.01, "operating_lease_cost": null }, "sources": [ "10-Q:0000040545-21-000026" ], "value_sources": { "revenue": [ "10-Q:0000040545-21-000026" ], "cost_of_revenue": [ "10-Q:0000040545-21-000026" ], "rnd": [ "10-Q:0000040545-21-000026" ], "sga": [ "10-Q:0000040545-21-000026" ], "pretax_income": [ "10-Q:0000040545-21-000026" ], "income_tax": [ "10-Q:0000040545-21-000026" ], "net_income_incl_nci": [ "10-Q:0000040545-21-000026" ], "net_income": [ "10-Q:0000040545-21-000026" ], "net_income_common": [ "10-Q:0000040545-21-000026" ], "eps_basic": [ "10-Q:0000040545-21-000026" ], "eps_diluted": [ "10-Q:0000040545-21-000026" ], "shares_basic": [ "10-Q:0000040545-21-000026" ], "shares_diluted": [ "10-Q:0000040545-21-000026" ], "dps_declared": [ "10-Q:0000040545-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 16805000000.0, "cost_of_revenue": 13633000000.0, "gross_profit": null, "rnd": 611000000.0, "sga": 3068000000.0, "operating_income": null, "interest_expense": null, "pretax_income": -1298000000.0, "income_tax": -160000000.0, "net_income_incl_nci": -2132000000.0, "net_income": -1987000000.0, "net_income_common": -2179000000.0, "eps_basic": -0.26, "eps_diluted": -0.26, "shares_basic": 8750000000.0, "shares_diluted": 8750000000.0, "dps_declared": 0.01, "operating_lease_cost": null }, "sources": [ "10-Q:0000040545-21-000052" ], "value_sources": { "revenue": [ "10-Q:0000040545-21-000052" ], "cost_of_revenue": [ "10-Q:0000040545-21-000052" ], "rnd": [ "10-Q:0000040545-21-000052" ], "sga": [ "10-Q:0000040545-21-000052" ], "pretax_income": [ "10-Q:0000040545-21-000052" ], "income_tax": [ "10-Q:0000040545-21-000052" ], "net_income_incl_nci": [ "10-Q:0000040545-21-000052" ], "net_income": [ "10-Q:0000040545-21-000052" ], "net_income_common": [ "10-Q:0000040545-21-000052" ], "eps_basic": [ "10-Q:0000040545-21-000052" ], "eps_diluted": [ "10-Q:0000040545-21-000052" ], "shares_basic": [ "10-Q:0000040545-21-000052" ], "shares_diluted": [ "10-Q:0000040545-21-000052" ], "dps_declared": [ "10-Q:0000040545-21-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 18529000000.0, "cost_of_revenue": 14042000000.0, "gross_profit": null, "rnd": 595000000.0, "sga": 3215000000.0, "operating_income": null, "interest_expense": null, "pretax_income": -1620000000.0, "income_tax": -483000000.0, "net_income_incl_nci": -1195000000.0, "net_income": -1144000000.0, "net_income_common": -1190000000.0, "eps_basic": -1.09, "eps_diluted": -1.09, "shares_basic": 1095000000.0, "shares_diluted": 1095000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000040545-21-000064" ], "value_sources": { "revenue": [ "10-Q:0000040545-21-000064" ], "cost_of_revenue": [ "10-Q:0000040545-21-000064" ], "rnd": [ "10-Q:0000040545-21-000064" ], "sga": [ "10-Q:0000040545-21-000064" ], "pretax_income": [ "10-Q:0000040545-21-000064" ], "income_tax": [ "10-Q:0000040545-21-000064" ], "net_income_incl_nci": [ "10-Q:0000040545-21-000064" ], "net_income": [ "10-Q:0000040545-21-000064" ], "net_income_common": [ "10-Q:0000040545-21-000064" ], "eps_basic": [ "10-Q:0000040545-21-000064" ], "eps_diluted": [ "10-Q:0000040545-21-000064" ], "shares_basic": [ "10-Q:0000040545-21-000064" ], "shares_diluted": [ "10-Q:0000040545-21-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 21929000000.0, "cost_of_revenue": 14367000000.0, "gross_profit": null, "rnd": null, "sga": 3250000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 2721000000.0, "income_tax": 163000000.0, "net_income_incl_nci": 2639000000.0, "net_income": 2636000000.0, "net_income_common": 2443000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 216000000.0 }, "sources": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "value_sources": { "revenue": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "cost_of_revenue": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "sga": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "pretax_income": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "income_tax": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "net_income_incl_nci": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "net_income": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "net_income_common": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "operating_lease_cost": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 17071000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 561000000.0, "sga": 2894000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 238000000.0, "income_tax": 142000000.0, "net_income_incl_nci": -2798000000.0, "net_income": -2802000000.0, "net_income_common": -2874000000.0, "eps_basic": -2.62, "eps_diluted": -2.61, "shares_basic": 1096000000.0, "shares_diluted": 1101000000.0, "dps_declared": 0.08, "operating_lease_cost": 281000000.0 }, "sources": [ "10-Q:0000040545-22-000027" ], "value_sources": { "revenue": [ "10-Q:0000040545-22-000027" ], "rnd": [ "10-Q:0000040545-22-000027" ], "sga": [ "10-Q:0000040545-22-000027" ], "pretax_income": [ "10-Q:0000040545-22-000027" ], "income_tax": [ "10-Q:0000040545-22-000027" ], "net_income_incl_nci": [ "10-Q:0000040545-22-000027" ], "net_income": [ "10-Q:0000040545-22-000027" ], "net_income_common": [ "10-Q:0000040545-22-000027" ], "eps_basic": [ "10-Q:0000040545-22-000027" ], "eps_diluted": [ "10-Q:0000040545-22-000027" ], "shares_basic": [ "10-Q:0000040545-22-000027" ], "shares_diluted": [ "10-Q:0000040545-22-000027" ], "dps_declared": [ "10-Q:0000040545-22-000027" ], "operating_lease_cost": [ "10-Q:0000040545-22-000027" ] }, "comparison": { "eps_diluted": { "value": -0.33, "earlier": 0.7, "sources": [ "10-Q:0000040545-21-000026" ], "basis": "FY2021" }, "revenue": { "value": 17118000000.0, "earlier": 19490000000.0, "sources": [ "10-Q:0000040545-21-000026" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 18253000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 604000000.0, "sga": 2863000000.0, "operating_income": null, "interest_expense": null, "pretax_income": -1037000000.0, "income_tax": -466000000.0, "net_income_incl_nci": -1135000000.0, "net_income": -1131000000.0, "net_income_common": -1188000000.0, "eps_basic": -1.08, "eps_diluted": -1.08, "shares_basic": 1097000000.0, "shares_diluted": 1097000000.0, "dps_declared": 0.08, "operating_lease_cost": 258000000.0 }, "sources": [ "10-Q:0000040545-22-000050" ], "value_sources": { "revenue": [ "10-Q:0000040545-22-000050" ], "rnd": [ "10-Q:0000040545-22-000050" ], "sga": [ "10-Q:0000040545-22-000050" ], "pretax_income": [ "10-Q:0000040545-22-000050" ], "income_tax": [ "10-Q:0000040545-22-000050" ], "net_income_incl_nci": [ "10-Q:0000040545-22-000050" ], "net_income": [ "10-Q:0000040545-22-000050" ], "net_income_common": [ "10-Q:0000040545-22-000050" ], "eps_basic": [ "10-Q:0000040545-22-000050" ], "eps_diluted": [ "10-Q:0000040545-22-000050" ], "shares_basic": [ "10-Q:0000040545-22-000050" ], "shares_diluted": [ "10-Q:0000040545-22-000050" ], "dps_declared": [ "10-Q:0000040545-22-000050" ], "operating_lease_cost": [ "10-Q:0000040545-22-000050" ] }, "comparison": { "eps_diluted": { "value": -0.14, "earlier": -0.26, "sources": [ "10-Q:0000040545-21-000052" ], "basis": "FY2021" }, "revenue": { "value": 18279000000.0, "earlier": 16805000000.0, "sources": [ "10-Q:0000040545-21-000052" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 18569000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 627000000.0, "sga": 2745000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 584000000.0, "income_tax": 2000000.0, "net_income_incl_nci": 1184000000.0, "net_income": 1257000000.0, "net_income_common": 1205000000.0, "eps_basic": 1.09, "eps_diluted": 1.08, "shares_basic": 1098000000.0, "shares_diluted": 1105000000.0, "dps_declared": 0.08, "operating_lease_cost": 287000000.0 }, "sources": [ "10-Q:0000040545-22-000060" ], "value_sources": { "revenue": [ "10-Q:0000040545-22-000060" ], "rnd": [ "10-Q:0000040545-22-000060" ], "sga": [ "10-Q:0000040545-22-000060" ], "pretax_income": [ "10-Q:0000040545-22-000060" ], "income_tax": [ "10-Q:0000040545-22-000060" ], "net_income_incl_nci": [ "10-Q:0000040545-22-000060" ], "net_income": [ "10-Q:0000040545-22-000060" ], "net_income_common": [ "10-Q:0000040545-22-000060" ], "eps_basic": [ "10-Q:0000040545-22-000060" ], "eps_diluted": [ "10-Q:0000040545-22-000060" ], "shares_basic": [ "10-Q:0000040545-22-000060" ], "shares_diluted": [ "10-Q:0000040545-22-000060" ], "dps_declared": [ "10-Q:0000040545-22-000060" ], "operating_lease_cost": [ "10-Q:0000040545-22-000060" ] }, "comparison": { "revenue": { "value": 18429000000.0, "earlier": 18529000000.0, "sources": [ "10-Q:0000040545-21-000064" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 20303000000.0, "cost_of_revenue": 14338000000.0, "gross_profit": null, "rnd": 705000000.0, "sga": 3213000000.0, "operating_income": null, "interest_expense": null, "pretax_income": -3467000000.0, "income_tax": 37000000.0, "net_income_incl_nci": -3843000000.0, "net_income": -3843000000.0, "net_income_common": -3900000000.0, "eps_basic": -3.55, "eps_diluted": -3.55, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.08, "operating_lease_cost": null }, "sources": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "value_sources": { "revenue": [ "10-K:0000040545-23-000023" ], "cost_of_revenue": [ "10-K:0000040545-23-000023" ], "rnd": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "sga": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "pretax_income": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "income_tax": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "net_income_incl_nci": [ "10-K:0000040545-23-000023" ], "net_income": [ "10-K:0000040545-23-000023" ], "net_income_common": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "eps_basic": [ "10-K:0000040545-23-000023" ], "eps_diluted": [ "10-K:0000040545-23-000023" ], "dps_declared": [ "10-K:0000040545-23-000023" ] }, "comparison": { "pretax_income": { "value": -3467000000.0, "earlier": 2580000000.0, "sources": [ "10-K:0000040545-22-000008", "10-Q:0000040545-21-000064" ], "basis": "FY2021" }, "revenue": { "value": 20370000000.0, "earlier": 21010000000.0, "sources": [ "10-K:0000040545-22-000008", "10-Q:0000040545-21-000064" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 12675000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 403000000.0, "sga": 2725000000.0, "operating_income": null, "interest_expense": null, "pretax_income": -1180000000.0, "income_tax": 29000000.0, "net_income_incl_nci": -1108000000.0, "net_income": -1136000000.0, "net_income_common": -1188000000.0, "eps_basic": -1.08, "eps_diluted": -1.08, "shares_basic": 1100000000.0, "shares_diluted": 1100000000.0, "dps_declared": 0.08, "operating_lease_cost": 227000000.0 }, "sources": [ "10-Q:0000040545-23-000136" ], "value_sources": { "revenue": [ "10-Q:0000040545-23-000136" ], "rnd": [ "10-Q:0000040545-23-000136" ], "sga": [ "10-Q:0000040545-23-000136" ], "pretax_income": [ "10-Q:0000040545-23-000136" ], "income_tax": [ "10-Q:0000040545-23-000136" ], "net_income_incl_nci": [ "10-Q:0000040545-23-000136" ], "net_income": [ "10-Q:0000040545-23-000136" ], "net_income_common": [ "10-Q:0000040545-23-000136" ], "eps_basic": [ "10-Q:0000040545-23-000136" ], "eps_diluted": [ "10-Q:0000040545-23-000136" ], "shares_basic": [ "10-Q:0000040545-23-000136" ], "shares_diluted": [ "10-Q:0000040545-23-000136" ], "dps_declared": [ "10-Q:0000040545-23-000136" ], "operating_lease_cost": [ "10-Q:0000040545-23-000136" ] }, "comparison": { "eps_diluted": { "value": -0.99, "earlier": -2.61, "sources": [ "10-Q:0000040545-22-000027" ], "basis": "FY2022" }, "net_income": { "value": -1042000000.0, "earlier": -2802000000.0, "sources": [ "10-Q:0000040545-22-000027" ], "basis": "FY2022" }, "pretax_income": { "value": -525000000.0, "earlier": 238000000.0, "sources": [ "10-Q:0000040545-22-000027" ], "basis": "FY2022" }, "revenue": { "value": 17040000000.0, "earlier": 17071000000.0, "sources": [ "10-Q:0000040545-22-000027" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 14127000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 439000000.0, "sga": 1817000000.0, "operating_income": null, "interest_expense": null, "pretax_income": -966000000.0, "income_tax": 161000000.0, "net_income_incl_nci": -863000000.0, "net_income": -882000000.0, "net_income_common": -949000000.0, "eps_basic": -0.86, "eps_diluted": -0.86, "shares_basic": 1099000000.0, "shares_diluted": 1099000000.0, "dps_declared": 0.08, "operating_lease_cost": 210000000.0 }, "sources": [ "10-Q:0000040545-23-000198" ], "value_sources": { "revenue": [ "10-Q:0000040545-23-000198" ], "rnd": [ "10-Q:0000040545-23-000198" ], "sga": [ "10-Q:0000040545-23-000198" ], "pretax_income": [ "10-Q:0000040545-23-000198" ], "income_tax": [ "10-Q:0000040545-23-000198" ], "net_income_incl_nci": [ "10-Q:0000040545-23-000198" ], "net_income": [ "10-Q:0000040545-23-000198" ], "net_income_common": [ "10-Q:0000040545-23-000198" ], "eps_basic": [ "10-Q:0000040545-23-000198" ], "eps_diluted": [ "10-Q:0000040545-23-000198" ], "shares_basic": [ "10-Q:0000040545-23-000198" ], "shares_diluted": [ "10-Q:0000040545-23-000198" ], "dps_declared": [ "10-Q:0000040545-23-000198" ], "operating_lease_cost": [ "10-Q:0000040545-23-000198" ] }, "comparison": { "eps_diluted": { "value": -0.78, "earlier": -1.08, "sources": [ "10-Q:0000040545-22-000050" ], "basis": "FY2022" }, "net_income": { "value": -790000000.0, "earlier": -1131000000.0, "sources": [ "10-Q:0000040545-22-000050" ], "basis": "FY2022" }, "pretax_income": { "value": -244000000.0, "earlier": -1037000000.0, "sources": [ "10-Q:0000040545-22-000050" ], "basis": "FY2022" }, "revenue": { "value": 18646000000.0, "earlier": 18253000000.0, "sources": [ "10-Q:0000040545-22-000050" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 14470000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 426000000.0, "sga": 1966000000.0, "operating_income": null, "interest_expense": null, "pretax_income": -232000000.0, "income_tax": 13000000.0, "net_income_incl_nci": 165000000.0, "net_income": 161000000.0, "net_income_common": 88000000.0, "eps_basic": 0.08, "eps_diluted": 0.08, "shares_basic": 1095000000.0, "shares_diluted": 1095000000.0, "dps_declared": 0.08, "operating_lease_cost": 205000000.0 }, "sources": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "value_sources": { "revenue": [ "10-Q:0000040545-23-000238" ], "rnd": [ "10-Q:0000040545-23-000238" ], "sga": [ "10-Q:0000040545-23-000238" ], "pretax_income": [ "10-Q:0000040545-23-000238" ], "income_tax": [ "10-Q:0000040545-23-000238" ], "net_income_incl_nci": [ "10-Q:0000040545-23-000238" ], "net_income": [ "10-Q:0000040545-23-000238" ], "net_income_common": [ "10-Q:0000040545-23-000238" ], "eps_basic": [ "10-Q:0000040545-23-000238" ], "eps_diluted": [ "10-Q:0000040545-23-000238" ], "shares_basic": [ "10-Q:0000040545-23-000238" ], "shares_diluted": [ "10-Q:0000040545-23-000238" ], "dps_declared": [ "10-Q:0000040545-23-000238" ], "operating_lease_cost": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ] }, "comparison": { "eps_diluted": { "value": -0.21, "earlier": 1.08, "sources": [ "10-Q:0000040545-22-000060" ], "basis": "FY2022" }, "net_income": { "value": -165000000.0, "earlier": 1257000000.0, "sources": [ "10-Q:0000040545-22-000060" ], "basis": "FY2022" }, "pretax_income": { "value": -55000000.0, "earlier": 584000000.0, "sources": [ "10-Q:0000040545-22-000060" ], "basis": "FY2022" }, "revenue": { "value": 19084000000.0, "earlier": 18569000000.0, "sources": [ "10-Q:0000040545-22-000060" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "operating_lease_cost": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 16828000000.0, "cost_of_revenue": 12440000000.0, "gross_profit": null, "rnd": 517000000.0, "sga": 2664000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 1579000000.0, "income_tax": -206000000.0, "net_income_incl_nci": 2213000000.0, "net_income": 2197000000.0, "net_income_common": 2100000000.0, "eps_basic": 1.93, "eps_diluted": 1.9, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.08, "operating_lease_cost": 5000000.0 }, "sources": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "value_sources": { "revenue": [ "10-K:0000040545-24-000027" ], "cost_of_revenue": [ "10-K:0000040545-24-000027" ], "rnd": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "sga": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "pretax_income": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "income_tax": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "net_income_incl_nci": [ "10-K:0000040545-24-000027" ], "net_income": [ "10-K:0000040545-24-000027" ], "net_income_common": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "eps_basic": [ "10-K:0000040545-24-000027" ], "eps_diluted": [ "10-K:0000040545-24-000027" ], "dps_declared": [ "10-K:0000040545-24-000027" ], "operating_lease_cost": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ] }, "comparison": { "eps_diluted": { "value": 1.93, "earlier": -3.55, "sources": [ "10-K:0000040545-23-000023" ], "basis": "FY2022" }, "net_income": { "value": 2222000000.0, "earlier": -3843000000.0, "sources": [ "10-K:0000040545-23-000023" ], "basis": "FY2022" }, "pretax_income": { "value": 2237000000.0, "earlier": -3467000000.0, "sources": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "basis": "FY2022" }, "revenue": { "value": 21786000000.0, "earlier": 20303000000.0, "sources": [ "10-K:0000040545-23-000023" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 7836000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 229000000.0, "sga": 932000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 6923000000.0, "income_tax": 214000000.0, "net_income_incl_nci": 7481000000.0, "net_income": 7508000000.0, "net_income_common": 7363000000.0, "eps_basic": 6.76, "eps_diluted": 6.71, "shares_basic": 1089000000.0, "shares_diluted": 1097000000.0, "dps_declared": 0.08, "operating_lease_cost": 121000000.0 }, "sources": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "value_sources": { "revenue": [ "10-Q:0000040545-24-000176" ], "rnd": [ "10-Q:0000040545-24-000176" ], "sga": [ "10-Q:0000040545-24-000176" ], "pretax_income": [ "10-Q:0000040545-24-000176" ], "income_tax": [ "10-Q:0000040545-24-000176" ], "net_income_incl_nci": [ "10-Q:0000040545-24-000176" ], "net_income": [ "10-Q:0000040545-24-000176" ], "net_income_common": [ "10-Q:0000040545-24-000176" ], "eps_basic": [ "10-Q:0000040545-24-000113" ], "eps_diluted": [ "10-Q:0000040545-24-000113" ], "shares_basic": [ "10-Q:0000040545-24-000113" ], "shares_diluted": [ "10-Q:0000040545-24-000113" ], "dps_declared": [ "10-Q:0000040545-24-000113" ], "operating_lease_cost": [ "10-Q:0000040545-24-000176" ] }, "comparison": { "net_income": { "value": 7506000000.0, "earlier": -1136000000.0, "sources": [ "10-Q:0000040545-23-000136" ], "basis": "FY2023" }, "pretax_income": { "value": 6492000000.0, "earlier": -1180000000.0, "sources": [ "10-Q:0000040545-23-000136" ], "basis": "FY2023" }, "revenue": { "value": 14486000000.0, "earlier": 12675000000.0, "sources": [ "10-Q:0000040545-23-000136" ], "basis": "FY2023" } }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 8755000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 239000000.0, "sga": 913000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 1509000000.0, "income_tax": 253000000.0, "net_income_incl_nci": 37000000.0, "net_income": 33000000.0, "net_income_common": -25000000.0, "eps_basic": -0.02, "eps_diluted": -0.02, "shares_basic": 1089000000.0, "shares_diluted": 1098000000.0, "dps_declared": 0.08, "operating_lease_cost": 124000000.0 }, "sources": [ "10-Q:0000040545-24-000176" ], "value_sources": { "revenue": [ "10-Q:0000040545-24-000176" ], "rnd": [ "10-Q:0000040545-24-000176" ], "sga": [ "10-Q:0000040545-24-000176" ], "pretax_income": [ "10-Q:0000040545-24-000176" ], "income_tax": [ "10-Q:0000040545-24-000176" ], "net_income_incl_nci": [ "10-Q:0000040545-24-000176" ], "net_income": [ "10-Q:0000040545-24-000176" ], "net_income_common": [ "10-Q:0000040545-24-000176" ], "eps_basic": [ "10-Q:0000040545-24-000176" ], "eps_diluted": [ "10-Q:0000040545-24-000176" ], "shares_basic": [ "10-Q:0000040545-24-000176" ], "shares_diluted": [ "10-Q:0000040545-24-000176" ], "dps_declared": [ "10-Q:0000040545-24-000176" ], "operating_lease_cost": [ "10-Q:0000040545-24-000176" ] }, "comparison": { "net_income": { "value": 35000000.0, "earlier": -882000000.0, "sources": [ "10-Q:0000040545-23-000198" ], "basis": "FY2023" }, "pretax_income": { "value": 1390000000.0, "earlier": -966000000.0, "sources": [ "10-Q:0000040545-23-000198" ], "basis": "FY2023" }, "revenue": { "value": 16699000000.0, "earlier": 14127000000.0, "sources": [ "10-Q:0000040545-23-000198" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 9302000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 247000000.0, "sga": 1001000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 333000000.0, "income_tax": 26000000.0, "net_income_incl_nci": 338000000.0, "net_income": 352000000.0, "net_income_common": 261000000.0, "eps_basic": 0.24, "eps_diluted": 0.24, "shares_basic": 1088000000.0, "shares_diluted": 1099000000.0, "dps_declared": 0.08, "operating_lease_cost": 122000000.0 }, "sources": [ "10-Q:0000040545-24-000200" ], "value_sources": { "revenue": [ "10-Q:0000040545-24-000200" ], "rnd": [ "10-Q:0000040545-24-000200" ], "sga": [ "10-Q:0000040545-24-000200" ], "pretax_income": [ "10-Q:0000040545-24-000200" ], "income_tax": [ "10-Q:0000040545-24-000200" ], "net_income_incl_nci": [ "10-Q:0000040545-24-000200" ], "net_income": [ "10-Q:0000040545-24-000200" ], "net_income_common": [ "10-Q:0000040545-24-000200" ], "eps_basic": [ "10-Q:0000040545-24-000200" ], "eps_diluted": [ "10-Q:0000040545-24-000200" ], "shares_basic": [ "10-Q:0000040545-24-000200" ], "shares_diluted": [ "10-Q:0000040545-24-000200" ], "dps_declared": [ "10-Q:0000040545-24-000200" ], "operating_lease_cost": [ "10-Q:0000040545-24-000200" ] }, "comparison": { "eps_diluted": { "value": 0.23, "earlier": 0.08, "sources": [ "10-Q:0000040545-23-000238" ], "basis": "FY2023" }, "net_income": { "value": 348000000.0, "earlier": 161000000.0, "sources": [ "10-Q:0000040545-23-000238" ], "basis": "FY2023" }, "pretax_income": { "value": 300000000.0, "earlier": -232000000.0, "sources": [ "10-Q:0000040545-23-000238" ], "basis": "FY2023" }, "revenue": { "value": 17346000000.0, "earlier": 14470000000.0, "sources": [ "10-Q:0000040545-23-000238" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 9456000000.0, "cost_of_revenue": 6256000000.0, "gross_profit": null, "rnd": 296000000.0, "sga": 1199000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 1676000000.0, "income_tax": 501000000.0, "net_income_incl_nci": 1588000000.0, "net_income": 1589000000.0, "net_income_common": 1589000000.0, "eps_basic": 1.46, "eps_diluted": 1.44, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.08, "operating_lease_cost": null }, "sources": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "value_sources": { "revenue": [ "10-K:0000040545-25-000015" ], "cost_of_revenue": [ "10-K:0000040545-25-000015" ], "rnd": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "sga": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "pretax_income": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "income_tax": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "net_income_incl_nci": [ "10-K:0000040545-25-000015" ], "net_income": [ "10-K:0000040545-25-000015" ], "net_income_common": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "eps_basic": [ "10-K:0000040545-25-000015" ], "eps_diluted": [ "10-K:0000040545-25-000015" ], "dps_declared": [ "10-K:0000040545-25-000015" ] }, "comparison": { "eps_diluted": { "value": 1.45, "earlier": 1.9, "sources": [ "10-K:0000040545-24-000027" ], "basis": "FY2023" }, "net_income": { "value": 1591000000.0, "earlier": 2197000000.0, "sources": [ "10-K:0000040545-24-000027" ], "basis": "FY2023" }, "pretax_income": { "value": 2009000000.0, "earlier": 1579000000.0, "sources": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "basis": "FY2023" }, "revenue": { "value": 19423000000.0, "earlier": 16828000000.0, "sources": [ "10-K:0000040545-24-000027" ], "basis": "FY2023" } }, "method": "derived", "value_methods": { "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 8955000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 270000000.0, "sga": 1026000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 1987000000.0, "income_tax": 244000000.0, "net_income_incl_nci": 1565000000.0, "net_income": 1539000000.0, "net_income_common": 1539000000.0, "eps_basic": 1.41, "eps_diluted": 1.4, "shares_basic": 1091000000.0, "shares_diluted": 1103000000.0, "dps_declared": 0.0, "operating_lease_cost": 112000000.0 }, "sources": [ "10-Q:0000040545-25-000062" ], "value_sources": { "revenue": [ "10-Q:0000040545-25-000062" ], "rnd": [ "10-Q:0000040545-25-000062" ], "sga": [ "10-Q:0000040545-25-000062" ], "pretax_income": [ "10-Q:0000040545-25-000062" ], "income_tax": [ "10-Q:0000040545-25-000062" ], "net_income_incl_nci": [ "10-Q:0000040545-25-000062" ], "net_income": [ "10-Q:0000040545-25-000062" ], "net_income_common": [ "10-Q:0000040545-25-000062" ], "eps_basic": [ "10-Q:0000040545-25-000062" ], "eps_diluted": [ "10-Q:0000040545-25-000062" ], "shares_basic": [ "10-Q:0000040545-25-000062" ], "shares_diluted": [ "10-Q:0000040545-25-000062" ], "dps_declared": [ "10-Q:0000040545-25-000062" ], "operating_lease_cost": [ "10-Q:0000040545-25-000062" ] }, "comparison": { "eps_diluted": { "value": 1.39, "earlier": 6.71, "sources": [ "10-Q:0000040545-24-000113" ], "basis": "FY2024" }, "revenue": { "value": 8954000000.0, "earlier": 7836000000.0, "sources": [ "10-Q:0000040545-24-000176" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 9094000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 300000000.0, "sga": 924000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 1447000000.0, "income_tax": 125000000.0, "net_income_incl_nci": 1268000000.0, "net_income": 1266000000.0, "net_income_common": 1266000000.0, "eps_basic": 1.16, "eps_diluted": 1.15, "shares_basic": 1089000000.0, "shares_diluted": 1100000000.0, "dps_declared": 0.56, "operating_lease_cost": 128000000.0 }, "sources": [ "10-Q:0000040545-25-000111" ], "value_sources": { "revenue": [ "10-Q:0000040545-25-000111" ], "rnd": [ "10-Q:0000040545-25-000111" ], "sga": [ "10-Q:0000040545-25-000111" ], "pretax_income": [ "10-Q:0000040545-25-000111" ], "income_tax": [ "10-Q:0000040545-25-000111" ], "net_income_incl_nci": [ "10-Q:0000040545-25-000111" ], "net_income": [ "10-Q:0000040545-25-000111" ], "net_income_common": [ "10-Q:0000040545-25-000111" ], "eps_basic": [ "10-Q:0000040545-25-000111" ], "eps_diluted": [ "10-Q:0000040545-25-000111" ], "shares_basic": [ "10-Q:0000040545-25-000111" ], "shares_diluted": [ "10-Q:0000040545-25-000111" ], "dps_declared": [ "10-Q:0000040545-25-000111" ], "operating_lease_cost": [ "10-Q:0000040545-25-000111" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 9842000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 331000000.0, "sga": 1330000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 1893000000.0, "income_tax": 198000000.0, "net_income_incl_nci": 1842000000.0, "net_income": 1852000000.0, "net_income_common": 1852000000.0, "eps_basic": 1.71, "eps_diluted": 1.7, "shares_basic": 1083000000.0, "shares_diluted": 1093000000.0, "dps_declared": 0.28, "operating_lease_cost": 120000000.0 }, "sources": [ "10-Q:0000040545-25-000132" ], "value_sources": { "revenue": [ "10-Q:0000040545-25-000132" ], "rnd": [ "10-Q:0000040545-25-000132" ], "sga": [ "10-Q:0000040545-25-000132" ], "pretax_income": [ "10-Q:0000040545-25-000132" ], "income_tax": [ "10-Q:0000040545-25-000132" ], "net_income_incl_nci": [ "10-Q:0000040545-25-000132" ], "net_income": [ "10-Q:0000040545-25-000132" ], "net_income_common": [ "10-Q:0000040545-25-000132" ], "eps_basic": [ "10-Q:0000040545-25-000132" ], "eps_diluted": [ "10-Q:0000040545-25-000132" ], "shares_basic": [ "10-Q:0000040545-25-000132" ], "shares_diluted": [ "10-Q:0000040545-25-000132" ], "dps_declared": [ "10-Q:0000040545-25-000132" ], "operating_lease_cost": [ "10-Q:0000040545-25-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 10812000000.0, "cost_of_revenue": 6761000000.0, "gross_profit": null, "rnd": 385000000.0, "sga": 1157000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 2293000000.0, "income_tax": 395000000.0, "net_income_incl_nci": 1891000000.0, "net_income": 1899000000.0, "net_income_common": 1899000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": 0.28, "operating_lease_cost": null }, "sources": [ "10-K:0000040545-25-000015", "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "value_sources": { "revenue": [ "10-K:0000040545-25-000015" ], "cost_of_revenue": [ "10-K:0000040545-25-000015" ], "rnd": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "sga": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "pretax_income": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "income_tax": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "net_income_incl_nci": [ "10-K:0000040545-25-000015" ], "net_income": [ "10-K:0000040545-25-000015" ], "net_income_common": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "dps_declared": [ "10-K:0000040545-25-000015" ] }, "method": "derived", "value_methods": { "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 9935000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 359000000.0, "sga": 876000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 2245000000.0, "income_tax": 283000000.0, "net_income_incl_nci": 1972000000.0, "net_income": 1978000000.0, "net_income_common": 1978000000.0, "eps_basic": 1.85, "eps_diluted": 1.83, "shares_basic": 1070000000.0, "shares_diluted": 1078000000.0, "dps_declared": 0.36, "operating_lease_cost": 98000000.0 }, "sources": [ "10-Q:0000040545-26-000027" ], "value_sources": { "revenue": [ "10-Q:0000040545-26-000027" ], "rnd": [ "10-Q:0000040545-26-000027" ], "sga": [ "10-Q:0000040545-26-000027" ], "pretax_income": [ "10-Q:0000040545-26-000027" ], "income_tax": [ "10-Q:0000040545-26-000027" ], "net_income_incl_nci": [ "10-Q:0000040545-26-000027" ], "net_income": [ "10-Q:0000040545-26-000027" ], "net_income_common": [ "10-Q:0000040545-26-000027" ], "eps_basic": [ "10-Q:0000040545-26-000027" ], "eps_diluted": [ "10-Q:0000040545-26-000027" ], "shares_basic": [ "10-Q:0000040545-26-000027" ], "shares_diluted": [ "10-Q:0000040545-26-000027" ], "dps_declared": [ "10-Q:0000040545-26-000027" ], "operating_lease_cost": [ "10-Q:0000040545-26-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 11023000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 359000000.0, "sga": 1020000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 2389000000.0, "income_tax": 388000000.0, "net_income_incl_nci": 2021000000.0, "net_income": 2028000000.0, "net_income_common": 2028000000.0, "eps_basic": 1.91, "eps_diluted": 1.89, "shares_basic": 1063000000.0, "shares_diluted": 1071000000.0, "dps_declared": 0.36, "operating_lease_cost": 99000000.0 }, "sources": [ "10-Q:0000040545-26-000049" ], "value_sources": { "revenue": [ "10-Q:0000040545-26-000049" ], "rnd": [ "10-Q:0000040545-26-000049" ], "sga": [ "10-Q:0000040545-26-000049" ], "pretax_income": [ "10-Q:0000040545-26-000049" ], "income_tax": [ "10-Q:0000040545-26-000049" ], "net_income_incl_nci": [ "10-Q:0000040545-26-000049" ], "net_income": [ "10-Q:0000040545-26-000049" ], "net_income_common": [ "10-Q:0000040545-26-000049" ], "eps_basic": [ "10-Q:0000040545-26-000049" ], "eps_diluted": [ "10-Q:0000040545-26-000049" ], "shares_basic": [ "10-Q:0000040545-26-000049" ], "shares_diluted": [ "10-Q:0000040545-26-000049" ], "dps_declared": [ "10-Q:0000040545-26-000049" ], "operating_lease_cost": [ "10-Q:0000040545-26-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 12181000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 415000000.0, "sga": 1195000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 2515000000.0, "income_tax": 344000000.0, "net_income_incl_nci": 2154000000.0, "net_income": 2157000000.0, "net_income_common": 2157000000.0, "eps_basic": 2.04, "eps_diluted": 2.02, "shares_basic": 1058000000.0, "shares_diluted": 1065000000.0, "dps_declared": 0.36, "operating_lease_cost": 97000000.0 }, "sources": [ "10-Q:0000040545-25-000132" ], "value_sources": { "revenue": [ "10-Q:0000040545-25-000132" ], "rnd": [ "10-Q:0000040545-25-000132" ], "sga": [ "10-Q:0000040545-25-000132" ], "pretax_income": [ "10-Q:0000040545-25-000132" ], "income_tax": [ "10-Q:0000040545-25-000132" ], "net_income_incl_nci": [ "10-Q:0000040545-25-000132" ], "net_income": [ "10-Q:0000040545-25-000132" ], "net_income_common": [ "10-Q:0000040545-25-000132" ], "eps_basic": [ "10-Q:0000040545-25-000132" ], "eps_diluted": [ "10-Q:0000040545-25-000132" ], "shares_basic": [ "10-Q:0000040545-25-000132" ], "shares_diluted": [ "10-Q:0000040545-25-000132" ], "dps_declared": [ "10-Q:0000040545-25-000132" ], "operating_lease_cost": [ "10-Q:0000040545-25-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 12717000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 448000000.0, "sga": 997000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 2851000000.0, "income_tax": 390000000.0, "net_income_incl_nci": 2551000000.0, "net_income": 2541000000.0, "net_income_common": 2541000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 15000000.0 }, "sources": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "value_sources": { "revenue": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "rnd": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "sga": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "pretax_income": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "income_tax": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "net_income_incl_nci": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "net_income": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "net_income_common": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "operating_lease_cost": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 12392000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 440000000.0, "sga": 1084000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 2198000000.0, "income_tax": 252000000.0, "net_income_incl_nci": 1920000000.0, "net_income": 1904000000.0, "net_income_common": 1904000000.0, "eps_basic": 1.82, "eps_diluted": 1.81, "shares_basic": 1046000000.0, "shares_diluted": 1054000000.0, "dps_declared": 0.47, "operating_lease_cost": 78000000.0 }, "sources": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "value_sources": { "revenue": [ "10-Q:0000040545-26-000027" ], "rnd": [ "10-Q:0000040545-26-000027" ], "sga": [ "10-Q:0000040545-26-000027" ], "pretax_income": [ "10-Q:0000040545-26-000027" ], "income_tax": [ "10-Q:0000040545-26-000027" ], "net_income_incl_nci": [ "10-Q:0000040545-26-000027" ], "net_income": [ "10-Q:0000040545-26-000027" ], "net_income_common": [ "10-Q:0000040545-26-000027" ], "eps_basic": [ "10-Q:0000040545-26-000027" ], "eps_diluted": [ "10-Q:0000040545-26-000027" ], "shares_basic": [ "10-Q:0000040545-26-000027" ], "shares_diluted": [ "10-Q:0000040545-26-000027" ], "dps_declared": [ "10-Q:0000040545-26-000027" ], "operating_lease_cost": [ "10-Q:0000040545-26-000049" ] }, "method": "derived", "value_methods": { "operating_lease_cost": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 13349000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 460000000.0, "sga": 1131000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 2801000000.0, "income_tax": 407000000.0, "net_income_incl_nci": 2357000000.0, "net_income": 2370000000.0, "net_income_common": 2370000000.0, "eps_basic": 2.28, "eps_diluted": 2.26, "shares_basic": 1040000000.0, "shares_diluted": 1047000000.0, "dps_declared": 0.47, "operating_lease_cost": 84000000.0 }, "sources": [ "10-Q:0000040545-26-000049" ], "value_sources": { "revenue": [ "10-Q:0000040545-26-000049" ], "rnd": [ "10-Q:0000040545-26-000049" ], "sga": [ "10-Q:0000040545-26-000049" ], "pretax_income": [ "10-Q:0000040545-26-000049" ], "income_tax": [ "10-Q:0000040545-26-000049" ], "net_income_incl_nci": [ "10-Q:0000040545-26-000049" ], "net_income": [ "10-Q:0000040545-26-000049" ], "net_income_common": [ "10-Q:0000040545-26-000049" ], "eps_basic": [ "10-Q:0000040545-26-000049" ], "eps_diluted": [ "10-Q:0000040545-26-000049" ], "shares_basic": [ "10-Q:0000040545-26-000049" ], "shares_diluted": [ "10-Q:0000040545-26-000049" ], "dps_declared": [ "10-Q:0000040545-26-000049" ], "operating_lease_cost": [ "10-Q:0000040545-26-000049" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 75833000000.0, "cost_of_revenue": 60421000000.0, "gross_profit": null, "rnd": 2565000000.0, "sga": 12628000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 5970000000.0, "income_tax": -487000000.0, "net_income_incl_nci": 5546000000.0, "net_income": 5704000000.0, "net_income_common": 5230000000.0, "eps_basic": 4.63, "eps_diluted": 4.63, "shares_basic": 1094000000.0, "shares_diluted": 1095000000.0, "dps_declared": 0.32, "operating_lease_cost": 827000000.0 }, "sources": [ "10-K:0000040545-21-000011", "10-K:0000040545-23-000023" ], "value_sources": { "revenue": [ "10-K:0000040545-23-000023" ], "cost_of_revenue": [ "10-K:0000040545-21-000011" ], "rnd": [ "10-K:0000040545-23-000023" ], "sga": [ "10-K:0000040545-23-000023" ], "pretax_income": [ "10-K:0000040545-23-000023" ], "income_tax": [ "10-K:0000040545-23-000023" ], "net_income_incl_nci": [ "10-K:0000040545-23-000023" ], "net_income": [ "10-K:0000040545-23-000023" ], "net_income_common": [ "10-K:0000040545-23-000023" ], "eps_basic": [ "10-K:0000040545-23-000023" ], "eps_diluted": [ "10-K:0000040545-23-000023" ], "shares_basic": [ "10-K:0000040545-23-000023" ], "shares_diluted": [ "10-K:0000040545-23-000023" ], "dps_declared": [ "10-K:0000040545-23-000023" ], "operating_lease_cost": [ "10-K:0000040545-23-000023" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 56469000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1682000000.0, "sga": 8177000000.0, "operating_income": null, "interest_expense": null, "pretax_income": -5695000000.0, "income_tax": -757000000.0, "net_income_incl_nci": -6408000000.0, "net_income": -6337000000.0, "net_income_common": -6573000000.0, "eps_basic": -6.0, "eps_diluted": -6.0, "shares_basic": 1098000000.0, "shares_diluted": 1098000000.0, "dps_declared": 0.32, "operating_lease_cost": 644000000.0 }, "sources": [ "10-K:0000040545-24-000027" ], "value_sources": { "revenue": [ "10-K:0000040545-24-000027" ], "rnd": [ "10-K:0000040545-24-000027" ], "sga": [ "10-K:0000040545-24-000027" ], "pretax_income": [ "10-K:0000040545-24-000027" ], "income_tax": [ "10-K:0000040545-24-000027" ], "net_income_incl_nci": [ "10-K:0000040545-24-000027" ], "net_income": [ "10-K:0000040545-24-000027" ], "net_income_common": [ "10-K:0000040545-24-000027" ], "eps_basic": [ "10-K:0000040545-24-000027" ], "eps_diluted": [ "10-K:0000040545-24-000027" ], "shares_basic": [ "10-K:0000040545-24-000027" ], "shares_diluted": [ "10-K:0000040545-24-000027" ], "dps_declared": [ "10-K:0000040545-24-000027" ], "operating_lease_cost": [ "10-K:0000040545-24-000027" ] }, "comparison": { "eps_diluted": { "value": -6.16, "earlier": 4.63, "sources": [ "10-K:0000040545-23-000023" ], "basis": "FY2022" }, "net_income": { "value": -6520000000.0, "earlier": 5704000000.0, "sources": [ "10-K:0000040545-23-000023" ], "basis": "FY2022" }, "pretax_income": { "value": -3683000000.0, "earlier": 5970000000.0, "sources": [ "10-K:0000040545-23-000023" ], "basis": "FY2022" }, "revenue": { "value": 74196000000.0, "earlier": 75833000000.0, "sources": [ "10-K:0000040545-23-000023" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 29139000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 808000000.0, "sga": 3672000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 1522000000.0, "income_tax": 169000000.0, "net_income_incl_nci": 403000000.0, "net_income": 336000000.0, "net_income_common": 48000000.0, "eps_basic": 0.05, "eps_diluted": null, "shares_basic": 1096000000.0, "shares_diluted": 1101000000.0, "dps_declared": 0.32, "operating_lease_cost": 428000000.0 }, "sources": [ "10-K:0000040545-25-000015" ], "value_sources": { "revenue": [ "10-K:0000040545-25-000015" ], "rnd": [ "10-K:0000040545-25-000015" ], "sga": [ "10-K:0000040545-25-000015" ], "pretax_income": [ "10-K:0000040545-25-000015" ], "income_tax": [ "10-K:0000040545-25-000015" ], "net_income_incl_nci": [ "10-K:0000040545-25-000015" ], "net_income": [ "10-K:0000040545-25-000015" ], "net_income_common": [ "10-K:0000040545-25-000015" ], "eps_basic": [ "10-K:0000040545-25-000015" ], "shares_basic": [ "10-K:0000040545-25-000015" ], "shares_diluted": [ "10-K:0000040545-25-000015" ], "dps_declared": [ "10-K:0000040545-25-000015" ], "operating_lease_cost": [ "10-K:0000040545-25-000015" ] }, "comparison": { "net_income": { "value": 339000000.0, "earlier": -6337000000.0, "sources": [ "10-K:0000040545-24-000027" ], "basis": "FY2023" }, "pretax_income": { "value": -799000000.0, "earlier": -5695000000.0, "sources": [ "10-K:0000040545-24-000027" ], "basis": "FY2023" }, "revenue": { "value": 58100000000.0, "earlier": 56469000000.0, "sources": [ "10-K:0000040545-24-000027" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 35348000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1011000000.0, "sga": 4045000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 10441000000.0, "income_tax": 994000000.0, "net_income_incl_nci": 9445000000.0, "net_income": 9482000000.0, "net_income_common": 9188000000.0, "eps_basic": 8.44, "eps_diluted": 8.36, "shares_basic": 1089000000.0, "shares_diluted": 1099000000.0, "dps_declared": 0.32, "operating_lease_cost": 364000000.0 }, "sources": [ "10-K:0000040545-26-000008" ], "value_sources": { "revenue": [ "10-K:0000040545-26-000008" ], "rnd": [ "10-K:0000040545-26-000008" ], "sga": [ "10-K:0000040545-26-000008" ], "pretax_income": [ "10-K:0000040545-26-000008" ], "income_tax": [ "10-K:0000040545-26-000008" ], "net_income_incl_nci": [ "10-K:0000040545-26-000008" ], "net_income": [ "10-K:0000040545-26-000008" ], "net_income_common": [ "10-K:0000040545-26-000008" ], "eps_basic": [ "10-K:0000040545-26-000008" ], "eps_diluted": [ "10-K:0000040545-26-000008" ], "shares_basic": [ "10-K:0000040545-26-000008" ], "shares_diluted": [ "10-K:0000040545-26-000008" ], "dps_declared": [ "10-K:0000040545-26-000008" ], "operating_lease_cost": [ "10-K:0000040545-26-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 38702000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1286000000.0, "sga": 4437000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 7620000000.0, "income_tax": 962000000.0, "net_income_incl_nci": 6566000000.0, "net_income": 6556000000.0, "net_income_common": 6556000000.0, "eps_basic": 6.04, "eps_diluted": 5.99, "shares_basic": 1085000000.0, "shares_diluted": 1094000000.0, "dps_declared": 1.12, "operating_lease_cost": 326000000.0 }, "sources": [ "10-K:0000040545-26-000008" ], "value_sources": { "revenue": [ "10-K:0000040545-26-000008" ], "rnd": [ "10-K:0000040545-26-000008" ], "sga": [ "10-K:0000040545-26-000008" ], "pretax_income": [ "10-K:0000040545-26-000008" ], "income_tax": [ "10-K:0000040545-26-000008" ], "net_income_incl_nci": [ "10-K:0000040545-26-000008" ], "net_income": [ "10-K:0000040545-26-000008" ], "net_income_common": [ "10-K:0000040545-26-000008" ], "eps_basic": [ "10-K:0000040545-26-000008" ], "eps_diluted": [ "10-K:0000040545-26-000008" ], "shares_basic": [ "10-K:0000040545-26-000008" ], "shares_diluted": [ "10-K:0000040545-26-000008" ], "dps_declared": [ "10-K:0000040545-26-000008" ], "operating_lease_cost": [ "10-K:0000040545-26-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 45855000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1580000000.0, "sga": 4088000000.0, "operating_income": null, "interest_expense": null, "pretax_income": 10000000000.0, "income_tax": 1405000000.0, "net_income_incl_nci": 8698000000.0, "net_income": 8704000000.0, "net_income_common": 8704000000.0, "eps_basic": 8.2, "eps_diluted": 8.14, "shares_basic": 1061000000.0, "shares_diluted": 1068000000.0, "dps_declared": 1.44, "operating_lease_cost": 309000000.0 }, "sources": [ "10-K:0000040545-26-000008" ], "value_sources": { "revenue": [ "10-K:0000040545-26-000008" ], "rnd": [ "10-K:0000040545-26-000008" ], "sga": [ "10-K:0000040545-26-000008" ], "pretax_income": [ "10-K:0000040545-26-000008" ], "income_tax": [ "10-K:0000040545-26-000008" ], "net_income_incl_nci": [ "10-K:0000040545-26-000008" ], "net_income": [ "10-K:0000040545-26-000008" ], "net_income_common": [ "10-K:0000040545-26-000008" ], "eps_basic": [ "10-K:0000040545-26-000008" ], "eps_diluted": [ "10-K:0000040545-26-000008" ], "shares_basic": [ "10-K:0000040545-26-000008" ], "shares_diluted": [ "10-K:0000040545-26-000008" ], "dps_declared": [ "10-K:0000040545-26-000008" ], "operating_lease_cost": [ "10-K:0000040545-26-000008" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 47286000000.0, "short_term_investments": null, "receivables": 27427000000.0, "inventory": 15457000000.0, "current_assets": null, "ppe_net": 43166000000.0, "goodwill": 26598000000.0, "intangibles": 10381000000.0, "total_assets": 262021000000.0, "accounts_payable": 15212000000.0, "short_term_borrowings": 18122000000.0, "debt_current": null, "current_liabilities": null, "long_term_debt": 66388000000.0, "total_liabilities": 225162000000.0, "temporary_equity": 470000000.0, "equity_parent": 35284000000.0, "nci": 1575000000.0, "equity_total": 36859000000.0, "liabilities_and_equity": 262021000000.0, "shares_outstanding": 8747092000.0, "retained_earnings": 93615000000.0, "preferred_stock": 6000000.0, "long_term_investments": null, "equity_method_investments": 0.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 3067000000.0, "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:0000040545-20-000021" ], "value_sources": { "cash": [ "10-Q:0000040545-20-000021" ], "receivables": [ "10-Q:0000040545-20-000021" ], "inventory": [ "10-Q:0000040545-20-000021" ], "ppe_net": [ "10-Q:0000040545-20-000021" ], "goodwill": [ "10-Q:0000040545-20-000021" ], "intangibles": [ "10-Q:0000040545-20-000021" ], "total_assets": [ "10-Q:0000040545-20-000021" ], "accounts_payable": [ "10-Q:0000040545-20-000021" ], "short_term_borrowings": [ "10-Q:0000040545-20-000021" ], "long_term_debt": [ "10-Q:0000040545-20-000021" ], "total_liabilities": [ "10-Q:0000040545-20-000021" ], "temporary_equity": [ "10-Q:0000040545-20-000021" ], "equity_parent": [ "10-Q:0000040545-20-000021" ], "nci": [ "10-Q:0000040545-20-000021" ], "equity_total": [ "10-Q:0000040545-20-000021" ], "liabilities_and_equity": [ "10-Q:0000040545-20-000021" ], "shares_outstanding": [ "10-Q:0000040545-20-000021" ], "retained_earnings": [ "10-Q:0000040545-20-000021" ], "preferred_stock": [ "10-Q:0000040545-20-000021" ], "equity_method_investments": [ "10-Q:0000040545-20-000021" ], "operating_lease_liability": [ "10-Q:0000040545-20-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 41431000000.0, "short_term_investments": null, "receivables": null, "inventory": 15251000000.0, "current_assets": null, "ppe_net": 42821000000.0, "goodwill": 24951000000.0, "intangibles": null, "total_assets": 256487000000.0, "accounts_payable": 13469000000.0, "short_term_borrowings": 9059000000.0, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 221233000000.0, "temporary_equity": 474000000.0, "equity_parent": 33674000000.0, "nci": 1579000000.0, "equity_total": 35254000000.0, "liabilities_and_equity": 256487000000.0, "shares_outstanding": 8753289000.0, "retained_earnings": 91188000000.0, "preferred_stock": 6000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2930000000.0, "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:0000040545-20-000046" ], "value_sources": { "cash": [ "10-Q:0000040545-20-000046" ], "inventory": [ "10-Q:0000040545-20-000046" ], "ppe_net": [ "10-Q:0000040545-20-000046" ], "goodwill": [ "10-Q:0000040545-20-000046" ], "total_assets": [ "10-Q:0000040545-20-000046" ], "accounts_payable": [ "10-Q:0000040545-20-000046" ], "short_term_borrowings": [ "10-Q:0000040545-20-000046" ], "total_liabilities": [ "10-Q:0000040545-20-000046" ], "temporary_equity": [ "10-Q:0000040545-20-000046" ], "equity_parent": [ "10-Q:0000040545-20-000046" ], "nci": [ "10-Q:0000040545-20-000046" ], "equity_total": [ "10-Q:0000040545-20-000046" ], "liabilities_and_equity": [ "10-Q:0000040545-20-000046" ], "shares_outstanding": [ "10-Q:0000040545-20-000046" ], "retained_earnings": [ "10-Q:0000040545-20-000046" ], "preferred_stock": [ "10-Q:0000040545-20-000046" ], "operating_lease_liability": [ "10-Q:0000040545-20-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 39162000000.0, "short_term_investments": null, "receivables": null, "inventory": 14925000000.0, "current_assets": null, "ppe_net": 42211000000.0, "goodwill": 25278000000.0, "intangibles": null, "total_assets": 254315000000.0, "accounts_payable": 13941000000.0, "short_term_borrowings": 5977000000.0, "debt_current": null, "current_liabilities": null, "long_term_debt": null, "total_liabilities": 219522000000.0, "temporary_equity": 498000000.0, "equity_parent": 33269000000.0, "nci": 1524000000.0, "equity_total": 34793000000.0, "liabilities_and_equity": 254315000000.0, "shares_outstanding": 8759873000.0, "retained_earnings": 89905000000.0, "preferred_stock": 6000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2943000000.0, "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:0000040545-20-000058" ], "value_sources": { "cash": [ "10-Q:0000040545-20-000058" ], "inventory": [ "10-Q:0000040545-20-000058" ], "ppe_net": [ "10-Q:0000040545-20-000058" ], "goodwill": [ "10-Q:0000040545-20-000058" ], "total_assets": [ "10-Q:0000040545-20-000058" ], "accounts_payable": [ "10-Q:0000040545-20-000058" ], "short_term_borrowings": [ "10-Q:0000040545-20-000058" ], "total_liabilities": [ "10-Q:0000040545-20-000058" ], "temporary_equity": [ "10-Q:0000040545-20-000058" ], "equity_parent": [ "10-Q:0000040545-20-000058" ], "nci": [ "10-Q:0000040545-20-000058" ], "equity_total": [ "10-Q:0000040545-20-000058" ], "liabilities_and_equity": [ "10-Q:0000040545-20-000058" ], "shares_outstanding": [ "10-Q:0000040545-20-000058" ], "retained_earnings": [ "10-Q:0000040545-20-000058" ], "preferred_stock": [ "10-Q:0000040545-20-000058" ], "operating_lease_liability": [ "10-Q:0000040545-20-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 36530000000.0, "short_term_investments": null, "receivables": 16691000000.0, "inventory": 15890000000.0, "current_assets": 84853000000.0, "ppe_net": 44662000000.0, "goodwill": 25524000000.0, "intangibles": 9671000000.0, "total_assets": 256211000000.0, "accounts_payable": null, "short_term_borrowings": 4713000000.0, "debt_current": 0.0, "current_liabilities": 54613000000.0, "long_term_debt": 70189000000.0, "total_liabilities": 219138000000.0, "temporary_equity": 487000000.0, "equity_parent": 35552000000.0, "nci": 1522000000.0, "equity_total": 37073000000.0, "liabilities_and_equity": 256211000000.0, "shares_outstanding": 1095686581.0, "retained_earnings": 92247000000.0, "preferred_stock": 6000000.0, "long_term_investments": 42549000000.0, "equity_method_investments": 6100000000.0, "accrued_taxes_current": 463000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 3195000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 727000000.0, "operating_lease_payments_total": 3433000000.0, "operating_lease_imputed_interest": 460000000.0, "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:0000040545-21-000011", "10-K:0000040545-22-000008", "10-Q:0000040545-21-000064" ], "value_sources": { "cash": [ "10-K:0000040545-22-000008" ], "receivables": [ "10-K:0000040545-22-000008" ], "inventory": [ "10-K:0000040545-22-000008" ], "current_assets": [ "10-K:0000040545-22-000008" ], "ppe_net": [ "10-K:0000040545-21-000011" ], "goodwill": [ "10-K:0000040545-22-000008" ], "intangibles": [ "10-K:0000040545-22-000008" ], "total_assets": [ "10-K:0000040545-22-000008" ], "short_term_borrowings": [ "10-Q:0000040545-21-000064" ], "debt_current": [ "10-K:0000040545-22-000008", "10-Q:0000040545-21-000064" ], "current_liabilities": [ "10-K:0000040545-22-000008" ], "long_term_debt": [ "10-K:0000040545-22-000008" ], "total_liabilities": [ "10-K:0000040545-22-000008" ], "temporary_equity": [ "10-K:0000040545-22-000008" ], "equity_parent": [ "10-K:0000040545-22-000008" ], "nci": [ "10-K:0000040545-22-000008" ], "equity_total": [ "10-K:0000040545-22-000008" ], "liabilities_and_equity": [ "10-K:0000040545-22-000008" ], "shares_outstanding": [ "10-K:0000040545-22-000008" ], "retained_earnings": [ "10-K:0000040545-22-000008" ], "preferred_stock": [ "10-K:0000040545-22-000008" ], "long_term_investments": [ "10-K:0000040545-22-000008" ], "equity_method_investments": [ "10-K:0000040545-22-000008" ], "accrued_taxes_current": [ "10-K:0000040545-22-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000040545-22-000008" ], "operating_lease_discount_rate": [ "10-K:0000040545-22-000008" ], "operating_lease_payments_y1": [ "10-K:0000040545-21-000011" ], "operating_lease_payments_total": [ "10-K:0000040545-21-000011" ], "operating_lease_imputed_interest": [ "10-K:0000040545-21-000011" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 31783000000.0, "short_term_investments": null, "receivables": null, "inventory": 16530000000.0, "current_assets": 113198000000.0, "ppe_net": null, "goodwill": 25320000000.0, "intangibles": 9395000000.0, "total_assets": 245164000000.0, "accounts_payable": null, "short_term_borrowings": 4468000000.0, "debt_current": null, "current_liabilities": 57681000000.0, "long_term_debt": 66890000000.0, "total_liabilities": 210011000000.0, "temporary_equity": 451000000.0, "equity_parent": 33585000000.0, "nci": 1568000000.0, "equity_total": 35153000000.0, "liabilities_and_equity": 245164000000.0, "shares_outstanding": 8778641000.0, "retained_earnings": 89276000000.0, "preferred_stock": 6000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 3143000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-21-000026" ], "value_sources": { "cash": [ "10-Q:0000040545-21-000026" ], "inventory": [ "10-Q:0000040545-21-000026" ], "current_assets": [ "10-Q:0000040545-21-000026" ], "goodwill": [ "10-Q:0000040545-21-000026" ], "intangibles": [ "10-Q:0000040545-21-000026" ], "total_assets": [ "10-Q:0000040545-21-000026" ], "short_term_borrowings": [ "10-Q:0000040545-21-000026" ], "current_liabilities": [ "10-Q:0000040545-21-000026" ], "long_term_debt": [ "10-Q:0000040545-21-000026" ], "total_liabilities": [ "10-Q:0000040545-21-000026" ], "temporary_equity": [ "10-Q:0000040545-21-000026" ], "equity_parent": [ "10-Q:0000040545-21-000026" ], "nci": [ "10-Q:0000040545-21-000026" ], "equity_total": [ "10-Q:0000040545-21-000026" ], "liabilities_and_equity": [ "10-Q:0000040545-21-000026" ], "shares_outstanding": [ "10-Q:0000040545-21-000026" ], "retained_earnings": [ "10-Q:0000040545-21-000026" ], "preferred_stock": [ "10-Q:0000040545-21-000026" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 22460000000.0, "short_term_investments": null, "receivables": null, "inventory": 17016000000.0, "current_assets": 102411000000.0, "ppe_net": null, "goodwill": 25491000000.0, "intangibles": 9460000000.0, "total_assets": 237559000000.0, "accounts_payable": null, "short_term_borrowings": 4293000000.0, "debt_current": null, "current_liabilities": 56639000000.0, "long_term_debt": 59231000000.0, "total_liabilities": 202512000000.0, "temporary_equity": 457000000.0, "equity_parent": 33487000000.0, "nci": 1560000000.0, "equity_total": 35047000000.0, "liabilities_and_equity": 237559000000.0, "shares_outstanding": 8781303049.0, "retained_earnings": 87993000000.0, "preferred_stock": 6000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 3051000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-21-000052" ], "value_sources": { "cash": [ "10-Q:0000040545-21-000052" ], "inventory": [ "10-Q:0000040545-21-000052" ], "current_assets": [ "10-Q:0000040545-21-000052" ], "goodwill": [ "10-Q:0000040545-21-000052" ], "intangibles": [ "10-Q:0000040545-21-000052" ], "total_assets": [ "10-Q:0000040545-21-000052" ], "short_term_borrowings": [ "10-Q:0000040545-21-000052" ], "current_liabilities": [ "10-Q:0000040545-21-000052" ], "long_term_debt": [ "10-Q:0000040545-21-000052" ], "total_liabilities": [ "10-Q:0000040545-21-000052" ], "temporary_equity": [ "10-Q:0000040545-21-000052" ], "equity_parent": [ "10-Q:0000040545-21-000052" ], "nci": [ "10-Q:0000040545-21-000052" ], "equity_total": [ "10-Q:0000040545-21-000052" ], "liabilities_and_equity": [ "10-Q:0000040545-21-000052" ], "shares_outstanding": [ "10-Q:0000040545-21-000052" ], "retained_earnings": [ "10-Q:0000040545-21-000052" ], "preferred_stock": [ "10-Q:0000040545-21-000052" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-21-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 24955000000.0, "short_term_investments": null, "receivables": null, "inventory": 16790000000.0, "current_assets": 103587000000.0, "ppe_net": null, "goodwill": 25333000000.0, "intangibles": 9187000000.0, "total_assets": 237133000000.0, "accounts_payable": null, "short_term_borrowings": 5459000000.0, "debt_current": null, "current_liabilities": 57676000000.0, "long_term_debt": 57429000000.0, "total_liabilities": 198172000000.0, "temporary_equity": 171000000.0, "equity_parent": 37477000000.0, "nci": 1484000000.0, "equity_total": 38961000000.0, "liabilities_and_equity": 237133000000.0, "shares_outstanding": 1098137128.0, "retained_earnings": 89098000000.0, "preferred_stock": 6000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 3004000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-21-000064" ], "value_sources": { "cash": [ "10-Q:0000040545-21-000064" ], "inventory": [ "10-Q:0000040545-21-000064" ], "current_assets": [ "10-Q:0000040545-21-000064" ], "goodwill": [ "10-Q:0000040545-21-000064" ], "intangibles": [ "10-Q:0000040545-21-000064" ], "total_assets": [ "10-Q:0000040545-21-000064" ], "short_term_borrowings": [ "10-Q:0000040545-21-000064" ], "current_liabilities": [ "10-Q:0000040545-21-000064" ], "long_term_debt": [ "10-Q:0000040545-21-000064" ], "total_liabilities": [ "10-Q:0000040545-21-000064" ], "temporary_equity": [ "10-Q:0000040545-21-000064" ], "equity_parent": [ "10-Q:0000040545-21-000064" ], "nci": [ "10-Q:0000040545-21-000064" ], "equity_total": [ "10-Q:0000040545-21-000064" ], "liabilities_and_equity": [ "10-Q:0000040545-21-000064" ], "shares_outstanding": [ "10-Q:0000040545-21-000064" ], "retained_earnings": [ "10-Q:0000040545-21-000064" ], "preferred_stock": [ "10-Q:0000040545-21-000064" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-21-000064" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 15770000000.0, "short_term_investments": null, "receivables": 15620000000.0, "inventory": 15847000000.0, "current_assets": 66348000000.0, "ppe_net": null, "goodwill": 26182000000.0, "intangibles": 9330000000.0, "total_assets": 198874000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 4361000000.0, "current_liabilities": 51953000000.0, "long_term_debt": 30824000000.0, "total_liabilities": 157262000000.0, "temporary_equity": 148000000.0, "equity_parent": 40310000000.0, "nci": 1302000000.0, "equity_total": 41612000000.0, "liabilities_and_equity": 198874000000.0, "shares_outstanding": 1099027213.0, "retained_earnings": 85110000000.0, "preferred_stock": 6000000.0, "long_term_investments": 42209000000.0, "equity_method_investments": 7391000000.0, "accrued_taxes_current": 500000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 2848000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 729000000.0, "operating_lease_payments_total": 3289000000.0, "operating_lease_imputed_interest": 442000000.0, "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:0000040545-22-000008", "10-K:0000040545-23-000023" ], "value_sources": { "cash": [ "10-K:0000040545-23-000023" ], "receivables": [ "10-K:0000040545-23-000023" ], "inventory": [ "10-K:0000040545-23-000023" ], "current_assets": [ "10-K:0000040545-23-000023" ], "goodwill": [ "10-K:0000040545-23-000023" ], "intangibles": [ "10-K:0000040545-23-000023" ], "total_assets": [ "10-K:0000040545-23-000023" ], "debt_current": [ "10-K:0000040545-23-000023" ], "current_liabilities": [ "10-K:0000040545-23-000023" ], "long_term_debt": [ "10-K:0000040545-23-000023" ], "total_liabilities": [ "10-K:0000040545-23-000023" ], "temporary_equity": [ "10-K:0000040545-23-000023" ], "equity_parent": [ "10-K:0000040545-23-000023" ], "nci": [ "10-K:0000040545-23-000023" ], "equity_total": [ "10-K:0000040545-23-000023" ], "liabilities_and_equity": [ "10-K:0000040545-23-000023" ], "shares_outstanding": [ "10-K:0000040545-23-000023" ], "retained_earnings": [ "10-K:0000040545-23-000023" ], "preferred_stock": [ "10-K:0000040545-23-000023" ], "long_term_investments": [ "10-K:0000040545-23-000023" ], "equity_method_investments": [ "10-K:0000040545-23-000023" ], "accrued_taxes_current": [ "10-K:0000040545-23-000023" ], "operating_lease_liability_noncurrent": [ "10-K:0000040545-23-000023" ], "operating_lease_discount_rate": [ "10-K:0000040545-23-000023" ], "operating_lease_payments_y1": [ "10-K:0000040545-22-000008" ], "operating_lease_payments_total": [ "10-K:0000040545-22-000008" ], "operating_lease_imputed_interest": [ "10-K:0000040545-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 12842000000.0, "short_term_investments": null, "receivables": 16050000000.0, "inventory": 16570000000.0, "current_assets": 63299000000.0, "ppe_net": null, "goodwill": 26047000000.0, "intangibles": 8290000000.0, "total_assets": 191961000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 4985000000.0, "current_liabilities": 53344000000.0, "long_term_debt": 28649000000.0, "total_liabilities": 151678000000.0, "temporary_equity": null, "equity_parent": 39005000000.0, "nci": 1278000000.0, "equity_total": 40283000000.0, "liabilities_and_equity": 191961000000.0, "shares_outstanding": 1100664978.0, "retained_earnings": 83927000000.0, "preferred_stock": 6000000.0, "long_term_investments": 39845000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 2679000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-22-000027" ], "value_sources": { "cash": [ "10-Q:0000040545-22-000027" ], "receivables": [ "10-Q:0000040545-22-000027" ], "inventory": [ "10-Q:0000040545-22-000027" ], "current_assets": [ "10-Q:0000040545-22-000027" ], "goodwill": [ "10-Q:0000040545-22-000027" ], "intangibles": [ "10-Q:0000040545-22-000027" ], "total_assets": [ "10-Q:0000040545-22-000027" ], "debt_current": [ "10-Q:0000040545-22-000027" ], "current_liabilities": [ "10-Q:0000040545-22-000027" ], "long_term_debt": [ "10-Q:0000040545-22-000027" ], "total_liabilities": [ "10-Q:0000040545-22-000027" ], "equity_parent": [ "10-Q:0000040545-22-000027" ], "nci": [ "10-Q:0000040545-22-000027" ], "equity_total": [ "10-Q:0000040545-22-000027" ], "liabilities_and_equity": [ "10-Q:0000040545-22-000027" ], "shares_outstanding": [ "10-Q:0000040545-22-000027" ], "retained_earnings": [ "10-Q:0000040545-22-000027" ], "preferred_stock": [ "10-Q:0000040545-22-000027" ], "long_term_investments": [ "10-Q:0000040545-22-000027" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-22-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 13190000000.0, "short_term_investments": null, "receivables": 16283000000.0, "inventory": 17553000000.0, "current_assets": 60658000000.0, "ppe_net": null, "goodwill": 25790000000.0, "intangibles": 8026000000.0, "total_assets": 185540000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 4947000000.0, "current_liabilities": 53883000000.0, "long_term_debt": 27571000000.0, "total_liabilities": 149597000000.0, "temporary_equity": null, "equity_parent": 34649000000.0, "nci": 1293000000.0, "equity_total": 35942000000.0, "liabilities_and_equity": 185540000000.0, "shares_outstanding": 1096553102.0, "retained_earnings": 82981000000.0, "preferred_stock": 6000000.0, "long_term_investments": 36195000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 2622000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-22-000050" ], "value_sources": { "cash": [ "10-Q:0000040545-22-000050" ], "receivables": [ "10-Q:0000040545-22-000050" ], "inventory": [ "10-Q:0000040545-22-000050" ], "current_assets": [ "10-Q:0000040545-22-000050" ], "goodwill": [ "10-Q:0000040545-22-000050" ], "intangibles": [ "10-Q:0000040545-22-000050" ], "total_assets": [ "10-Q:0000040545-22-000050" ], "debt_current": [ "10-Q:0000040545-22-000050" ], "current_liabilities": [ "10-Q:0000040545-22-000050" ], "long_term_debt": [ "10-Q:0000040545-22-000050" ], "total_liabilities": [ "10-Q:0000040545-22-000050" ], "equity_parent": [ "10-Q:0000040545-22-000050" ], "nci": [ "10-Q:0000040545-22-000050" ], "equity_total": [ "10-Q:0000040545-22-000050" ], "liabilities_and_equity": [ "10-Q:0000040545-22-000050" ], "shares_outstanding": [ "10-Q:0000040545-22-000050" ], "retained_earnings": [ "10-Q:0000040545-22-000050" ], "preferred_stock": [ "10-Q:0000040545-22-000050" ], "long_term_investments": [ "10-Q:0000040545-22-000050" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-22-000050" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 12596000000.0, "short_term_investments": null, "receivables": 17197000000.0, "inventory": 17536000000.0, "current_assets": 60082000000.0, "ppe_net": null, "goodwill": 25275000000.0, "intangibles": 7725000000.0, "total_assets": 180877000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 4285000000.0, "current_liabilities": 54657000000.0, "long_term_debt": 26121000000.0, "total_liabilities": 148124000000.0, "temporary_equity": null, "equity_parent": 31475000000.0, "nci": 1278000000.0, "equity_total": 32753000000.0, "liabilities_and_equity": 180877000000.0, "shares_outstanding": 1092668140.0, "retained_earnings": 82655000000.0, "preferred_stock": 6000000.0, "long_term_investments": 33624000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 2504000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-22-000060" ], "value_sources": { "cash": [ "10-Q:0000040545-22-000060" ], "receivables": [ "10-Q:0000040545-22-000060" ], "inventory": [ "10-Q:0000040545-22-000060" ], "current_assets": [ "10-Q:0000040545-22-000060" ], "goodwill": [ "10-Q:0000040545-22-000060" ], "intangibles": [ "10-Q:0000040545-22-000060" ], "total_assets": [ "10-Q:0000040545-22-000060" ], "debt_current": [ "10-Q:0000040545-22-000060" ], "current_liabilities": [ "10-Q:0000040545-22-000060" ], "long_term_debt": [ "10-Q:0000040545-22-000060" ], "total_liabilities": [ "10-Q:0000040545-22-000060" ], "equity_parent": [ "10-Q:0000040545-22-000060" ], "nci": [ "10-Q:0000040545-22-000060" ], "equity_total": [ "10-Q:0000040545-22-000060" ], "liabilities_and_equity": [ "10-Q:0000040545-22-000060" ], "shares_outstanding": [ "10-Q:0000040545-22-000060" ], "retained_earnings": [ "10-Q:0000040545-22-000060" ], "preferred_stock": [ "10-Q:0000040545-22-000060" ], "long_term_investments": [ "10-Q:0000040545-22-000060" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-22-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 15810000000.0, "short_term_investments": null, "receivables": 14831000000.0, "inventory": 14891000000.0, "current_assets": 58384000000.0, "ppe_net": null, "goodwill": 12999000000.0, "intangibles": 6105000000.0, "total_assets": 188851000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 3739000000.0, "current_liabilities": 49428000000.0, "long_term_debt": 20320000000.0, "total_liabilities": 153938000000.0, "temporary_equity": 132000000.0, "equity_parent": 33696000000.0, "nci": 1216000000.0, "equity_total": 34912000000.0, "liabilities_and_equity": 188851000000.0, "shares_outstanding": 1089107878.0, "retained_earnings": 82983000000.0, "preferred_stock": 6000000.0, "long_term_investments": 36027000000.0, "equity_method_investments": 7633000000.0, "accrued_taxes_current": 578000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 2089000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 687000000.0, "operating_lease_payments_total": 2751000000.0, "operating_lease_imputed_interest": 357000000.0, "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:0000040545-23-000023", "10-K:0000040545-24-000027" ], "value_sources": { "cash": [ "10-K:0000040545-24-000027" ], "receivables": [ "10-K:0000040545-24-000027" ], "inventory": [ "10-K:0000040545-24-000027" ], "current_assets": [ "10-K:0000040545-24-000027" ], "goodwill": [ "10-K:0000040545-24-000027" ], "intangibles": [ "10-K:0000040545-24-000027" ], "total_assets": [ "10-K:0000040545-24-000027" ], "debt_current": [ "10-K:0000040545-24-000027" ], "current_liabilities": [ "10-K:0000040545-24-000027" ], "long_term_debt": [ "10-K:0000040545-24-000027" ], "total_liabilities": [ "10-K:0000040545-24-000027" ], "temporary_equity": [ "10-K:0000040545-23-000023" ], "equity_parent": [ "10-K:0000040545-24-000027" ], "nci": [ "10-K:0000040545-24-000027" ], "equity_total": [ "10-K:0000040545-24-000027" ], "liabilities_and_equity": [ "10-K:0000040545-24-000027" ], "shares_outstanding": [ "10-K:0000040545-24-000027" ], "retained_earnings": [ "10-K:0000040545-24-000027" ], "preferred_stock": [ "10-K:0000040545-24-000027" ], "long_term_investments": [ "10-K:0000040545-24-000027" ], "equity_method_investments": [ "10-K:0000040545-24-000027" ], "accrued_taxes_current": [ "10-K:0000040545-24-000027" ], "operating_lease_liability_noncurrent": [ "10-K:0000040545-24-000027" ], "operating_lease_discount_rate": [ "10-K:0000040545-24-000027" ], "operating_lease_payments_y1": [ "10-K:0000040545-23-000023" ], "operating_lease_payments_total": [ "10-K:0000040545-23-000023" ], "operating_lease_imputed_interest": [ "10-K:0000040545-23-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 12001000000.0, "short_term_investments": null, "receivables": 14212000000.0, "inventory": 16198000000.0, "current_assets": 60286000000.0, "ppe_net": null, "goodwill": 13107000000.0, "intangibles": 5990000000.0, "total_assets": 164472000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 2262000000.0, "current_liabilities": 48177000000.0, "long_term_debt": 20159000000.0, "total_liabilities": 131649000000.0, "temporary_equity": null, "equity_parent": 31652000000.0, "nci": 1171000000.0, "equity_total": 32823000000.0, "liabilities_and_equity": 164472000000.0, "shares_outstanding": 1088960029.0, "retained_earnings": 84955000000.0, "preferred_stock": 3000000.0, "long_term_investments": 38262000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 2083000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-23-000136" ], "value_sources": { "cash": [ "10-Q:0000040545-23-000136" ], "receivables": [ "10-Q:0000040545-23-000136" ], "inventory": [ "10-Q:0000040545-23-000136" ], "current_assets": [ "10-Q:0000040545-23-000136" ], "goodwill": [ "10-Q:0000040545-23-000136" ], "intangibles": [ "10-Q:0000040545-23-000136" ], "total_assets": [ "10-Q:0000040545-23-000136" ], "debt_current": [ "10-Q:0000040545-23-000136" ], "current_liabilities": [ "10-Q:0000040545-23-000136" ], "long_term_debt": [ "10-Q:0000040545-23-000136" ], "total_liabilities": [ "10-Q:0000040545-23-000136" ], "equity_parent": [ "10-Q:0000040545-23-000136" ], "nci": [ "10-Q:0000040545-23-000136" ], "equity_total": [ "10-Q:0000040545-23-000136" ], "liabilities_and_equity": [ "10-Q:0000040545-23-000136" ], "shares_outstanding": [ "10-Q:0000040545-23-000136" ], "retained_earnings": [ "10-Q:0000040545-23-000136" ], "preferred_stock": [ "10-Q:0000040545-23-000136" ], "long_term_investments": [ "10-Q:0000040545-23-000136" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-23-000136" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 12766000000.0, "short_term_investments": null, "receivables": 14767000000.0, "inventory": 16789000000.0, "current_assets": 60213000000.0, "ppe_net": null, "goodwill": 13345000000.0, "intangibles": 5954000000.0, "total_assets": 163006000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1882000000.0, "current_liabilities": 48108000000.0, "long_term_debt": 19900000000.0, "total_liabilities": 130638000000.0, "temporary_equity": null, "equity_parent": 31194000000.0, "nci": 1174000000.0, "equity_total": 32368000000.0, "liabilities_and_equity": 163006000000.0, "shares_outstanding": 1088378193.0, "retained_earnings": 84848000000.0, "preferred_stock": 3000000.0, "long_term_investments": 37392000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 2097000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-23-000198" ], "value_sources": { "cash": [ "10-Q:0000040545-23-000198" ], "receivables": [ "10-Q:0000040545-23-000198" ], "inventory": [ "10-Q:0000040545-23-000198" ], "current_assets": [ "10-Q:0000040545-23-000198" ], "goodwill": [ "10-Q:0000040545-23-000198" ], "intangibles": [ "10-Q:0000040545-23-000198" ], "total_assets": [ "10-Q:0000040545-23-000198" ], "debt_current": [ "10-Q:0000040545-23-000198" ], "current_liabilities": [ "10-Q:0000040545-23-000198" ], "long_term_debt": [ "10-Q:0000040545-23-000198" ], "total_liabilities": [ "10-Q:0000040545-23-000198" ], "equity_parent": [ "10-Q:0000040545-23-000198" ], "nci": [ "10-Q:0000040545-23-000198" ], "equity_total": [ "10-Q:0000040545-23-000198" ], "liabilities_and_equity": [ "10-Q:0000040545-23-000198" ], "shares_outstanding": [ "10-Q:0000040545-23-000198" ], "retained_earnings": [ "10-Q:0000040545-23-000198" ], "preferred_stock": [ "10-Q:0000040545-23-000198" ], "long_term_investments": [ "10-Q:0000040545-23-000198" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-23-000198" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 13127000000.0, "short_term_investments": null, "receivables": 14546000000.0, "inventory": 17020000000.0, "current_assets": 56434000000.0, "ppe_net": null, "goodwill": 13177000000.0, "intangibles": 5790000000.0, "total_assets": 156662000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1334000000.0, "current_liabilities": 48164000000.0, "long_term_debt": 19488000000.0, "total_liabilities": 126830000000.0, "temporary_equity": null, "equity_parent": 28665000000.0, "nci": 1167000000.0, "equity_total": 29832000000.0, "liabilities_and_equity": 156662000000.0, "shares_outstanding": 1088386043.0, "retained_earnings": 85017000000.0, "preferred_stock": 0.0, "long_term_investments": 35528000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1967000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-23-000238" ], "value_sources": { "cash": [ "10-Q:0000040545-23-000238" ], "receivables": [ "10-Q:0000040545-23-000238" ], "inventory": [ "10-Q:0000040545-23-000238" ], "current_assets": [ "10-Q:0000040545-23-000238" ], "goodwill": [ "10-Q:0000040545-23-000238" ], "intangibles": [ "10-Q:0000040545-23-000238" ], "total_assets": [ "10-Q:0000040545-23-000238" ], "debt_current": [ "10-Q:0000040545-23-000238" ], "current_liabilities": [ "10-Q:0000040545-23-000238" ], "long_term_debt": [ "10-Q:0000040545-23-000238" ], "total_liabilities": [ "10-Q:0000040545-23-000238" ], "equity_parent": [ "10-Q:0000040545-23-000238" ], "nci": [ "10-Q:0000040545-23-000238" ], "equity_total": [ "10-Q:0000040545-23-000238" ], "liabilities_and_equity": [ "10-Q:0000040545-23-000238" ], "shares_outstanding": [ "10-Q:0000040545-23-000238" ], "retained_earnings": [ "10-Q:0000040545-23-000238" ], "preferred_stock": [ "10-Q:0000040545-23-000238" ], "long_term_investments": [ "10-Q:0000040545-23-000238" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-23-000238" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 15204000000.0, "short_term_investments": null, "receivables": 8703000000.0, "inventory": 8284000000.0, "current_assets": 42556000000.0, "ppe_net": null, "goodwill": 8948000000.0, "intangibles": 4642000000.0, "total_assets": 173300000000.0, "accounts_payable": 7516000000.0, "short_term_borrowings": null, "debt_current": 1108000000.0, "current_liabilities": 32103000000.0, "long_term_debt": 19417000000.0, "total_liabilities": 144695000000.0, "temporary_equity": null, "equity_parent": 27403000000.0, "nci": 1202000000.0, "equity_total": 28605000000.0, "liabilities_and_equity": 173300000000.0, "shares_outstanding": 1088415995.0, "retained_earnings": 86553000000.0, "preferred_stock": 0.0, "long_term_investments": 38000000000.0, "equity_method_investments": 5590000000.0, "accrued_taxes_current": 654000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 308000000.0, "operating_lease_liability_noncurrent": 931000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": 564000000.0, "operating_lease_payments_total": 2302000000.0, "operating_lease_imputed_interest": 329000000.0, "debt_maturity_y1": 1151000000.0, "debt_maturity_y2": 1827000000.0, "debt_maturity_y3": 1334000000.0, "debt_maturity_y4": 1580000000.0, "debt_maturity_y5": 478000000.0, "debt_maturity_after_y5": 14493000000.0 }, "sources": [ "10-K:0000040545-24-000027", "10-K:0000040545-25-000015" ], "value_sources": { "cash": [ "10-K:0000040545-25-000015" ], "receivables": [ "10-K:0000040545-25-000015" ], "inventory": [ "10-K:0000040545-25-000015" ], "current_assets": [ "10-K:0000040545-25-000015" ], "goodwill": [ "10-K:0000040545-25-000015" ], "intangibles": [ "10-K:0000040545-25-000015" ], "total_assets": [ "10-K:0000040545-25-000015" ], "accounts_payable": [ "10-K:0000040545-25-000015" ], "debt_current": [ "10-K:0000040545-25-000015" ], "current_liabilities": [ "10-K:0000040545-25-000015" ], "long_term_debt": [ "10-K:0000040545-25-000015" ], "total_liabilities": [ "10-K:0000040545-25-000015" ], "equity_parent": [ "10-K:0000040545-25-000015" ], "nci": [ "10-K:0000040545-25-000015" ], "equity_total": [ "10-K:0000040545-25-000015" ], "liabilities_and_equity": [ "10-K:0000040545-25-000015" ], "shares_outstanding": [ "10-K:0000040545-25-000015" ], "retained_earnings": [ "10-K:0000040545-25-000015" ], "preferred_stock": [ "10-K:0000040545-25-000015" ], "long_term_investments": [ "10-K:0000040545-25-000015" ], "equity_method_investments": [ "10-K:0000040545-25-000015" ], "accrued_taxes_current": [ "10-K:0000040545-24-000027" ], "operating_lease_liability_current": [ "10-K:0000040545-25-000015" ], "operating_lease_liability_noncurrent": [ "10-K:0000040545-25-000015" ], "operating_lease_discount_rate": [ "10-K:0000040545-25-000015" ], "operating_lease_payments_y1": [ "10-K:0000040545-24-000027" ], "operating_lease_payments_total": [ "10-K:0000040545-24-000027" ], "operating_lease_imputed_interest": [ "10-K:0000040545-24-000027" ], "debt_maturity_y1": [ "10-K:0000040545-24-000027" ], "debt_maturity_y2": [ "10-K:0000040545-24-000027" ], "debt_maturity_y3": [ "10-K:0000040545-24-000027" ], "debt_maturity_y4": [ "10-K:0000040545-24-000027" ], "debt_maturity_y5": [ "10-K:0000040545-24-000027" ], "debt_maturity_after_y5": [ "10-K:0000040545-24-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 18447000000.0, "short_term_investments": null, "receivables": 15100000000.0, "inventory": 17603000000.0, "current_assets": 59589000000.0, "ppe_net": null, "goodwill": 13304000000.0, "intangibles": 5547000000.0, "total_assets": 163942000000.0, "accounts_payable": null, "short_term_borrowings": null, "debt_current": 1032000000.0, "current_liabilities": 51087000000.0, "long_term_debt": 19493000000.0, "total_liabilities": 132838000000.0, "temporary_equity": null, "equity_parent": 29855000000.0, "nci": 1248000000.0, "equity_total": 31104000000.0, "liabilities_and_equity": 163942000000.0, "shares_outstanding": 1094606676.0, "retained_earnings": 88065000000.0, "preferred_stock": 0.0, "long_term_investments": 38705000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1908000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-24-000113" ], "value_sources": { "cash": [ "10-Q:0000040545-24-000113" ], "receivables": [ "10-Q:0000040545-24-000113" ], "inventory": [ "10-Q:0000040545-24-000113" ], "current_assets": [ "10-Q:0000040545-24-000113" ], "goodwill": [ "10-Q:0000040545-24-000113" ], "intangibles": [ "10-Q:0000040545-24-000113" ], "total_assets": [ "10-Q:0000040545-24-000113" ], "debt_current": [ "10-Q:0000040545-24-000113" ], "current_liabilities": [ "10-Q:0000040545-24-000113" ], "long_term_debt": [ "10-Q:0000040545-24-000113" ], "total_liabilities": [ "10-Q:0000040545-24-000113" ], "equity_parent": [ "10-Q:0000040545-24-000113" ], "nci": [ "10-Q:0000040545-24-000113" ], "equity_total": [ "10-Q:0000040545-24-000113" ], "liabilities_and_equity": [ "10-Q:0000040545-24-000113" ], "shares_outstanding": [ "10-Q:0000040545-24-000113" ], "retained_earnings": [ "10-Q:0000040545-24-000113" ], "preferred_stock": [ "10-Q:0000040545-24-000113" ], "long_term_investments": [ "10-Q:0000040545-24-000113" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-24-000113" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 12107000000.0, "short_term_investments": null, "receivables": 8370000000.0, "inventory": 9469000000.0, "current_assets": 37352000000.0, "ppe_net": null, "goodwill": 8859000000.0, "intangibles": 4394000000.0, "total_assets": 123190000000.0, "accounts_payable": 7707000000.0, "short_term_borrowings": null, "debt_current": 1700000000.0, "current_liabilities": 32750000000.0, "long_term_debt": 17973000000.0, "total_liabilities": 104347000000.0, "temporary_equity": null, "equity_parent": 18598000000.0, "nci": 245000000.0, "equity_total": 18843000000.0, "liabilities_and_equity": 123190000000.0, "shares_outstanding": 1084311016.0, "retained_earnings": 77349000000.0, "preferred_stock": 0.0, "long_term_investments": 38129000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 292000000.0, "operating_lease_liability_noncurrent": 862000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-24-000176" ], "value_sources": { "cash": [ "10-Q:0000040545-24-000176" ], "receivables": [ "10-Q:0000040545-24-000176" ], "inventory": [ "10-Q:0000040545-24-000176" ], "current_assets": [ "10-Q:0000040545-24-000176" ], "goodwill": [ "10-Q:0000040545-24-000176" ], "intangibles": [ "10-Q:0000040545-24-000176" ], "total_assets": [ "10-Q:0000040545-24-000176" ], "accounts_payable": [ "10-Q:0000040545-24-000176" ], "debt_current": [ "10-Q:0000040545-24-000176" ], "current_liabilities": [ "10-Q:0000040545-24-000176" ], "long_term_debt": [ "10-Q:0000040545-24-000176" ], "total_liabilities": [ "10-Q:0000040545-24-000176" ], "equity_parent": [ "10-Q:0000040545-24-000176" ], "nci": [ "10-Q:0000040545-24-000176" ], "equity_total": [ "10-Q:0000040545-24-000176" ], "liabilities_and_equity": [ "10-Q:0000040545-24-000176" ], "shares_outstanding": [ "10-Q:0000040545-24-000176" ], "retained_earnings": [ "10-Q:0000040545-24-000176" ], "preferred_stock": [ "10-Q:0000040545-24-000176" ], "long_term_investments": [ "10-Q:0000040545-24-000176" ], "operating_lease_liability_current": [ "10-Q:0000040545-24-000176" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-24-000176" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 13724000000.0, "short_term_investments": null, "receivables": 8936000000.0, "inventory": 9718000000.0, "current_assets": 38649000000.0, "ppe_net": null, "goodwill": 8754000000.0, "intangibles": 4371000000.0, "total_assets": 126698000000.0, "accounts_payable": 7829000000.0, "short_term_borrowings": null, "debt_current": 1681000000.0, "current_liabilities": 34093000000.0, "long_term_debt": 18240000000.0, "total_liabilities": 107595000000.0, "temporary_equity": null, "equity_parent": 18874000000.0, "nci": 229000000.0, "equity_total": 19102000000.0, "liabilities_and_equity": 126698000000.0, "shares_outstanding": 1082294004.0, "retained_earnings": 78889000000.0, "preferred_stock": null, "long_term_investments": 39514000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 293000000.0, "operating_lease_liability_noncurrent": 842000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-24-000200" ], "value_sources": { "cash": [ "10-Q:0000040545-24-000200" ], "receivables": [ "10-Q:0000040545-24-000200" ], "inventory": [ "10-Q:0000040545-24-000200" ], "current_assets": [ "10-Q:0000040545-24-000200" ], "goodwill": [ "10-Q:0000040545-24-000200" ], "intangibles": [ "10-Q:0000040545-24-000200" ], "total_assets": [ "10-Q:0000040545-24-000200" ], "accounts_payable": [ "10-Q:0000040545-24-000200" ], "debt_current": [ "10-Q:0000040545-24-000200" ], "current_liabilities": [ "10-Q:0000040545-24-000200" ], "long_term_debt": [ "10-Q:0000040545-24-000200" ], "total_liabilities": [ "10-Q:0000040545-24-000200" ], "equity_parent": [ "10-Q:0000040545-24-000200" ], "nci": [ "10-Q:0000040545-24-000200" ], "equity_total": [ "10-Q:0000040545-24-000200" ], "liabilities_and_equity": [ "10-Q:0000040545-24-000200" ], "shares_outstanding": [ "10-Q:0000040545-24-000200" ], "retained_earnings": [ "10-Q:0000040545-24-000200" ], "long_term_investments": [ "10-Q:0000040545-24-000200" ], "operating_lease_liability_current": [ "10-Q:0000040545-24-000200" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-24-000200" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 13619000000.0, "short_term_investments": null, "receivables": 9327000000.0, "inventory": 9763000000.0, "current_assets": 37635000000.0, "ppe_net": null, "goodwill": 8538000000.0, "intangibles": 4257000000.0, "total_assets": 123140000000.0, "accounts_payable": 7909000000.0, "short_term_borrowings": 0.0, "debt_current": 2039000000.0, "current_liabilities": 34392000000.0, "long_term_debt": 17234000000.0, "total_liabilities": 103576000000.0, "temporary_equity": null, "equity_parent": 19342000000.0, "nci": 223000000.0, "equity_total": 19564000000.0, "liabilities_and_equity": 123140000000.0, "shares_outstanding": 1073692183.0, "retained_earnings": 80488000000.0, "preferred_stock": 0.0, "long_term_investments": 37741000000.0, "equity_method_investments": 6247000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1122000000.0, "operating_lease_liability_current": 283000000.0, "operating_lease_liability_noncurrent": 822000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 276000000.0, "operating_lease_payments_total": 1369000000.0, "operating_lease_imputed_interest": 247000000.0, "debt_maturity_y1": 2039000000.0, "debt_maturity_y2": 1304000000.0, "debt_maturity_y3": 1493000000.0, "debt_maturity_y4": 452000000.0, "debt_maturity_y5": 1445000000.0, "debt_maturity_after_y5": 12540000000.0 }, "sources": [ "10-K:0000040545-25-000015", "10-K:0000040545-26-000008" ], "value_sources": { "cash": [ "10-K:0000040545-26-000008" ], "receivables": [ "10-K:0000040545-26-000008" ], "inventory": [ "10-K:0000040545-26-000008" ], "current_assets": [ "10-K:0000040545-26-000008" ], "goodwill": [ "10-K:0000040545-26-000008" ], "intangibles": [ "10-K:0000040545-26-000008" ], "total_assets": [ "10-K:0000040545-26-000008" ], "accounts_payable": [ "10-K:0000040545-26-000008" ], "short_term_borrowings": [ "10-K:0000040545-26-000008" ], "debt_current": [ "10-K:0000040545-26-000008" ], "current_liabilities": [ "10-K:0000040545-26-000008" ], "long_term_debt": [ "10-K:0000040545-26-000008" ], "total_liabilities": [ "10-K:0000040545-26-000008" ], "equity_parent": [ "10-K:0000040545-26-000008" ], "nci": [ "10-K:0000040545-26-000008" ], "equity_total": [ "10-K:0000040545-26-000008" ], "liabilities_and_equity": [ "10-K:0000040545-26-000008" ], "shares_outstanding": [ "10-K:0000040545-26-000008" ], "retained_earnings": [ "10-K:0000040545-26-000008" ], "preferred_stock": [ "10-K:0000040545-25-000015" ], "long_term_investments": [ "10-K:0000040545-26-000008" ], "equity_method_investments": [ "10-K:0000040545-26-000008" ], "operating_lease_liability": [ "10-K:0000040545-25-000015" ], "operating_lease_liability_current": [ "10-K:0000040545-26-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000040545-26-000008" ], "operating_lease_discount_rate": [ "10-K:0000040545-26-000008" ], "operating_lease_payments_y1": [ "10-K:0000040545-25-000015" ], "operating_lease_payments_total": [ "10-K:0000040545-25-000015" ], "operating_lease_imputed_interest": [ "10-K:0000040545-25-000015" ], "debt_maturity_y1": [ "10-K:0000040545-25-000015" ], "debt_maturity_y2": [ "10-K:0000040545-25-000015" ], "debt_maturity_y3": [ "10-K:0000040545-25-000015" ], "debt_maturity_y4": [ "10-K:0000040545-25-000015" ], "debt_maturity_y5": [ "10-K:0000040545-25-000015" ], "debt_maturity_after_y5": [ "10-K:0000040545-25-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 12405000000.0, "short_term_investments": null, "receivables": 9653000000.0, "inventory": 10504000000.0, "current_assets": 37575000000.0, "ppe_net": null, "goodwill": 8696000000.0, "intangibles": 4277000000.0, "total_assets": 124123000000.0, "accounts_payable": 8625000000.0, "short_term_borrowings": null, "debt_current": 2084000000.0, "current_liabilities": 34941000000.0, "long_term_debt": 17487000000.0, "total_liabilities": 104654000000.0, "temporary_equity": null, "equity_parent": 19251000000.0, "nci": 217000000.0, "equity_total": 19468000000.0, "liabilities_and_equity": 124123000000.0, "shares_outstanding": 1066386643.0, "retained_earnings": 82081000000.0, "preferred_stock": null, "long_term_investments": 38010000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 281000000.0, "operating_lease_liability_noncurrent": 862000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-25-000062" ], "value_sources": { "cash": [ "10-Q:0000040545-25-000062" ], "receivables": [ "10-Q:0000040545-25-000062" ], "inventory": [ "10-Q:0000040545-25-000062" ], "current_assets": [ "10-Q:0000040545-25-000062" ], "goodwill": [ "10-Q:0000040545-25-000062" ], "intangibles": [ "10-Q:0000040545-25-000062" ], "total_assets": [ "10-Q:0000040545-25-000062" ], "accounts_payable": [ "10-Q:0000040545-25-000062" ], "debt_current": [ "10-Q:0000040545-25-000062" ], "current_liabilities": [ "10-Q:0000040545-25-000062" ], "long_term_debt": [ "10-Q:0000040545-25-000062" ], "total_liabilities": [ "10-Q:0000040545-25-000062" ], "equity_parent": [ "10-Q:0000040545-25-000062" ], "nci": [ "10-Q:0000040545-25-000062" ], "equity_total": [ "10-Q:0000040545-25-000062" ], "liabilities_and_equity": [ "10-Q:0000040545-25-000062" ], "shares_outstanding": [ "10-Q:0000040545-25-000062" ], "retained_earnings": [ "10-Q:0000040545-25-000062" ], "long_term_investments": [ "10-Q:0000040545-25-000062" ], "operating_lease_liability_current": [ "10-Q:0000040545-25-000062" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-25-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 10861000000.0, "short_term_investments": null, "receivables": 