{ "schema": "annalist.dataset/0.1", "company": { "id": "mckesson", "name": "McKesson Corporation", "country": "US", "template": "corporate", "cik": "0000927653", "tickers": [ "MCK" ], "entity_name": "McKESSON CORPORATION", "fiscal_year_end": "0331", "sic": "5122", "sic_description": "Wholesale-Drugs, Proprietaries & Druggists' Sundries", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2027 Q1", "period_end": "2026-06-30", "release_date": "2026-08-05" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2027 Q1", "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": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 55679000000.0, "cost_of_revenue": 52979000000.0, "gross_profit": 2700000000.0, "rnd": null, "sga": 2097000000.0, "operating_income": 678000000.0, "interest_expense": null, "pretax_income": 645000000.0, "income_tax": 150000000.0, "net_income_incl_nci": 494000000.0, "net_income": 444000000.0, "net_income_common": null, "eps_basic": 2.74, "eps_diluted": 2.72, "shares_basic": 162000000.0, "shares_diluted": 163200000.0, "dps_declared": 0.41, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-21-000065" ], "value_sources": { "revenue": [ "10-Q:0000927653-21-000065" ], "cost_of_revenue": [ "10-Q:0000927653-21-000065" ], "gross_profit": [ "10-Q:0000927653-21-000065" ], "sga": [ "10-Q:0000927653-21-000065" ], "operating_income": [ "10-Q:0000927653-21-000065" ], "pretax_income": [ "10-Q:0000927653-21-000065" ], "income_tax": [ "10-Q:0000927653-21-000065" ], "net_income_incl_nci": [ "10-Q:0000927653-21-000065" ], "net_income": [ "10-Q:0000927653-21-000065" ], "eps_basic": [ "10-Q:0000927653-21-000065" ], "eps_diluted": [ "10-Q:0000927653-21-000065" ], "shares_basic": [ "10-Q:0000927653-21-000065" ], "shares_diluted": [ "10-Q:0000927653-21-000065" ], "dps_declared": [ "10-Q:0000927653-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 60808000000.0, "cost_of_revenue": 57808000000.0, "gross_profit": 3000000000.0, "rnd": null, "sga": 2237000000.0, "operating_income": 634000000.0, "interest_expense": 50000000.0, "pretax_income": 655000000.0, "income_tax": 28000000.0, "net_income_incl_nci": 627000000.0, "net_income": 577000000.0, "net_income_common": null, "eps_basic": 3.56, "eps_diluted": 3.54, "shares_basic": 162000000.0, "shares_diluted": 163200000.0, "dps_declared": 0.42, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-21-000098" ], "value_sources": { "revenue": [ "10-Q:0000927653-21-000098" ], "cost_of_revenue": [ "10-Q:0000927653-21-000098" ], "gross_profit": [ "10-Q:0000927653-21-000098" ], "sga": [ "10-Q:0000927653-21-000098" ], "operating_income": [ "10-Q:0000927653-21-000098" ], "interest_expense": [ "10-Q:0000927653-21-000098" ], "pretax_income": [ "10-Q:0000927653-21-000098" ], "income_tax": [ "10-Q:0000927653-21-000098" ], "net_income_incl_nci": [ "10-Q:0000927653-21-000098" ], "net_income": [ "10-Q:0000927653-21-000098" ], "eps_basic": [ "10-Q:0000927653-21-000098" ], "eps_diluted": [ "10-Q:0000927653-21-000098" ], "shares_basic": [ "10-Q:0000927653-21-000098" ], "shares_diluted": [ "10-Q:0000927653-21-000098" ], "dps_declared": [ "10-Q:0000927653-21-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 62599000000.0, "cost_of_revenue": 59448000000.0, "gross_profit": 3151000000.0, "rnd": null, "sga": 2291000000.0, "operating_income": -7362000000.0, "interest_expense": 55000000.0, "pretax_income": -7363000000.0, "income_tax": -1189000000.0, "net_income_incl_nci": -6174000000.0, "net_income": -6226000000.0, "net_income_common": null, "eps_basic": -39.03, "eps_diluted": -39.03, "shares_basic": 159500000.0, "shares_diluted": 159500000.0, "dps_declared": 0.42, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-22-000017" ], "value_sources": { "revenue": [ "10-Q:0000927653-22-000017" ], "cost_of_revenue": [ "10-Q:0000927653-22-000017" ], "gross_profit": [ "10-Q:0000927653-22-000017" ], "sga": [ "10-Q:0000927653-22-000017" ], "operating_income": [ "10-Q:0000927653-22-000017" ], "interest_expense": [ "10-Q:0000927653-22-000017" ], "pretax_income": [ "10-Q:0000927653-22-000017" ], "income_tax": [ "10-Q:0000927653-22-000017" ], "net_income_incl_nci": [ "10-Q:0000927653-22-000017" ], "net_income": [ "10-Q:0000927653-22-000017" ], "eps_basic": [ "10-Q:0000927653-22-000017" ], "eps_diluted": [ "10-Q:0000927653-22-000017" ], "shares_basic": [ "10-Q:0000927653-22-000017" ], "shares_diluted": [ "10-Q:0000927653-22-000017" ], "dps_declared": [ "10-Q:0000927653-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 59142000000.0, "cost_of_revenue": 55845000000.0, "gross_profit": 3297000000.0, "rnd": null, "sga": 2224000000.0, "operating_income": 1010000000.0, "interest_expense": 52000000.0, "pretax_income": 1029000000.0, "income_tax": 316000000.0, "net_income_incl_nci": 713000000.0, "net_income": 666000000.0, "net_income_common": null, "eps_basic": 4.19, "eps_diluted": 4.15, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000927653-21-000039", "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "value_sources": { "revenue": [ "10-K:0000927653-21-000039" ], "cost_of_revenue": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "gross_profit": [ "10-K:0000927653-21-000039" ], "sga": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "operating_income": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "interest_expense": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "pretax_income": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "income_tax": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "net_income_incl_nci": [ "10-K:0000927653-21-000039" ], "net_income": [ "10-K:0000927653-21-000039" ], "eps_basic": [ "10-K:0000927653-21-000039" ], "eps_diluted": [ "10-K:0000927653-21-000039" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 62674000000.0, "cost_of_revenue": 59642000000.0, "gross_profit": 3032000000.0, "rnd": null, "sga": 2232000000.0, "operating_income": 568000000.0, "interest_expense": 49000000.0, "pretax_income": 562000000.0, "income_tax": 26000000.0, "net_income_incl_nci": 533000000.0, "net_income": 486000000.0, "net_income_common": null, "eps_basic": 3.11, "eps_diluted": 3.07, "shares_basic": 156200000.0, "shares_diluted": 158100000.0, "dps_declared": 0.42, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-22-000077" ], "value_sources": { "revenue": [ "10-Q:0000927653-22-000077" ], "cost_of_revenue": [ "10-Q:0000927653-22-000077" ], "gross_profit": [ "10-Q:0000927653-22-000077" ], "sga": [ "10-Q:0000927653-22-000077" ], "operating_income": [ "10-Q:0000927653-22-000077" ], "interest_expense": [ "10-Q:0000927653-22-000077" ], "pretax_income": [ "10-Q:0000927653-22-000077" ], "income_tax": [ "10-Q:0000927653-22-000077" ], "net_income_incl_nci": [ "10-Q:0000927653-22-000077" ], "net_income": [ "10-Q:0000927653-22-000077" ], "eps_basic": [ "10-Q:0000927653-22-000077" ], "eps_diluted": [ "10-Q:0000927653-22-000077" ], "shares_basic": [ "10-Q:0000927653-22-000077" ], "shares_diluted": [ "10-Q:0000927653-22-000077" ], "dps_declared": [ "10-Q:0000927653-22-000077" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 66576000000.0, "cost_of_revenue": 63224000000.0, "gross_profit": 3352000000.0, "rnd": null, "sga": 2669000000.0, "operating_income": 539000000.0, "interest_expense": 45000000.0, "pretax_income": 442000000.0, "income_tax": 132000000.0, "net_income_incl_nci": 310000000.0, "net_income": 267000000.0, "net_income_common": null, "eps_basic": 1.73, "eps_diluted": 1.71, "shares_basic": 154100000.0, "shares_diluted": 155800000.0, "dps_declared": 0.47, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-22-000097" ], "value_sources": { "revenue": [ "10-Q:0000927653-22-000097" ], "cost_of_revenue": [ "10-Q:0000927653-22-000097" ], "gross_profit": [ "10-Q:0000927653-22-000097" ], "sga": [ "10-Q:0000927653-22-000097" ], "operating_income": [ "10-Q:0000927653-22-000097" ], "interest_expense": [ "10-Q:0000927653-22-000097" ], "pretax_income": [ "10-Q:0000927653-22-000097" ], "income_tax": [ "10-Q:0000927653-22-000097" ], "net_income_incl_nci": [ "10-Q:0000927653-22-000097" ], "net_income": [ "10-Q:0000927653-22-000097" ], "eps_basic": [ "10-Q:0000927653-22-000097" ], "eps_diluted": [ "10-Q:0000927653-22-000097" ], "shares_basic": [ "10-Q:0000927653-22-000097" ], "shares_diluted": [ "10-Q:0000927653-22-000097" ], "dps_declared": [ "10-Q:0000927653-22-000097" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 68614000000.0, "cost_of_revenue": 65186000000.0, "gross_profit": 3428000000.0, "rnd": null, "sga": 3105000000.0, "operating_income": 298000000.0, "interest_expense": 41000000.0, "pretax_income": 277000000.0, "income_tax": 238000000.0, "net_income_incl_nci": 39000000.0, "net_income": -7000000.0, "net_income_common": null, "eps_basic": -0.04, "eps_diluted": -0.04, "shares_basic": 151600000.0, "shares_diluted": 151600000.0, "dps_declared": 0.47, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-23-000017" ], "value_sources": { "revenue": [ "10-Q:0000927653-23-000017" ], "cost_of_revenue": [ "10-Q:0000927653-23-000017" ], "gross_profit": [ "10-Q:0000927653-23-000017" ], "sga": [ "10-Q:0000927653-23-000017" ], "operating_income": [ "10-Q:0000927653-23-000017" ], "interest_expense": [ "10-Q:0000927653-23-000017" ], "pretax_income": [ "10-Q:0000927653-23-000017" ], "income_tax": [ "10-Q:0000927653-23-000017" ], "net_income_incl_nci": [ "10-Q:0000927653-23-000017" ], "net_income": [ "10-Q:0000927653-23-000017" ], "eps_basic": [ "10-Q:0000927653-23-000017" ], "eps_diluted": [ "10-Q:0000927653-23-000017" ], "shares_basic": [ "10-Q:0000927653-23-000017" ], "shares_diluted": [ "10-Q:0000927653-23-000017" ], "dps_declared": [ "10-Q:0000927653-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 66102000000.0, "cost_of_revenue": 62784000000.0, "gross_profit": 3318000000.0, "rnd": null, "sga": 2531000000.0, "operating_income": 633000000.0, "interest_expense": 43000000.0, "pretax_income": 647000000.0, "income_tax": 240000000.0, "net_income_incl_nci": 405000000.0, "net_income": 368000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "value_sources": { "revenue": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "cost_of_revenue": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "gross_profit": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "sga": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "operating_income": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "interest_expense": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "pretax_income": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "income_tax": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "net_income_incl_nci": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "net_income": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 67154000000.0, "cost_of_revenue": 64131000000.0, "gross_profit": 3023000000.0, "rnd": null, "sga": 1959000000.0, "operating_income": 1036000000.0, "interest_expense": 45000000.0, "pretax_income": 1006000000.0, "income_tax": 199000000.0, "net_income_incl_nci": 809000000.0, "net_income": 768000000.0, "net_income_common": null, "eps_basic": 5.32, "eps_diluted": 5.26, "shares_basic": 144200000.0, "shares_diluted": 145900000.0, "dps_declared": 0.47, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-23-000062" ], "value_sources": { "revenue": [ "10-Q:0000927653-23-000062" ], "cost_of_revenue": [ "10-Q:0000927653-23-000062" ], "gross_profit": [ "10-Q:0000927653-23-000062" ], "sga": [ "10-Q:0000927653-23-000062" ], "operating_income": [ "10-Q:0000927653-23-000062" ], "interest_expense": [ "10-Q:0000927653-23-000062" ], "pretax_income": [ "10-Q:0000927653-23-000062" ], "income_tax": [ "10-Q:0000927653-23-000062" ], "net_income_incl_nci": [ "10-Q:0000927653-23-000062" ], "net_income": [ "10-Q:0000927653-23-000062" ], "eps_basic": [ "10-Q:0000927653-23-000062" ], "eps_diluted": [ "10-Q:0000927653-23-000062" ], "shares_basic": [ "10-Q:0000927653-23-000062" ], "shares_diluted": [ "10-Q:0000927653-23-000062" ], "dps_declared": [ "10-Q:0000927653-23-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 70157000000.0, "cost_of_revenue": 67062000000.0, "gross_profit": 3095000000.0, "rnd": null, "sga": 1950000000.0, "operating_income": 1124000000.0, "interest_expense": 55000000.0, "pretax_income": 1244000000.0, "income_tax": 271000000.0, "net_income_incl_nci": 967000000.0, "net_income": 926000000.0, "net_income_common": null, "eps_basic": 6.47, "eps_diluted": 6.42, "shares_basic": 143100000.0, "shares_diluted": 144100000.0, "dps_declared": 0.54, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-23-000083" ], "value_sources": { "revenue": [ "10-Q:0000927653-23-000083" ], "cost_of_revenue": [ "10-Q:0000927653-23-000083" ], "gross_profit": [ "10-Q:0000927653-23-000083" ], "sga": [ "10-Q:0000927653-23-000083" ], "operating_income": [ "10-Q:0000927653-23-000083" ], "interest_expense": [ "10-Q:0000927653-23-000083" ], "pretax_income": [ "10-Q:0000927653-23-000083" ], "income_tax": [ "10-Q:0000927653-23-000083" ], "net_income_incl_nci": [ "10-Q:0000927653-23-000083" ], "net_income": [ "10-Q:0000927653-23-000083" ], "eps_basic": [ "10-Q:0000927653-23-000083" ], "eps_diluted": [ "10-Q:0000927653-23-000083" ], "shares_basic": [ "10-Q:0000927653-23-000083" ], "shares_diluted": [ "10-Q:0000927653-23-000083" ], "dps_declared": [ "10-Q:0000927653-23-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 70490000000.0, "cost_of_revenue": 67316000000.0, "gross_profit": 3174000000.0, "rnd": null, "sga": 1903000000.0, "operating_income": 1241000000.0, "interest_expense": 69000000.0, "pretax_income": 1448000000.0, "income_tax": 329000000.0, "net_income_incl_nci": 1120000000.0, "net_income": 1079000000.0, "net_income_common": null, "eps_basic": 7.71, "eps_diluted": 7.66, "shares_basic": 139900000.0, "shares_diluted": 141000000.0, "dps_declared": 0.54, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-24-000021" ], "value_sources": { "revenue": [ "10-Q:0000927653-24-000021" ], "cost_of_revenue": [ "10-Q:0000927653-24-000021" ], "gross_profit": [ "10-Q:0000927653-24-000021" ], "sga": [ "10-Q:0000927653-24-000021" ], "operating_income": [ "10-Q:0000927653-24-000021" ], "interest_expense": [ "10-Q:0000927653-24-000021" ], "pretax_income": [ "10-Q:0000927653-24-000021" ], "income_tax": [ "10-Q:0000927653-24-000021" ], "net_income_incl_nci": [ "10-Q:0000927653-24-000021" ], "net_income": [ "10-Q:0000927653-24-000021" ], "eps_basic": [ "10-Q:0000927653-24-000021" ], "eps_diluted": [ "10-Q:0000927653-24-000021" ], "shares_basic": [ "10-Q:0000927653-24-000021" ], "shares_diluted": [ "10-Q:0000927653-24-000021" ], "dps_declared": [ "10-Q:0000927653-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 68910000000.0, "cost_of_revenue": 65844000000.0, "gross_profit": 3066000000.0, "rnd": null, "sga": 1964000000.0, "operating_income": 980000000.0, "interest_expense": 79000000.0, "pretax_income": 932000000.0, "income_tax": 106000000.0, "net_income_incl_nci": 826000000.0, "net_income": 787000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "value_sources": { "revenue": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "cost_of_revenue": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "gross_profit": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "sga": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "operating_income": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "interest_expense": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "pretax_income": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "income_tax": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "net_income_incl_nci": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "net_income": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 74483000000.0, "cost_of_revenue": 71461000000.0, "gross_profit": 3022000000.0, "rnd": null, "sga": 1870000000.0, "operating_income": 1100000000.0, "interest_expense": 47000000.0, "pretax_income": 1091000000.0, "income_tax": 94000000.0, "net_income_incl_nci": 997000000.0, "net_income": 958000000.0, "net_income_common": null, "eps_basic": 7.07, "eps_diluted": 7.02, "shares_basic": 135500000.0, "shares_diluted": 136600000.0, "dps_declared": 0.54, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-24-000098" ], "value_sources": { "revenue": [ "10-Q:0000927653-24-000098" ], "cost_of_revenue": [ "10-Q:0000927653-24-000098" ], "gross_profit": [ "10-Q:0000927653-24-000098" ], "sga": [ "10-Q:0000927653-24-000098" ], "operating_income": [ "10-Q:0000927653-24-000098" ], "interest_expense": [ "10-Q:0000927653-24-000098" ], "pretax_income": [ "10-Q:0000927653-24-000098" ], "income_tax": [ "10-Q:0000927653-24-000098" ], "net_income_incl_nci": [ "10-Q:0000927653-24-000098" ], "net_income": [ "10-Q:0000927653-24-000098" ], "eps_basic": [ "10-Q:0000927653-24-000098" ], "eps_diluted": [ "10-Q:0000927653-24-000098" ], "shares_basic": [ "10-Q:0000927653-24-000098" ], "shares_diluted": [ "10-Q:0000927653-24-000098" ], "dps_declared": [ "10-Q:0000927653-24-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 77215000000.0, "cost_of_revenue": 74146000000.0, "gross_profit": 3069000000.0, "rnd": null, "sga": 2092000000.0, "operating_income": 951000000.0, "interest_expense": 61000000.0, "pretax_income": 916000000.0, "income_tax": 213000000.0, "net_income_incl_nci": 703000000.0, "net_income": 664000000.0, "net_income_common": null, "eps_basic": 4.95, "eps_diluted": 4.92, "shares_basic": 134100000.0, "shares_diluted": 134800000.0, "dps_declared": 0.62, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-24-000125" ], "value_sources": { "revenue": [ "10-Q:0000927653-24-000125" ], "cost_of_revenue": [ "10-Q:0000927653-24-000125" ], "gross_profit": [ "10-Q:0000927653-24-000125" ], "sga": [ "10-Q:0000927653-24-000125" ], "operating_income": [ "10-Q:0000927653-24-000125" ], "interest_expense": [ "10-Q:0000927653-24-000125" ], "pretax_income": [ "10-Q:0000927653-24-000125" ], "income_tax": [ "10-Q:0000927653-24-000125" ], "net_income_incl_nci": [ "10-Q:0000927653-24-000125" ], "net_income": [ "10-Q:0000927653-24-000125" ], "eps_basic": [ "10-Q:0000927653-24-000125" ], "eps_diluted": [ "10-Q:0000927653-24-000125" ], "shares_basic": [ "10-Q:0000927653-24-000125" ], "shares_diluted": [ "10-Q:0000927653-24-000125" ], "dps_declared": [ "10-Q:0000927653-24-000125" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 80898000000.0, "cost_of_revenue": 77746000000.0, "gross_profit": 3152000000.0, "rnd": null, "sga": 2506000000.0, "operating_income": 642000000.0, "interest_expense": 64000000.0, "pretax_income": 