{ "schema": "annalist.dataset/0.1", "company": { "id": "merck", "name": "Merck & Co., Inc.", "country": "US", "template": "corporate", "cik": "0000310158", "tickers": [ "MRK" ], "entity_name": "Merck & Co., Inc.", "fiscal_year_end": "1231", "sic": "2834", "sic_description": "Pharmaceutical Preparations", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-07" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 10288000000.0, "cost_of_revenue": 2829000000.0, "gross_profit": null, "rnd": 2175000000.0, "sga": 2191000000.0, "operating_income": null, "interest_expense": 212000000.0, "pretax_income": 2961000000.0, "income_tax": 495000000.0, "net_income_incl_nci": 3219000000.0, "net_income": 3219000000.0, "net_income_common": null, "eps_basic": 1.27, "eps_diluted": 1.26, "shares_basic": 2533000000.0, "shares_diluted": 2547000000.0, "dps_declared": 0.61, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "value_sources": { "revenue": [ "10-Q:0000310158-21-000028" ], "cost_of_revenue": [ "10-Q:0000310158-21-000028" ], "rnd": [ "10-Q:0000310158-21-000028" ], "sga": [ "10-Q:0000310158-21-000028" ], "interest_expense": [ "10-Q:0000310158-21-000009" ], "pretax_income": [ "10-Q:0000310158-21-000028" ], "income_tax": [ "10-Q:0000310158-21-000028" ], "net_income_incl_nci": [ "10-Q:0000310158-21-000009" ], "net_income": [ "10-Q:0000310158-21-000009" ], "eps_basic": [ "10-Q:0000310158-21-000009" ], "eps_diluted": [ "10-Q:0000310158-21-000009" ], "shares_basic": [ "10-Q:0000310158-21-000009" ], "shares_diluted": [ "10-Q:0000310158-21-000009" ], "dps_declared": [ "10-Q:0000310158-21-000009" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 10872000000.0, "cost_of_revenue": 3159000000.0, "gross_profit": null, "rnd": 2123000000.0, "sga": 2378000000.0, "operating_income": null, "interest_expense": 209000000.0, "pretax_income": 3519000000.0, "income_tax": 509000000.0, "net_income_incl_nci": 3010000000.0, "net_income": 3002000000.0, "net_income_common": null, "eps_basic": 1.19, "eps_diluted": 1.18, "shares_basic": 2527000000.0, "shares_diluted": 2536000000.0, "dps_declared": 0.61, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-20-000026" ], "value_sources": { "revenue": [ "10-Q:0000310158-20-000026" ], "cost_of_revenue": [ "10-Q:0000310158-20-000026" ], "rnd": [ "10-Q:0000310158-20-000026" ], "sga": [ "10-Q:0000310158-20-000026" ], "interest_expense": [ "10-Q:0000310158-20-000026" ], "pretax_income": [ "10-Q:0000310158-20-000026" ], "income_tax": [ "10-Q:0000310158-20-000026" ], "net_income_incl_nci": [ "10-Q:0000310158-20-000026" ], "net_income": [ "10-Q:0000310158-20-000026" ], "eps_basic": [ "10-Q:0000310158-20-000026" ], "eps_diluted": [ "10-Q:0000310158-20-000026" ], "shares_basic": [ "10-Q:0000310158-20-000026" ], "shares_diluted": [ "10-Q:0000310158-20-000026" ], "dps_declared": [ "10-Q:0000310158-20-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 12551000000.0, "cost_of_revenue": 3481000000.0, "gross_profit": null, "rnd": 3390000000.0, "sga": 2450000000.0, "operating_income": null, "interest_expense": 203000000.0, "pretax_income": 3428000000.0, "income_tax": 483000000.0, "net_income_incl_nci": 2945000000.0, "net_income": 2941000000.0, "net_income_common": null, "eps_basic": 1.16, "eps_diluted": 1.16, "shares_basic": 2529000000.0, "shares_diluted": 2538000000.0, "dps_declared": 0.61, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-20-000030" ], "value_sources": { "revenue": [ "10-Q:0000310158-20-000030" ], "cost_of_revenue": [ "10-Q:0000310158-20-000030" ], "rnd": [ "10-Q:0000310158-20-000030" ], "sga": [ "10-Q:0000310158-20-000030" ], "interest_expense": [ "10-Q:0000310158-20-000030" ], "pretax_income": [ "10-Q:0000310158-20-000030" ], "income_tax": [ "10-Q:0000310158-20-000030" ], "net_income_incl_nci": [ "10-Q:0000310158-20-000030" ], "net_income": [ "10-Q:0000310158-20-000030" ], "eps_basic": [ "10-Q:0000310158-20-000030" ], "eps_diluted": [ "10-Q:0000310158-20-000030" ], "shares_basic": [ "10-Q:0000310158-20-000030" ], "shares_diluted": [ "10-Q:0000310158-20-000030" ], "dps_declared": [ "10-Q:0000310158-20-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 12515000000.0, "cost_of_revenue": 5533000000.0, "gross_profit": null, "rnd": 5837000000.0, "sga": 3085000000.0, "operating_income": null, "interest_expense": 207000000.0, "pretax_income": -1993000000.0, "income_tax": 98000000.0, "net_income_incl_nci": -2091000000.0, "net_income": -2094000000.0, "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:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "value_sources": { "revenue": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "cost_of_revenue": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "rnd": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "sga": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "interest_expense": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "pretax_income": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "income_tax": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "net_income_incl_nci": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "net_income": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 10627000000.0, "cost_of_revenue": 3199000000.0, "gross_profit": null, "rnd": 2411000000.0, "sga": 2187000000.0, "operating_income": null, "interest_expense": 200000000.0, "pretax_income": 2987000000.0, "income_tax": 238000000.0, "net_income_incl_nci": 3186000000.0, "net_income": 3179000000.0, "net_income_common": null, "eps_basic": 1.26, "eps_diluted": 1.25, "shares_basic": 2531000000.0, "shares_diluted": 2541000000.0, "dps_declared": 0.65, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "value_sources": { "revenue": [ "10-Q:0000310158-21-000028" ], "cost_of_revenue": [ "10-Q:0000310158-21-000028" ], "rnd": [ "10-Q:0000310158-21-000028" ], "sga": [ "10-Q:0000310158-21-000028" ], "interest_expense": [ "10-Q:0000310158-21-000009" ], "pretax_income": [ "10-Q:0000310158-21-000028" ], "income_tax": [ "10-Q:0000310158-21-000028" ], "net_income_incl_nci": [ "10-Q:0000310158-21-000009" ], "net_income": [ "10-Q:0000310158-21-000009" ], "eps_basic": [ "10-Q:0000310158-21-000009" ], "eps_diluted": [ "10-Q:0000310158-21-000009" ], "shares_basic": [ "10-Q:0000310158-21-000009" ], "shares_diluted": [ "10-Q:0000310158-21-000009" ], "dps_declared": [ "10-Q:0000310158-21-000009" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 11402000000.0, "cost_of_revenue": 3104000000.0, "gross_profit": null, "rnd": 4321000000.0, "sga": 2281000000.0, "operating_income": null, "interest_expense": 202000000.0, "pretax_income": 1717000000.0, "income_tax": 503000000.0, "net_income_incl_nci": null, "net_income": 1545000000.0, "net_income_common": 1545000000.0, "eps_basic": 0.61, "eps_diluted": 0.61, "shares_basic": 2533000000.0, "shares_diluted": 2540000000.0, "dps_declared": 0.65, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-22-000030" ], "value_sources": { "revenue": [ "10-Q:0000310158-21-000028" ], "cost_of_revenue": [ "10-Q:0000310158-21-000028" ], "rnd": [ "10-Q:0000310158-21-000028" ], "sga": [ "10-Q:0000310158-21-000028" ], "interest_expense": [ "10-Q:0000310158-21-000028" ], "pretax_income": [ "10-Q:0000310158-21-000028" ], "income_tax": [ "10-Q:0000310158-21-000028" ], "net_income": [ "10-Q:0000310158-21-000028" ], "net_income_common": [ "10-Q:0000310158-22-000030" ], "eps_basic": [ "10-Q:0000310158-21-000028" ], "eps_diluted": [ "10-Q:0000310158-21-000028" ], "shares_basic": [ "10-Q:0000310158-21-000028" ], "shares_diluted": [ "10-Q:0000310158-21-000028" ], "dps_declared": [ "10-Q:0000310158-21-000028" ] }, "comparison": { "pretax_income": { "value": 1717000000.0, "earlier": 2741000000.0, "sources": [ "10-Q:0000310158-21-000028" ], "basis": "FY2021" }, "revenue": { "value": 