10512000000.0, "inventory": 11297000000.0, "current_assets": 37801000000.0, "ppe_net": null, "goodwill": 9006000000.0, "intangibles": 4336000000.0, "total_assets": 125256000000.0, "accounts_payable": 9495000000.0, "short_term_borrowings": 25000000.0, "debt_current": 1864000000.0, "current_liabilities": 36466000000.0, "long_term_debt": 16998000000.0, "total_liabilities": 105911000000.0, "temporary_equity": null, "equity_parent": 19135000000.0, "nci": 210000000.0, "equity_total": 19345000000.0, "liabilities_and_equity": 125256000000.0, "shares_outstanding": 1060439387.0, "retained_earnings": 83726000000.0, "preferred_stock": null, "long_term_investments": 37887000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 287000000.0, "operating_lease_liability_noncurrent": 823000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-25-000111" ], "value_sources": { "cash": [ "10-Q:0000040545-25-000111" ], "receivables": [ "10-Q:0000040545-25-000111" ], "inventory": [ "10-Q:0000040545-25-000111" ], "current_assets": [ "10-Q:0000040545-25-000111" ], "goodwill": [ "10-Q:0000040545-25-000111" ], "intangibles": [ "10-Q:0000040545-25-000111" ], "total_assets": [ "10-Q:0000040545-25-000111" ], "accounts_payable": [ "10-Q:0000040545-25-000111" ], "short_term_borrowings": [ "10-Q:0000040545-25-000111" ], "debt_current": [ "10-Q:0000040545-25-000111" ], "current_liabilities": [ "10-Q:0000040545-25-000111" ], "long_term_debt": [ "10-Q:0000040545-25-000111" ], "total_liabilities": [ "10-Q:0000040545-25-000111" ], "equity_parent": [ "10-Q:0000040545-25-000111" ], "nci": [ "10-Q:0000040545-25-000111" ], "equity_total": [ "10-Q:0000040545-25-000111" ], "liabilities_and_equity": [ "10-Q:0000040545-25-000111" ], "shares_outstanding": [ "10-Q:0000040545-25-000111" ], "retained_earnings": [ "10-Q:0000040545-25-000111" ], "long_term_investments": [ "10-Q:0000040545-25-000111" ], "operating_lease_liability_current": [ "10-Q:0000040545-25-000111" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-25-000111" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 12501000000.0, "short_term_investments": null, "receivables": 10671000000.0, "inventory": 11667000000.0, "current_assets": 40074000000.0, "ppe_net": null, "goodwill": 9041000000.0, "intangibles": 4283000000.0, "total_assets": 128243000000.0, "accounts_payable": 9485000000.0, "short_term_borrowings": 17000000.0, "debt_current": 2050000000.0, "current_liabilities": 37203000000.0, "long_term_debt": 18771000000.0, "total_liabilities": 109222000000.0, "temporary_equity": null, "equity_parent": 18812000000.0, "nci": 209000000.0, "equity_total": 19021000000.0, "liabilities_and_equity": 128243000000.0, "shares_outstanding": 1054813911.0, "retained_earnings": 85502000000.0, "preferred_stock": null, "long_term_investments": 38158000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 287000000.0, "operating_lease_liability_noncurrent": 796000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-25-000132" ], "value_sources": { "cash": [ "10-Q:0000040545-25-000132" ], "receivables": [ "10-Q:0000040545-25-000132" ], "inventory": [ "10-Q:0000040545-25-000132" ], "current_assets": [ "10-Q:0000040545-25-000132" ], "goodwill": [ "10-Q:0000040545-25-000132" ], "intangibles": [ "10-Q:0000040545-25-000132" ], "total_assets": [ "10-Q:0000040545-25-000132" ], "accounts_payable": [ "10-Q:0000040545-25-000132" ], "short_term_borrowings": [ "10-Q:0000040545-25-000132" ], "debt_current": [ "10-Q:0000040545-25-000132" ], "current_liabilities": [ "10-Q:0000040545-25-000132" ], "long_term_debt": [ "10-Q:0000040545-25-000132" ], "total_liabilities": [ "10-Q:0000040545-25-000132" ], "equity_parent": [ "10-Q:0000040545-25-000132" ], "nci": [ "10-Q:0000040545-25-000132" ], "equity_total": [ "10-Q:0000040545-25-000132" ], "liabilities_and_equity": [ "10-Q:0000040545-25-000132" ], "shares_outstanding": [ "10-Q:0000040545-25-000132" ], "retained_earnings": [ "10-Q:0000040545-25-000132" ], "long_term_investments": [ "10-Q:0000040545-25-000132" ], "operating_lease_liability_current": [ "10-Q:0000040545-25-000132" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-25-000132" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 12392000000.0, "short_term_investments": null, "receivables": 11773000000.0, "inventory": 11868000000.0, "current_assets": 40596000000.0, "ppe_net": null, "goodwill": 9060000000.0, "intangibles": 4225000000.0, "total_assets": 130169000000.0, "accounts_payable": 10078000000.0, "short_term_borrowings": 25000000.0, "debt_current": 1661000000.0, "current_liabilities": 38980000000.0, "long_term_debt": 18808000000.0, "total_liabilities": 111271000000.0, "temporary_equity": null, "equity_parent": 18677000000.0, "nci": 221000000.0, "equity_total": 18898000000.0, "liabilities_and_equity": 130169000000.0, "shares_outstanding": 1048766702.0, "retained_earnings": 87663000000.0, "preferred_stock": null, "long_term_investments": 38788000000.0, "equity_method_investments": 7115000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1063000000.0, "operating_lease_liability_current": 280000000.0, "operating_lease_liability_noncurrent": 783000000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 278000000.0, "operating_lease_payments_total": 1323000000.0, "operating_lease_imputed_interest": 260000000.0, "debt_maturity_y1": 1661000000.0, "debt_maturity_y2": 1693000000.0, "debt_maturity_y3": 480000000.0, "debt_maturity_y4": 1639000000.0, "debt_maturity_y5": 1700000000.0, "debt_maturity_after_y5": 13296000000.0 }, "sources": [ "10-K:0000040545-26-000008", "10-Q:0000040545-26-000049" ], "value_sources": { "cash": [ "10-Q:0000040545-26-000049" ], "receivables": [ "10-Q:0000040545-26-000049" ], "inventory": [ "10-Q:0000040545-26-000049" ], "current_assets": [ "10-Q:0000040545-26-000049" ], "goodwill": [ "10-Q:0000040545-26-000049" ], "intangibles": [ "10-Q:0000040545-26-000049" ], "total_assets": [ "10-Q:0000040545-26-000049" ], "accounts_payable": [ "10-Q:0000040545-26-000049" ], "short_term_borrowings": [ "10-Q:0000040545-26-000049" ], "debt_current": [ "10-Q:0000040545-26-000049" ], "current_liabilities": [ "10-Q:0000040545-26-000049" ], "long_term_debt": [ "10-Q:0000040545-26-000049" ], "total_liabilities": [ "10-Q:0000040545-26-000049" ], "equity_parent": [ "10-Q:0000040545-26-000049" ], "nci": [ "10-Q:0000040545-26-000049" ], "equity_total": [ "10-Q:0000040545-26-000049" ], "liabilities_and_equity": [ "10-Q:0000040545-26-000049" ], "shares_outstanding": [ "10-Q:0000040545-26-000049" ], "retained_earnings": [ "10-Q:0000040545-26-000049" ], "long_term_investments": [ "10-Q:0000040545-26-000049" ], "equity_method_investments": [ "10-K:0000040545-26-000008" ], "operating_lease_liability": [ "10-K:0000040545-26-000008" ], "operating_lease_liability_current": [ "10-Q:0000040545-26-000049" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-26-000049" ], "operating_lease_discount_rate": [ "10-K:0000040545-26-000008" ], "operating_lease_payments_y1": [ "10-K:0000040545-26-000008" ], "operating_lease_payments_total": [ "10-K:0000040545-26-000008" ], "operating_lease_imputed_interest": [ "10-K:0000040545-26-000008" ], "debt_maturity_y1": [ "10-K:0000040545-26-000008" ], "debt_maturity_y2": [ "10-K:0000040545-26-000008" ], "debt_maturity_y3": [ "10-K:0000040545-26-000008" ], "debt_maturity_y4": [ "10-K:0000040545-26-000008" ], "debt_maturity_y5": [ "10-K:0000040545-26-000008" ], "debt_maturity_after_y5": [ "10-K:0000040545-26-000008" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 10981000000.0, "short_term_investments": null, "receivables": 12466000000.0, "inventory": 12367000000.0, "current_assets": 40361000000.0, "ppe_net": null, "goodwill": 9003000000.0, "intangibles": 4151000000.0, "total_assets": 128445000000.0, "accounts_payable": 10683000000.0, "short_term_borrowings": 20000000.0, "debt_current": 2083000000.0, "current_liabilities": 40027000000.0, "long_term_debt": 18174000000.0, "total_liabilities": 110148000000.0, "temporary_equity": null, "equity_parent": 18057000000.0, "nci": 240000000.0, "equity_total": 18297000000.0, "liabilities_and_equity": 128445000000.0, "shares_outstanding": 1043337235.0, "retained_earnings": 89073000000.0, "preferred_stock": null, "long_term_investments": 38193000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 282000000.0, "operating_lease_liability_noncurrent": 762000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-26-000027" ], "value_sources": { "cash": [ "10-Q:0000040545-26-000027" ], "receivables": [ "10-Q:0000040545-26-000027" ], "inventory": [ "10-Q:0000040545-26-000027" ], "current_assets": [ "10-Q:0000040545-26-000027" ], "goodwill": [ "10-Q:0000040545-26-000027" ], "intangibles": [ "10-Q:0000040545-26-000027" ], "total_assets": [ "10-Q:0000040545-26-000027" ], "accounts_payable": [ "10-Q:0000040545-26-000027" ], "short_term_borrowings": [ "10-Q:0000040545-26-000027" ], "debt_current": [ "10-Q:0000040545-26-000027" ], "current_liabilities": [ "10-Q:0000040545-26-000027" ], "long_term_debt": [ "10-Q:0000040545-26-000027" ], "total_liabilities": [ "10-Q:0000040545-26-000027" ], "equity_parent": [ "10-Q:0000040545-26-000027" ], "nci": [ "10-Q:0000040545-26-000027" ], "equity_total": [ "10-Q:0000040545-26-000027" ], "liabilities_and_equity": [ "10-Q:0000040545-26-000027" ], "shares_outstanding": [ "10-Q:0000040545-26-000027" ], "retained_earnings": [ "10-Q:0000040545-26-000027" ], "long_term_investments": [ "10-Q:0000040545-26-000027" ], "operating_lease_liability_current": [ "10-Q:0000040545-26-000027" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-26-000027" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 9345000000.0, "short_term_investments": null, "receivables": 12360000000.0, "inventory": 12440000000.0, "current_assets": 39697000000.0, "ppe_net": null, "goodwill": 8954000000.0, "intangibles": 4085000000.0, "total_assets": 127672000000.0, "accounts_payable": 10822000000.0, "short_term_borrowings": 5000000.0, "debt_current": 1995000000.0, "current_liabilities": 40430000000.0, "long_term_debt": 17157000000.0, "total_liabilities": 109805000000.0, "temporary_equity": null, "equity_parent": 17640000000.0, "nci": 227000000.0, "equity_total": 17867000000.0, "liabilities_and_equity": 127672000000.0, "shares_outstanding": 1037562513.0, "retained_earnings": 90953000000.0, "preferred_stock": null, "long_term_investments": 37910000000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 287000000.0, "operating_lease_liability_noncurrent": 786000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000040545-26-000049" ], "value_sources": { "cash": [ "10-Q:0000040545-26-000049" ], "receivables": [ "10-Q:0000040545-26-000049" ], "inventory": [ "10-Q:0000040545-26-000049" ], "current_assets": [ "10-Q:0000040545-26-000049" ], "goodwill": [ "10-Q:0000040545-26-000049" ], "intangibles": [ "10-Q:0000040545-26-000049" ], "total_assets": [ "10-Q:0000040545-26-000049" ], "accounts_payable": [ "10-Q:0000040545-26-000049" ], "short_term_borrowings": [ "10-Q:0000040545-26-000049" ], "debt_current": [ "10-Q:0000040545-26-000049" ], "current_liabilities": [ "10-Q:0000040545-26-000049" ], "long_term_debt": [ "10-Q:0000040545-26-000049" ], "total_liabilities": [ "10-Q:0000040545-26-000049" ], "equity_parent": [ "10-Q:0000040545-26-000049" ], "nci": [ "10-Q:0000040545-26-000049" ], "equity_total": [ "10-Q:0000040545-26-000049" ], "liabilities_and_equity": [ "10-Q:0000040545-26-000049" ], "shares_outstanding": [ "10-Q:0000040545-26-000049" ], "retained_earnings": [ "10-Q:0000040545-26-000049" ], "long_term_investments": [ "10-Q:0000040545-26-000049" ], "operating_lease_liability_current": [ "10-Q:0000040545-26-000049" ], "operating_lease_liability_noncurrent": [ "10-Q:0000040545-26-000049" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": -233000000.0, "cfi": 19105000000.0, "cff": -7919000000.0, "capex": null, "d_and_a": 779000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 318000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 503000000.0, "change_inventories": 1077000000.0, "change_payables": -617000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-21-000026" ], "value_sources": { "cfo": [ "10-Q:0000040545-21-000026" ], "cfi": [ "10-Q:0000040545-21-000026" ], "cff": [ "10-Q:0000040545-21-000026" ], "d_and_a": [ "10-Q:0000040545-21-000026" ], "amortisation_intangibles": [ "10-Q:0000040545-21-000026" ], "change_receivables": [ "10-Q:0000040545-21-000026" ], "change_inventories": [ "10-Q:0000040545-21-000026" ], "change_payables": [ "10-Q:0000040545-21-000026" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": -1162000000.0, "cfi": -663000000.0, "cff": -4079000000.0, "capex": null, "d_and_a": 759000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 299000000.0, "goodwill_impairment": 877000000.0, "deferred_tax": null, "change_receivables": -313000000.0, "change_inventories": -239000000.0, "change_payables": -1295000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-21-000026", "10-Q:0000040545-21-000052" ], "value_sources": { "cfo": [ "10-Q:0000040545-21-000026", "10-Q:0000040545-21-000052" ], "cfi": [ "10-Q:0000040545-21-000026", "10-Q:0000040545-21-000052" ], "cff": [ "10-Q:0000040545-21-000026", "10-Q:0000040545-21-000052" ], "d_and_a": [ "10-Q:0000040545-21-000052" ], "amortisation_intangibles": [ "10-Q:0000040545-21-000052" ], "goodwill_impairment": [ "10-Q:0000040545-21-000052" ], "change_receivables": [ "10-Q:0000040545-21-000026", "10-Q:0000040545-21-000052" ], "change_inventories": [ "10-Q:0000040545-21-000026", "10-Q:0000040545-21-000052" ], "change_payables": [ "10-Q:0000040545-21-000026", "10-Q:0000040545-21-000052" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "d_and_a": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1335000000.0, "cfi": -740000000.0, "cff": -3040000000.0, "capex": null, "d_and_a": 1164000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 420000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 1475000000.0, "change_inventories": -406000000.0, "change_payables": 704000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-21-000052", "10-Q:0000040545-21-000064" ], "value_sources": { "cfo": [ "10-Q:0000040545-21-000052", "10-Q:0000040545-21-000064" ], "cfi": [ "10-Q:0000040545-21-000052", "10-Q:0000040545-21-000064" ], "cff": [ "10-Q:0000040545-21-000052", "10-Q:0000040545-21-000064" ], "d_and_a": [ "10-Q:0000040545-21-000064" ], "amortisation_intangibles": [ "10-Q:0000040545-21-000064" ], "goodwill_impairment": [ "10-Q:0000040545-21-000064" ], "change_receivables": [ "10-Q:0000040545-21-000052", "10-Q:0000040545-21-000064" ], "change_inventories": [ "10-Q:0000040545-21-000052", "10-Q:0000040545-21-000064" ], "change_payables": [ "10-Q:0000040545-21-000052", "10-Q:0000040545-21-000064" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "d_and_a": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 3634000000.0, "cfi": -1037000000.0, "cff": -4814000000.0, "capex": null, "d_and_a": 1287000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 306000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -346000000.0, "change_inventories": -1363000000.0, "change_payables": 926000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "value_sources": { "cfo": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "cfi": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "cff": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "d_and_a": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "amortisation_intangibles": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "goodwill_impairment": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "change_receivables": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "change_inventories": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ], "change_payables": [ "10-K:0000040545-21-000011", "10-Q:0000040545-20-000058" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": -1959000000.0, "cfi": 202000000.0, "cff": -1605000000.0, "capex": null, "d_and_a": 753000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 301000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -946000000.0, "change_inventories": 722000000.0, "change_payables": -349000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-22-000027" ], "value_sources": { "cfo": [ "10-Q:0000040545-22-000027" ], "cfi": [ "10-Q:0000040545-22-000027" ], "cff": [ "10-Q:0000040545-22-000027" ], "d_and_a": [ "10-Q:0000040545-22-000027" ], "amortisation_intangibles": [ "10-Q:0000040545-22-000027" ], "change_receivables": [ "10-Q:0000040545-22-000027" ], "change_inventories": [ "10-Q:0000040545-22-000027" ], "change_payables": [ "10-Q:0000040545-22-000027" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 518000000.0, "cfi": -308000000.0, "cff": -10401000000.0, "capex": null, "d_and_a": 771000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 288000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 4000000.0, "change_inventories": 608000000.0, "change_payables": 549000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-22-000027", "10-Q:0000040545-22-000050" ], "value_sources": { "cfo": [ "10-Q:0000040545-22-000027", "10-Q:0000040545-22-000050" ], "cfi": [ "10-Q:0000040545-22-000027", "10-Q:0000040545-22-000050" ], "cff": [ "10-Q:0000040545-22-000027", "10-Q:0000040545-22-000050" ], "d_and_a": [ "10-Q:0000040545-22-000027", "10-Q:0000040545-22-000050" ], "amortisation_intangibles": [ "10-Q:0000040545-22-000050" ], "change_receivables": [ "10-Q:0000040545-22-000027", "10-Q:0000040545-22-000050" ], "change_inventories": [ "10-Q:0000040545-22-000027", "10-Q:0000040545-22-000050" ], "change_payables": [ "10-Q:0000040545-22-000027", "10-Q:0000040545-22-000050" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2341000000.0, "cfi": 332000000.0, "cff": -395000000.0, "capex": null, "d_and_a": 727000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 272000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 68000000.0, "change_inventories": -146000000.0, "change_payables": -367000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-22-000050", "10-Q:0000040545-22-000060" ], "value_sources": { "cfo": [ "10-Q:0000040545-22-000050", "10-Q:0000040545-22-000060" ], "cfi": [ "10-Q:0000040545-22-000050", "10-Q:0000040545-22-000060" ], "cff": [ "10-Q:0000040545-22-000050", "10-Q:0000040545-22-000060" ], "d_and_a": [ "10-Q:0000040545-22-000050", "10-Q:0000040545-22-000060" ], "amortisation_intangibles": [ "10-Q:0000040545-22-000060" ], "change_receivables": [ "10-Q:0000040545-22-000050", "10-Q:0000040545-22-000060" ], "change_inventories": [ "10-Q:0000040545-22-000050", "10-Q:0000040545-22-000060" ], "change_payables": [ "10-Q:0000040545-22-000050", "10-Q:0000040545-22-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 2432000000.0, "cfi": 21082000000.0, "cff": -32776000000.0, "capex": null, "d_and_a": 759000000.0, "sbc": null, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 278000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 1051000000.0, "change_inventories": -482000000.0, "change_payables": 165000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000040545-22-000008", "10-K:0000040545-23-000023", "10-Q:0000040545-21-000064", "10-Q:0000040545-22-000060" ], "value_sources": { "cfo": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "cfi": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "cff": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "d_and_a": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "amortisation_intangibles": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "goodwill_impairment": [ "10-K:0000040545-22-000008", "10-Q:0000040545-21-000064" ], "change_receivables": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "change_inventories": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "change_payables": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": -556000000.0, "cfi": -444000000.0, "cff": -1459000000.0, "capex": null, "d_and_a": 1325000000.0, "sbc": null, "dividends_paid": null, "buybacks": 39000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 922000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 610000000.0, "change_inventories": 732000000.0, "change_payables": -293000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-23-000136" ], "value_sources": { "cfo": [ "10-Q:0000040545-23-000136" ], "cfi": [ "10-Q:0000040545-23-000136" ], "cff": [ "10-Q:0000040545-23-000136" ], "d_and_a": [ "10-Q:0000040545-23-000136" ], "buybacks": [ "10-Q:0000040545-23-000136" ], "amortisation_intangibles": [ "10-Q:0000040545-23-000136" ], "change_receivables": [ "10-Q:0000040545-23-000136" ], "change_inventories": [ "10-Q:0000040545-23-000136" ], "change_payables": [ "10-Q:0000040545-23-000136" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 550000000.0, "cfi": 1969000000.0, "cff": -1681000000.0, "capex": null, "d_and_a": 516000000.0, "sbc": null, "dividends_paid": null, "buybacks": 331000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 136000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 575000000.0, "change_inventories": 1142000000.0, "change_payables": 1404000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-23-000136", "10-Q:0000040545-23-000198" ], "value_sources": { "cfo": [ "10-Q:0000040545-23-000136", "10-Q:0000040545-23-000198" ], "cfi": [ "10-Q:0000040545-23-000136", "10-Q:0000040545-23-000198" ], "cff": [ "10-Q:0000040545-23-000136", "10-Q:0000040545-23-000198" ], "d_and_a": [ "10-Q:0000040545-23-000136", "10-Q:0000040545-23-000198" ], "buybacks": [ "10-Q:0000040545-23-000136", "10-Q:0000040545-23-000198" ], "amortisation_intangibles": [ "10-Q:0000040545-23-000198" ], "change_receivables": [ "10-Q:0000040545-23-000136", "10-Q:0000040545-23-000198" ], "change_inventories": [ "10-Q:0000040545-23-000136", "10-Q:0000040545-23-000198" ], "change_payables": [ "10-Q:0000040545-23-000136", "10-Q:0000040545-23-000198" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 1423000000.0, "cfi": 67000000.0, "cff": -1987000000.0, "capex": 252000000.0, "d_and_a": 482000000.0, "sbc": null, "dividends_paid": null, "buybacks": 318000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 135000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1398000000.0, "change_inventories": 352000000.0, "change_payables": 586000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "value_sources": { "cfo": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "cfi": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "cff": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "capex": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "d_and_a": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "buybacks": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "amortisation_intangibles": [ "10-Q:0000040545-23-000238" ], "change_receivables": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "change_inventories": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ], "change_payables": [ "10-Q:0000040545-23-000198", "10-Q:0000040545-23-000238" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 4499000000.0, "cfi": 678000000.0, "cff": -458000000.0, "capex": 373000000.0, "d_and_a": 579000000.0, "sbc": null, "dividends_paid": null, "buybacks": 360000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 145000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 136000000.0, "change_inventories": -301000000.0, "change_payables": 539000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "value_sources": { "cfo": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "cfi": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "cff": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "capex": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "d_and_a": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "buybacks": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "amortisation_intangibles": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "change_receivables": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "change_inventories": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ], "change_payables": [ "10-K:0000040545-24-000027", "10-Q:0000040545-23-000238" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": -259000000.0, "cfi": -1796000000.0, "cff": -3232000000.0, "capex": 298000000.0, "d_and_a": 455000000.0, "sbc": null, "dividends_paid": null, "buybacks": 309000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 88000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -536000000.0, "change_inventories": 1275000000.0, "change_payables": -201000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "value_sources": { "cfo": [ "10-Q:0000040545-24-000113" ], "cfi": [ "10-Q:0000040545-24-000113" ], "cff": [ "10-Q:0000040545-24-000113" ], "capex": [ "10-Q:0000040545-24-000113" ], "d_and_a": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "buybacks": [ "10-Q:0000040545-24-000113" ], "amortisation_intangibles": [ "10-Q:0000040545-24-000176" ], "change_receivables": [ "10-Q:0000040545-24-000113" ], "change_inventories": [ "10-Q:0000040545-24-000113" ], "change_payables": [ "10-Q:0000040545-24-000113" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 485000000.0, "cfi": 1625000000.0, "cff": -1162000000.0, "capex": 92000000.0, "d_and_a": 123000000.0, "sbc": null, "dividends_paid": null, "buybacks": 323000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 96000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 877000000.0, "change_inventories": -608000000.0, "change_payables": 387000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "value_sources": { "cfo": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "cfi": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "cff": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "capex": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "d_and_a": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "buybacks": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "amortisation_intangibles": [ "10-Q:0000040545-24-000176" ], "change_receivables": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "change_inventories": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ], "change_payables": [ "10-Q:0000040545-24-000113", "10-Q:0000040545-24-000176" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1823000000.0, "cfi": 2453000000.0, "cff": -3824000000.0, "capex": 222000000.0, "d_and_a": 292000000.0, "sbc": null, "dividends_paid": null, "buybacks": 313000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 94000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -229000000.0, "change_inventories": 531000000.0, "change_payables": 538000000.0, "change_contract_liabilities": 140000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "value_sources": { "cfo": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "cfi": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "cff": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "capex": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "d_and_a": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "buybacks": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "amortisation_intangibles": [ "10-Q:0000040545-24-000200" ], "goodwill_impairment": [ "10-Q:0000040545-24-000200" ], "change_receivables": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "change_inventories": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "change_payables": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ], "change_contract_liabilities": [ "10-Q:0000040545-24-000176", "10-Q:0000040545-24-000200" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 3140000000.0, "cfi": 1685000000.0, "cff": -395000000.0, "capex": 250000000.0, "d_and_a": 309000000.0, "sbc": null, "dividends_paid": null, "buybacks": 288000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 104000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 98000000.0, "change_inventories": 123000000.0, "change_payables": -11000000.0, "change_contract_liabilities": 469000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "value_sources": { "cfo": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "cfi": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "cff": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "capex": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "d_and_a": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "buybacks": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "amortisation_intangibles": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "goodwill_impairment": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "change_receivables": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "change_inventories": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "change_payables": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "change_contract_liabilities": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 994000000.0, "cfi": 806000000.0, "cff": -204000000.0, "capex": 204000000.0, "d_and_a": 290000000.0, "sbc": null, "dividends_paid": null, "buybacks": 322000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 88000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -261000000.0, "change_inventories": 504000000.0, "change_payables": 174000000.0, "change_contract_liabilities": 23000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-25-000062" ], "value_sources": { "cfo": [ "10-Q:0000040545-25-000062" ], "cfi": [ "10-Q:0000040545-25-000062" ], "cff": [ "10-Q:0000040545-25-000062" ], "capex": [ "10-Q:0000040545-25-000062" ], "d_and_a": [ "10-Q:0000040545-25-000062" ], "buybacks": [ "10-Q:0000040545-25-000062" ], "amortisation_intangibles": [ "10-Q:0000040545-25-000062" ], "change_receivables": [ "10-Q:0000040545-25-000062" ], "change_inventories": [ "10-Q:0000040545-25-000062" ], "change_payables": [ "10-Q:0000040545-25-000062" ], "change_contract_liabilities": [ "10-Q:0000040545-25-000062" ] }, "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": 911000000.0, "cfi": -4284000000.0, "cff": -2888000000.0, "capex": 295000000.0, "d_and_a": 282000000.0, "sbc": null, "dividends_paid": null, "buybacks": 2301000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 