612000000.0, "income_tax": -18000000.0, "net_income_incl_nci": 630000000.0, "net_income": 589000000.0, "net_income_common": null, "eps_basic": 4.45, "eps_diluted": 4.42, "shares_basic": 132500000.0, "shares_diluted": 133300000.0, "dps_declared": 0.62, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-25-000014" ], "value_sources": { "revenue": [ "10-Q:0000927653-25-000014" ], "cost_of_revenue": [ "10-Q:0000927653-25-000014" ], "gross_profit": [ "10-Q:0000927653-25-000014" ], "sga": [ "10-Q:0000927653-25-000014" ], "operating_income": [ "10-Q:0000927653-25-000014" ], "interest_expense": [ "10-Q:0000927653-25-000014" ], "pretax_income": [ "10-Q:0000927653-25-000014" ], "income_tax": [ "10-Q:0000927653-25-000014" ], "net_income_incl_nci": [ "10-Q:0000927653-25-000014" ], "net_income": [ "10-Q:0000927653-25-000014" ], "eps_basic": [ "10-Q:0000927653-25-000014" ], "eps_diluted": [ "10-Q:0000927653-25-000014" ], "shares_basic": [ "10-Q:0000927653-25-000014" ], "shares_diluted": [ "10-Q:0000927653-25-000014" ], "dps_declared": [ "10-Q:0000927653-25-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 76355000000.0, "cost_of_revenue": 72770000000.0, "gross_profit": 3585000000.0, "rnd": null, "sga": 2189000000.0, "operating_income": 1216000000.0, "interest_expense": 80000000.0, "pretax_income": 1170000000.0, "income_tax": 340000000.0, "net_income_incl_nci": 830000000.0, "net_income": 791000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "value_sources": { "revenue": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "cost_of_revenue": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "gross_profit": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "sga": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "operating_income": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "interest_expense": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "pretax_income": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "income_tax": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "net_income_incl_nci": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "net_income": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 79283000000.0, "cost_of_revenue": 76131000000.0, "gross_profit": 3152000000.0, "rnd": null, "sga": 2001000000.0, "operating_income": 1029000000.0, "interest_expense": 75000000.0, "pretax_income": 1084000000.0, "income_tax": 124000000.0, "net_income_incl_nci": 960000000.0, "net_income": 915000000.0, "net_income_common": null, "eps_basic": 7.04, "eps_diluted": 7.0, "shares_basic": 129800000.0, "shares_diluted": 130700000.0, "dps_declared": 0.62, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-25-000107" ], "value_sources": { "revenue": [ "10-Q:0000927653-25-000107" ], "cost_of_revenue": [ "10-Q:0000927653-25-000107" ], "gross_profit": [ "10-Q:0000927653-25-000107" ], "sga": [ "10-Q:0000927653-25-000107" ], "operating_income": [ "10-Q:0000927653-25-000107" ], "interest_expense": [ "10-Q:0000927653-25-000107" ], "pretax_income": [ "10-Q:0000927653-25-000107" ], "income_tax": [ "10-Q:0000927653-25-000107" ], "net_income_incl_nci": [ "10-Q:0000927653-25-000107" ], "net_income": [ "10-Q:0000927653-25-000107" ], "eps_basic": [ "10-Q:0000927653-25-000107" ], "eps_diluted": [ "10-Q:0000927653-25-000107" ], "shares_basic": [ "10-Q:0000927653-25-000107" ], "shares_diluted": [ "10-Q:0000927653-25-000107" ], "dps_declared": [ "10-Q:0000927653-25-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 93651000000.0, "cost_of_revenue": 90403000000.0, "gross_profit": 3248000000.0, "rnd": null, "sga": 2503000000.0, "operating_income": 578000000.0, "interest_expense": 78000000.0, "pretax_income": 534000000.0, "income_tax": 247000000.0, "net_income_incl_nci": 287000000.0, "net_income": 241000000.0, "net_income_common": null, "eps_basic": 1.88, "eps_diluted": 1.87, "shares_basic": 128700000.0, "shares_diluted": 129300000.0, "dps_declared": 0.71, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-25-000140" ], "value_sources": { "revenue": [ "10-Q:0000927653-25-000140" ], "cost_of_revenue": [ "10-Q:0000927653-25-000140" ], "gross_profit": [ "10-Q:0000927653-25-000140" ], "sga": [ "10-Q:0000927653-25-000140" ], "operating_income": [ "10-Q:0000927653-25-000140" ], "interest_expense": [ "10-Q:0000927653-25-000140" ], "pretax_income": [ "10-Q:0000927653-25-000140" ], "income_tax": [ "10-Q:0000927653-25-000140" ], "net_income_incl_nci": [ "10-Q:0000927653-25-000140" ], "net_income": [ "10-Q:0000927653-25-000140" ], "eps_basic": [ "10-Q:0000927653-25-000140" ], "eps_diluted": [ "10-Q:0000927653-25-000140" ], "shares_basic": [ "10-Q:0000927653-25-000140" ], "shares_diluted": [ "10-Q:0000927653-25-000140" ], "dps_declared": [ "10-Q:0000927653-25-000140" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 95294000000.0, "cost_of_revenue": 92010000000.0, "gross_profit": 3284000000.0, "rnd": null, "sga": 2028000000.0, "operating_income": 1224000000.0, "interest_expense": 67000000.0, "pretax_income": 1226000000.0, "income_tax": 298000000.0, "net_income_incl_nci": 928000000.0, "net_income": 879000000.0, "net_income_common": null, "eps_basic": 6.98, "eps_diluted": 6.95, "shares_basic": 126000000.0, "shares_diluted": 126600000.0, "dps_declared": 0.71, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-26-000017" ], "value_sources": { "revenue": [ "10-Q:0000927653-26-000017" ], "cost_of_revenue": [ "10-Q:0000927653-26-000017" ], "gross_profit": [ "10-Q:0000927653-26-000017" ], "sga": [ "10-Q:0000927653-26-000017" ], "operating_income": [ "10-Q:0000927653-26-000017" ], "interest_expense": [ "10-Q:0000927653-26-000017" ], "pretax_income": [ "10-Q:0000927653-26-000017" ], "income_tax": [ "10-Q:0000927653-26-000017" ], "net_income_incl_nci": [ "10-Q:0000927653-26-000017" ], "net_income": [ "10-Q:0000927653-26-000017" ], "eps_basic": [ "10-Q:0000927653-26-000017" ], "eps_diluted": [ "10-Q:0000927653-26-000017" ], "shares_basic": [ "10-Q:0000927653-26-000017" ], "shares_diluted": [ "10-Q:0000927653-26-000017" ], "dps_declared": [ "10-Q:0000927653-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 90823000000.0, "cost_of_revenue": 87184000000.0, "gross_profit": 3639000000.0, "rnd": null, "sga": 1975000000.0, "operating_income": 1591000000.0, "interest_expense": 45000000.0, "pretax_income": 1515000000.0, "income_tax": 209000000.0, "net_income_incl_nci": 1306000000.0, "net_income": 1260000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "value_sources": { "revenue": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "cost_of_revenue": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "gross_profit": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "sga": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "operating_income": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "interest_expense": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "pretax_income": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "income_tax": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "net_income_incl_nci": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "net_income": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 97827000000.0, "cost_of_revenue": 94548000000.0, "gross_profit": 3279000000.0, "rnd": null, "sga": 2196000000.0, "operating_income": 1036000000.0, "interest_expense": 49000000.0, "pretax_income": 1051000000.0, "income_tax": 220000000.0, "net_income_incl_nci": 831000000.0, "net_income": 784000000.0, "net_income_common": null, "eps_basic": 6.28, "eps_diluted": 6.25, "shares_basic": 124900000.0, "shares_diluted": 125500000.0, "dps_declared": 0.71, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-26-000234" ], "value_sources": { "revenue": [ "10-Q:0000927653-26-000234" ], "cost_of_revenue": [ "10-Q:0000927653-26-000234" ], "gross_profit": [ "10-Q:0000927653-26-000234" ], "sga": [ "10-Q:0000927653-26-000234" ], "operating_income": [ "10-Q:0000927653-26-000234" ], "interest_expense": [ "10-Q:0000927653-26-000234" ], "pretax_income": [ "10-Q:0000927653-26-000234" ], "income_tax": [ "10-Q:0000927653-26-000234" ], "net_income_incl_nci": [ "10-Q:0000927653-26-000234" ], "net_income": [ "10-Q:0000927653-26-000234" ], "eps_basic": [ "10-Q:0000927653-26-000234" ], "eps_diluted": [ "10-Q:0000927653-26-000234" ], "shares_basic": [ "10-Q:0000927653-26-000234" ], "shares_diluted": [ "10-Q:0000927653-26-000234" ], "dps_declared": [ "10-Q:0000927653-26-000234" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 103150000000.0, "cost_of_revenue": 99608000000.0, "gross_profit": 3542000000.0, "rnd": null, "sga": 2074000000.0, "operating_income": 1407000000.0, "interest_expense": 74000000.0, "pretax_income": 1395000000.0, "income_tax": 232000000.0, "net_income_incl_nci": 1163000000.0, "net_income": 1110000000.0, "net_income_common": null, "eps_basic": 8.95, "eps_diluted": 8.92, "shares_basic": 124000000.0, "shares_diluted": 124400000.0, "dps_declared": 0.82, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-25-000140" ], "value_sources": { "revenue": [ "10-Q:0000927653-25-000140" ], "cost_of_revenue": [ "10-Q:0000927653-25-000140" ], "gross_profit": [ "10-Q:0000927653-25-000140" ], "sga": [ "10-Q:0000927653-25-000140" ], "operating_income": [ "10-Q:0000927653-25-000140" ], "interest_expense": [ "10-Q:0000927653-25-000140" ], "pretax_income": [ "10-Q:0000927653-25-000140" ], "income_tax": [ "10-Q:0000927653-25-000140" ], "net_income_incl_nci": [ "10-Q:0000927653-25-000140" ], "net_income": [ "10-Q:0000927653-25-000140" ], "eps_basic": [ "10-Q:0000927653-25-000140" ], "eps_diluted": [ "10-Q:0000927653-25-000140" ], "shares_basic": [ "10-Q:0000927653-25-000140" ], "shares_diluted": [ "10-Q:0000927653-25-000140" ], "dps_declared": [ "10-Q:0000927653-25-000140" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 106158000000.0, "cost_of_revenue": 102473000000.0, "gross_profit": 3685000000.0, "rnd": null, "sga": 2030000000.0, "operating_income": 1619000000.0, "interest_expense": 63000000.0, "pretax_income": 1630000000.0, "income_tax": 380000000.0, "net_income_incl_nci": 1250000000.0, "net_income": 1186000000.0, "net_income_common": null, "eps_basic": 9.63, "eps_diluted": 9.59, "shares_basic": 123200000.0, "shares_diluted": 123700000.0, "dps_declared": 0.82, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-26-000017" ], "value_sources": { "revenue": [ "10-Q:0000927653-26-000017" ], "cost_of_revenue": [ "10-Q:0000927653-26-000017" ], "gross_profit": [ "10-Q:0000927653-26-000017" ], "sga": [ "10-Q:0000927653-26-000017" ], "operating_income": [ "10-Q:0000927653-26-000017" ], "interest_expense": [ "10-Q:0000927653-26-000017" ], "pretax_income": [ "10-Q:0000927653-26-000017" ], "income_tax": [ "10-Q:0000927653-26-000017" ], "net_income_incl_nci": [ "10-Q:0000927653-26-000017" ], "net_income": [ "10-Q:0000927653-26-000017" ], "eps_basic": [ "10-Q:0000927653-26-000017" ], "eps_diluted": [ "10-Q:0000927653-26-000017" ], "shares_basic": [ "10-Q:0000927653-26-000017" ], "shares_diluted": [ "10-Q:0000927653-26-000017" ], "dps_declared": [ "10-Q:0000927653-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 96295000000.0, "cost_of_revenue": 92251000000.0, "gross_profit": 4044000000.0, "rnd": null, "sga": 1796000000.0, "operating_income": 2150000000.0, "interest_expense": 61000000.0, "pretax_income": 2125000000.0, "income_tax": 270000000.0, "net_income_incl_nci": 1855000000.0, "net_income": 1682000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "value_sources": { "revenue": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "cost_of_revenue": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "gross_profit": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "sga": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "operating_income": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "interest_expense": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "pretax_income": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "income_tax": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "net_income_incl_nci": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "net_income": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 105380000000.0, "cost_of_revenue": 101695000000.0, "gross_profit": 3685000000.0, "rnd": null, "sga": 2264000000.0, "operating_income": 1319000000.0, "interest_expense": 77000000.0, "pretax_income": 1308000000.0, "income_tax": 276000000.0, "net_income_incl_nci": 1032000000.0, "net_income": 614000000.0, "net_income_common": null, "eps_basic": 5.17, "eps_diluted": 5.15, "shares_basic": 118700000.0, "shares_diluted": 119200000.0, "dps_declared": 0.82, "operating_lease_cost": null }, "sources": [ "10-Q:0000927653-26-000234" ], "value_sources": { "revenue": [ "10-Q:0000927653-26-000234" ], "cost_of_revenue": [ "10-Q:0000927653-26-000234" ], "gross_profit": [ "10-Q:0000927653-26-000234" ], "sga": [ "10-Q:0000927653-26-000234" ], "operating_income": [ "10-Q:0000927653-26-000234" ], "interest_expense": [ "10-Q:0000927653-26-000234" ], "pretax_income": [ "10-Q:0000927653-26-000234" ], "income_tax": [ "10-Q:0000927653-26-000234" ], "net_income_incl_nci": [ "10-Q:0000927653-26-000234" ], "net_income": [ "10-Q:0000927653-26-000234" ], "eps_basic": [ "10-Q:0000927653-26-000234" ], "eps_diluted": [ "10-Q:0000927653-26-000234" ], "shares_basic": [ "10-Q:0000927653-26-000234" ], "shares_diluted": [ "10-Q:0000927653-26-000234" ], "dps_declared": [ "10-Q:0000927653-26-000234" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-04-01", "end": "2021-03-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 238228000000.0, "cost_of_revenue": 226080000000.0, "gross_profit": 12148000000.0, "rnd": null, "sga": 8849000000.0, "operating_income": -5040000000.0, "interest_expense": 217000000.0, "pretax_income": -5034000000.0, "income_tax": -695000000.0, "net_income_incl_nci": -4340000000.0, "net_income": -4539000000.0, "net_income_common": null, "eps_basic": -28.26, "eps_diluted": -28.26, "shares_basic": 160600000.0, "shares_diluted": 160600000.0, "dps_declared": 1.67, "operating_lease_cost": 465000000.0 }, "sources": [ "10-K:0000927653-23-000038" ], "value_sources": { "revenue": [ "10-K:0000927653-23-000038" ], "cost_of_revenue": [ "10-K:0000927653-23-000038" ], "gross_profit": [ "10-K:0000927653-23-000038" ], "sga": [ "10-K:0000927653-23-000038" ], "operating_income": [ "10-K:0000927653-23-000038" ], "interest_expense": [ "10-K:0000927653-23-000038" ], "pretax_income": [ "10-K:0000927653-23-000038" ], "income_tax": [ "10-K:0000927653-23-000038" ], "net_income_incl_nci": [ "10-K:0000927653-23-000038" ], "net_income": [ "10-K:0000927653-23-000038" ], "eps_basic": [ "10-K:0000927653-23-000038" ], "eps_diluted": [ "10-K:0000927653-23-000038" ], "shares_basic": [ "10-K:0000927653-23-000038" ], "shares_diluted": [ "10-K:0000927653-23-000038" ], "dps_declared": [ "10-K:0000927653-23-000038" ], "operating_lease_cost": [ "10-K:0000927653-23-000038" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-04-01", "end": "2022-03-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 263966000000.0, "cost_of_revenue": 250836000000.0, "gross_profit": 13130000000.0, "rnd": null, "sga": 10537000000.0, "operating_income": 2038000000.0, "interest_expense": 178000000.0, "pretax_income": 1928000000.0, "income_tax": 636000000.0, "net_income_incl_nci": 1287000000.0, "net_income": 1114000000.0, "net_income_common": null, "eps_basic": 7.32, "eps_diluted": 7.23, "shares_basic": 152300000.0, "shares_diluted": 154100000.0, "dps_declared": 1.83, "operating_lease_cost": 431000000.0 }, "sources": [ "10-K:0000927653-24-000035" ], "value_sources": { "revenue": [ "10-K:0000927653-24-000035" ], "cost_of_revenue": [ "10-K:0000927653-24-000035" ], "gross_profit": [ "10-K:0000927653-24-000035" ], "sga": [ "10-K:0000927653-24-000035" ], "operating_income": [ "10-K:0000927653-24-000035" ], "interest_expense": [ "10-K:0000927653-24-000035" ], "pretax_income": [ "10-K:0000927653-24-000035" ], "income_tax": [ "10-K:0000927653-24-000035" ], "net_income_incl_nci": [ "10-K:0000927653-24-000035" ], "net_income": [ "10-K:0000927653-24-000035" ], "eps_basic": [ "10-K:0000927653-24-000035" ], "eps_diluted": [ "10-K:0000927653-24-000035" ], "shares_basic": [ "10-K:0000927653-24-000035" ], "shares_diluted": [ "10-K:0000927653-24-000035" ], "dps_declared": [ "10-K:0000927653-24-000035" ], "operating_lease_cost": [ "10-K:0000927653-24-000035" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-04-01", "end": "2023-03-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 276711000000.0, "cost_of_revenue": 264353000000.0, "gross_profit": 12358000000.0, "rnd": null, "sga": 7776000000.0, "operating_income": 4381000000.0, "interest_expense": 248000000.0, "pretax_income": 4630000000.0, "income_tax": 905000000.0, "net_income_incl_nci": 3722000000.0, "net_income": 3560000000.0, "net_income_common": null, "eps_basic": 25.23, "eps_diluted": 25.03, "shares_basic": 141100000.0, "shares_diluted": 142200000.0, "dps_declared": 2.09, "operating_lease_cost": 384000000.0 }, "sources": [ "10-K:0000927653-25-000036" ], "value_sources": { "revenue": [ "10-K:0000927653-25-000036" ], "cost_of_revenue": [ "10-K:0000927653-25-000036" ], "gross_profit": [ "10-K:0000927653-25-000036" ], "sga": [ "10-K:0000927653-25-000036" ], "operating_income": [ "10-K:0000927653-25-000036" ], "interest_expense": [ "10-K:0000927653-25-000036" ], "pretax_income": [ "10-K:0000927653-25-000036" ], "income_tax": [ "10-K:0000927653-25-000036" ], "net_income_incl_nci": [ "10-K:0000927653-25-000036" ], "net_income": [ "10-K:0000927653-25-000036" ], "eps_basic": [ "10-K:0000927653-25-000036" ], "eps_diluted": [ "10-K:0000927653-25-000036" ], "shares_basic": [ "10-K:0000927653-25-000036" ], "shares_diluted": [ "10-K:0000927653-25-000036" ], "dps_declared": [ "10-K:0000927653-25-000036" ], "operating_lease_cost": [ "10-K:0000927653-25-000036" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-04-01", "end": "2024-03-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 308951000000.0, "cost_of_revenue": 296123000000.0, "gross_profit": 12828000000.0, "rnd": null, "sga": 8657000000.0, "operating_income": 3909000000.0, "interest_expense": 252000000.0, "pretax_income": 3789000000.0, "income_tax": 629000000.0, "net_income_incl_nci": 3160000000.0, "net_income": 3002000000.0, "net_income_common": null, "eps_basic": 22.54, "eps_diluted": 22.39, "shares_basic": 133200000.0, "shares_diluted": 134100000.0, "dps_declared": 2.4, "operating_lease_cost": 418000000.0 }, "sources": [ "10-K:0000927653-26-000069" ], "value_sources": { "revenue": [ "10-K:0000927653-26-000069" ], "cost_of_revenue": [ "10-K:0000927653-26-000069" ], "gross_profit": [ "10-K:0000927653-26-000069" ], "sga": [ "10-K:0000927653-26-000069" ], "operating_income": [ "10-K:0000927653-26-000069" ], "interest_expense": [ "10-K:0000927653-26-000069" ], "pretax_income": [ "10-K:0000927653-26-000069" ], "income_tax": [ "10-K:0000927653-26-000069" ], "net_income_incl_nci": [ "10-K:0000927653-26-000069" ], "net_income": [ "10-K:0000927653-26-000069" ], "eps_basic": [ "10-K:0000927653-26-000069" ], "eps_diluted": [ "10-K:0000927653-26-000069" ], "shares_basic": [ "10-K:0000927653-26-000069" ], "shares_diluted": [ "10-K:0000927653-26-000069" ], "dps_declared": [ "10-K:0000927653-26-000069" ], "operating_lease_cost": [ "10-K:0000927653-26-000069" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-04-01", "end": "2025-03-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 359051000000.0, "cost_of_revenue": 345728000000.0, "gross_profit": 13323000000.0, "rnd": null, "sga": 8507000000.0, "operating_income": 4422000000.0, "interest_expense": 265000000.0, "pretax_income": 4359000000.0, "income_tax": 878000000.0, "net_income_incl_nci": 3481000000.0, "net_income": 3295000000.0, "net_income_common": null, "eps_basic": 25.86, "eps_diluted": 25.72, "shares_basic": 127400000.0, "shares_diluted": 128100000.0, "dps_declared": 2.75, "operating_lease_cost": 418000000.0 }, "sources": [ "10-K:0000927653-26-000069" ], "value_sources": { "revenue": [ "10-K:0000927653-26-000069" ], "cost_of_revenue": [ "10-K:0000927653-26-000069" ], "gross_profit": [ "10-K:0000927653-26-000069" ], "sga": [ "10-K:0000927653-26-000069" ], "operating_income": [ "10-K:0000927653-26-000069" ], "interest_expense": [ "10-K:0000927653-26-000069" ], "pretax_income": [ "10-K:0000927653-26-000069" ], "income_tax": [ "10-K:0000927653-26-000069" ], "net_income_incl_nci": [ "10-K:0000927653-26-000069" ], "net_income": [ "10-K:0000927653-26-000069" ], "eps_basic": [ "10-K:0000927653-26-000069" ], "eps_diluted": [ "10-K:0000927653-26-000069" ], "shares_basic": [ "10-K:0000927653-26-000069" ], "shares_diluted": [ "10-K:0000927653-26-000069" ], "dps_declared": [ "10-K:0000927653-26-000069" ], "operating_lease_cost": [ "10-K:0000927653-26-000069" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-04-01", "end": "2026-03-31", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 403430000000.0, "cost_of_revenue": 388880000000.0, "gross_profit": 14550000000.0, "rnd": null, "sga": 8096000000.0, "operating_income": 6212000000.0, "interest_expense": 247000000.0, "pretax_income": 6201000000.0, "income_tax": 1102000000.0, "net_income_incl_nci": 5099000000.0, "net_income": 4762000000.0, "net_income_common": null, "eps_basic": 38.55, "eps_diluted": 38.38, "shares_basic": 123600000.0, "shares_diluted": 124100000.0, "dps_declared": 3.17, "operating_lease_cost": 433000000.0 }, "sources": [ "10-K:0000927653-26-000069" ], "value_sources": { "revenue": [ "10-K:0000927653-26-000069" ], "cost_of_revenue": [ "10-K:0000927653-26-000069" ], "gross_profit": [ "10-K:0000927653-26-000069" ], "sga": [ "10-K:0000927653-26-000069" ], "operating_income": [ "10-K:0000927653-26-000069" ], "interest_expense": [ "10-K:0000927653-26-000069" ], "pretax_income": [ "10-K:0000927653-26-000069" ], "income_tax": [ "10-K:0000927653-26-000069" ], "net_income_incl_nci": [ "10-K:0000927653-26-000069" ], "net_income": [ "10-K:0000927653-26-000069" ], "eps_basic": [ "10-K:0000927653-26-000069" ], "eps_diluted": [ "10-K:0000927653-26-000069" ], "shares_basic": [ "10-K:0000927653-26-000069" ], "shares_diluted": [ "10-K:0000927653-26-000069" ], "dps_declared": [ "10-K:0000927653-26-000069" ], "operating_lease_cost": [ "10-K:0000927653-26-000069" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-06-30", "values": { "cash": 2613000000.0, "short_term_investments": null, "receivables": 17768000000.0, "inventory": 16607000000.0, "current_assets": 38682000000.0, "ppe_net": 2392000000.0, "goodwill": 9419000000.0, "intangibles": 3090000000.0, "total_assets": 57666000000.0, "accounts_payable": 33209000000.0, "short_term_borrowings": null, "debt_current": 1053000000.0, "current_liabilities": 38600000000.0, "long_term_debt": 6395000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5446000000.0, "nci": 207000000.0, "equity_total": 5653000000.0, "liabilities_and_equity": 57666000000.0, "shares_outstanding": null, "retained_earnings": 13384000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 358000000.0, "operating_lease_liability_noncurrent": 1627000000.0, "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:0000927653-20-000061" ], "value_sources": { "cash": [ "10-Q:0000927653-20-000061" ], "receivables": [ "10-Q:0000927653-20-000061" ], "inventory": [ "10-Q:0000927653-20-000061" ], "current_assets": [ "10-Q:0000927653-20-000061" ], "ppe_net": [ "10-Q:0000927653-20-000061" ], "goodwill": [ "10-Q:0000927653-20-000061" ], "intangibles": [ "10-Q:0000927653-20-000061" ], "total_assets": [ "10-Q:0000927653-20-000061" ], "accounts_payable": [ "10-Q:0000927653-20-000061" ], "debt_current": [ "10-Q:0000927653-20-000061" ], "current_liabilities": [ "10-Q:0000927653-20-000061" ], "long_term_debt": [ "10-Q:0000927653-20-000061" ], "equity_parent": [ "10-Q:0000927653-20-000061" ], "nci": [ "10-Q:0000927653-20-000061" ], "equity_total": [ "10-Q:0000927653-20-000061" ], "liabilities_and_equity": [ "10-Q:0000927653-20-000061" ], "retained_earnings": [ "10-Q:0000927653-20-000061" ], "preferred_stock": [ "10-Q:0000927653-20-000061" ], "operating_lease_liability_current": [ "10-Q:0000927653-20-000061" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-20-000061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-09-30", "values": { "cash": 3091000000.0, "short_term_investments": null, "receivables": 19285000000.0, "inventory": 18435000000.0, "current_assets": 42345000000.0, "ppe_net": 2471000000.0, "goodwill": 9414000000.0, "intangibles": 3030000000.0, "total_assets": 61558000000.0, "accounts_payable": 36255000000.0, "short_term_borrowings": null, "debt_current": 1760000000.0, "current_liabilities": 42724000000.0, "long_term_debt": 5848000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5890000000.0, "nci": 200000000.0, "equity_total": 6090000000.0, "liabilities_and_equity": 61558000000.0, "shares_outstanding": null, "retained_earnings": 13890000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 367000000.0, "operating_lease_liability_noncurrent": 1669000000.0, "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:0000927653-20-000093" ], "value_sources": { "cash": [ "10-Q:0000927653-20-000093" ], "receivables": [ "10-Q:0000927653-20-000093" ], "inventory": [ "10-Q:0000927653-20-000093" ], "current_assets": [ "10-Q:0000927653-20-000093" ], "ppe_net": [ "10-Q:0000927653-20-000093" ], "goodwill": [ "10-Q:0000927653-20-000093" ], "intangibles": [ "10-Q:0000927653-20-000093" ], "total_assets": [ "10-Q:0000927653-20-000093" ], "accounts_payable": [ "10-Q:0000927653-20-000093" ], "debt_current": [ "10-Q:0000927653-20-000093" ], "current_liabilities": [ "10-Q:0000927653-20-000093" ], "long_term_debt": [ "10-Q:0000927653-20-000093" ], "equity_parent": [ "10-Q:0000927653-20-000093" ], "nci": [ "10-Q:0000927653-20-000093" ], "equity_total": [ "10-Q:0000927653-20-000093" ], "liabilities_and_equity": [ "10-Q:0000927653-20-000093" ], "retained_earnings": [ "10-Q:0000927653-20-000093" ], "preferred_stock": [ "10-Q:0000927653-20-000093" ], "operating_lease_liability_current": [ "10-Q:0000927653-20-000093" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-20-000093" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2020-12-31", "values": { "cash": 3577000000.0, "short_term_investments": null, "receivables": 18877000000.0, "inventory": 19211000000.0, "current_assets": 42368000000.0, "ppe_net": 2518000000.0, "goodwill": 9511000000.0, "intangibles": 2980000000.0, "total_assets": 61845000000.0, "accounts_payable": 36509000000.0, "short_term_borrowings": 152000000.0, "debt_current": 777000000.0, "current_liabilities": 41930000000.0, "long_term_debt": 6467000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -477000000.0, "nci": 200000000.0, "equity_total": -277000000.0, "liabilities_and_equity": 61845000000.0, "shares_outstanding": null, "retained_earnings": 7595000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 384000000.0, "operating_lease_liability_noncurrent": 1747000000.0, "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:0000927653-21-000013" ], "value_sources": { "cash": [ "10-Q:0000927653-21-000013" ], "receivables": [ "10-Q:0000927653-21-000013" ], "inventory": [ "10-Q:0000927653-21-000013" ], "current_assets": [ "10-Q:0000927653-21-000013" ], "ppe_net": [ "10-Q:0000927653-21-000013" ], "goodwill": [ "10-Q:0000927653-21-000013" ], "intangibles": [ "10-Q:0000927653-21-000013" ], "total_assets": [ "10-Q:0000927653-21-000013" ], "accounts_payable": [ "10-Q:0000927653-21-000013" ], "short_term_borrowings": [ "10-Q:0000927653-21-000013" ], "debt_current": [ "10-Q:0000927653-21-000013" ], "current_liabilities": [ "10-Q:0000927653-21-000013" ], "long_term_debt": [ "10-Q:0000927653-21-000013" ], "equity_parent": [ "10-Q:0000927653-21-000013" ], "nci": [ "10-Q:0000927653-21-000013" ], "equity_total": [ "10-Q:0000927653-21-000013" ], "liabilities_and_equity": [ "10-Q:0000927653-21-000013" ], "retained_earnings": [ "10-Q:0000927653-21-000013" ], "preferred_stock": [ "10-Q:0000927653-21-000013" ], "operating_lease_liability_current": [ "10-Q:0000927653-21-000013" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-03-31", "values": { "cash": 6278000000.0, "short_term_investments": null, "receivables": 19181000000.0, "inventory": 19246000000.0, "current_assets": 45382000000.0, "ppe_net": 2581000000.0, "goodwill": 9493000000.0, "intangibles": 2878000000.0, "total_assets": 65015000000.0, "accounts_payable": 38975000000.0, "short_term_borrowings": 0.0, "debt_current": 742000000.0, "current_liabilities": 44103000000.0, "long_term_debt": 6406000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -21000000.0, "nci": 196000000.0, "equity_total": 175000000.0, "liabilities_and_equity": 65015000000.0, "shares_outstanding": null, "retained_earnings": 8202000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2257000000.0, "operating_lease_liability_current": 390000000.0, "operating_lease_liability_noncurrent": 1867000000.0, "operating_lease_discount_rate": 0.0253, "operating_lease_payments_y1": 433000000.0, "operating_lease_payments_total": 2505000000.0, "operating_lease_imputed_interest": 248000000.0, "debt_maturity_y1": 742000000.0, "debt_maturity_y2": 838000000.0, "debt_maturity_y3": 1100000000.0, "debt_maturity_y4": 34000000.0, "debt_maturity_y5": 1200000000.0, "debt_maturity_after_y5": 3200000000.0 }, "sources": [ "10-K:0000927653-21-000039", "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "value_sources": { "cash": [ "10-K:0000927653-22-000051" ], "receivables": [ "10-K:0000927653-22-000051" ], "inventory": [ "10-K:0000927653-22-000051" ], "current_assets": [ "10-K:0000927653-22-000051" ], "ppe_net": [ "10-K:0000927653-22-000051" ], "goodwill": [ "10-K:0000927653-22-000051" ], "intangibles": [ "10-K:0000927653-22-000051" ], "total_assets": [ "10-K:0000927653-22-000051" ], "accounts_payable": [ "10-K:0000927653-22-000051" ], "short_term_borrowings": [ "10-Q:0000927653-22-000017" ], "debt_current": [ "10-K:0000927653-22-000051" ], "current_liabilities": [ "10-K:0000927653-22-000051" ], "long_term_debt": [ "10-K:0000927653-22-000051" ], "equity_parent": [ "10-K:0000927653-22-000051" ], "nci": [ "10-K:0000927653-22-000051" ], "equity_total": [ "10-K:0000927653-22-000051" ], "liabilities_and_equity": [ "10-K:0000927653-22-000051" ], "retained_earnings": [ "10-K:0000927653-22-000051" ], "preferred_stock": [ "10-K:0000927653-22-000051" ], "operating_lease_liability": [ "10-K:0000927653-22-000051" ], "operating_lease_liability_current": [ "10-K:0000927653-22-000051" ], "operating_lease_liability_noncurrent": [ "10-K:0000927653-22-000051" ], "operating_lease_discount_rate": [ "10-K:0000927653-22-000051" ], "operating_lease_payments_y1": [ "10-K:0000927653-21-000039" ], "operating_lease_payments_total": [ "10-K:0000927653-21-000039" ], "operating_lease_imputed_interest": [ "10-K:0000927653-21-000039" ], "debt_maturity_y1": [ "10-K:0000927653-21-000039" ], "debt_maturity_y2": [ "10-K:0000927653-21-000039" ], "debt_maturity_y3": [ "10-K:0000927653-21-000039" ], "debt_maturity_y4": [ "10-K:0000927653-21-000039" ], "debt_maturity_y5": [ "10-K:0000927653-21-000039" ], "debt_maturity_after_y5": [ "10-K:0000927653-21-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-06-30", "values": { "cash": 2423000000.0, "short_term_investments": null, "receivables": 20198000000.0, "inventory": 20016000000.0, "current_assets": 43350000000.0, "ppe_net": 2549000000.0, "goodwill": 9520000000.0, "intangibles": 2797000000.0, "total_assets": 62894000000.0, "accounts_payable": 38389000000.0, "short_term_borrowings": null, "debt_current": 752000000.0, "current_liabilities": 43835000000.0, "long_term_debt": 6424000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -529000000.0, "nci": 484000000.0, "equity_total": -45000000.0, "liabilities_and_equity": 62894000000.0, "shares_outstanding": null, "retained_earnings": 8618000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 392000000.0, "operating_lease_liability_noncurrent": 1888000000.0, "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:0000927653-21-000065" ], "value_sources": { "cash": [ "10-Q:0000927653-21-000065" ], "receivables": [ "10-Q:0000927653-21-000065" ], "inventory": [ "10-Q:0000927653-21-000065" ], "current_assets": [ "10-Q:0000927653-21-000065" ], "ppe_net": [ "10-Q:0000927653-21-000065" ], "goodwill": [ "10-Q:0000927653-21-000065" ], "intangibles": [ "10-Q:0000927653-21-000065" ], "total_assets": [ "10-Q:0000927653-21-000065" ], "accounts_payable": [ "10-Q:0000927653-21-000065" ], "debt_current": [ "10-Q:0000927653-21-000065" ], "current_liabilities": [ "10-Q:0000927653-21-000065" ], "long_term_debt": [ "10-Q:0000927653-21-000065" ], "equity_parent": [ "10-Q:0000927653-21-000065" ], "nci": [ "10-Q:0000927653-21-000065" ], "equity_total": [ "10-Q:0000927653-21-000065" ], "liabilities_and_equity": [ "10-Q:0000927653-21-000065" ], "retained_earnings": [ "10-Q:0000927653-21-000065" ], "preferred_stock": [ "10-Q:0000927653-21-000065" ], "operating_lease_liability_current": [ "10-Q:0000927653-21-000065" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-09-30", "values": { "cash": 2151000000.0, "short_term_investments": null, "receivables": 20140000000.0, "inventory": 19342000000.0, "current_assets": 45580000000.0, "ppe_net": 2222000000.0, "goodwill": 9473000000.0, "intangibles": 2385000000.0, "total_assets": 63601000000.0, "accounts_payable": 38922000000.0, "short_term_borrowings": null, "debt_current": 39000000.0, "current_liabilities": 46075000000.0, "long_term_debt": 5946000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -571000000.0, "nci": 484000000.0, "equity_total": -87000000.0, "liabilities_and_equity": 63601000000.0, "shares_outstanding": null, "retained_earnings": 8812000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 348000000.0, "operating_lease_liability_noncurrent": 1605000000.0, "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:0000927653-21-000098" ], "value_sources": { "cash": [ "10-Q:0000927653-21-000098" ], "receivables": [ "10-Q:0000927653-21-000098" ], "inventory": [ "10-Q:0000927653-21-000098" ], "current_assets": [ "10-Q:0000927653-21-000098" ], "ppe_net": [ "10-Q:0000927653-21-000098" ], "goodwill": [ "10-Q:0000927653-21-000098" ], "intangibles": [ "10-Q:0000927653-21-000098" ], "total_assets": [ "10-Q:0000927653-21-000098" ], "accounts_payable": [ "10-Q:0000927653-21-000098" ], "debt_current": [ "10-Q:0000927653-21-000098" ], "current_liabilities": [ "10-Q:0000927653-21-000098" ], "long_term_debt": [ "10-Q:0000927653-21-000098" ], "equity_parent": [ "10-Q:0000927653-21-000098" ], "nci": [ "10-Q:0000927653-21-000098" ], "equity_total": [ "10-Q:0000927653-21-000098" ], "liabilities_and_equity": [ "10-Q:0000927653-21-000098" ], "retained_earnings": [ "10-Q:0000927653-21-000098" ], "preferred_stock": [ "10-Q:0000927653-21-000098" ], "operating_lease_liability_current": [ "10-Q:0000927653-21-000098" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-21-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2021-12-31", "values": { "cash": 2754000000.0, "short_term_investments": null, "receivables": 18355000000.0, "inventory": 19024000000.0, "current_assets": 46498000000.0, "ppe_net": 2064000000.0, "goodwill": 9462000000.0, "intangibles": 2130000000.0, "total_assets": 63708000000.0, "accounts_payable": 37183000000.0, "short_term_borrowings": 372000000.0, "debt_current": 438000000.0, "current_liabilities": 47452000000.0, "long_term_debt": 5518000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1274000000.0, "nci": 487000000.0, "equity_total": -787000000.0, "liabilities_and_equity": 63708000000.0, "shares_outstanding": null, "retained_earnings": 8734000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 294000000.0, "operating_lease_liability_noncurrent": 1391000000.0, "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:0000927653-22-000017" ], "value_sources": { "cash": [ "10-Q:0000927653-22-000017" ], "receivables": [ "10-Q:0000927653-22-000017" ], "inventory": [ "10-Q:0000927653-22-000017" ], "current_assets": [ "10-Q:0000927653-22-000017" ], "ppe_net": [ "10-Q:0000927653-22-000017" ], "goodwill": [ "10-Q:0000927653-22-000017" ], "intangibles": [ "10-Q:0000927653-22-000017" ], "total_assets": [ "10-Q:0000927653-22-000017" ], "accounts_payable": [ "10-Q:0000927653-22-000017" ], "short_term_borrowings": [ "10-Q:0000927653-22-000017" ], "debt_current": [ "10-Q:0000927653-22-000017" ], "current_liabilities": [ "10-Q:0000927653-22-000017" ], "long_term_debt": [ "10-Q:0000927653-22-000017" ], "equity_parent": [ "10-Q:0000927653-22-000017" ], "nci": [ "10-Q:0000927653-22-000017" ], "equity_total": [ "10-Q:0000927653-22-000017" ], "liabilities_and_equity": [ "10-Q:0000927653-22-000017" ], "retained_earnings": [ "10-Q:0000927653-22-000017" ], "preferred_stock": [ "10-Q:0000927653-22-000017" ], "operating_lease_liability_current": [ "10-Q:0000927653-22-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-22-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-03-31", "values": { "cash": 3532000000.0, "short_term_investments": null, "receivables": 