11402000000.0, "earlier": 9353000000.0, "sources": [ "10-Q:0000310158-21-000028" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 13154000000.0, "cost_of_revenue": 3450000000.0, "gross_profit": null, "rnd": 2445000000.0, "sga": 2336000000.0, "operating_income": null, "interest_expense": 196000000.0, "pretax_income": 5266000000.0, "income_tax": 695000000.0, "net_income_incl_nci": null, "net_income": 4567000000.0, "net_income_common": 4567000000.0, "eps_basic": 1.81, "eps_diluted": 1.8, "shares_basic": 2530000000.0, "shares_diluted": 2536000000.0, "dps_declared": 0.65, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-21-000032" ], "value_sources": { "revenue": [ "10-Q:0000310158-21-000032" ], "cost_of_revenue": [ "10-Q:0000310158-21-000032" ], "rnd": [ "10-Q:0000310158-21-000032" ], "sga": [ "10-Q:0000310158-21-000032" ], "interest_expense": [ "10-Q:0000310158-21-000032" ], "pretax_income": [ "10-Q:0000310158-21-000032" ], "income_tax": [ "10-Q:0000310158-21-000032" ], "net_income": [ "10-Q:0000310158-21-000032" ], "net_income_common": [ "10-Q:0000310158-21-000032" ], "eps_basic": [ "10-Q:0000310158-21-000032" ], "eps_diluted": [ "10-Q:0000310158-21-000032" ], "shares_basic": [ "10-Q:0000310158-21-000032" ], "shares_diluted": [ "10-Q:0000310158-21-000032" ], "dps_declared": [ "10-Q:0000310158-21-000032" ] }, "comparison": { "pretax_income": { "value": 5266000000.0, "earlier": 2706000000.0, "sources": [ "10-Q:0000310158-21-000032" ], "basis": "FY2021" }, "revenue": { "value": 13154000000.0, "earlier": 10929000000.0, "sources": [ "10-Q:0000310158-21-000032" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 13521000000.0, "cost_of_revenue": 3874000000.0, "gross_profit": null, "rnd": 3068000000.0, "sga": 2830000000.0, "operating_income": null, "interest_expense": 209000000.0, "pretax_income": 3909000000.0, "income_tax": 85000000.0, "net_income_incl_nci": null, "net_income": 3758000000.0, "net_income_common": 3758000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "value_sources": { "revenue": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "cost_of_revenue": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "rnd": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "sga": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "interest_expense": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "pretax_income": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "income_tax": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "net_income": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "net_income_common": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ] }, "comparison": { "pretax_income": { "value": 3909000000.0, "earlier": -2545000000.0, "sources": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "basis": "FY2021" }, "revenue": { "value": 13521000000.0, "earlier": 10948000000.0, "sources": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "basis": "FY2021" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 15901000000.0, "cost_of_revenue": 5380000000.0, "gross_profit": null, "rnd": 2576000000.0, "sga": 2323000000.0, "operating_income": null, "interest_expense": 243000000.0, "pretax_income": 4861000000.0, "income_tax": 554000000.0, "net_income_incl_nci": 4307000000.0, "net_income": 4310000000.0, "net_income_common": 4310000000.0, "eps_basic": 1.7, "eps_diluted": 1.7, "shares_basic": 2528000000.0, "shares_diluted": 2537000000.0, "dps_declared": 0.69, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-23-015990" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-015990" ], "cost_of_revenue": [ "10-Q:0001628280-23-015990" ], "rnd": [ "10-Q:0001628280-23-015990" ], "sga": [ "10-Q:0001628280-23-015990" ], "interest_expense": [ "10-Q:0001628280-23-015990" ], "pretax_income": [ "10-Q:0001628280-23-015990" ], "income_tax": [ "10-Q:0001628280-23-015990" ], "net_income_incl_nci": [ "10-Q:0001628280-23-015990" ], "net_income": [ "10-Q:0001628280-23-015990" ], "net_income_common": [ "10-Q:0001628280-23-015990" ], "eps_basic": [ "10-Q:0001628280-23-015990" ], "eps_diluted": [ "10-Q:0001628280-23-015990" ], "shares_basic": [ "10-Q:0001628280-23-015990" ], "shares_diluted": [ "10-Q:0001628280-23-015990" ], "dps_declared": [ "10-Q:0001628280-23-015990" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 14593000000.0, "cost_of_revenue": 4216000000.0, "gross_profit": null, "rnd": 2798000000.0, "sga": 2512000000.0, "operating_income": null, "interest_expense": 240000000.0, "pretax_income": 4487000000.0, "income_tax": 538000000.0, "net_income_incl_nci": 3949000000.0, "net_income": 3944000000.0, "net_income_common": 3944000000.0, "eps_basic": 1.56, "eps_diluted": 1.55, "shares_basic": 2531000000.0, "shares_diluted": 2540000000.0, "dps_declared": 0.69, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-23-027770" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-027770" ], "cost_of_revenue": [ "10-Q:0001628280-23-027770" ], "rnd": [ "10-Q:0001628280-23-027770" ], "sga": [ "10-Q:0001628280-23-027770" ], "interest_expense": [ "10-Q:0001628280-23-027770" ], "pretax_income": [ "10-Q:0001628280-23-027770" ], "income_tax": [ "10-Q:0001628280-23-027770" ], "net_income_incl_nci": [ "10-Q:0001628280-23-027770" ], "net_income": [ "10-Q:0001628280-23-027770" ], "net_income_common": [ "10-Q:0001628280-23-027770" ], "eps_basic": [ "10-Q:0001628280-23-027770" ], "eps_diluted": [ "10-Q:0001628280-23-027770" ], "shares_basic": [ "10-Q:0001628280-23-027770" ], "shares_diluted": [ "10-Q:0001628280-23-027770" ], "dps_declared": [ "10-Q:0001628280-23-027770" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 14959000000.0, "cost_of_revenue": 3934000000.0, "gross_profit": null, "rnd": 4399000000.0, "sga": 2520000000.0, "operating_income": null, "interest_expense": 244000000.0, "pretax_income": 3583000000.0, "income_tax": 330000000.0, "net_income_incl_nci": 3253000000.0, "net_income": 3248000000.0, "net_income_common": 3248000000.0, "eps_basic": 1.28, "eps_diluted": 1.28, "shares_basic": 2533000000.0, "shares_diluted": 2542000000.0, "dps_declared": 0.69, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-23-036717" ], "value_sources": { "revenue": [ "10-Q:0001628280-23-036717" ], "cost_of_revenue": [ "10-Q:0001628280-23-036717" ], "rnd": [ "10-Q:0001628280-23-036717" ], "sga": [ "10-Q:0001628280-23-036717" ], "interest_expense": [ "10-Q:0001628280-23-036717" ], "pretax_income": [ "10-Q:0001628280-23-036717" ], "income_tax": [ "10-Q:0001628280-23-036717" ], "net_income_incl_nci": [ "10-Q:0001628280-23-036717" ], "net_income": [ "10-Q:0001628280-23-036717" ], "net_income_common": [ "10-Q:0001628280-23-036717" ], "eps_basic": [ "10-Q:0001628280-23-036717" ], "eps_diluted": [ "10-Q:0001628280-23-036717" ], "shares_basic": [ "10-Q:0001628280-23-036717" ], "shares_diluted": [ "10-Q:0001628280-23-036717" ], "dps_declared": [ "10-Q:0001628280-23-036717" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 13830000000.0, "cost_of_revenue": 3881000000.0, "gross_profit": null, "rnd": 3775000000.0, "sga": 2687000000.0, "operating_income": null, "interest_expense": 235000000.0, "pretax_income": 3513000000.0, "income_tax": 495000000.0, "net_income_incl_nci": null, "net_income": 3017000000.0, "net_income_common": 3017000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "value_sources": { "revenue": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "cost_of_revenue": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "rnd": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "sga": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "interest_expense": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "pretax_income": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "income_tax": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "net_income": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "net_income_common": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 