83000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 309000000.0, "change_inventories": 697000000.0, "change_payables": 253000000.0, "change_contract_liabilities": 363000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ], "value_sources": { "cfo": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ], "cfi": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ], "cff": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ], "capex": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ], "d_and_a": [ "10-Q:0000040545-25-000111" ], "buybacks": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ], "amortisation_intangibles": [ "10-Q:0000040545-25-000111" ], "change_receivables": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ], "change_inventories": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ], "change_payables": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ], "change_contract_liabilities": [ "10-Q:0000040545-25-000062", "10-Q:0000040545-25-000111" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "change_receivables": "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": 1508000000.0, "cfi": 1491000000.0, "cff": -1459000000.0, "capex": 266000000.0, "d_and_a": 313000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1536000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 89000000.0, "goodwill_impairment": 251000000.0, "deferred_tax": null, "change_receivables": 702000000.0, "change_inventories": 215000000.0, "change_payables": 133000000.0, "change_contract_liabilities": 373000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "value_sources": { "cfo": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "cfi": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "cff": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "capex": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "d_and_a": [ "10-Q:0000040545-25-000132" ], "buybacks": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "amortisation_intangibles": [ "10-Q:0000040545-25-000132" ], "goodwill_impairment": [ "10-Q:0000040545-25-000132" ], "change_receivables": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "change_inventories": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "change_payables": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "change_contract_liabilities": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "change_receivables": "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": 1297000000.0, "cfi": 321000000.0, "cff": -2175000000.0, "capex": 267000000.0, "d_and_a": 298000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1668000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 89000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 326000000.0, "change_inventories": 112000000.0, "change_payables": 128000000.0, "change_contract_liabilities": 307000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "value_sources": { "cfo": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "cfi": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "cff": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "capex": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "d_and_a": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "buybacks": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "amortisation_intangibles": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "goodwill_impairment": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "change_receivables": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "change_inventories": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "change_payables": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "change_contract_liabilities": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "proceeds_debt_issuance": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1509000000.0, "cfi": -317000000.0, "cff": -2284000000.0, "capex": 208000000.0, "d_and_a": 299000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1965000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 89000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 326000000.0, "change_inventories": 724000000.0, "change_payables": 706000000.0, "change_contract_liabilities": 270000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-26-000027" ], "value_sources": { "cfo": [ "10-Q:0000040545-26-000027" ], "cfi": [ "10-Q:0000040545-26-000027" ], "cff": [ "10-Q:0000040545-26-000027" ], "capex": [ "10-Q:0000040545-26-000027" ], "d_and_a": [ "10-Q:0000040545-26-000027" ], "buybacks": [ "10-Q:0000040545-26-000027" ], "amortisation_intangibles": [ "10-Q:0000040545-26-000027" ], "change_receivables": [ "10-Q:0000040545-26-000027" ], "change_inventories": [ "10-Q:0000040545-26-000027" ], "change_payables": [ "10-Q:0000040545-26-000027" ], "change_contract_liabilities": [ "10-Q:0000040545-26-000027" ] }, "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": 2246000000.0, "cfi": -535000000.0, "cff": -3206000000.0, "capex": 327000000.0, "d_and_a": 312000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1745000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 93000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 831000000.0, "change_inventories": 670000000.0, "change_payables": 789000000.0, "change_contract_liabilities": 114000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "value_sources": { "cfo": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "cfi": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "cff": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "capex": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "d_and_a": [ "10-Q:0000040545-26-000049" ], "buybacks": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "amortisation_intangibles": [ "10-Q:0000040545-26-000049" ], "change_receivables": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "change_inventories": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "change_payables": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "change_contract_liabilities": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 2501000000.0, "cfi": -606000000.0, "cff": -366000000.0, "capex": 307000000.0, "d_and_a": 302000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1844000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 88000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 113000000.0, "change_inventories": 393000000.0, "change_payables": 3000000.0, "change_contract_liabilities": 209000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "value_sources": { "cfo": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "cfi": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "cff": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "capex": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "d_and_a": [ "10-Q:0000040545-25-000132" ], "buybacks": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "amortisation_intangibles": [ "10-Q:0000040545-25-000132" ], "goodwill_impairment": [ "10-Q:0000040545-25-000132" ], "change_receivables": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "change_inventories": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "change_payables": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ], "change_contract_liabilities": [ "10-Q:0000040545-25-000111", "10-Q:0000040545-25-000132" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "change_receivables": "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": 2281000000.0, "cfi": 305000000.0, "cff": -2826000000.0, "capex": 431000000.0, "d_and_a": 307000000.0, "sbc": null, "dividends_paid": null, "buybacks": 1997000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 87000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 1167000000.0, "change_inventories": 194000000.0, "change_payables": 495000000.0, "change_contract_liabilities": 473000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "value_sources": { "cfo": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "cfi": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "cff": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "capex": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "d_and_a": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "buybacks": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "amortisation_intangibles": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "goodwill_impairment": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "change_receivables": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "change_inventories": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "change_payables": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "change_contract_liabilities": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "proceeds_debt_issuance": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1823000000.0, "cfi": -919000000.0, "cff": -2831000000.0, "capex": 331000000.0, "d_and_a": 312000000.0, "sbc": null, "dividends_paid": null, "buybacks": 2399000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 85000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 709000000.0, "change_inventories": 534000000.0, "change_payables": 668000000.0, "change_contract_liabilities": -91000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-26-000027" ], "value_sources": { "cfo": [ "10-Q:0000040545-26-000027" ], "cfi": [ "10-Q:0000040545-26-000027" ], "cff": [ "10-Q:0000040545-26-000027" ], "capex": [ "10-Q:0000040545-26-000027" ], "d_and_a": [ "10-Q:0000040545-26-000027" ], "buybacks": [ "10-Q:0000040545-26-000027" ], "amortisation_intangibles": [ "10-Q:0000040545-26-000027" ], "change_receivables": [ "10-Q:0000040545-26-000027" ], "change_inventories": [ "10-Q:0000040545-26-000027" ], "change_payables": [ "10-Q:0000040545-26-000027" ], "change_contract_liabilities": [ "10-Q:0000040545-26-000027" ] }, "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": 3195000000.0, "cfi": -1054000000.0, "cff": -3561000000.0, "capex": 335000000.0, "d_and_a": 312000000.0, "sbc": null, "dividends_paid": null, "buybacks": 2128000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 88000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -15000000.0, "change_inventories": 109000000.0, "change_payables": 188000000.0, "change_contract_liabilities": -44000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "value_sources": { "cfo": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "cfi": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "cff": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "capex": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "d_and_a": [ "10-Q:0000040545-26-000049" ], "buybacks": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "amortisation_intangibles": [ "10-Q:0000040545-26-000049" ], "change_receivables": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "change_inventories": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "change_payables": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ], "change_contract_liabilities": [ "10-Q:0000040545-26-000027", "10-Q:0000040545-26-000049" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "buybacks": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "d_and_a": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 3568000000.0, "cfi": 16671000000.0, "cff": -19852000000.0, "capex": null, "d_and_a": 3464000000.0, "sbc": 353000000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2976000000.0, "taxes_paid": 1291000000.0, "depreciation": 4636000000.0, "amortisation_intangibles": 1336000000.0, "goodwill_impairment": 877000000.0, "deferred_tax": -2926000000.0, "change_receivables": 1319000000.0, "change_inventories": -1105000000.0, "change_payables": -582000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000040545-21-000011", "10-K:0000040545-23-000023" ], "value_sources": { "cfo": [ "10-K:0000040545-23-000023" ], "cfi": [ "10-K:0000040545-23-000023" ], "cff": [ "10-K:0000040545-23-000023" ], "d_and_a": [ "10-K:0000040545-23-000023" ], "sbc": [ "10-K:0000040545-23-000023" ], "interest_paid": [ "10-K:0000040545-23-000023" ], "taxes_paid": [ "10-K:0000040545-23-000023" ], "depreciation": [ "10-K:0000040545-21-000011" ], "amortisation_intangibles": [ "10-K:0000040545-23-000023" ], "goodwill_impairment": [ "10-K:0000040545-23-000023" ], "deferred_tax": [ "10-K:0000040545-21-000011" ], "change_receivables": [ "10-K:0000040545-23-000023" ], "change_inventories": [ "10-K:0000040545-23-000023" ], "change_payables": [ "10-K:0000040545-23-000023" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 3481000000.0, "cfi": 21379000000.0, "cff": -45397000000.0, "capex": 1113000000.0, "d_and_a": 2360000000.0, "sbc": 305000000.0, "dividends_paid": null, "buybacks": 107000000.0, "interest_paid": 2536000000.0, "taxes_paid": 1330000000.0, "depreciation": null, "amortisation_intangibles": 738000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -524000000.0, "change_inventories": 306000000.0, "change_payables": -390000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000040545-23-000023", "10-K:0000040545-24-000027" ], "value_sources": { "cfo": [ "10-K:0000040545-24-000027" ], "cfi": [ "10-K:0000040545-24-000027" ], "cff": [ "10-K:0000040545-24-000027" ], "capex": [ "10-K:0000040545-24-000027" ], "d_and_a": [ "10-K:0000040545-24-000027" ], "sbc": [ "10-K:0000040545-24-000027" ], "buybacks": [ "10-K:0000040545-24-000027" ], "interest_paid": [ "10-K:0000040545-24-000027" ], "taxes_paid": [ "10-K:0000040545-24-000027" ], "amortisation_intangibles": [ "10-K:0000040545-24-000027" ], "goodwill_impairment": [ "10-K:0000040545-23-000023" ], "change_receivables": [ "10-K:0000040545-24-000027" ], "change_inventories": [ "10-K:0000040545-24-000027" ], "change_payables": [ "10-K:0000040545-24-000027" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 5917000000.0, "cfi": 2270000000.0, "cff": -5585000000.0, "capex": 662000000.0, "d_and_a": 1184000000.0, "sbc": 143000000.0, "dividends_paid": null, "buybacks": 1048000000.0, "interest_paid": 1561000000.0, "taxes_paid": 1128000000.0, "depreciation": null, "amortisation_intangibles": 338000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 1875000000.0, "change_inventories": 980000000.0, "change_payables": 1639000000.0, "change_contract_liabilities": 1075000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000040545-25-000015" ], "value_sources": { "cfo": [ "10-K:0000040545-25-000015" ], "cfi": [ "10-K:0000040545-25-000015" ], "cff": [ "10-K:0000040545-25-000015" ], "capex": [ "10-K:0000040545-25-000015" ], "d_and_a": [ "10-K:0000040545-25-000015" ], "sbc": [ "10-K:0000040545-25-000015" ], "buybacks": [ "10-K:0000040545-25-000015" ], "interest_paid": [ "10-K:0000040545-25-000015" ], "taxes_paid": [ "10-K:0000040545-25-000015" ], "amortisation_intangibles": [ "10-K:0000040545-25-000015" ], "goodwill_impairment": [ "10-K:0000040545-25-000015" ], "change_receivables": [ "10-K:0000040545-25-000015" ], "change_inventories": [ "10-K:0000040545-25-000015" ], "change_payables": [ "10-K:0000040545-25-000015" ], "change_contract_liabilities": [ "10-K:0000040545-25-000015" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 5189000000.0, "cfi": 3967000000.0, "cff": -8613000000.0, "capex": 862000000.0, "d_and_a": 1179000000.0, "sbc": 192000000.0, "dividends_paid": null, "buybacks": 1233000000.0, "interest_paid": 1067000000.0, "taxes_paid": 994000000.0, "depreciation": null, "amortisation_intangibles": 382000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 210000000.0, "change_inventories": 1321000000.0, "change_payables": 713000000.0, "change_contract_liabilities": 1226000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000040545-26-000008" ], "value_sources": { "cfo": [ "10-K:0000040545-26-000008" ], "cfi": [ "10-K:0000040545-26-000008" ], "cff": [ "10-K:0000040545-26-000008" ], "capex": [ "10-K:0000040545-26-000008" ], "d_and_a": [ "10-K:0000040545-26-000008" ], "sbc": [ "10-K:0000040545-26-000008" ], "buybacks": [ "10-K:0000040545-26-000008" ], "interest_paid": [ "10-K:0000040545-26-000008" ], "taxes_paid": [ "10-K:0000040545-26-000008" ], "amortisation_intangibles": [ "10-K:0000040545-26-000008" ], "goodwill_impairment": [ "10-K:0000040545-26-000008" ], "change_receivables": [ "10-K:0000040545-26-000008" ], "change_inventories": [ "10-K:0000040545-26-000008" ], "change_payables": [ "10-K:0000040545-26-000008" ], "change_contract_liabilities": [ "10-K:0000040545-26-000008" ], "proceeds_debt_issuance": [ "10-K:0000040545-26-000008" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 4710000000.0, "cfi": -1666000000.0, "cff": -6726000000.0, "capex": 1032000000.0, "d_and_a": 1184000000.0, "sbc": 286000000.0, "dividends_paid": null, "buybacks": 5827000000.0, "interest_paid": 969000000.0, "taxes_paid": 852000000.0, "depreciation": null, "amortisation_intangibles": 350000000.0, "goodwill_impairment": 251000000.0, "deferred_tax": null, "change_receivables": 1076000000.0, "change_inventories": 1528000000.0, "change_payables": 688000000.0, "change_contract_liabilities": 1066000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000040545-26-000008" ], "value_sources": { "cfo": [ "10-K:0000040545-26-000008" ], "cfi": [ "10-K:0000040545-26-000008" ], "cff": [ "10-K:0000040545-26-000008" ], "capex": [ "10-K:0000040545-26-000008" ], "d_and_a": [ "10-K:0000040545-26-000008" ], "sbc": [ "10-K:0000040545-26-000008" ], "buybacks": [ "10-K:0000040545-26-000008" ], "interest_paid": [ "10-K:0000040545-26-000008" ], "taxes_paid": [ "10-K:0000040545-26-000008" ], "amortisation_intangibles": [ "10-K:0000040545-26-000008" ], "goodwill_impairment": [ "10-K:0000040545-26-000008" ], "change_receivables": [ "10-K:0000040545-26-000008" ], "change_inventories": [ "10-K:0000040545-26-000008" ], "change_payables": [ "10-K:0000040545-26-000008" ], "change_contract_liabilities": [ "10-K:0000040545-26-000008" ], "proceeds_debt_issuance": [ "10-K:0000040545-26-000008" ] }, "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": 8537000000.0, "cfi": -1153000000.0, "cff": -8682000000.0, "capex": 1273000000.0, "d_and_a": 1220000000.0, "sbc": 325000000.0, "dividends_paid": null, "buybacks": 7551000000.0, "interest_paid": 882000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 357000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 2437000000.0, "change_inventories": 1981000000.0, "change_payables": 1993000000.0, "change_contract_liabilities": 1066000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1985000000.0 }, "sources": [ "10-K:0000040545-26-000008" ], "value_sources": { "cfo": [ "10-K:0000040545-26-000008" ], "cfi": [ "10-K:0000040545-26-000008" ], "cff": [ "10-K:0000040545-26-000008" ], "capex": [ "10-K:0000040545-26-000008" ], "d_and_a": [ "10-K:0000040545-26-000008" ], "sbc": [ "10-K:0000040545-26-000008" ], "buybacks": [ "10-K:0000040545-26-000008" ], "interest_paid": [ "10-K:0000040545-26-000008" ], "amortisation_intangibles": [ "10-K:0000040545-26-000008" ], "goodwill_impairment": [ "10-K:0000040545-26-000008" ], "change_receivables": [ "10-K:0000040545-26-000008" ], "change_inventories": [ "10-K:0000040545-26-000008" ], "change_payables": [ "10-K:0000040545-26-000008" ], "change_contract_liabilities": [ "10-K:0000040545-26-000008" ], "proceeds_debt_issuance": [ "10-K:0000040545-26-000008" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0000040545-21-000011": { "kind": "filing", "form": "10-K", "accession": "0000040545-21-000011", "report_date": "2020-12-31", "filed": "2021-02-12", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000011/ge-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000011/" }, "10-K:0000040545-22-000008": { "kind": "filing", "form": "10-K", "accession": "0000040545-22-000008", "report_date": "2021-12-31", "filed": "2022-02-11", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054522000008/ge-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054522000008/" }, "10-K:0000040545-23-000023": { "kind": "filing", "form": "10-K", "accession": "0000040545-23-000023", "report_date": "2022-12-31", "filed": "2023-02-10", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054523000023/ge-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054523000023/" }, "10-K:0000040545-24-000027": { "kind": "filing", "form": "10-K", "accession": "0000040545-24-000027", "report_date": "2023-12-31", "filed": "2024-02-02", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054524000027/ge-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054524000027/" }, "10-K:0000040545-25-000015": { "kind": "filing", "form": "10-K", "accession": "0000040545-25-000015", "report_date": "2024-12-31", "filed": "2025-02-03", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054525000015/ge-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054525000015/" }, "10-K:0000040545-26-000008": { "kind": "filing", "form": "10-K", "accession": "0000040545-26-000008", "report_date": "2025-12-31", "filed": "2026-01-29", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054526000008/ge-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054526000008/" }, "10-Q:0000040545-20-000021": { "kind": "filing", "form": "10-Q", "accession": "0000040545-20-000021", "report_date": "2020-03-31", "filed": "2020-04-29", "fiscal_period": "FY2019 Q3", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054520000021/ge1q202010-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054520000021/" }, "10-Q:0000040545-20-000046": { "kind": "filing", "form": "10-Q", "accession": "0000040545-20-000046", "report_date": "2020-06-30", "filed": "2020-07-29", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054520000046/ge2q202010-q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054520000046/" }, "10-Q:0000040545-20-000058": { "kind": "filing", "form": "10-Q", "accession": "0000040545-20-000058", "report_date": "2020-09-30", "filed": "2020-10-28", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054520000058/ge-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054520000058/" }, "10-Q:0000040545-21-000026": { "kind": "filing", "form": "10-Q", "accession": "0000040545-21-000026", "report_date": "2021-03-31", "filed": "2021-04-27", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000026/ge-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000026/" }, "10-Q:0000040545-21-000052": { "kind": "filing", "form": "10-Q", "accession": "0000040545-21-000052", "report_date": "2021-06-30", "filed": "2021-07-27", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000052/ge-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000052/" }, "10-Q:0000040545-21-000064": { "kind": "filing", "form": "10-Q", "accession": "0000040545-21-000064", "report_date": "2021-09-30", "filed": "2021-10-26", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000064/ge-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000064/" }, "10-Q:0000040545-22-000027": { "kind": "filing", "form": "10-Q", "accession": "0000040545-22-000027", "report_date": "2022-03-31", "filed": "2022-04-26", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054522000027/ge-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054522000027/" }, "10-Q:0000040545-22-000050": { "kind": "filing", "form": "10-Q", "accession": "0000040545-22-000050", "report_date": "2022-06-30", "filed": "2022-07-26", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054522000050/ge-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054522000050/" }, "10-Q:0000040545-22-000060": { "kind": "filing", "form": "10-Q", "accession": "0000040545-22-000060", "report_date": "2022-09-30", "filed": "2022-10-25", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054522000060/ge-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054522000060/" }, "10-Q:0000040545-23-000136": { "kind": "filing", "form": "10-Q", "accession": "0000040545-23-000136", "report_date": "2023-03-31", "filed": "2023-04-25", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054523000136/ge-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054523000136/" }, "10-Q:0000040545-23-000198": { "kind": "filing", "form": "10-Q", "accession": "0000040545-23-000198", "report_date": "2023-06-30", "filed": "2023-07-25", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054523000198/ge-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054523000198/" }, "10-Q:0000040545-23-000238": { "kind": "filing", "form": "10-Q", "accession": "0000040545-23-000238", "report_date": "2023-09-30", "filed": "2023-10-24", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054523000238/ge-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054523000238/" }, "10-Q:0000040545-24-000113": { "kind": "filing", "form": "10-Q", "accession": "0000040545-24-000113", "report_date": "2024-03-31", "filed": "2024-04-23", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054524000113/ge-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054524000113/" }, "10-Q:0000040545-24-000176": { "kind": "filing", "form": "10-Q", "accession": "0000040545-24-000176", "report_date": "2024-06-30", "filed": "2024-07-23", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054524000176/ge-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054524000176/" }, "10-Q:0000040545-24-000200": { "kind": "filing", "form": "10-Q", "accession": "0000040545-24-000200", "report_date": "2024-09-30", "filed": "2024-10-22", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054524000200/ge-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054524000200/" }, "10-Q:0000040545-25-000062": { "kind": "filing", "form": "10-Q", "accession": "0000040545-25-000062", "report_date": "2025-03-31", "filed": "2025-04-22", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054525000062/ge-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054525000062/" }, "10-Q:0000040545-25-000111": { "kind": "filing", "form": "10-Q", "accession": "0000040545-25-000111", "report_date": "2025-06-30", "filed": "2025-07-21", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054525000111/ge-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054525000111/" }, "10-Q:0000040545-25-000132": { "kind": "filing", "form": "10-Q", "accession": "0000040545-25-000132", "report_date": "2025-09-30", "filed": "2025-10-21", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054525000132/ge-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054525000132/" }, "10-Q:0000040545-26-000027": { "kind": "filing", "form": "10-Q", "accession": "0000040545-26-000027", "report_date": "2026-03-31", "filed": "2026-04-21", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054526000027/ge-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054526000027/" }, "10-Q:0000040545-26-000049": { "kind": "filing", "form": "10-Q", "accession": "0000040545-26-000049", "report_date": "2026-06-30", "filed": "2026-07-16", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054526000049/ge-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054526000049/" }, "8-K:0000040545-20-000012": { "kind": "filing", "form": "8-K", "accession": "0000040545-20-000012", "report_date": "2020-03-31", "filed": "2020-04-06", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054520000012/biopharmaproforma8-k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054520000012/" }, "8-K:0000040545-21-000069": { "kind": "filing", "form": "8-K", "accession": "0000040545-21-000069", "report_date": "2021-11-01", "filed": "2021-11-05", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000069/ge-20211101.