18583000000.0, "inventory": 18702000000.0, "current_assets": 46231000000.0, "ppe_net": 2092000000.0, "goodwill": 9451000000.0, "intangibles": 2059000000.0, "total_assets": 63298000000.0, "accounts_payable": 38086000000.0, "short_term_borrowings": 0.0, "debt_current": 799000000.0, "current_liabilities": 48466000000.0, "long_term_debt": 5080000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2272000000.0, "nci": 480000000.0, "equity_total": -1792000000.0, "liabilities_and_equity": 63298000000.0, "shares_outstanding": null, "retained_earnings": 9030000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1663000000.0, "operating_lease_liability_current": 297000000.0, "operating_lease_liability_noncurrent": 1366000000.0, "operating_lease_discount_rate": 0.0247, "operating_lease_payments_y1": 328000000.0, "operating_lease_payments_total": 1815000000.0, "operating_lease_imputed_interest": 152000000.0, "debt_maturity_y1": 799000000.0, "debt_maturity_y2": 966000000.0, "debt_maturity_y3": 35000000.0, "debt_maturity_y4": 1200000000.0, "debt_maturity_y5": 1200000000.0, "debt_maturity_after_y5": 1700000000.0 }, "sources": [ "10-K:0000927653-22-000051", "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "value_sources": { "cash": [ "10-K:0000927653-23-000038" ], "receivables": [ "10-K:0000927653-23-000038" ], "inventory": [ "10-K:0000927653-23-000038" ], "current_assets": [ "10-K:0000927653-23-000038" ], "ppe_net": [ "10-K:0000927653-23-000038" ], "goodwill": [ "10-K:0000927653-23-000038" ], "intangibles": [ "10-K:0000927653-23-000038" ], "total_assets": [ "10-K:0000927653-23-000038" ], "accounts_payable": [ "10-K:0000927653-23-000038" ], "short_term_borrowings": [ "10-Q:0000927653-23-000017" ], "debt_current": [ "10-K:0000927653-23-000038" ], "current_liabilities": [ "10-K:0000927653-23-000038" ], "long_term_debt": [ "10-K:0000927653-23-000038" ], "equity_parent": [ "10-K:0000927653-23-000038" ], "nci": [ "10-K:0000927653-23-000038" ], "equity_total": [ "10-K:0000927653-23-000038" ], "liabilities_and_equity": [ "10-K:0000927653-23-000038" ], "retained_earnings": [ "10-K:0000927653-23-000038" ], "preferred_stock": [ "10-K:0000927653-23-000038" ], "operating_lease_liability": [ "10-K:0000927653-23-000038" ], "operating_lease_liability_current": [ "10-K:0000927653-23-000038" ], "operating_lease_liability_noncurrent": [ "10-K:0000927653-23-000038" ], "operating_lease_discount_rate": [ "10-K:0000927653-23-000038" ], "operating_lease_payments_y1": [ "10-K:0000927653-22-000051" ], "operating_lease_payments_total": [ "10-K:0000927653-22-000051" ], "operating_lease_imputed_interest": [ "10-K:0000927653-22-000051" ], "debt_maturity_y1": [ "10-K:0000927653-22-000051" ], "debt_maturity_y2": [ "10-K:0000927653-22-000051" ], "debt_maturity_y3": [ "10-K:0000927653-22-000051" ], "debt_maturity_y4": [ "10-K:0000927653-22-000051" ], "debt_maturity_y5": [ "10-K:0000927653-22-000051" ], "debt_maturity_after_y5": [ "10-K:0000927653-22-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-06-30", "values": { "cash": 2233000000.0, "short_term_investments": null, "receivables": 19900000000.0, "inventory": 19505000000.0, "current_assets": 45383000000.0, "ppe_net": 2083000000.0, "goodwill": 9368000000.0, "intangibles": 1976000000.0, "total_assets": 62295000000.0, "accounts_payable": 39708000000.0, "short_term_borrowings": null, "debt_current": 799000000.0, "current_liabilities": 47201000000.0, "long_term_debt": 4976000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2004000000.0, "nci": 532000000.0, "equity_total": -1472000000.0, "liabilities_and_equity": 62295000000.0, "shares_outstanding": null, "retained_earnings": 9732000000.0, "preferred_stock": 0.0, "long_term_investments": null, "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": 1364000000.0, "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:0000927653-22-000077" ], "value_sources": { "cash": [ "10-Q:0000927653-22-000077" ], "receivables": [ "10-Q:0000927653-22-000077" ], "inventory": [ "10-Q:0000927653-22-000077" ], "current_assets": [ "10-Q:0000927653-22-000077" ], "ppe_net": [ "10-Q:0000927653-22-000077" ], "goodwill": [ "10-Q:0000927653-22-000077" ], "intangibles": [ "10-Q:0000927653-22-000077" ], "total_assets": [ "10-Q:0000927653-22-000077" ], "accounts_payable": [ "10-Q:0000927653-22-000077" ], "debt_current": [ "10-Q:0000927653-22-000077" ], "current_liabilities": [ "10-Q:0000927653-22-000077" ], "long_term_debt": [ "10-Q:0000927653-22-000077" ], "equity_parent": [ "10-Q:0000927653-22-000077" ], "nci": [ "10-Q:0000927653-22-000077" ], "equity_total": [ "10-Q:0000927653-22-000077" ], "liabilities_and_equity": [ "10-Q:0000927653-22-000077" ], "retained_earnings": [ "10-Q:0000927653-22-000077" ], "preferred_stock": [ "10-Q:0000927653-22-000077" ], "operating_lease_liability_current": [ "10-Q:0000927653-22-000077" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-22-000077" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-09-30", "values": { "cash": 2916000000.0, "short_term_investments": null, "receivables": 20109000000.0, "inventory": 19876000000.0, "current_assets": 46448000000.0, "ppe_net": 2071000000.0, "goodwill": 9239000000.0, "intangibles": 1872000000.0, "total_assets": 63081000000.0, "accounts_payable": 41003000000.0, "short_term_borrowings": null, "debt_current": 800000000.0, "current_liabilities": 48357000000.0, "long_term_debt": 4813000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1767000000.0, "nci": 518000000.0, "equity_total": -1249000000.0, "liabilities_and_equity": 63081000000.0, "shares_outstanding": null, "retained_earnings": 10579000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 284000000.0, "operating_lease_liability_noncurrent": 1315000000.0, "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:0000927653-22-000097" ], "value_sources": { "cash": [ "10-Q:0000927653-22-000097" ], "receivables": [ "10-Q:0000927653-22-000097" ], "inventory": [ "10-Q:0000927653-22-000097" ], "current_assets": [ "10-Q:0000927653-22-000097" ], "ppe_net": [ "10-Q:0000927653-22-000097" ], "goodwill": [ "10-Q:0000927653-22-000097" ], "intangibles": [ "10-Q:0000927653-22-000097" ], "total_assets": [ "10-Q:0000927653-22-000097" ], "accounts_payable": [ "10-Q:0000927653-22-000097" ], "debt_current": [ "10-Q:0000927653-22-000097" ], "current_liabilities": [ "10-Q:0000927653-22-000097" ], "long_term_debt": [ "10-Q:0000927653-22-000097" ], "equity_parent": [ "10-Q:0000927653-22-000097" ], "nci": [ "10-Q:0000927653-22-000097" ], "equity_total": [ "10-Q:0000927653-22-000097" ], "liabilities_and_equity": [ "10-Q:0000927653-22-000097" ], "retained_earnings": [ "10-Q:0000927653-22-000097" ], "preferred_stock": [ "10-Q:0000927653-22-000097" ], "operating_lease_liability_current": [ "10-Q:0000927653-22-000097" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-22-000097" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2022-12-31", "values": { "cash": 2774000000.0, "short_term_investments": null, "receivables": 20537000000.0, "inventory": 20657000000.0, "current_assets": 44657000000.0, "ppe_net": 2140000000.0, "goodwill": 9934000000.0, "intangibles": 2273000000.0, "total_assets": 62690000000.0, "accounts_payable": 42238000000.0, "short_term_borrowings": 617000000.0, "debt_current": 404000000.0, "current_liabilities": 48006000000.0, "long_term_debt": 5452000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2455000000.0, "nci": 366000000.0, "equity_total": -2089000000.0, "liabilities_and_equity": 62690000000.0, "shares_outstanding": null, "retained_earnings": 11582000000.0, "preferred_stock": 0.0, "long_term_investments": null, "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": 1410000000.0, "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:0000927653-23-000017" ], "value_sources": { "cash": [ "10-Q:0000927653-23-000017" ], "receivables": [ "10-Q:0000927653-23-000017" ], "inventory": [ "10-Q:0000927653-23-000017" ], "current_assets": [ "10-Q:0000927653-23-000017" ], "ppe_net": [ "10-Q:0000927653-23-000017" ], "goodwill": [ "10-Q:0000927653-23-000017" ], "intangibles": [ "10-Q:0000927653-23-000017" ], "total_assets": [ "10-Q:0000927653-23-000017" ], "accounts_payable": [ "10-Q:0000927653-23-000017" ], "short_term_borrowings": [ "10-Q:0000927653-23-000017" ], "debt_current": [ "10-Q:0000927653-23-000017" ], "current_liabilities": [ "10-Q:0000927653-23-000017" ], "long_term_debt": [ "10-Q:0000927653-23-000017" ], "equity_parent": [ "10-Q:0000927653-23-000017" ], "nci": [ "10-Q:0000927653-23-000017" ], "equity_total": [ "10-Q:0000927653-23-000017" ], "liabilities_and_equity": [ "10-Q:0000927653-23-000017" ], "retained_earnings": [ "10-Q:0000927653-23-000017" ], "preferred_stock": [ "10-Q:0000927653-23-000017" ], "operating_lease_liability_current": [ "10-Q:0000927653-23-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-23-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-03-31", "values": { "cash": 4678000000.0, "short_term_investments": null, "receivables": 19410000000.0, "inventory": 19691000000.0, "current_assets": 44292000000.0, "ppe_net": 2177000000.0, "goodwill": 9947000000.0, "intangibles": 2277000000.0, "total_assets": 62320000000.0, "accounts_payable": 42490000000.0, "short_term_borrowings": 0.0, "debt_current": 968000000.0, "current_liabilities": 47957000000.0, "long_term_debt": 4626000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1857000000.0, "nci": 367000000.0, "equity_total": -1490000000.0, "liabilities_and_equity": 62320000000.0, "shares_outstanding": null, "retained_earnings": 12295000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1701000000.0, "operating_lease_liability_current": 299000000.0, "operating_lease_liability_noncurrent": 1402000000.0, "operating_lease_discount_rate": 0.0303, "operating_lease_payments_y1": 340000000.0, "operating_lease_payments_total": 1894000000.0, "operating_lease_imputed_interest": 193000000.0, "debt_maturity_y1": 968000000.0, "debt_maturity_y2": 39000000.0, "debt_maturity_y3": 1700000000.0, "debt_maturity_y4": 1200000000.0, "debt_maturity_y5": 376000000.0, "debt_maturity_after_y5": 1300000000.0 }, "sources": [ "10-K:0000927653-23-000038", "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "value_sources": { "cash": [ "10-K:0000927653-24-000035" ], "receivables": [ "10-K:0000927653-24-000035" ], "inventory": [ "10-K:0000927653-24-000035" ], "current_assets": [ "10-K:0000927653-24-000035" ], "ppe_net": [ "10-K:0000927653-24-000035" ], "goodwill": [ "10-K:0000927653-24-000035" ], "intangibles": [ "10-K:0000927653-24-000035" ], "total_assets": [ "10-K:0000927653-24-000035" ], "accounts_payable": [ "10-K:0000927653-24-000035" ], "short_term_borrowings": [ "10-Q:0000927653-24-000021" ], "debt_current": [ "10-K:0000927653-24-000035" ], "current_liabilities": [ "10-K:0000927653-24-000035" ], "long_term_debt": [ "10-K:0000927653-24-000035" ], "equity_parent": [ "10-K:0000927653-24-000035" ], "nci": [ "10-K:0000927653-24-000035" ], "equity_total": [ "10-K:0000927653-24-000035" ], "liabilities_and_equity": [ "10-K:0000927653-24-000035" ], "retained_earnings": [ "10-K:0000927653-24-000035" ], "preferred_stock": [ "10-K:0000927653-24-000035" ], "operating_lease_liability": [ "10-K:0000927653-24-000035" ], "operating_lease_liability_current": [ "10-K:0000927653-24-000035" ], "operating_lease_liability_noncurrent": [ "10-K:0000927653-24-000035" ], "operating_lease_discount_rate": [ "10-K:0000927653-24-000035" ], "operating_lease_payments_y1": [ "10-K:0000927653-23-000038" ], "operating_lease_payments_total": [ "10-K:0000927653-23-000038" ], "operating_lease_imputed_interest": [ "10-K:0000927653-23-000038" ], "debt_maturity_y1": [ "10-K:0000927653-23-000038" ], "debt_maturity_y2": [ "10-K:0000927653-23-000038" ], "debt_maturity_y3": [ "10-K:0000927653-23-000038" ], "debt_maturity_y4": [ "10-K:0000927653-23-000038" ], "debt_maturity_y5": [ "10-K:0000927653-23-000038" ], "debt_maturity_after_y5": [ "10-K:0000927653-23-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-06-30", "values": { "cash": 2636000000.0, "short_term_investments": null, "receivables": 21860000000.0, "inventory": 20510000000.0, "current_assets": 45539000000.0, "ppe_net": 2172000000.0, "goodwill": 9971000000.0, "intangibles": 2221000000.0, "total_assets": 64096000000.0, "accounts_payable": 43982000000.0, "short_term_borrowings": null, "debt_current": 50000000.0, "current_liabilities": 48422000000.0, "long_term_debt": 5611000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1602000000.0, "nci": 362000000.0, "equity_total": -1240000000.0, "liabilities_and_equity": 64096000000.0, "shares_outstanding": null, "retained_earnings": 13182000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 300000000.0, "operating_lease_liability_noncurrent": 1462000000.0, "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:0000927653-23-000062" ], "value_sources": { "cash": [ "10-Q:0000927653-23-000062" ], "receivables": [ "10-Q:0000927653-23-000062" ], "inventory": [ "10-Q:0000927653-23-000062" ], "current_assets": [ "10-Q:0000927653-23-000062" ], "ppe_net": [ "10-Q:0000927653-23-000062" ], "goodwill": [ "10-Q:0000927653-23-000062" ], "intangibles": [ "10-Q:0000927653-23-000062" ], "total_assets": [ "10-Q:0000927653-23-000062" ], "accounts_payable": [ "10-Q:0000927653-23-000062" ], "debt_current": [ "10-Q:0000927653-23-000062" ], "current_liabilities": [ "10-Q:0000927653-23-000062" ], "long_term_debt": [ "10-Q:0000927653-23-000062" ], "equity_parent": [ "10-Q:0000927653-23-000062" ], "nci": [ "10-Q:0000927653-23-000062" ], "equity_total": [ "10-Q:0000927653-23-000062" ], "liabilities_and_equity": [ "10-Q:0000927653-23-000062" ], "retained_earnings": [ "10-Q:0000927653-23-000062" ], "preferred_stock": [ "10-Q:0000927653-23-000062" ], "operating_lease_liability_current": [ "10-Q:0000927653-23-000062" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-23-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-09-30", "values": { "cash": 2524000000.0, "short_term_investments": null, "receivables": 22494000000.0, "inventory": 21945000000.0, "current_assets": 47531000000.0, "ppe_net": 2171000000.0, "goodwill": 9934000000.0, "intangibles": 2142000000.0, "total_assets": 66091000000.0, "accounts_payable": 46795000000.0, "short_term_borrowings": null, "debt_current": 49000000.0, "current_liabilities": 51147000000.0, "long_term_debt": 5535000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1828000000.0, "nci": 364000000.0, "equity_total": -1464000000.0, "liabilities_and_equity": 66091000000.0, "shares_outstanding": null, "retained_earnings": 13761000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 296000000.0, "operating_lease_liability_noncurrent": 1436000000.0, "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:0000927653-23-000083" ], "value_sources": { "cash": [ "10-Q:0000927653-23-000083" ], "receivables": [ "10-Q:0000927653-23-000083" ], "inventory": [ "10-Q:0000927653-23-000083" ], "current_assets": [ "10-Q:0000927653-23-000083" ], "ppe_net": [ "10-Q:0000927653-23-000083" ], "goodwill": [ "10-Q:0000927653-23-000083" ], "intangibles": [ "10-Q:0000927653-23-000083" ], "total_assets": [ "10-Q:0000927653-23-000083" ], "accounts_payable": [ "10-Q:0000927653-23-000083" ], "debt_current": [ "10-Q:0000927653-23-000083" ], "current_liabilities": [ "10-Q:0000927653-23-000083" ], "long_term_debt": [ "10-Q:0000927653-23-000083" ], "equity_parent": [ "10-Q:0000927653-23-000083" ], "nci": [ "10-Q:0000927653-23-000083" ], "equity_total": [ "10-Q:0000927653-23-000083" ], "liabilities_and_equity": [ "10-Q:0000927653-23-000083" ], "retained_earnings": [ "10-Q:0000927653-23-000083" ], "preferred_stock": [ "10-Q:0000927653-23-000083" ], "operating_lease_liability_current": [ "10-Q:0000927653-23-000083" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-23-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2023-12-31", "values": { "cash": 1982000000.0, "short_term_investments": null, "receivables": 23066000000.0, "inventory": 22020000000.0, "current_assets": 47640000000.0, "ppe_net": 2201000000.0, "goodwill": 9973000000.0, "intangibles": 2097000000.0, "total_assets": 66512000000.0, "accounts_payable": 46699000000.0, "short_term_borrowings": 218000000.0, "debt_current": 48000000.0, "current_liabilities": 51661000000.0, "long_term_debt": 5625000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2053000000.0, "nci": 371000000.0, "equity_total": -1682000000.0, "liabilities_and_equity": 66512000000.0, "shares_outstanding": null, "retained_earnings": 14268000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 296000000.0, "operating_lease_liability_noncurrent": 1421000000.0, "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:0000927653-24-000021" ], "value_sources": { "cash": [ "10-Q:0000927653-24-000021" ], "receivables": [ "10-Q:0000927653-24-000021" ], "inventory": [ "10-Q:0000927653-24-000021" ], "current_assets": [ "10-Q:0000927653-24-000021" ], "ppe_net": [ "10-Q:0000927653-24-000021" ], "goodwill": [ "10-Q:0000927653-24-000021" ], "intangibles": [ "10-Q:0000927653-24-000021" ], "total_assets": [ "10-Q:0000927653-24-000021" ], "accounts_payable": [ "10-Q:0000927653-24-000021" ], "short_term_borrowings": [ "10-Q:0000927653-24-000021" ], "debt_current": [ "10-Q:0000927653-24-000021" ], "current_liabilities": [ "10-Q:0000927653-24-000021" ], "long_term_debt": [ "10-Q:0000927653-24-000021" ], "equity_parent": [ "10-Q:0000927653-24-000021" ], "nci": [ "10-Q:0000927653-24-000021" ], "equity_total": [ "10-Q:0000927653-24-000021" ], "liabilities_and_equity": [ "10-Q:0000927653-24-000021" ], "retained_earnings": [ "10-Q:0000927653-24-000021" ], "preferred_stock": [ "10-Q:0000927653-24-000021" ], "operating_lease_liability_current": [ "10-Q:0000927653-24-000021" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-03-31", "values": { "cash": 4583000000.0, "short_term_investments": null, "receivables": 21622000000.0, "inventory": 21139000000.0, "current_assets": 47970000000.0, "ppe_net": 2316000000.0, "goodwill": 10132000000.0, "intangibles": 2110000000.0, "total_assets": 67443000000.0, "accounts_payable": 47097000000.0, "short_term_borrowings": 0.0, "debt_current": 50000000.0, "current_liabilities": 52357000000.0, "long_term_debt": 5579000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1971000000.0, "nci": 372000000.0, "equity_total": -1599000000.0, "liabilities_and_equity": 67443000000.0, "shares_outstanding": null, "retained_earnings": 14978000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1761000000.0, "operating_lease_liability_current": 