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000004054521000069/" }, "8-K:0001193125-23-001157": { "kind": "filing", "form": "8-K", "accession": "0001193125-23-001157", "report_date": "2023-01-03", "filed": "2023-01-04", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/40545/000119312523001157/d431727d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000119312523001157/" }, "8-K:0001193125-24-084038": { "kind": "filing", "form": "8-K", "accession": "0001193125-24-084038", "report_date": "2024-04-01", "filed": "2024-04-02", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/40545/000119312524084038/d792336d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/40545/000119312524084038/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "amortisation_intangibles", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 340000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 318000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "used": { "value": 318000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "cfi", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 19086000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 19105000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "used": { "value": 19105000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "cfo", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": -214000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": -233000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "used": { "value": -233000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "change_inventories", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 978000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 1077000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "used": { "value": 1077000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "change_payables", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": -601000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": -617000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "used": { "value": -617000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 15695000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 14426000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 14426000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "d_and_a", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 991000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 461000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "used": { "value": 461000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "dps_declared", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 0.01, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 0.08, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 0.01, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "eps_basic", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 0.7, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 5.62, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 0.7, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 0.7, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 5.61, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 0.7, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "income_tax", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 63000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 54000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "used": { "value": 54000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "pretax_income", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 6475000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 6308000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "used": { "value": 6308000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "revenue", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 20524000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 19380000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 19490000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "sga", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 3065000000.0, "source": "10-Q:0000040545-20-000021", "filed": "2020-04-29" }, "latest": { "value": 3061000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "used": { "value": 3061000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" } }, { "period": "FY2020 Q2", "item": "amortisation_intangibles", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 308000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": 299000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": 299000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "cfi", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 18419000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": 18442000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": 18442000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "cfo", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": -1372000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": -1395000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": -1395000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "change_inventories", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 730000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": 838000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": 838000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "change_payables", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": -2015000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": -1912000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": -1912000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "cost_of_revenue", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 15083000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": 13633000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 13633000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "d_and_a", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 1290000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": 460000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": 460000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "dps_declared", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 0.01, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": 0.08, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 0.01, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "eps_basic", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": -0.26, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": -2.12, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": -0.26, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "eps_diluted", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": -0.26, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": -2.12, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": -0.26, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "goodwill_impairment", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 1717000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": 877000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": 877000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "income_tax", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": -199000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": -160000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": -160000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "pretax_income", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": -2339000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": -1298000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": -1298000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "revenue", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 17750000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": 16811000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 16805000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "sga", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 3079000000.0, "source": "10-Q:0000040545-20-000046", "filed": "2020-07-29" }, "latest": { "value": 3068000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "used": { "value": 3068000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" } }, { "period": "FY2020 Q3", "item": "amortisation_intangibles", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 428000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 420000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 420000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "amortisation_intangibles", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 1076000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 1036000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 1076000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" } }, { "period": "FY2020 Q3", "item": "cfi", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 17679000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 17702000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 17702000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "cfo", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": -37000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": -60000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": -60000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "change_inventories", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 258000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 432000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 432000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "change_payables", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": -1501000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": -1208000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": -1208000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "cost_of_revenue", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 15275000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 14042000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 14042000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 46054000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 42101000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 46054000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" } }, { "period": "FY2020 Q3", "item": "d_and_a", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 1374000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 744000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 744000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "d_and_a", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 3655000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 1664000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 3655000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" } }, { "period": "FY2020 Q3", "item": "eps_basic", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": -0.14, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": -1.09, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": -1.09, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "eps_diluted", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": -0.14, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": -1.09, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": -1.09, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "goodwill_impairment", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 1717000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 877000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 1717000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" } }, { "period": "FY2020 Q3", "item": "income_tax", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": -501000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": -483000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": -483000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "income_tax", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": -637000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": -589000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": -637000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" } }, { "period": "FY2020 Q3", "item": "pretax_income", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": -1660000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": -1620000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": -1620000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "pretax_income", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 2476000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 3390000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 2476000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" } }, { "period": "FY2020 Q3", "item": "revenue", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 19417000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 18609000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 18529000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "revenue", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 57690000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 54823000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 57690000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" } }, { "period": "FY2020 Q3", "item": "sga", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 3227000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 3215000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 3215000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "sga", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 9371000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 9344000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 9371000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" } }, { "period": "FY2020 Q3", "item": "shares_basic", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 8756000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 1095000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 1095000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q3", "item": "shares_diluted", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 8756000000.0, "source": "10-Q:0000040545-20-000058", "filed": "2020-10-28" }, "latest": { "value": 1095000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 1095000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020", "item": "amortisation_intangibles", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1382000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 1336000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 1382000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020 Q4", "item": "cash", "start": null, "end": "2020-12-31", "first": { "value": 36630000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 36530000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 36530000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020", "item": "cfi", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 16642000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 16671000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 16642000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020", "item": "cfo", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 3597000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 3568000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 3597000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020", "item": "change_payables", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -575000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": -582000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": -575000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020 Q4", "item": "current_assets", "start": null, "end": "2020-12-31", "first": { "value": 88412000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 84853000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 84853000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020 Q4", "item": "current_liabilities", "start": null, "end": "2020-12-31", "first": { "value": 56069000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 54613000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 54613000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020", "item": "d_and_a", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 4636000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 2128000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 4636000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020", "item": "dps_declared", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 0.04, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 0.32, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 0.32, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2020", "item": "eps_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 0.58, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 4.63, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 4.63, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2020", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 0.58, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 4.63, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 4.63, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2020 Q4", "item": "equity_method_investments", "start": null, "end": "2020-12-31", "first": { "value": 6724000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 6100000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 6100000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020", "item": "goodwill_impairment", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1717000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 877000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 1717000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020", "item": "income_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -474000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": -487000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": -474000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020 Q4", "item": "intangibles", "start": null, "end": "2020-12-31", "first": { "value": 9774000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 9671000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 9671000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020 Q4", "item": "liabilities_and_equity", "start": null, "end": "2020-12-31", "first": { "value": 253452000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 256211000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 256211000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020 Q4", "item": "long_term_debt", "start": null, "end": "2020-12-31", "first": { "value": 70288000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 70189000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 70189000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020", "item": "operating_lease_cost", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 745000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 827000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 745000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2020-12-31", "first": { "value": 0.045, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 0.046, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 0.046, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2020-12-31", "first": { "value": 2973000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 3195000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 3195000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020", "item": "pretax_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 5197000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 5970000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 5197000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020", "item": "revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 79619000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 75833000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 79619000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020", "item": "sga", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 12621000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 12628000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 12621000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" } }, { "period": "FY2020", "item": "shares_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 8753000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 1094000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 1094000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 8761000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 1095000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 1095000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2020 Q4", "item": "shares_outstanding", "start": null, "end": "2020-12-31", "first": { "value": 8765493000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 1095686581.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 1095686581.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020 Q4", "item": "short_term_borrowings", "start": null, "end": "2020-12-31", "first": { "value": 4778000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 4713000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "used": { "value": 4713000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" } }, { "period": "FY2020 Q4", "item": "total_assets", "start": null, "end": "2020-12-31", "first": { "value": 253452000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 256211000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 256211000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2020 Q4", "item": "total_liabilities", "start": null, "end": "2020-12-31", "first": { "value": 216378000000.0, "source": "10-K:0000040545-21-000011", "filed": "2021-02-12" }, "latest": { "value": 219138000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "used": { "value": 219138000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" } }, { "period": "FY2021 Q1", "item": "dps_declared", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 0.01, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "latest": { "value": 0.08, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 0.08, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" } }, { "period": "FY2021 Q1", "item": "eps_basic", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -0.33, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "latest": { "value": -2.62, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": -2.62, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" } }, { "period": "FY2021 Q1", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -0.33, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "latest": { "value": -2.61, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": -2.61, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" } }, { "period": "FY2021 Q1", "item": "revenue", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 17118000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "latest": { "value": 17071000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 17071000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" } }, { "period": "FY2021 Q1", "item": "sga", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 2891000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "latest": { "value": 2894000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "used": { "value": 2894000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" } }, { "period": "FY2021 Q1", "item": "shares_basic", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 8772000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "latest": { "value": 1096000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "used": { "value": 1096000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" } }, { "period": "FY2021 Q1", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 8807000000.0, "source": "10-Q:0000040545-21-000026", "filed": "2021-04-27" }, "latest": { "value": 1101000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "used": { "value": 1101000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" } }, { "period": "FY2021 Q2", "item": "dps_declared", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 0.01, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "latest": { "value": 0.08, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 0.08, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" } }, { "period": "FY2021 Q2", "item": "eps_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": -0.14, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "latest": { "value": -1.08, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": -1.08, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" } }, { "period": "FY2021 Q2", "item": "eps_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": -0.14, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "latest": { "value": -1.08, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": -1.08, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" } }, { "period": "FY2021 Q2", "item": "revenue", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 18279000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "latest": { "value": 18253000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 18253000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" } }, { "period": "FY2021 Q2", "item": "sga", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 2866000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "latest": { "value": 2863000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "used": { "value": 2863000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" } }, { "period": "FY2021 Q2", "item": "shares_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 8780000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "latest": { "value": 1097000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "used": { "value": 1097000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" } }, { "period": "FY2021 Q2", "item": "shares_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 8780000000.0, "source": "10-Q:0000040545-21-000052", "filed": "2021-07-27" }, "latest": { "value": 1097000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "used": { "value": 1097000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" } }, { "period": "FY2021 Q3", "item": "revenue", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 18429000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "latest": { "value": 18569000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "used": { "value": 18569000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" } }, { "period": "FY2021 Q3", "item": "sga", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 2747000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "latest": { "value": 2745000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "used": { "value": 2745000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" } }, { "period": "FY2021 Q3", "item": "sga", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 8504000000.0, "source": "10-Q:0000040545-21-000064", "filed": "2021-10-26" }, "latest": { "value": 8503000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "used": { "value": 8503000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" } }, { "period": "FY2021", "item": "amortisation_intangibles", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1138000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 738000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 1138000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "cff", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -45177000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -45397000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -45177000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "cfi", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 21308000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 21379000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 21308000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "cfo", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 3332000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 3481000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 3332000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "change_inventories", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 702000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 306000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 702000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "change_payables", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -2000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -390000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -2000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "change_receivables", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 177000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -524000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 177000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "d_and_a", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1871000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 1622000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 1871000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "eps_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -6.16, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -6.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -6.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2021", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -6.16, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -6.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -6.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2021 Q4", "item": "equity_total", "start": null, "end": "2021-12-31", "first": { "value": 41612000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 33346000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 41612000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021 Q4", "item": "goodwill", "start": null, "end": "2021-12-31", "first": { "value": 26182000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 13303000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 26182000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -286000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -757000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -286000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "net_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -6520000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -6337000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -6337000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2021", "item": "net_income_common", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -6757000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -6573000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -6757000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "net_income_incl_nci", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -6591000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -6408000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -6408000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2021", "item": "operating_lease_cost", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 770000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 644000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 770000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2021-12-31", "first": { "value": 0.04, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 0.042, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 0.04, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": -3683000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": -5695000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -3683000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "revenue", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 74196000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 56469000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 56469000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2021", "item": "rnd", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2497000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 1682000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 2497000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2021", "item": "sbc", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 361000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 305000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 305000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2021", "item": "sga", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 11707000000.0, "source": "10-K:0000040545-22-000008", "filed": "2022-02-11" }, "latest": { "value": 8177000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 11716000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" } }, { "period": "FY2022 Q1", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 1025000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 922000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": 922000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "change_inventories", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 990000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 732000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": 732000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "change_payables", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 75000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": -293000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": -293000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "change_receivables", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 749000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 610000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": 610000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "d_and_a", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 460000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 403000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": 403000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "eps_basic", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -0.99, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": -1.08, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -1.08, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "eps_diluted", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -0.99, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": -1.08, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -1.08, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "equity_total", "start": null, "end": "2022-03-31", "first": { "value": 40283000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 32909000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": 40283000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" } }, { "period": "FY2022 Q1", "item": "income_tax", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 204000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 29000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": 29000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "net_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -1042000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": -1136000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -1136000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "net_income_common", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -1094000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": -1188000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": -1188000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -1014000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": -1108000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -1108000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "operating_lease_cost", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 272000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 227000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": 227000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "pretax_income", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": -525000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": -1180000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": -1180000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "revenue", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 17040000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 12675000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 12675000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "rnd", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 641000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 403000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": 403000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q1", "item": "sga", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 3651000000.0, "source": "10-Q:0000040545-22-000027", "filed": "2022-04-26" }, "latest": { "value": 2725000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" }, "used": { "value": 2725000000.0, "source": "10-Q:0000040545-23-000136", "filed": "2023-04-25" } }, { "period": "FY2022 Q2", "item": "amortisation_intangibles", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 237000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 136000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 136000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "change_inventories", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 2346000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 1874000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 1874000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "change_payables", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 1446000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 1111000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 1111000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "change_receivables", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 1334000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 1185000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 1185000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "d_and_a", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 903000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 783000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 783000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "eps_basic", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -0.78, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": -0.86, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -0.86, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "eps_diluted", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -0.78, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": -0.86, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -0.86, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "equity_total", "start": null, "end": "2022-06-30", "first": { "value": 35942000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 31728000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 35942000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" } }, { "period": "FY2022 Q2", "item": "income_tax", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 317000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 161000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 161000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "net_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -790000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": -882000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -882000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "net_income_common", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -857000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": -949000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": -949000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "net_income_incl_nci", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -771000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": -863000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": -863000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "operating_lease_cost", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 260000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 210000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 210000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "operating_lease_cost", "start": "2022-01-01", "end": "2022-06-30", "first": { "value": 532000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 436000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 436000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "pretax_income", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": -244000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": -966000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": -966000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "revenue", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 18646000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 14127000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 14127000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "rnd", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 696000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 439000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 439000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q2", "item": "sga", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 2720000000.0, "source": "10-Q:0000040545-22-000050", "filed": "2022-07-26" }, "latest": { "value": 1817000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "used": { "value": 1817000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2022 Q3", "item": "amortisation_intangibles", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 237000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 135000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 135000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 1498000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 1193000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 1193000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "change_inventories", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 2774000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 2226000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 2226000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "change_payables", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 2107000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 1697000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 1697000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "change_receivables", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 2678000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 2583000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 2583000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "d_and_a", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 1310000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 1130000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 1130000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "eps_basic", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -0.21, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 0.08, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 0.08, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "eps_diluted", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -0.21, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 0.08, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 0.08, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "equity_total", "start": null, "end": "2022-09-30", "first": { "value": 32753000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 30938000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 32753000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 21000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 13000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 13000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 541000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 203000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 203000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "net_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -165000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 161000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 161000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "net_income_common", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -238000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 88000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 88000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "net_income_common", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": -2189000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": -2049000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": -2049000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "net_income_incl_nci", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -160000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 165000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 165000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "operating_lease_cost", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 784000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 641000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 641000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": -55000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": -232000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": -232000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": -825000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": -2378000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": -2378000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "revenue", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 19084000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 14470000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 14470000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "rnd", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 686000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 426000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 426000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "rnd", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 2023000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 1269000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 1269000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "sga", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 2868000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 1966000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 1966000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "sga", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 9239000000.0, "source": "10-Q:0000040545-22-000060", "filed": "2022-10-25" }, "latest": { "value": 6509000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "used": { "value": 6509000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2022 Q4", "item": "accrued_taxes_current", "start": null, "end": "2022-12-31", "first": { "value": 743000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 578000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 578000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1742000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 338000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1338000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "capex", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1174000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 662000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1174000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "cash", "start": null, "end": "2022-12-31", "first": { "value": 17262000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 15810000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 15810000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "cfo", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 5916000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 5917000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 5916000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "change_inventories", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2341000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 980000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1925000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "change_payables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2793000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 1639000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 2236000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "change_receivables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 3011000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 1875000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 2719000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "cost_of_revenue", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 15467000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 12440000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 12440000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "current_assets", "start": null, "end": "2022-12-31", "first": { "value": 66234000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 58384000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 58384000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "current_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 56947000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 49428000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 49428000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "d_and_a", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1802000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 846000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1564000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "debt_current", "start": null, "end": "2022-12-31", "first": { "value": 3757000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 3739000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 3739000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "eps_basic", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 1.95, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 1.93, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 1.93, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "eps_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -0.06, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 0.05, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 0.05, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2022 Q4", "item": "eps_diluted", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 1.93, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 1.9, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 1.9, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "equity_method_investments", "start": null, "end": "2022-12-31", "first": { "value": 7815000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 7633000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 7633000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "equity_parent", "start": null, "end": "2022-12-31", "first": { "value": 36366000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 33696000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 33696000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "equity_total", "start": null, "end": "2022-12-31", "first": { "value": 37582000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 34930000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 34912000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "goodwill", "start": null, "end": "2022-12-31", "first": { "value": 25798000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 8835000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 12999000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "income_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 476000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 169000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": -3000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "intangibles", "start": null, "end": "2022-12-31", "first": { "value": 7625000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 6105000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 6105000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "inventory", "start": null, "end": "2022-12-31", "first": { "value": 17403000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 14891000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 14891000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "liabilities_and_equity", "start": null, "end": "2022-12-31", "first": { "value": 187788000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 188851000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 188851000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "long_term_debt", "start": null, "end": "2022-12-31", "first": { "value": 28593000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 20320000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 20320000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "long_term_investments", "start": null, "end": "2022-12-31", "first": { "value": 36048000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 36027000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 36027000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "net_income", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 2222000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 2197000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 2197000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "net_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 225000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 336000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 336000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2022", "item": "net_income_common", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": -64000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 48000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 51000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "net_income_incl_nci", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 2238000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 2213000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 2213000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "net_income_incl_nci", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 292000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 403000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 403000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2022", "item": "operating_lease_cost", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 755000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 428000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 646000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2022-12-31", "first": { "value": 0.038, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 0.044, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 0.034, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2022-12-31", "first": { "value": 2393000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 2089000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 2089000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "pretax_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1412000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 1522000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": -799000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "receivables", "start": null, "end": "2022-12-31", "first": { "value": 17976000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 14831000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 14831000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "retained_earnings", "start": null, "end": "2022-12-31", "first": { "value": 84693000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 82983000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 82983000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "revenue", "start": "2022-10-01", "end": "2022-12-31", "first": { "value": 21786000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 16828000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 16828000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "revenue", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 76555000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 29139000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 29139000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2022", "item": "rnd", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 2813000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 808000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1786000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "sbc", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 305000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 143000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 143000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2022", "item": "sga", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 12781000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 3672000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 9173000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022", "item": "shares_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1101000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 1101000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1101000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2022 Q4", "item": "total_assets", "start": null, "end": "2022-12-31", "first": { "value": 187788000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 188851000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 188851000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2022 Q4", "item": "total_liabilities", "start": null, "end": "2022-12-31", "first": { "value": 150206000000.0, "source": "10-K:0000040545-23-000023", "filed": "2023-02-10" }, "latest": { "value": 153938000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "used": { "value": 153938000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" } }, { "period": "FY2023 Q2", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 299000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 184000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 184000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "amortisation_intangibles", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 160000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 96000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 96000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "capex", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 663000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 390000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 390000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "cfi", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": -161000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": -171000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": -171000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "cfo", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 215000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 226000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 226000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "change_inventories", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 1802000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 667000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 667000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "change_payables", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": -22000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 186000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 186000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "change_receivables", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": -26000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 341000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 341000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "d_and_a", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 719000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 394000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 394000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "equity_total", "start": null, "end": "2023-06-30", "first": { "value": 32368000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 32393000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 32368000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" } }, { "period": "FY2023 Q2", "item": "income_tax", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 603000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 467000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 467000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "income_tax", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 333000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 253000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 253000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "net_income", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 35000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 33000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 33000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "net_income_common", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 7337000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 7338000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 7338000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "net_income_common", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": -23000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": -25000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": -25000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "net_income_incl_nci", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 39000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 37000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 