295000000.0, "operating_lease_liability_noncurrent": 1466000000.0, "operating_lease_discount_rate": 0.0362, "operating_lease_payments_y1": 359000000.0, "operating_lease_payments_total": 2024000000.0, "operating_lease_imputed_interest": 263000000.0, "debt_maturity_y1": 50000000.0, "debt_maturity_y2": 1700000000.0, "debt_maturity_y3": 1200000000.0, "debt_maturity_y4": 378000000.0, "debt_maturity_y5": 986000000.0, "debt_maturity_after_y5": 1300000000.0 }, "sources": [ "10-K:0000927653-24-000035", "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "value_sources": { "cash": [ "10-K:0000927653-25-000036" ], "receivables": [ "10-K:0000927653-25-000036" ], "inventory": [ "10-K:0000927653-25-000036" ], "current_assets": [ "10-K:0000927653-25-000036" ], "ppe_net": [ "10-K:0000927653-25-000036" ], "goodwill": [ "10-K:0000927653-25-000036" ], "intangibles": [ "10-K:0000927653-25-000036" ], "total_assets": [ "10-K:0000927653-25-000036" ], "accounts_payable": [ "10-K:0000927653-25-000036" ], "short_term_borrowings": [ "10-Q:0000927653-25-000014" ], "debt_current": [ "10-K:0000927653-25-000036" ], "current_liabilities": [ "10-K:0000927653-25-000036" ], "long_term_debt": [ "10-K:0000927653-25-000036" ], "equity_parent": [ "10-K:0000927653-25-000036" ], "nci": [ "10-K:0000927653-25-000036" ], "equity_total": [ "10-K:0000927653-25-000036" ], "liabilities_and_equity": [ "10-K:0000927653-25-000036" ], "retained_earnings": [ "10-K:0000927653-25-000036" ], "preferred_stock": [ "10-K:0000927653-25-000036" ], "operating_lease_liability": [ "10-K:0000927653-25-000036" ], "operating_lease_liability_current": [ "10-K:0000927653-25-000036" ], "operating_lease_liability_noncurrent": [ "10-K:0000927653-25-000036" ], "operating_lease_discount_rate": [ "10-K:0000927653-25-000036" ], "operating_lease_payments_y1": [ "10-K:0000927653-24-000035" ], "operating_lease_payments_total": [ "10-K:0000927653-24-000035" ], "operating_lease_imputed_interest": [ "10-K:0000927653-24-000035" ], "debt_maturity_y1": [ "10-K:0000927653-24-000035" ], "debt_maturity_y2": [ "10-K:0000927653-24-000035" ], "debt_maturity_y3": [ "10-K:0000927653-24-000035" ], "debt_maturity_y4": [ "10-K:0000927653-24-000035" ], "debt_maturity_y5": [ "10-K:0000927653-24-000035" ], "debt_maturity_after_y5": [ "10-K:0000927653-24-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-06-30", "values": { "cash": 2302000000.0, "short_term_investments": null, "receivables": 23743000000.0, "inventory": 25571000000.0, "current_assets": 52252000000.0, "ppe_net": 2357000000.0, "goodwill": 10118000000.0, "intangibles": 2045000000.0, "total_assets": 71670000000.0, "accounts_payable": 51704000000.0, "short_term_borrowings": null, "debt_current": 51000000.0, "current_liabilities": 56434000000.0, "long_term_debt": 5584000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1755000000.0, "nci": 374000000.0, "equity_total": -1381000000.0, "liabilities_and_equity": 71670000000.0, "shares_outstanding": null, "retained_earnings": 15810000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 296000000.0, "operating_lease_liability_noncurrent": 1466000000.0, "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:0000927653-24-000098" ], "value_sources": { "cash": [ "10-Q:0000927653-24-000098" ], "receivables": [ "10-Q:0000927653-24-000098" ], "inventory": [ "10-Q:0000927653-24-000098" ], "current_assets": [ "10-Q:0000927653-24-000098" ], "ppe_net": [ "10-Q:0000927653-24-000098" ], "goodwill": [ "10-Q:0000927653-24-000098" ], "intangibles": [ "10-Q:0000927653-24-000098" ], "total_assets": [ "10-Q:0000927653-24-000098" ], "accounts_payable": [ "10-Q:0000927653-24-000098" ], "debt_current": [ "10-Q:0000927653-24-000098" ], "current_liabilities": [ "10-Q:0000927653-24-000098" ], "long_term_debt": [ "10-Q:0000927653-24-000098" ], "equity_parent": [ "10-Q:0000927653-24-000098" ], "nci": [ "10-Q:0000927653-24-000098" ], "equity_total": [ "10-Q:0000927653-24-000098" ], "liabilities_and_equity": [ "10-Q:0000927653-24-000098" ], "retained_earnings": [ "10-Q:0000927653-24-000098" ], "preferred_stock": [ "10-Q:0000927653-24-000098" ], "operating_lease_liability_current": [ "10-Q:0000927653-24-000098" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-24-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-09-30", "values": { "cash": 2509000000.0, "short_term_investments": null, "receivables": 25270000000.0, "inventory": 24176000000.0, "current_assets": 53341000000.0, "ppe_net": 2361000000.0, "goodwill": 10087000000.0, "intangibles": 1573000000.0, "total_assets": 72429000000.0, "accounts_payable": 53317000000.0, "short_term_borrowings": null, "debt_current": 53000000.0, "current_liabilities": 58771000000.0, "long_term_debt": 5691000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3017000000.0, "nci": 375000000.0, "equity_total": -2642000000.0, "liabilities_and_equity": 72429000000.0, "shares_outstanding": null, "retained_earnings": 15959000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 243000000.0, "operating_lease_liability_noncurrent": 1232000000.0, "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:0000927653-24-000125" ], "value_sources": { "cash": [ "10-Q:0000927653-24-000125" ], "receivables": [ "10-Q:0000927653-24-000125" ], "inventory": [ "10-Q:0000927653-24-000125" ], "current_assets": [ "10-Q:0000927653-24-000125" ], "ppe_net": [ "10-Q:0000927653-24-000125" ], "goodwill": [ "10-Q:0000927653-24-000125" ], "intangibles": [ "10-Q:0000927653-24-000125" ], "total_assets": [ "10-Q:0000927653-24-000125" ], "accounts_payable": [ "10-Q:0000927653-24-000125" ], "debt_current": [ "10-Q:0000927653-24-000125" ], "current_liabilities": [ "10-Q:0000927653-24-000125" ], "long_term_debt": [ "10-Q:0000927653-24-000125" ], "equity_parent": [ "10-Q:0000927653-24-000125" ], "nci": [ "10-Q:0000927653-24-000125" ], "equity_total": [ "10-Q:0000927653-24-000125" ], "liabilities_and_equity": [ "10-Q:0000927653-24-000125" ], "retained_earnings": [ "10-Q:0000927653-24-000125" ], "preferred_stock": [ "10-Q:0000927653-24-000125" ], "operating_lease_liability_current": [ "10-Q:0000927653-24-000125" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-24-000125" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2024-12-31", "values": { "cash": 1131000000.0, "short_term_investments": null, "receivables": 25831000000.0, "inventory": 23837000000.0, "current_assets": 51741000000.0, "ppe_net": 2397000000.0, "goodwill": 10004000000.0, "intangibles": 1509000000.0, "total_assets": 71081000000.0, "accounts_payable": 49689000000.0, "short_term_borrowings": 2425000000.0, "debt_current": 1165000000.0, "current_liabilities": 58562000000.0, "long_term_debt": 4422000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -3084000000.0, "nci": 380000000.0, "equity_total": -2704000000.0, "liabilities_and_equity": 71081000000.0, "shares_outstanding": null, "retained_earnings": 16752000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 256000000.0, "operating_lease_liability_noncurrent": 1489000000.0, "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:0000927653-25-000014" ], "value_sources": { "cash": [ "10-Q:0000927653-25-000014" ], "receivables": [ "10-Q:0000927653-25-000014" ], "inventory": [ "10-Q:0000927653-25-000014" ], "current_assets": [ "10-Q:0000927653-25-000014" ], "ppe_net": [ "10-Q:0000927653-25-000014" ], "goodwill": [ "10-Q:0000927653-25-000014" ], "intangibles": [ "10-Q:0000927653-25-000014" ], "total_assets": [ "10-Q:0000927653-25-000014" ], "accounts_payable": [ "10-Q:0000927653-25-000014" ], "short_term_borrowings": [ "10-Q:0000927653-25-000014" ], "debt_current": [ "10-Q:0000927653-25-000014" ], "current_liabilities": [ "10-Q:0000927653-25-000014" ], "long_term_debt": [ "10-Q:0000927653-25-000014" ], "equity_parent": [ "10-Q:0000927653-25-000014" ], "nci": [ "10-Q:0000927653-25-000014" ], "equity_total": [ "10-Q:0000927653-25-000014" ], "liabilities_and_equity": [ "10-Q:0000927653-25-000014" ], "retained_earnings": [ "10-Q:0000927653-25-000014" ], "preferred_stock": [ "10-Q:0000927653-25-000014" ], "operating_lease_liability_current": [ "10-Q:0000927653-25-000014" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-25-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-03-31", "values": { "cash": 5691000000.0, "short_term_investments": null, "receivables": 25643000000.0, "inventory": 23001000000.0, "current_assets": 55398000000.0, "ppe_net": 2502000000.0, "goodwill": 10022000000.0, "intangibles": 1464000000.0, "total_assets": 75140000000.0, "accounts_payable": 55330000000.0, "short_term_borrowings": null, "debt_current": 1191000000.0, "current_liabilities": 61604000000.0, "long_term_debt": 4463000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2074000000.0, "nci": 380000000.0, "equity_total": -1694000000.0, "liabilities_and_equity": 75140000000.0, "shares_outstanding": null, "retained_earnings": 17921000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1736000000.0, "operating_lease_liability_current": 258000000.0, "operating_lease_liability_noncurrent": 1478000000.0, "operating_lease_discount_rate": 0.0411, "operating_lease_payments_y1": 313000000.0, "operating_lease_payments_total": 2078000000.0, "operating_lease_imputed_interest": 342000000.0, "debt_maturity_y1": 1184000000.0, "debt_maturity_y2": 1228000000.0, "debt_maturity_y3": 384000000.0, "debt_maturity_y4": 1011000000.0, "debt_maturity_y5": 725000000.0, "debt_maturity_after_y5": 1122000000.0 }, "sources": [ "10-K:0000927653-25-000036", "10-K:0000927653-26-000069" ], "value_sources": { "cash": [ "10-K:0000927653-26-000069" ], "receivables": [ "10-K:0000927653-26-000069" ], "inventory": [ "10-K:0000927653-26-000069" ], "current_assets": [ "10-K:0000927653-26-000069" ], "ppe_net": [ "10-K:0000927653-26-000069" ], "goodwill": [ "10-K:0000927653-26-000069" ], "intangibles": [ "10-K:0000927653-26-000069" ], "total_assets": [ "10-K:0000927653-26-000069" ], "accounts_payable": [ "10-K:0000927653-26-000069" ], "debt_current": [ "10-K:0000927653-26-000069" ], "current_liabilities": [ "10-K:0000927653-26-000069" ], "long_term_debt": [ "10-K:0000927653-26-000069" ], "equity_parent": [ "10-K:0000927653-26-000069" ], "nci": [ "10-K:0000927653-26-000069" ], "equity_total": [ "10-K:0000927653-26-000069" ], "liabilities_and_equity": [ "10-K:0000927653-26-000069" ], "retained_earnings": [ "10-K:0000927653-26-000069" ], "preferred_stock": [ "10-K:0000927653-26-000069" ], "operating_lease_liability": [ "10-K:0000927653-26-000069" ], "operating_lease_liability_current": [ "10-K:0000927653-26-000069" ], "operating_lease_liability_noncurrent": [ "10-K:0000927653-26-000069" ], "operating_lease_discount_rate": [ "10-K:0000927653-26-000069" ], "operating_lease_payments_y1": [ "10-K:0000927653-25-000036" ], "operating_lease_payments_total": [ "10-K:0000927653-25-000036" ], "operating_lease_imputed_interest": [ "10-K:0000927653-25-000036" ], "debt_maturity_y1": [ "10-K:0000927653-25-000036" ], "debt_maturity_y2": [ "10-K:0000927653-25-000036" ], "debt_maturity_y3": [ "10-K:0000927653-25-000036" ], "debt_maturity_y4": [ "10-K:0000927653-25-000036" ], "debt_maturity_y5": [ "10-K:0000927653-25-000036" ], "debt_maturity_after_y5": [ "10-K:0000927653-25-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-06-30", "values": { "cash": 2418000000.0, "short_term_investments": null, "receivables": 28158000000.0, "inventory": 25065000000.0, "current_assets": 56801000000.0, "ppe_net": 2574000000.0, "goodwill": 11365000000.0, "intangibles": 4272000000.0, "total_assets": 81311000000.0, "accounts_payable": 57861000000.0, "short_term_borrowings": null, "debt_current": 1249000000.0, "current_liabilities": 64331000000.0, "long_term_debt": 6528000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1967000000.0, "nci": 379000000.0, "equity_total": -1588000000.0, "liabilities_and_equity": 81311000000.0, "shares_outstanding": null, "retained_earnings": 18616000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 297000000.0, "operating_lease_liability_noncurrent": 1859000000.0, "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:0000927653-25-000107" ], "value_sources": { "cash": [ "10-Q:0000927653-25-000107" ], "receivables": [ "10-Q:0000927653-25-000107" ], "inventory": [ "10-Q:0000927653-25-000107" ], "current_assets": [ "10-Q:0000927653-25-000107" ], "ppe_net": [ "10-Q:0000927653-25-000107" ], "goodwill": [ "10-Q:0000927653-25-000107" ], "intangibles": [ "10-Q:0000927653-25-000107" ], "total_assets": [ "10-Q:0000927653-25-000107" ], "accounts_payable": [ "10-Q:0000927653-25-000107" ], "debt_current": [ "10-Q:0000927653-25-000107" ], "current_liabilities": [ "10-Q:0000927653-25-000107" ], "long_term_debt": [ "10-Q:0000927653-25-000107" ], "equity_parent": [ "10-Q:0000927653-25-000107" ], "nci": [ "10-Q:0000927653-25-000107" ], "equity_total": [ "10-Q:0000927653-25-000107" ], "liabilities_and_equity": [ "10-Q:0000927653-25-000107" ], "retained_earnings": [ "10-Q:0000927653-25-000107" ], "preferred_stock": [ "10-Q:0000927653-25-000107" ], "operating_lease_liability_current": [ "10-Q:0000927653-25-000107" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-25-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-09-30", "values": { "cash": 4004000000.0, "short_term_investments": null, "receivables": 28286000000.0, "inventory": 26134000000.0, "current_assets": 59887000000.0, "ppe_net": 2627000000.0, "goodwill": 11283000000.0, "intangibles": 4220000000.0, "total_assets": 84160000000.0, "accounts_payable": 60938000000.0, "short_term_borrowings": null, "debt_current": 1747000000.0, "current_liabilities": 68031000000.0, "long_term_debt": 6011000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1739000000.0, "nci": 384000000.0, "equity_total": -1355000000.0, "liabilities_and_equity": 84160000000.0, "shares_outstanding": null, "retained_earnings": 19622000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 278000000.0, "operating_lease_liability_noncurrent": 1756000000.0, "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:0000927653-25-000140" ], "value_sources": { "cash": [ "10-Q:0000927653-25-000140" ], "receivables": [ "10-Q:0000927653-25-000140" ], "inventory": [ "10-Q:0000927653-25-000140" ], "current_assets": [ "10-Q:0000927653-25-000140" ], "ppe_net": [ "10-Q:0000927653-25-000140" ], "goodwill": [ "10-Q:0000927653-25-000140" ], "intangibles": [ "10-Q:0000927653-25-000140" ], "total_assets": [ "10-Q:0000927653-25-000140" ], "accounts_payable": [ "10-Q:0000927653-25-000140" ], "debt_current": [ "10-Q:0000927653-25-000140" ], "current_liabilities": [ "10-Q:0000927653-25-000140" ], "long_term_debt": [ "10-Q:0000927653-25-000140" ], "equity_parent": [ "10-Q:0000927653-25-000140" ], "nci": [ "10-Q:0000927653-25-000140" ], "equity_total": [ "10-Q:0000927653-25-000140" ], "liabilities_and_equity": [ "10-Q:0000927653-25-000140" ], "retained_earnings": [ "10-Q:0000927653-25-000140" ], "preferred_stock": [ "10-Q:0000927653-25-000140" ], "operating_lease_liability_current": [ "10-Q:0000927653-25-000140" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-25-000140" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2025-12-31", "values": { "cash": 2959000000.0, "short_term_investments": null, "receivables": 28213000000.0, "inventory": 27067000000.0, "current_assets": 59697000000.0, "ppe_net": 2634000000.0, "goodwill": 11324000000.0, "intangibles": 4179000000.0, "total_assets": 84190000000.0, "accounts_payable": 60683000000.0, "short_term_borrowings": null, "debt_current": 1132000000.0, "current_liabilities": 68131000000.0, "long_term_debt": 5425000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -1298000000.0, "nci": 397000000.0, "equity_total": -901000000.0, "liabilities_and_equity": 84190000000.0, "shares_outstanding": null, "retained_earnings": 20710000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 286000000.0, "operating_lease_liability_noncurrent": 1781000000.0, "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:0000927653-26-000017" ], "value_sources": { "cash": [ "10-Q:0000927653-26-000017" ], "receivables": [ "10-Q:0000927653-26-000017" ], "inventory": [ "10-Q:0000927653-26-000017" ], "current_assets": [ "10-Q:0000927653-26-000017" ], "ppe_net": [ "10-Q:0000927653-26-000017" ], "goodwill": [ "10-Q:0000927653-26-000017" ], "intangibles": [ "10-Q:0000927653-26-000017" ], "total_assets": [ "10-Q:0000927653-26-000017" ], "accounts_payable": [ "10-Q:0000927653-26-000017" ], "debt_current": [ "10-Q:0000927653-26-000017" ], "current_liabilities": [ "10-Q:0000927653-26-000017" ], "long_term_debt": [ "10-Q:0000927653-26-000017" ], "equity_parent": [ "10-Q:0000927653-26-000017" ], "nci": [ "10-Q:0000927653-26-000017" ], "equity_total": [ "10-Q:0000927653-26-000017" ], "liabilities_and_equity": [ "10-Q:0000927653-26-000017" ], "retained_earnings": [ "10-Q:0000927653-26-000017" ], "preferred_stock": [ "10-Q:0000927653-26-000017" ], "operating_lease_liability_current": [ "10-Q:0000927653-26-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-26-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-03-31", "values": { "cash": 3975000000.0, "short_term_investments": null, "receivables": 27985000000.0, "inventory": 24207000000.0, "current_assets": 57210000000.0, "ppe_net": 2668000000.0, "goodwill": 11316000000.0, "intangibles": 4079000000.0, "total_assets": 82323000000.0, "accounts_payable": 59973000000.0, "short_term_borrowings": null, "debt_current": 1267000000.0, "current_liabilities": 67017000000.0, "long_term_debt": 5259000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -2172000000.0, "nci": 395000000.0, "equity_total": -1777000000.0, "liabilities_and_equity": 82323000000.0, "shares_outstanding": null, "retained_earnings": 22291000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2088000000.0, "operating_lease_liability_current": 287000000.0, "operating_lease_liability_noncurrent": 1801000000.0, "operating_lease_discount_rate": 0.0417, "operating_lease_payments_y1": 364000000.0, "operating_lease_payments_total": 2477000000.0, "operating_lease_imputed_interest": 389000000.0, "debt_maturity_y1": 1267000000.0, "debt_maturity_y2": 390000000.0, "debt_maturity_y3": 1030000000.0, "debt_maturity_y4": 723000000.0, "debt_maturity_y5": 676000000.0, "debt_maturity_after_y5": 2440000000.0 }, "sources": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000234" ], "value_sources": { "cash": [ "10-Q:0000927653-26-000234" ], "receivables": [ "10-Q:0000927653-26-000234" ], "inventory": [ "10-Q:0000927653-26-000234" ], "current_assets": [ "10-Q:0000927653-26-000234" ], "ppe_net": [ "10-Q:0000927653-26-000234" ], "goodwill": [ "10-Q:0000927653-26-000234" ], "intangibles": [ "10-Q:0000927653-26-000234" ], "total_assets": [ "10-Q:0000927653-26-000234" ], "accounts_payable": [ "10-Q:0000927653-26-000234" ], "debt_current": [ "10-Q:0000927653-26-000234" ], "current_liabilities": [ "10-Q:0000927653-26-000234" ], "long_term_debt": [ "10-Q:0000927653-26-000234" ], "equity_parent": [ "10-Q:0000927653-26-000234" ], "nci": [ "10-Q:0000927653-26-000234" ], "equity_total": [ "10-Q:0000927653-26-000234" ], "liabilities_and_equity": [ "10-Q:0000927653-26-000234" ], "retained_earnings": [ "10-Q:0000927653-26-000234" ], "preferred_stock": [ "10-Q:0000927653-26-000234" ], "operating_lease_liability": [ "10-K:0000927653-26-000069" ], "operating_lease_liability_current": [ "10-Q:0000927653-26-000234" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-26-000234" ], "operating_lease_discount_rate": [ "10-K:0000927653-26-000069" ], "operating_lease_payments_y1": [ "10-K:0000927653-26-000069" ], "operating_lease_payments_total": [ "10-K:0000927653-26-000069" ], "operating_lease_imputed_interest": [ "10-K:0000927653-26-000069" ], "debt_maturity_y1": [ "10-K:0000927653-26-000069" ], "debt_maturity_y2": [ "10-K:0000927653-26-000069" ], "debt_maturity_y3": [ "10-K:0000927653-26-000069" ], "debt_maturity_y4": [ "10-K:0000927653-26-000069" ], "debt_maturity_y5": [ "10-K:0000927653-26-000069" ], "debt_maturity_after_y5": [ "10-K:0000927653-26-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q1", "date": "2026-06-30", "values": { "cash": 5164000000.0, "short_term_investments": null, "receivables": 30316000000.0, "inventory": 26259000000.0, "current_assets": 62837000000.0, "ppe_net": 2684000000.0, "goodwill": 11278000000.0, "intangibles": 4013000000.0, "total_assets": 88330000000.0, "accounts_payable": 63731000000.0, "short_term_borrowings": null, "debt_current": 1297000000.0, "current_liabilities": 70356000000.0, "long_term_debt": 8432000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": -4240000000.0, "nci": 376000000.0, "equity_total": -3864000000.0, "liabilities_and_equity": 88330000000.0, "shares_outstanding": null, "retained_earnings": 22808000000.0, "preferred_stock": 0.0, "long_term_investments": null, "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": 1680000000.0, "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:0000927653-26-000234" ], "value_sources": { "cash": [ "10-Q:0000927653-26-000234" ], "receivables": [ "10-Q:0000927653-26-000234" ], "inventory": [ "10-Q:0000927653-26-000234" ], "current_assets": [ "10-Q:0000927653-26-000234" ], "ppe_net": [ "10-Q:0000927653-26-000234" ], "goodwill": [ "10-Q:0000927653-26-000234" ], "intangibles": [ "10-Q:0000927653-26-000234" ], "total_assets": [ "10-Q:0000927653-26-000234" ], "accounts_payable": [ "10-Q:0000927653-26-000234" ], "debt_current": [ "10-Q:0000927653-26-000234" ], "current_liabilities": [ "10-Q:0000927653-26-000234" ], "long_term_debt": [ "10-Q:0000927653-26-000234" ], "equity_parent": [ "10-Q:0000927653-26-000234" ], "nci": [ "10-Q:0000927653-26-000234" ], "equity_total": [ "10-Q:0000927653-26-000234" ], "liabilities_and_equity": [ "10-Q:0000927653-26-000234" ], "retained_earnings": [ "10-Q:0000927653-26-000234" ], "preferred_stock": [ "10-Q:0000927653-26-000234" ], "operating_lease_liability_current": [ "10-Q:0000927653-26-000234" ], "operating_lease_liability_noncurrent": [ "10-Q:0000927653-26-000234" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": -1062000000.0, "cfi": -130000000.0, "cff": 61000000.0, "capex": 72000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 74000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 75000000.0, "amortisation_intangibles": 106000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -2291000000.0, "change_inventories": -238000000.0, "change_payables": -4214000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000927653-21-000065" ], "value_sources": { "cfo": [ "10-Q:0000927653-21-000065" ], "cfi": [ "10-Q:0000927653-21-000065" ], "cff": [ "10-Q:0000927653-21-000065" ], "capex": [ "10-Q:0000927653-21-000065" ], "dividends_paid": [ "10-Q:0000927653-21-000065" ], "buybacks": [ "10-Q:0000927653-21-000065" ], "depreciation": [ "10-Q:0000927653-21-000065" ], "amortisation_intangibles": [ "10-Q:0000927653-21-000065" ], "change_receivables": [ "10-Q:0000927653-21-000065" ], "change_inventories": [ "10-Q:0000927653-21-000065" ], "change_payables": [ "10-Q:0000927653-21-000065" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1021000000.0, "cfi": -148000000.0, "cff": -462000000.0, "capex": 102000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 66000000.0, "buybacks": 248000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 79000000.0, "amortisation_intangibles": 106000000.0, "goodwill_impairment": 69000000.0, "deferred_tax": null, "change_receivables": 1310000000.0, "change_inventories": 1634000000.0, "change_payables": 2909000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "value_sources": { "cfo": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "cfi": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "cff": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "capex": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "dividends_paid": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "buybacks": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "depreciation": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "amortisation_intangibles": [ "10-Q:0000927653-21-000098" ], "goodwill_impairment": [ "10-Q:0000927653-21-000098" ], "change_receivables": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "change_inventories": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ], "change_payables": [ "10-Q:0000927653-21-000065", "10-Q:0000927653-21-000098" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1213000000.0, "cfi": 68000000.0, "cff": -775000000.0, "capex": 119000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 69000000.0, "buybacks": 252000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 83000000.0, "amortisation_intangibles": 108000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -519000000.0, "change_inventories": 650000000.0, "change_payables": 65000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 500000000.0 }, "sources": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "value_sources": { "cfo": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "cfi": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "cff": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "capex": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "dividends_paid": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "buybacks": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "depreciation": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "amortisation_intangibles": [ "10-Q:0000927653-22-000017" ], "goodwill_impairment": [ "10-Q:0000927653-22-000017" ], "change_receivables": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "change_inventories": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "change_payables": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ], "proceeds_debt_issuance": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 3370000000.0, "cfi": -205000000.0, "cff": -517000000.0, "capex": 158000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 67000000.0, "buybacks": 242000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 84000000.0, "amortisation_intangibles": 102000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 355000000.0, "change_inventories": 230000000.0, "change_payables": 2507000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "value_sources": { "cfo": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "cfi": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "cff": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "capex": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "dividends_paid": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "buybacks": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "depreciation": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "amortisation_intangibles": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "goodwill_impairment": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "change_receivables": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "change_inventories": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "change_payables": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ], "proceeds_debt_issuance": [ "10-K:0000927653-22-000051", "10-Q:0000927653-22-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": -1622000000.0, "cfi": -99000000.0, "cff": -2151000000.0, "capex": 93000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 69000000.0, "buybacks": 1008000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 80000000.0, "amortisation_intangibles": 98000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1045000000.0, "change_inventories": 901000000.0, "change_payables": -609000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000927653-22-000077" ], "value_sources": { "cfo": [ "10-Q:0000927653-22-000077" ], "cfi": [ "10-Q:0000927653-22-000077" ], "cff": [ "10-Q:0000927653-22-000077" ], "capex": [ "10-Q:0000927653-22-000077" ], "dividends_paid": [ "10-Q:0000927653-22-000077" ], "buybacks": [ "10-Q:0000927653-22-000077" ], "depreciation": [ "10-Q:0000927653-22-000077" ], "amortisation_intangibles": [ "10-Q:0000927653-22-000077" ], "change_receivables": [ "10-Q:0000927653-22-000077" ], "change_inventories": [ "10-Q:0000927653-22-000077" ], "change_payables": [ "10-Q:0000927653-22-000077" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 1792000000.0, "cfi": -58000000.0, "cff": -1743000000.0, "capex": 93000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 65000000.0, "buybacks": 264000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 68000000.0, "amortisation_intangibles": 84000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": 1266000000.0, "change_inventories": 263000000.0, "change_payables": 2040000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000927653-21-000098", "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "value_sources": { "cfo": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "cfi": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "cff": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "capex": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "dividends_paid": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "buybacks": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "depreciation": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "amortisation_intangibles": [ "10-Q:0000927653-22-000097" ], "goodwill_impairment": [ "10-Q:0000927653-21-000098" ], "change_receivables": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "change_inventories": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ], "change_payables": [ "10-Q:0000927653-22-000077", "10-Q:0000927653-22-000097" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 1377000000.0, "cfi": -115000000.0, "cff": -438000000.0, "capex": 67000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 72000000.0, "buybacks": 714000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 67000000.0, "amortisation_intangibles": 80000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -386000000.0, "change_inventories": 495000000.0, "change_payables": 181000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000927653-22-000017", "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "value_sources": { "cfo": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "cfi": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "cff": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "capex": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "dividends_paid": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "buybacks": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "depreciation": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "amortisation_intangibles": [ "10-Q:0000927653-23-000017" ], "goodwill_impairment": [ "10-Q:0000927653-22-000017" ], "change_receivables": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "change_inventories": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "change_payables": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ], "proceeds_debt_issuance": [ "10-Q:0000927653-22-000097", "10-Q:0000927653-23-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 2887000000.0, "cfi": 183000000.0, "cff": -1989000000.0, "capex": 135000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 71000000.0, "buybacks": 1530000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 64000000.0, "amortisation_intangibles": 70000000.0, "goodwill_impairment": 0.0, "deferred_tax": null, "change_receivables": -82000000.0, "change_inventories": -490000000.0, "change_payables": 1190000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000927653-23-000038", "10-Q:0000927653-22-000017", "10-Q:0000927653-23-000017" ], "value_sources": { "cfo": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "cfi": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "cff": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "capex": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "dividends_paid": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "buybacks": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "depreciation": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "amortisation_intangibles": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "goodwill_impairment": [ "10-K:0000927653-23-000038", "10-Q:0000927653-22-000017" ], "change_receivables": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "change_inventories": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "change_payables": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ], "proceeds_debt_issuance": [ "10-K:0000927653-23-000038", "10-Q:0000927653-23-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": -941000000.0, "cfi": 39000000.0, "cff": -1181000000.0, "capex": 71000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 71000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 61000000.0, "amortisation_intangibles": 56000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1584000000.0, "change_inventories": 955000000.0, "change_payables": 1006000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000927653-23-000062" ], "value_sources": { "cfo": [ "10-Q:0000927653-23-000062" ], "cfi": [ "10-Q:0000927653-23-000062" ], "cff": [ "10-Q:0000927653-23-000062" ], "capex": [ "10-Q:0000927653-23-000062" ], "dividends_paid": [ "10-Q:0000927653-23-000062" ], "buybacks": [ "10-Q:0000927653-23-000062" ], "depreciation": [ "10-Q:0000927653-23-000062" ], "amortisation_intangibles": [ "10-Q:0000927653-23-000062" ], "change_receivables": [ "10-Q:0000927653-23-000062" ], "change_inventories": [ "10-Q:0000927653-23-000062" ], "change_payables": [ "10-Q:0000927653-23-000062" ], "proceeds_debt_issuance": [ "10-Q:0000927653-23-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 1107000000.0, "cfi": 77000000.0, "cff": -572000000.0, "capex": 86000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 68000000.0, "buybacks": 484000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 63000000.0, "amortisation_intangibles": 57000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 299000000.0, "change_inventories": 498000000.0, "change_payables": 1286000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "value_sources": { "cfo": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "cfi": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "cff": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "capex": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "dividends_paid": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "buybacks": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "depreciation": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "amortisation_intangibles": [ "10-Q:0000927653-23-000083" ], "change_receivables": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "change_inventories": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "change_payables": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ], "proceeds_debt_issuance": [ "10-Q:0000927653-23-000062", "10-Q:0000927653-23-000083" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 1668000000.0, "cfi": -414000000.0, "cff": -1425000000.0, "capex": 108000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 77000000.0, "buybacks": 2016000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 61000000.0, "amortisation_intangibles": 57000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 310000000.0, "change_inventories": 737000000.0, "change_payables": 1239000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 499000000.0 }, "sources": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "value_sources": { "cfo": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "cfi": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "cff": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "capex": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "dividends_paid": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "buybacks": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "depreciation": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "amortisation_intangibles": [ "10-Q:0000927653-24-000021" ], "change_receivables": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "change_inventories": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "change_payables": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ], "proceeds_debt_issuance": [ "10-Q:0000927653-23-000083", "10-Q:0000927653-24-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 3325000000.0, "cfi": -244000000.0, "cff": -1190000000.0, "capex": 125000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 76000000.0, "buybacks": 138000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 63000000.0, "amortisation_intangibles": 66000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -1111000000.0, "change_inventories": -931000000.0, "change_payables": 257000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 498000000.0 }, "sources": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "value_sources": { "cfo": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "cfi": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "cff": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "capex": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "dividends_paid": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "buybacks": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "depreciation": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "amortisation_intangibles": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "change_receivables": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "change_inventories": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "change_payables": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ], "proceeds_debt_issuance": [ "10-K:0000927653-24-000035", "10-Q:0000927653-24-000021" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": -1052000000.0, "cfi": -149000000.0, "cff": -843000000.0, "capex": 78000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 74000000.0, "buybacks": 696000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 64000000.0, "amortisation_intangibles": 62000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2380000000.0, "change_inventories": 826000000.0, "change_payables": 1473000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 991000000.0 }, "sources": [ "10-Q:0000927653-24-000098" ], "value_sources": { "cfo": [ "10-Q:0000927653-24-000098" ], "cfi": [ "10-Q:0000927653-24-000098" ], "cff": [ "10-Q:0000927653-24-000098" ], "capex": [ "10-Q:0000927653-24-000098" ], "dividends_paid": [ "10-Q:0000927653-24-000098" ], "buybacks": [ "10-Q:0000927653-24-000098" ], "depreciation": [ "10-Q:0000927653-24-000098" ], "amortisation_intangibles": [ "10-Q:0000927653-24-000098" ], "change_receivables": [ "10-Q:0000927653-24-000098" ], "change_inventories": [ "10-Q:0000927653-24-000098" ], "change_payables": [ "10-Q:0000927653-24-000098" ], "proceeds_debt_issuance": [ "10-Q:0000927653-24-000098" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 965000000.0, "cfi": -166000000.0, "cff": -909000000.0, "capex": 75000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 75000000.0, "buybacks": 809000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 65000000.0, "amortisation_intangibles": 62000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 827000000.0, "change_inventories": 1523000000.0, "change_payables": 2834000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "value_sources": { "cfo": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "cfi": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "cff": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "capex": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "dividends_paid": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "buybacks": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "depreciation": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "amortisation_intangibles": [ "10-Q:0000927653-24-000125" ], "change_receivables": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "change_inventories": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "change_payables": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ], "proceeds_debt_issuance": [ "10-Q:0000927653-24-000098", "10-Q:0000927653-24-000125" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 254000000.0, "cfi": -180000000.0, "cff": -622000000.0, "capex": 90000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 83000000.0, "buybacks": 842000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 62000000.0, "amortisation_intangibles": 62000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1091000000.0, "change_inventories": 35000000.0, "change_payables": -144000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "value_sources": { "cfo": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "cfi": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "cff": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "capex": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "dividends_paid": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "buybacks": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "depreciation": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "amortisation_intangibles": [ "10-Q:0000927653-25-000014" ], "change_receivables": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "change_inventories": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "change_payables": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ], "proceeds_debt_issuance": [ "10-Q:0000927653-24-000125", "10-Q:0000927653-25-000014" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 4147000000.0, "cfi": -577000000.0, "cff": -968000000.0, "capex": 188000000.0, "d_and_a": null, "sbc": null, "dividends_paid": 82000000.0, "buybacks": 678000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 62000000.0, "amortisation_intangibles": 63000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -1344000000.0, "change_inventories": -1090000000.0, "change_payables": 424000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "value_sources": { "cfo": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "cfi": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "cff": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "capex": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "dividends_paid": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "buybacks": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "depreciation": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "amortisation_intangibles": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "change_receivables": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "change_inventories": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "change_payables": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ], "proceeds_debt_issuance": [ "10-K:0000927653-25-000036", "10-Q:0000927653-25-000014" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": -1380000000.0, "cfi": -87000000.0, "cff": -809000000.0, "capex": 106000000.0, "d_and_a": 169000000.0, "sbc": null, "dividends_paid": 82000000.0, "buybacks": 527000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 63000000.0, "amortisation_intangibles": 63000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2101000000.0, "change_inventories": 4442000000.0, "change_payables": 4616000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000927653-25-000107" ], "value_sources": { "cfo": [ "10-Q:0000927653-25-000107" ], "cfi": [ "10-Q:0000927653-25-000107" ], "cff": [ "10-Q:0000927653-25-000107" ], "capex": [ "10-Q:0000927653-25-000107" ], "d_and_a": [ "10-Q:0000927653-25-000107" ], "dividends_paid": [ "10-Q:0000927653-25-000107" ], "buybacks": [ "10-Q:0000927653-25-000107" ], "depreciation": [ "10-Q:0000927653-25-000107" ], "amortisation_intangibles": [ "10-Q:0000927653-25-000107" ], "change_receivables": [ "10-Q:0000927653-25-000107" ], "change_inventories": [ "10-Q:0000927653-25-000107" ], "change_payables": [ "10-Q:0000927653-25-000107" ], "proceeds_debt_issuance": [ "10-Q:0000927653-25-000107" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 2100000000.0, "cfi": -286000000.0, "cff": -1599000000.0, "capex": 136000000.0, "d_and_a": 163000000.0, "sbc": null, "dividends_paid": 80000000.0, "buybacks": 1492000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 61000000.0, "amortisation_intangibles": 60000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1398000000.0, "change_inventories": -1132000000.0, "change_payables": 1605000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 498000000.0 }, "sources": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "value_sources": { "cfo": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "cfi": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "cff": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "capex": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "d_and_a": [ "10-Q:0000927653-25-000140" ], "dividends_paid": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "buybacks": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "depreciation": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "amortisation_intangibles": [ "10-Q:0000927653-25-000140" ], "change_receivables": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "change_inventories": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "change_payables": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "proceeds_debt_issuance": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": -2383000000.0, "cfi": -136000000.0, "cff": 1298000000.0, "capex": 126000000.0, "d_and_a": 153000000.0, "sbc": null, "dividends_paid": 92000000.0, "buybacks": 827000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 58000000.0, "amortisation_intangibles": 53000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 565000000.0, "change_inventories": -176000000.0, "change_payables": -3544000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "value_sources": { "cfo": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "cfi": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "cff": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "capex": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "d_and_a": [ "10-Q:0000927653-26-000017" ], "dividends_paid": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "buybacks": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "depreciation": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "amortisation_intangibles": [ "10-Q:0000927653-26-000017" ], "change_receivables": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "change_inventories": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "change_payables": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 7748000000.0, "cfi": -224000000.0, "cff": -2855000000.0, "capex": 169000000.0, "d_and_a": 151000000.0, "sbc": null, "dividends_paid": 91000000.0, "buybacks": 300000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 60000000.0, "amortisation_intangibles": 50000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -129000000.0, "change_inventories": -864000000.0, "change_payables": 5624000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "value_sources": { "cfo": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "cfi": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "cff": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "capex": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "d_and_a": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "dividends_paid": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "buybacks": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "depreciation": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "amortisation_intangibles": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "change_receivables": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "change_inventories": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "change_payables": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "proceeds_debt_issuance": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": -918000000.0, "cfi": -3564000000.0, "cff": 1176000000.0, "capex": 111000000.0, "d_and_a": 157000000.0, "sbc": null, "dividends_paid": 90000000.0, "buybacks": 581000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 62000000.0, "amortisation_intangibles": 50000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2089000000.0, "change_inventories": 1971000000.0, "change_payables": 1947000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1990000000.0 }, "sources": [ "10-Q:0000927653-26-000234" ], "value_sources": { "cfo": [ "10-Q:0000927653-26-000234" ], "cfi": [ "10-Q:0000927653-26-000234" ], "cff": [ "10-Q:0000927653-26-000234" ], "capex": [ "10-Q:0000927653-26-000234" ], "d_and_a": [ "10-Q:0000927653-26-000234" ], "dividends_paid": [ "10-Q:0000927653-26-000234" ], "buybacks": [ "10-Q:0000927653-26-000234" ], "depreciation": [ "10-Q:0000927653-26-000234" ], "amortisation_intangibles": [ "10-Q:0000927653-26-000234" ], "change_receivables": [ "10-Q:0000927653-26-000234" ], "change_inventories": [ "10-Q:0000927653-26-000234" ], "change_payables": [ "10-Q:0000927653-26-000234" ], "proceeds_debt_issuance": [ "10-Q:0000927653-26-000234" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 2420000000.0, "cfi": -24000000.0, "cff": -961000000.0, "capex": 106000000.0, "d_and_a": 188000000.0, "sbc": null, "dividends_paid": 89000000.0, "buybacks": 818000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 62000000.0, "amortisation_intangibles": 80000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 207000000.0, "change_inventories": 1228000000.0, "change_payables": 3223000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "value_sources": { "cfo": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "cfi": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "cff": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "capex": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "d_and_a": [ "10-Q:0000927653-25-000140" ], "dividends_paid": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "buybacks": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "depreciation": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "amortisation_intangibles": [ "10-Q:0000927653-25-000140" ], "change_receivables": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "change_inventories": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "change_payables": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ], "proceeds_debt_issuance": [ "10-Q:0000927653-25-000107", "10-Q:0000927653-25-000140" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1232000000.0, "cfi": -269000000.0, "cff": -2026000000.0, "capex": 108000000.0, "d_and_a": 188000000.0, "sbc": null, "dividends_paid": 101000000.0, "buybacks": 680000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 65000000.0, "amortisation_intangibles": 73000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -166000000.0, "change_inventories": 899000000.0, "change_payables": -279000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "value_sources": { "cfo": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "cfi": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "cff": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "capex": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "d_and_a": [ "10-Q:0000927653-26-000017" ], "dividends_paid": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "buybacks": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "depreciation": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "amortisation_intangibles": [ "10-Q:0000927653-26-000017" ], "change_receivables": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "change_inventories": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "change_payables": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ], "proceeds_debt_issuance": [ "10-Q:0000927653-25-000140", "10-Q:0000927653-26-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 3421000000.0, "cfi": 425000000.0, "cff": -2820000000.0, "capex": 111000000.0, "d_and_a": 196000000.0, "sbc": null, "dividends_paid": 101000000.0, "buybacks": 2671000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 67000000.0, "amortisation_intangibles": 73000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -131000000.0, "change_inventories": -3016000000.0, "change_payables": -574000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "value_sources": { "cfo": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "cfi": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "cff": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "capex": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "d_and_a": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "dividends_paid": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "buybacks": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "depreciation": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "amortisation_intangibles": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "change_receivables": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "change_inventories": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "change_payables": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ], "proceeds_debt_issuance": [ "10-K:0000927653-26-000069", "10-Q:0000927653-26-000017" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": -220000000.0, "cfi": -214000000.0, "cff": 1632000000.0, "capex": 112000000.0, "d_and_a": 195000000.0, "sbc": null, "dividends_paid": 102000000.0, "buybacks": 2530000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 69000000.0, "amortisation_intangibles": 74000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2374000000.0, "change_inventories": 2074000000.0, "change_payables": 3773000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3215000000.0 }, "sources": [ "10-Q:0000927653-26-000234" ], "value_sources": { "cfo": [ "10-Q:0000927653-26-000234" ], "cfi": [ "10-Q:0000927653-26-000234" ], "cff": [ "10-Q:0000927653-26-000234" ], "capex": [ "10-Q:0000927653-26-000234" ], "d_and_a": [ "10-Q:0000927653-26-000234" ], "dividends_paid": [ "10-Q:0000927653-26-000234" ], "buybacks": [ "10-Q:0000927653-26-000234" ], "depreciation": [ "10-Q:0000927653-26-000234" ], "amortisation_intangibles": [ "10-Q:0000927653-26-000234" ], "change_receivables": [ "10-Q:0000927653-26-000234" ], "change_inventories": [ "10-Q:0000927653-26-000234" ], "change_payables": [ "10-Q:0000927653-26-000234" ], "proceeds_debt_issuance": [ "10-Q:0000927653-26-000234" ] }, "method": "reported", "value_methods": {} } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-04-01", "end": "2021-03-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 4542000000.0, "cfi": -415000000.0, "cff": -1693000000.0, "capex": 451000000.0, "d_and_a": 887000000.0, "sbc": 151000000.0, "dividends_paid": 276000000.0, "buybacks": 742000000.0, "interest_paid": 220000000.0, "taxes_paid": 379000000.0, "depreciation": 321000000.0, "amortisation_intangibles": 422000000.0, "goodwill_impairment": 69000000.0, "deferred_tax": -908000000.0, "change_receivables": -1145000000.0, "change_inventories": 2276000000.0, "change_payables": 1267000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 500000000.0 }, "sources": [ "10-K:0000927653-23-000038" ], "value_sources": { "cfo": [ "10-K:0000927653-23-000038" ], "cfi": [ "10-K:0000927653-23-000038" ], "cff": [ "10-K:0000927653-23-000038" ], "capex": [ "10-K:0000927653-23-000038" ], "d_and_a": [ "10-K:0000927653-23-000038" ], "sbc": [ "10-K:0000927653-23-000038" ], "dividends_paid": [ "10-K:0000927653-23-000038" ], "buybacks": [ "10-K:0000927653-23-000038" ], "interest_paid": [ "10-K:0000927653-23-000038" ], "taxes_paid": [ "10-K:0000927653-23-000038" ], "depreciation": [ "10-K:0000927653-23-000038" ], "amortisation_intangibles": [ "10-K:0000927653-23-000038" ], "goodwill_impairment": [ "10-K:0000927653-23-000038" ], "deferred_tax": [ "10-K:0000927653-23-000038" ], "change_receivables": [ "10-K:0000927653-23-000038" ], "change_inventories": [ "10-K:0000927653-23-000038" ], "change_payables": [ "10-K:0000927653-23-000038" ], "proceeds_debt_issuance": [ "10-K:0000927653-23-000038" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-04-01", "end": "2022-03-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 4434000000.0, "cfi": -89000000.0, "cff": -6321000000.0, "capex": 388000000.0, "d_and_a": 760000000.0, "sbc": 161000000.0, "dividends_paid": 277000000.0, "buybacks": 3516000000.0, "interest_paid": 186000000.0, "taxes_paid": 359000000.0, "depreciation": 279000000.0, "amortisation_intangibles": 332000000.0, "goodwill_impairment": 0.0, "deferred_tax": 34000000.0, "change_receivables": 1843000000.0, "change_inventories": 1169000000.0, "change_payables": 2802000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 498000000.0 }, "sources": [ "10-K:0000927653-23-000038", "10-K:0000927653-24-000035" ], "value_sources": { "cfo": [ "10-K:0000927653-24-000035" ], "cfi": [ "10-K:0000927653-24-000035" ], "cff": [ "10-K:0000927653-24-000035" ], "capex": [ "10-K:0000927653-24-000035" ], "d_and_a": [ "10-K:0000927653-24-000035" ], "sbc": [ "10-K:0000927653-24-000035" ], "dividends_paid": [ "10-K:0000927653-24-000035" ], "buybacks": [ "10-K:0000927653-24-000035" ], "interest_paid": [ "10-K:0000927653-24-000035" ], "taxes_paid": [ "10-K:0000927653-24-000035" ], "depreciation": [ "10-K:0000927653-24-000035" ], "amortisation_intangibles": [ "10-K:0000927653-24-000035" ], "goodwill_impairment": [ "10-K:0000927653-23-000038" ], "deferred_tax": [ "10-K:0000927653-24-000035" ], "change_receivables": [ "10-K:0000927653-24-000035" ], "change_inventories": [ "10-K:0000927653-24-000035" ], "change_payables": [ "10-K:0000927653-24-000035" ], "proceeds_debt_issuance": [ "10-K:0000927653-24-000035" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-04-01", "end": "2023-03-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 5159000000.0, "cfi": -542000000.0, "cff": -4368000000.0, "capex": 390000000.0, "d_and_a": 608000000.0, "sbc": 162000000.0, "dividends_paid": 292000000.0, "buybacks": 3638000000.0, "interest_paid": 224000000.0, "taxes_paid": 562000000.0, "depreciation": 248000000.0, "amortisation_intangibles": 236000000.0, "goodwill_impairment": 0.0, "deferred_tax": -20000000.0, "change_receivables": 1082000000.0, "change_inventories": 1259000000.0, "change_payables": 3788000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 997000000.0 }, "sources": [ "10-K:0000927653-23-000038", "10-K:0000927653-25-000036" ], "value_sources": { "cfo": [ "10-K:0000927653-25-000036" ], "cfi": [ "10-K:0000927653-25-000036" ], "cff": [ "10-K:0000927653-25-000036" ], "capex": [ "10-K:0000927653-25-000036" ], "d_and_a": [ "10-K:0000927653-25-000036" ], "sbc": [ "10-K:0000927653-25-000036" ], "dividends_paid": [ "10-K:0000927653-25-000036" ], "buybacks": [ "10-K:0000927653-25-000036" ], "interest_paid": [ "10-K:0000927653-25-000036" ], "taxes_paid": [ "10-K:0000927653-25-000036" ], "depreciation": [ "10-K:0000927653-25-000036" ], "amortisation_intangibles": [ "10-K:0000927653-25-000036" ], "goodwill_impairment": [ "10-K:0000927653-23-000038" ], "deferred_tax": [ "10-K:0000927653-25-000036" ], "change_receivables": [ "10-K:0000927653-25-000036" ], "change_inventories": [ "10-K:0000927653-25-000036" ], "change_payables": [ "10-K:0000927653-25-000036" ], "proceeds_debt_issuance": [ "10-K:0000927653-25-000036" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-04-01", "end": "2024-03-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 4314000000.0, "cfi": -1072000000.0, "cff": -3342000000.0, "capex": 431000000.0, "d_and_a": 635000000.0, "sbc": 182000000.0, "dividends_paid": 314000000.0, "buybacks": 3025000000.0, "interest_paid": 234000000.0, "taxes_paid": 901000000.0, "depreciation": 253000000.0, "amortisation_intangibles": 249000000.0, "goodwill_impairment": null, "deferred_tax": -603000000.0, "change_receivables": 2954000000.0, "change_inventories": 1294000000.0, "change_payables": 4587000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 991000000.0 }, "sources": [ "10-K:0000927653-26-000069" ], "value_sources": { "cfo": [ "10-K:0000927653-26-000069" ], "cfi": [ "10-K:0000927653-26-000069" ], "cff": [ "10-K:0000927653-26-000069" ], "capex": [ "10-K:0000927653-26-000069" ], "d_and_a": [ "10-K:0000927653-26-000069" ], "sbc": [ "10-K:0000927653-26-000069" ], "dividends_paid": [ "10-K:0000927653-26-000069" ], "buybacks": [ "10-K:0000927653-26-000069" ], "interest_paid": [ "10-K:0000927653-26-000069" ], "taxes_paid": [ "10-K:0000927653-26-000069" ], "depreciation": [ "10-K:0000927653-26-000069" ], "amortisation_intangibles": [ "10-K:0000927653-26-000069" ], "deferred_tax": [ "10-K:0000927653-26-000069" ], "change_receivables": [ "10-K:0000927653-26-000069" ], "change_inventories": [ "10-K:0000927653-26-000069" ], "change_payables": [ "10-K:0000927653-26-000069" ], "proceeds_debt_issuance": [ "10-K:0000927653-26-000069" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-04-01", "end": "2025-03-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 6085000000.0, "cfi": -733000000.0, "cff": -3965000000.0, "capex": 537000000.0, "d_and_a": 636000000.0, "sbc": 226000000.0, "dividends_paid": 345000000.0, "buybacks": 3146000000.0, "interest_paid": 273000000.0, "taxes_paid": 1124000000.0, "depreciation": 242000000.0, "amortisation_intangibles": 226000000.0, "goodwill_impairment": null, "deferred_tax": -110000000.0, "change_receivables": 3935000000.0, "change_inventories": 2270000000.0, "change_payables": 8301000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 498000000.0 }, "sources": [ "10-K:0000927653-26-000069" ], "value_sources": { "cfo": [ "10-K:0000927653-26-000069" ], "cfi": [ "10-K:0000927653-26-000069" ], "cff": [ "10-K:0000927653-26-000069" ], "capex": [ "10-K:0000927653-26-000069" ], "d_and_a": [ "10-K:0000927653-26-000069" ], "sbc": [ "10-K:0000927653-26-000069" ], "dividends_paid": [ "10-K:0000927653-26-000069" ], "buybacks": [ "10-K:0000927653-26-000069" ], "interest_paid": [ "10-K:0000927653-26-000069" ], "taxes_paid": [ "10-K:0000927653-26-000069" ], "depreciation": [ "10-K:0000927653-26-000069" ], "amortisation_intangibles": [ "10-K:0000927653-26-000069" ], "deferred_tax": [ "10-K:0000927653-26-000069" ], "change_receivables": [ "10-K:0000927653-26-000069" ], "change_inventories": [ "10-K:0000927653-26-000069" ], "change_payables": [ "10-K:0000927653-26-000069" ], "proceeds_debt_issuance": [ "10-K:0000927653-26-000069" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-04-01", "end": "2026-03-31", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 6155000000.0, "cfi": -3432000000.0, "cff": -4631000000.0, "capex": 436000000.0, "d_and_a": 729000000.0, "sbc": 247000000.0, "dividends_paid": 381000000.0, "buybacks": 4750000000.0, "interest_paid": 212000000.0, "taxes_paid": 1211000000.0, "depreciation": 256000000.0, "amortisation_intangibles": 276000000.0, "goodwill_impairment": null, "deferred_tax": 230000000.0, "change_receivables": 1999000000.0, "change_inventories": 1082000000.0, "change_payables": 4317000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1990000000.0 }, "sources": [ "10-K:0000927653-26-000069" ], "value_sources": { "cfo": [ "10-K:0000927653-26-000069" ], "cfi": [ "10-K:0000927653-26-000069" ], "cff": [ "10-K:0000927653-26-000069" ], "capex": [ "10-K:0000927653-26-000069" ], "d_and_a": [ "10-K:0000927653-26-000069" ], "sbc": [ "10-K:0000927653-26-000069" ], "dividends_paid": [ "10-K:0000927653-26-000069" ], "buybacks": [ "10-K:0000927653-26-000069" ], "interest_paid": [ "10-K:0000927653-26-000069" ], "taxes_paid": [ "10-K:0000927653-26-000069" ], "depreciation": [ "10-K:0000927653-26-000069" ], "amortisation_intangibles": [ "10-K:0000927653-26-000069" ], "deferred_tax": [ "10-K:0000927653-26-000069" ], "change_receivables": [ "10-K:0000927653-26-000069" ], "change_inventories": [ "10-K:0000927653-26-000069" ], "change_payables": [ "10-K:0000927653-26-000069" ], "proceeds_debt_issuance": [ "10-K:0000927653-26-000069" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000927653-21-000039": { "kind": "filing", "form": "10-K", "accession": "0000927653-21-000039", "report_date": "2021-03-31", "filed": "2021-05-12", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765321000039/mck-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765321000039/" }, "10-K:0000927653-22-000051": { "kind": "filing", "form": "10-K", "accession": "0000927653-22-000051", "report_date": "2022-03-31", "filed": "2022-05-09", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765322000051/mck-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765322000051/" }, "10-K:0000927653-23-000038": { "kind": "filing", "form": "10-K", "accession": "0000927653-23-000038", "report_date": "2023-03-31", "filed": "2023-05-09", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765323000038/mck-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765323000038/" }, "10-K:0000927653-24-000035": { "kind": "filing", "form": "10-K", "accession": "0000927653-24-000035", "report_date": "2024-03-31", "filed": "2024-05-08", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765324000035/mck-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765324000035/" }, "10-K:0000927653-25-000036": { "kind": "filing", "form": "10-K", "accession": "0000927653-25-000036", "report_date": "2025-03-31", "filed": "2025-05-09", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765325000036/mck-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765325000036/" }, "10-K:0000927653-26-000069": { "kind": "filing", "form": "10-K", "accession": "0000927653-26-000069", "report_date": "2026-03-31", "filed": "2026-05-08", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765326000069/mck-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765326000069/" }, "10-Q:0000927653-20-000061": { "kind": "filing", "form": "10-Q", "accession": "0000927653-20-000061", "report_date": "2020-06-30", "filed": "2020-08-03", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765320000061/mck-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765320000061/" }, "10-Q:0000927653-20-000093": { "kind": "filing", "form": "10-Q", "accession": "0000927653-20-000093", "report_date": "2020-09-30", "filed": "2020-11-03", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765320000093/mck-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765320000093/" }, "10-Q:0000927653-21-000013": { "kind": "filing", "form": "10-Q", "accession": "0000927653-21-000013", "report_date": "2020-12-31", "filed": "2021-02-02", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765321000013/mck-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765321000013/" }, "10-Q:0000927653-21-000065": { "kind": "filing", "form": "10-Q", "accession": "0000927653-21-000065", "report_date": "2021-06-30", "filed": "2021-08-05", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765321000065/mck-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765321000065/" }, "10-Q:0000927653-21-000098": { "kind": "filing", "form": "10-Q", "accession": "0000927653-21-000098", "report_date": "2021-09-30", "filed": "2021-11-02", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765321000098/mck-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765321000098/" }, "10-Q:0000927653-22-000017": { "kind": "filing", "form": "10-Q", "accession": "0000927653-22-000017", "report_date": "2021-12-31", "filed": "2022-02-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765322000017/mck-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765322000017/" }, "10-Q:0000927653-22-000077": { "kind": "filing", "form": "10-Q", "accession": "0000927653-22-000077", "report_date": "2022-06-30", "filed": "2022-08-04", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765322000077/mck-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765322000077/" }, "10-Q:0000927653-22-000097": { "kind": "filing", "form": "10-Q", "accession": "0000927653-22-000097", "report_date": "2022-09-30", "filed": "2022-11-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765322000097/mck-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765322000097/" }, "10-Q:0000927653-23-000017": { "kind": "filing", "form": "10-Q", "accession": "0000927653-23-000017", "report_date": "2022-12-31", "filed": "2023-02-02", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765323000017/mck-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765323000017/" }, "10-Q:0000927653-23-000062": { "kind": "filing", "form": "10-Q", "accession": "0000927653-23-000062", "report_date": "2023-06-30", "filed": "2023-08-02", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765323000062/mck-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765323000062/" }, "10-Q:0000927653-23-000083": { "kind": "filing", "form": "10-Q", "accession": "0000927653-23-000083", "report_date": "2023-09-30", "filed": "2023-11-02", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765323000083/mck-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765323000083/" }, "10-Q:0000927653-24-000021": { "kind": "filing", "form": "10-Q", "accession": "0000927653-24-000021", "report_date": "2023-12-31", "filed": "2024-02-08", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765324000021/mck-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765324000021/" }, "10-Q:0000927653-24-000098": { "kind": "filing", "form": "10-Q", "accession": "0000927653-24-000098", "report_date": "2024-06-30", "filed": "2024-08-07", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765324000098/mck-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765324000098/" }, "10-Q:0000927653-24-000125": { "kind": "filing", "form": "10-Q", "accession": "0000927653-24-000125", "report_date": "2024-09-30", "filed": "2024-11-07", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765324000125/mck-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765324000125/" }, "10-Q:0000927653-25-000014": { "kind": "filing", "form": "10-Q", "accession": "0000927653-25-000014", "report_date": "2024-12-31", "filed": "2025-02-06", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765325000014/mck-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765325000014/" }, "10-Q:0000927653-25-000107": { "kind": "filing", "form": "10-Q", "accession": "0000927653-25-000107", "report_date": "2025-06-30", "filed": "2025-08-06", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765325000107/mck-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765325000107/" }, "10-Q:0000927653-25-000140": { "kind": "filing", "form": "10-Q", "accession": "0000927653-25-000140", "report_date": "2025-09-30", "filed": "2025-11-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765325000140/mck-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765325000140/" }, "10-Q:0000927653-26-000017": { "kind": "filing", "form": "10-Q", "accession": "0000927653-26-000017", "report_date": "2025-12-31", "filed": "2026-02-04", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765326000017/mck-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765326000017/" }, "10-Q:0000927653-26-000234": { "kind": "filing", "form": "10-Q", "accession": "0000927653-26-000234", "report_date": "2026-06-30", "filed": "2026-08-05", "fiscal_period": "FY2027 Q1", "url": "https://www.sec.gov/Archives/edgar/data/927653/000092765326000234/mck-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/927653/000092765326000234/" } }, "restatements": [ { "period": "FY2021 Q1", "item": "buybacks", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 24000000.0, "source": "10-Q:0000927653-20-000061", "filed": "2020-08-03" }, "latest": { "value": 0.0, "source": "10-Q:0000927653-21-000065", "filed": "2021-08-05" }, "used": { "value": 0.0, "source": "10-Q:0000927653-21-000065", "filed": "2021-08-05" } }, { "period": "FY2021 Q1", "item": "shares_diluted", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 163000000.0, "source": "10-Q:0000927653-20-000061", "filed": "2020-08-03" }, "latest": { "value": 163200000.0, "source": "10-Q:0000927653-21-000065", "filed": "2021-08-05" }, "used": { "value": 163200000.0, "source": "10-Q:0000927653-21-000065", "filed": "2021-08-05" } }, { "period": "FY2021 Q2", "item": "buybacks", "start": "2020-04-01", "end": "2020-09-30", "first": { "value": 272000000.0, "source": "10-Q:0000927653-20-000093", "filed": "2020-11-03" }, "latest": { "value": 248000000.0, "source": "10-Q:0000927653-21-000098", "filed": "2021-11-02" }, "used": { "value": 248000000.0, "source": "10-Q:0000927653-21-000098", "filed": "2021-11-02" } }, { "period": "FY2021 Q2", "item": "shares_diluted", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 163000000.0, "source": "10-Q:0000927653-20-000093", "filed": "2020-11-03" }, "latest": { "value": 163200000.0, "source": "10-Q:0000927653-21-000098", "filed": "2021-11-02" }, "used": { "value": 163200000.0, "source": "10-Q:0000927653-21-000098", "filed": "2021-11-02" } }, { "period": "FY2021 Q3", "item": "buybacks", "start": "2020-04-01", "end": "2020-12-31", "first": { "value": 526000000.0, "source": "10-Q:0000927653-21-000013", "filed": "2021-02-02" }, "latest": { "value": 500000000.0, "source": "10-Q:0000927653-22-000017", "filed": "2022-02-03" }, "used": { "value": 500000000.0, "source": "10-Q:0000927653-22-000017", "filed": "2022-02-03" } }, { "period": "FY2021", "item": "buybacks", "start": "2020-04-01", "end": "2021-03-31", "first": { "value": 770000000.0, "source": "10-K:0000927653-21-000039", "filed": "2021-05-12" }, "latest": { "value": 742000000.0, "source": "10-K:0000927653-23-000038", "filed": "2023-05-09" }, "used": { "value": 742000000.0, "source": "10-K:0000927653-22-000051", "filed": "2022-05-09" } }, { "period": "FY2024 Q2", "item": "dps_declared", "start": "2023-07-01", "end": "2023-09-30", "first": { "value": 0.62, "source": "10-Q:0000927653-23-000083", "filed": "2023-11-02" }, "latest": { "value": 0.62, "source": "10-Q:0000927653-24-000125", "filed": "2024-11-07" }, "used": { "value": 0.62, "source": "10-Q:0000927653-24-000125", "filed": "2024-11-07" } } ], "withheld": [], "events": [] }