37000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "operating_lease_cost", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 401000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 245000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 245000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "operating_lease_cost", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 206000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 124000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 124000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "pretax_income", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 7882000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 8432000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 8432000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "pretax_income", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 1390000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 1509000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 1509000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "revenue", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 31185000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 16591000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 16591000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "revenue", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 16699000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 8755000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 8755000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "rnd", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 885000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 468000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 468000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "rnd", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 455000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 239000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 239000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "sga", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 4500000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 1845000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 1845000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q2", "item": "sga", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 2358000000.0, "source": "10-Q:0000040545-23-000198", "filed": "2023-07-25" }, "latest": { "value": 913000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" }, "used": { "value": 913000000.0, "source": "10-Q:0000040545-24-000176", "filed": "2024-07-23" } }, { "period": "FY2023 Q3", "item": "amortisation_intangibles", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 149000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 94000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 94000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 448000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 278000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 278000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "capex", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 1065000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 612000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 612000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "cfi", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 2293000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 2282000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 2282000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "cfo", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 2038000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 2049000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 2049000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "change_inventories", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 2220000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 1198000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 1198000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "change_payables", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 394000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 724000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 724000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "change_receivables", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": -120000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 112000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 112000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "d_and_a", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 1097000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 592000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 592000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "eps_diluted", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 0.23, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 0.24, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 0.24, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "equity_total", "start": null, "end": "2023-09-30", "first": { "value": 29832000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 29860000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 29832000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" } }, { "period": "FY2023 Q3", "item": "income_tax", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 138000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 26000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 26000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "income_tax", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 741000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 493000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 493000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "net_income", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 348000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 352000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 352000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "net_income_common", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 258000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 261000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 261000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "net_income_common", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 7594000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 7599000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 7599000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "net_income_incl_nci", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 335000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 338000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 338000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "operating_lease_cost", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 201000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 122000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 122000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "operating_lease_cost", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 205000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 367000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 367000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "pretax_income", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 300000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 333000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 333000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "pretax_income", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 8182000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 8765000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 8765000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "revenue", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 17346000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 9302000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 9302000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "rnd", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 471000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 247000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 247000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "rnd", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 1356000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 715000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 715000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "sga", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 2171000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 1001000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 1001000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023 Q3", "item": "sga", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 6671000000.0, "source": "10-Q:0000040545-23-000238", "filed": "2023-10-24" }, "latest": { "value": 2846000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" }, "used": { "value": 2846000000.0, "source": "10-Q:0000040545-24-000200", "filed": "2024-10-22" } }, { "period": "FY2023", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 606000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 382000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 382000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "capex", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1595000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 862000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 862000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "cash", "start": null, "end": "2023-12-31", "first": { "value": 16967000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 15204000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 15204000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "cfi", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3977000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 3967000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 3967000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "cfo", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 5179000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 5189000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 5189000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "change_inventories", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1524000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 1321000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 1321000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "change_payables", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -221000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 713000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 713000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "change_receivables", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 833000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 210000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 210000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "cost_of_revenue", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 14396000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 6256000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 6256000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "current_assets", "start": null, "end": "2023-12-31", "first": { "value": 59799000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 42556000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 42556000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "current_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 50876000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 32103000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 32103000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "d_and_a", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1473000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 797000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 797000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "debt_current", "start": null, "end": "2023-12-31", "first": { "value": 1253000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 1108000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1108000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "eps_diluted", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 1.45, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 1.44, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1.44, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "equity_method_investments", "start": null, "end": "2023-12-31", "first": { "value": 7931000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 5590000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 5590000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "equity_parent", "start": null, "end": "2023-12-31", "first": { "value": 27378000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 27403000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 27403000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "equity_total", "start": null, "end": "2023-12-31", "first": { "value": 28579000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 28605000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 28605000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "goodwill", "start": null, "end": "2023-12-31", "first": { "value": 13385000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 8948000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 8948000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "income_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1162000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 994000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 994000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "intangibles", "start": null, "end": "2023-12-31", "first": { "value": 5695000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 4642000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 4642000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "inventory", "start": null, "end": "2023-12-31", "first": { "value": 16528000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 8284000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 8284000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "liabilities_and_equity", "start": null, "end": "2023-12-31", "first": { "value": 163045000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 173300000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 173300000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "long_term_debt", "start": null, "end": "2023-12-31", "first": { "value": 19711000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 19417000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 19417000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "net_income", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 1591000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 1589000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1589000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "net_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 9481000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 9482000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 9482000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" } }, { "period": "FY2023", "item": "net_income_common", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 9186000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 9188000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 9188000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "net_income_incl_nci", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 1591000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 1588000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 1588000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "net_income_incl_nci", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 9443000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 9445000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 9445000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" } }, { "period": "FY2023", "item": "operating_lease_cost", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 567000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 364000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 364000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2023-12-31", "first": { "value": 0.044, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 0.045, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 0.045, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2023-12-31", "first": { "value": 1973000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 931000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 931000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "pretax_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 10191000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 10441000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 10441000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "receivables", "start": null, "end": "2023-12-31", "first": { "value": 15466000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 8703000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 8703000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "retained_earnings", "start": null, "end": "2023-12-31", "first": { "value": 86527000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 86553000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 86553000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "revenue", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 19423000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 9456000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 9456000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 67954000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 35348000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 35348000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" } }, { "period": "FY2023", "item": "rnd", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 1907000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 1011000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 1011000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023", "item": "sbc", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 299000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 192000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 192000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" } }, { "period": "FY2023", "item": "sga", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 9195000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 4045000000.0, "source": "10-K:0000040545-26-000008", "filed": "2026-01-29" }, "used": { "value": 4045000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "total_assets", "start": null, "end": "2023-12-31", "first": { "value": 163045000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 173300000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 173300000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2023 Q4", "item": "total_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 134466000000.0, "source": "10-K:0000040545-24-000027", "filed": "2024-02-02" }, "latest": { "value": 144695000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" }, "used": { "value": 144695000000.0, "source": "10-K:0000040545-25-000015", "filed": "2025-02-03" } }, { "period": "FY2024 Q1", "item": "amortisation_intangibles", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 145000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 88000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 88000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "capex", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 421000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 204000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 204000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "cfi", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 808000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 806000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 806000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "cfo", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 992000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 994000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 994000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "change_inventories", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1216000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 504000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 504000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "change_payables", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 111000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 174000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 174000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "change_receivables", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": -235000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": -261000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": -261000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "d_and_a", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 378000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 202000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 202000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "eps_diluted", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1.39, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 1.4, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 1.4, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "equity_total", "start": null, "end": "2024-03-31", "first": { "value": 31104000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 31128000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 31104000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" } }, { "period": "FY2024 Q1", "item": "income_tax", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 318000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 244000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 244000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "net_income", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1537000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 1539000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 1539000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "net_income_common", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1537000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 1539000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 1539000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "net_income_incl_nci", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1563000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 1565000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 1565000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "operating_lease_cost", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 188000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 112000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 112000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "pretax_income", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1866000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 1987000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 1987000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "revenue", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 16053000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 8955000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 8955000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "rnd", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 507000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 270000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 270000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } }, { "period": "FY2024 Q1", "item": "sga", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 2269000000.0, "source": "10-Q:0000040545-24-000113", "filed": "2024-04-23" }, "latest": { "value": 1026000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" }, "used": { "value": 1026000000.0, "source": "10-Q:0000040545-25-000062", "filed": "2025-04-22" } } ], "withheld": [ { "table": "pl_annual", "period": "FY2022", "item": "eps_diluted", "value": null, "sources": [ "10-K:0000040545-23-000023", "10-K:0000040545-24-000027", "10-K:0000040545-25-000015" ], "reason": "reported with opposite signs" }, { "table": "pl_quarterly", "period": "FY2021 Q4", "item": "operating_lease_cost", "value": -56000000.0, "sources": [ "10-K:0000040545-23-000023", "10-Q:0000040545-22-000060" ], "reason": "negative where the item cannot be negative" }, { "table": "pl_quarterly", "period": "FY2023 Q4", "item": "operating_lease_cost", "value": -3000000.0, "sources": [ "10-K:0000040545-25-000015", "10-Q:0000040545-24-000200" ], "reason": "negative where the item cannot be negative" }, { "table": "pl_quarterly", "period": "FY2024 Q4", "item": "operating_lease_cost", "value": -34000000.0, "sources": [ "10-K:0000040545-26-000008", "10-Q:0000040545-25-000132" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "restatement:2026-01-29:10-K:0000040545-26-000008", "type": "restatement", "date": "2026-01-29", "fiscal_period": "FY2023", "text": "Restated revenue for fiscal 2023 from US$68.0 billion to US$35.3 billion.", "counterparty": null, "amount": { "value": -32606000000.0, "unit": "USD" }, "sources": [ "10-K:0000040545-26-000008" ] }, { "id": "restatement:2025-02-03:10-K:0000040545-25-000015", "type": "restatement", "date": "2025-02-03", "fiscal_period": "FY2022", "text": "Restated revenue for fiscal 2022 from US$76.6 billion to US$29.1 billion.", "counterparty": null, "amount": { "value": -47416000000.0, "unit": "USD" }, "sources": [ "10-K:0000040545-25-000015" ] }, { "id": "spin_off:2024-04-02:8-K:0001193125-24-084038", "type": "spin_off", "date": "2024-04-02", "fiscal_period": "FY2024 Q2", "text": "Completed the spin-off of GE Vernova Inc.", "counterparty": "GE Vernova Inc.", "amount": null, "sources": [ "8-K:0001193125-24-084038" ] }, { "id": "restatement:2024-02-02:10-K:0000040545-24-000027", "type": "restatement", "date": "2024-02-02", "fiscal_period": "FY2021", "text": "Restated revenue for fiscal 2021 from US$74.2 billion to US$56.5 billion.", "counterparty": null, "amount": { "value": -17727000000.0, "unit": "USD" }, "sources": [ "10-K:0000040545-24-000027" ] }, { "id": "discontinued_operations:2023-12-31:10-K:0000040545-24-000027", "type": "discontinued_operations", "date": "2023-12-31", "fiscal_period": "FY2023", "text": "Reported discontinued operations for fiscal 2023, with net income of US$414 million from them.", "counterparty": null, "amount": { "value": 414000000.0, "unit": "USD" }, "sources": [ "10-K:0000040545-24-000027" ] }, { "id": "restatement:2023-02-10:10-K:0000040545-23-000023", "type": "restatement", "date": "2023-02-10", "fiscal_period": "FY2020", "text": "Restated revenue for fiscal 2020 from US$79.6 billion to US$75.8 billion.", "counterparty": null, "amount": { "value": -3786000000.0, "unit": "USD" }, "sources": [ "10-K:0000040545-23-000023" ] }, { "id": "spin_off:2023-01-03:8-K:0001193125-23-001157", "type": "spin_off", "date": "2023-01-03", "fiscal_period": "FY2023 Q1", "text": "Completed the spin-off of GE HealthCare Technologies Inc.", "counterparty": "GE HealthCare Technologies Inc.", "amount": null, "sources": [ "8-K:0001193125-23-001157" ] }, { "id": "discontinued_operations:2022-12-31:10-K:0000040545-24-000027", "type": "discontinued_operations", "date": "2022-12-31", "fiscal_period": "FY2022", "text": "Reported discontinued operations for fiscal 2022, with net income of US$1.2 billion from them.", "counterparty": null, "amount": { "value": 1151000000.0, "unit": "USD" }, "sources": [ "10-K:0000040545-24-000027" ] }, { "id": "discontinued_operations:2021-12-31:10-K:0000040545-24-000027", "type": "discontinued_operations", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Reported discontinued operations for fiscal 2021, with a net loss of US$1.5 billion from them.", "counterparty": null, "amount": { "value": -1515000000.0, "unit": "USD" }, "sources": [ "10-K:0000040545-24-000027" ] }, { "id": "cash_disposals:2021-12-31:10-K:0000040545-24-000027", "type": "cash_disposals", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Received US$22.4 billion from sales of businesses in fiscal 2021.", "counterparty": null, "amount": { "value": 22356000000.0, "unit": "USD" }, "sources": [ "10-K:0000040545-24-000027" ] }, { "id": "disposal:2021-11-01:8-K:0000040545-21-000069", "type": "disposal", "date": "2021-11-01", "fiscal_period": "FY2021 Q4", "text": "Completed the disposal of a business, with AerCap Holdings N.V. as counterparty.", "counterparty": "AerCap Holdings N.V.", "amount": null, "sources": [ "8-K:0000040545-21-000069" ] }, { "id": "reverse_split:2021-10-26:10-Q:0000040545-21-000064", "type": "reverse_split", "date": "2021-10-26", "fiscal_period": "FY2021 Q4", "text": "The filing reported a reverse stock split of 1 for 8.", "counterparty": null, "amount": null, "sources": [ "10-Q:0000040545-21-000064" ] }, { "id": "discontinued_operations:2020-12-31:10-K:0000040545-23-000023", "type": "discontinued_operations", "date": "2020-12-31", "fiscal_period": "FY2020", "text": "Reported discontinued operations for fiscal 2020, with a net loss of US$911 million from them.", "counterparty": null, "amount": { "value": -911000000.0, "unit": "USD" }, "sources": [ "10-K:0000040545-23-000023" ] }, { "id": "disposal:2020-03-31:8-K:0000040545-20-000012", "type": "disposal", "date": "2020-03-31", "fiscal_period": "FY2020 Q1", "text": "Completed the disposal of a business, with Danaher Corporation as counterparty.", "counterparty": "Danaher Corporation", "amount": null, "sources": [ "8-K:0000040545-20-000012" ] } ] }