14487000000.0, "cost_of_revenue": 3926000000.0, "gross_profit": null, "rnd": 4276000000.0, "sga": 2479000000.0, "operating_income": null, "interest_expense": 242000000.0, "pretax_income": 3650000000.0, "income_tax": 825000000.0, "net_income_incl_nci": 2825000000.0, "net_income": 2821000000.0, "net_income_common": 2821000000.0, "eps_basic": 1.11, "eps_diluted": 1.11, "shares_basic": 2538000000.0, "shares_diluted": 2551000000.0, "dps_declared": 0.73, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-24-020283" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-020283" ], "cost_of_revenue": [ "10-Q:0001628280-24-020283" ], "rnd": [ "10-Q:0001628280-24-020283" ], "sga": [ "10-Q:0001628280-24-020283" ], "interest_expense": [ "10-Q:0001628280-24-020283" ], "pretax_income": [ "10-Q:0001628280-24-020283" ], "income_tax": [ "10-Q:0001628280-24-020283" ], "net_income_incl_nci": [ "10-Q:0001628280-24-020283" ], "net_income": [ "10-Q:0001628280-24-020283" ], "net_income_common": [ "10-Q:0001628280-24-020283" ], "eps_basic": [ "10-Q:0001628280-24-020283" ], "eps_diluted": [ "10-Q:0001628280-24-020283" ], "shares_basic": [ "10-Q:0001628280-24-020283" ], "shares_diluted": [ "10-Q:0001628280-24-020283" ], "dps_declared": [ "10-Q:0001628280-24-020283" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 15035000000.0, "cost_of_revenue": 4024000000.0, "gross_profit": null, "rnd": 13321000000.0, "sga": 2702000000.0, "operating_income": null, "interest_expense": 277000000.0, "pretax_income": -5335000000.0, "income_tax": 637000000.0, "net_income_incl_nci": -5972000000.0, "net_income": -5975000000.0, "net_income_common": -5975000000.0, "eps_basic": -2.35, "eps_diluted": -2.35, "shares_basic": 2539000000.0, "shares_diluted": 2539000000.0, "dps_declared": 0.73, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-24-034715" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-034715" ], "cost_of_revenue": [ "10-Q:0001628280-24-034715" ], "rnd": [ "10-Q:0001628280-24-034715" ], "sga": [ "10-Q:0001628280-24-034715" ], "interest_expense": [ "10-Q:0001628280-24-034715" ], "pretax_income": [ "10-Q:0001628280-24-034715" ], "income_tax": [ "10-Q:0001628280-24-034715" ], "net_income_incl_nci": [ "10-Q:0001628280-24-034715" ], "net_income": [ "10-Q:0001628280-24-034715" ], "net_income_common": [ "10-Q:0001628280-24-034715" ], "eps_basic": [ "10-Q:0001628280-24-034715" ], "eps_diluted": [ "10-Q:0001628280-24-034715" ], "shares_basic": [ "10-Q:0001628280-24-034715" ], "shares_diluted": [ "10-Q:0001628280-24-034715" ], "dps_declared": [ "10-Q:0001628280-24-034715" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 15962000000.0, "cost_of_revenue": 4264000000.0, "gross_profit": null, "rnd": 3307000000.0, "sga": 2519000000.0, "operating_income": null, "interest_expense": 317000000.0, "pretax_income": 5620000000.0, "income_tax": 870000000.0, "net_income_incl_nci": 4750000000.0, "net_income": 4745000000.0, "net_income_common": 4745000000.0, "eps_basic": 1.87, "eps_diluted": 1.86, "shares_basic": 2537000000.0, "shares_diluted": 2546000000.0, "dps_declared": 0.73, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-24-045689" ], "value_sources": { "revenue": [ "10-Q:0001628280-24-045689" ], "cost_of_revenue": [ "10-Q:0001628280-24-045689" ], "rnd": [ "10-Q:0001628280-24-045689" ], "sga": [ "10-Q:0001628280-24-045689" ], "interest_expense": [ "10-Q:0001628280-24-045689" ], "pretax_income": [ "10-Q:0001628280-24-045689" ], "income_tax": [ "10-Q:0001628280-24-045689" ], "net_income_incl_nci": [ "10-Q:0001628280-24-045689" ], "net_income": [ "10-Q:0001628280-24-045689" ], "net_income_common": [ "10-Q:0001628280-24-045689" ], "eps_basic": [ "10-Q:0001628280-24-045689" ], "eps_diluted": [ "10-Q:0001628280-24-045689" ], "shares_basic": [ "10-Q:0001628280-24-045689" ], "shares_diluted": [ "10-Q:0001628280-24-045689" ], "dps_declared": [ "10-Q:0001628280-24-045689" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 14630000000.0, "cost_of_revenue": 3912000000.0, "gross_profit": null, "rnd": 9627000000.0, "sga": 2804000000.0, "operating_income": null, "interest_expense": 310000000.0, "pretax_income": -2046000000.0, "income_tax": -820000000.0, "net_income_incl_nci": -1226000000.0, "net_income": -1226000000.0, "net_income_common": -1226000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "value_sources": { "revenue": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "cost_of_revenue": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "rnd": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "sga": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "interest_expense": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "pretax_income": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "income_tax": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "net_income_incl_nci": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "net_income": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "net_income_common": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 15775000000.0, "cost_of_revenue": 3540000000.0, "gross_profit": null, "rnd": 3992000000.0, "sga": 2483000000.0, "operating_income": null, "interest_expense": 303000000.0, "pretax_income": 5670000000.0, "income_tax": 903000000.0, "net_income_incl_nci": 4767000000.0, "net_income": 4762000000.0, "net_income_common": 4762000000.0, "eps_basic": 1.88, "eps_diluted": 1.87, "shares_basic": 2533000000.0, "shares_diluted": 2544000000.0, "dps_declared": 0.77, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-25-021834" ], "value_sources": { "revenue": [ "10-Q:0001628280-25-021834" ], "cost_of_revenue": [ "10-Q:0001628280-25-021834" ], "rnd": [ "10-Q:0001628280-25-021834" ], "sga": [ "10-Q:0001628280-25-021834" ], "interest_expense": [ "10-Q:0001628280-25-021834" ], "pretax_income": [ "10-Q:0001628280-25-021834" ], "income_tax": [ "10-Q:0001628280-25-021834" ], "net_income_incl_nci": [ "10-Q:0001628280-25-021834" ], "net_income": [ "10-Q:0001628280-25-021834" ], "net_income_common": [ "10-Q:0001628280-25-021834" ], "eps_basic": [ "10-Q:0001628280-25-021834" ], "eps_diluted": [ "10-Q:0001628280-25-021834" ], "shares_basic": [ "10-Q:0001628280-25-021834" ], "shares_diluted": [ "10-Q:0001628280-25-021834" ], "dps_declared": [ "10-Q:0001628280-25-021834" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 16112000000.0, "cost_of_revenue": 3745000000.0, "gross_profit": null, "rnd": 3500000000.0, "sga": 2739000000.0, "operating_income": null, "interest_expense": 310000000.0, "pretax_income": 6006000000.0, "income_tax": 545000000.0, "net_income_incl_nci": 5461000000.0, "net_income": 5455000000.0, "net_income_common": 5455000000.0, "eps_basic": 2.15, "eps_diluted": 2.14, "shares_basic": 2534000000.0, "shares_diluted": 2544000000.0, "dps_declared": 0.77, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-25-000014" ], "value_sources": { "revenue": [ "10-Q:0000310158-25-000014" ], "cost_of_revenue": [ "10-Q:0000310158-25-000014" ], "rnd": [ "10-Q:0000310158-25-000014" ], "sga": [ "10-Q:0000310158-25-000014" ], "interest_expense": [ "10-Q:0000310158-25-000014" ], "pretax_income": [ "10-Q:0000310158-25-000014" ], "income_tax": [ "10-Q:0000310158-25-000014" ], "net_income_incl_nci": [ "10-Q:0000310158-25-000014" ], "net_income": [ "10-Q:0000310158-25-000014" ], "net_income_common": [ "10-Q:0000310158-25-000014" ], "eps_basic": [ "10-Q:0000310158-25-000014" ], "eps_diluted": [ "10-Q:0000310158-25-000014" ], "shares_basic": [ "10-Q:0000310158-25-000014" ], "shares_diluted": [ "10-Q:0000310158-25-000014" ], "dps_declared": [ "10-Q:0000310158-25-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 16657000000.0, "cost_of_revenue": 4080000000.0, "gross_profit": null, "rnd": 5862000000.0, "sga": 2731000000.0, "operating_income": null, "interest_expense": 330000000.0, "pretax_income": 4090000000.0, "income_tax": 929000000.0, "net_income_incl_nci": 3161000000.0, "net_income": 3157000000.0, "net_income_common": 3157000000.0, "eps_basic": 1.25, "eps_diluted": 1.24, "shares_basic": 2534000000.0, "shares_diluted": 2541000000.0, "dps_declared": 0.77, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-25-000059" ], "value_sources": { "revenue": [ "10-Q:0000310158-25-000059" ], "cost_of_revenue": [ "10-Q:0000310158-25-000059" ], "rnd": [ "10-Q:0000310158-25-000059" ], "sga": [ "10-Q:0000310158-25-000059" ], "interest_expense": [ "10-Q:0000310158-25-000059" ], "pretax_income": [ "10-Q:0000310158-25-000059" ], "income_tax": [ "10-Q:0000310158-25-000059" ], "net_income_incl_nci": [ "10-Q:0000310158-25-000059" ], "net_income": [ "10-Q:0000310158-25-000059" ], "net_income_common": [ "10-Q:0000310158-25-000059" ], "eps_basic": [ "10-Q:0000310158-25-000059" ], "eps_diluted": [ "10-Q:0000310158-25-000059" ], "shares_basic": [ "10-Q:0000310158-25-000059" ], "shares_diluted": [ "10-Q:0000310158-25-000059" ], "dps_declared": [ "10-Q:0000310158-25-000059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 15624000000.0, "cost_of_revenue": 3828000000.0, "gross_profit": null, "rnd": 4584000000.0, "sga": 2864000000.0, "operating_income": null, "interest_expense": 328000000.0, "pretax_income": 4170000000.0, "income_tax": 426000000.0, "net_income_incl_nci": 3744000000.0, "net_income": 3743000000.0, "net_income_common": 3743000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "value_sources": { "revenue": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "cost_of_revenue": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "rnd": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "sga": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "interest_expense": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "pretax_income": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "income_tax": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "net_income_incl_nci": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "net_income": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "net_income_common": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 15529000000.0, "cost_of_revenue": 3419000000.0, "gross_profit": null, "rnd": 3621000000.0, "sga": 2552000000.0, "operating_income": null, "interest_expense": 313000000.0, "pretax_income": 5903000000.0, "income_tax": 818000000.0, "net_income_incl_nci": 5085000000.0, "net_income": 5079000000.0, "net_income_common": 5079000000.0, "eps_basic": 2.01, "eps_diluted": 2.01, "shares_basic": 2523000000.0, "shares_diluted": 2531000000.0, "dps_declared": 0.81, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-029802" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-029802" ], "cost_of_revenue": [ "10-Q:0001628280-26-029802" ], "rnd": [ "10-Q:0001628280-26-029802" ], "sga": [ "10-Q:0001628280-26-029802" ], "interest_expense": [ "10-Q:0001628280-26-029802" ], "pretax_income": [ "10-Q:0001628280-26-029802" ], "income_tax": [ "10-Q:0001628280-26-029802" ], "net_income_incl_nci": [ "10-Q:0001628280-26-029802" ], "net_income": [ "10-Q:0001628280-26-029802" ], "net_income_common": [ "10-Q:0001628280-26-029802" ], "eps_basic": [ "10-Q:0001628280-26-029802" ], "eps_diluted": [ "10-Q:0001628280-26-029802" ], "shares_basic": [ "10-Q:0001628280-26-029802" ], "shares_diluted": [ "10-Q:0001628280-26-029802" ], "dps_declared": [ "10-Q:0001628280-26-029802" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 15806000000.0, "cost_of_revenue": 3557000000.0, "gross_profit": null, "rnd": 4048000000.0, "sga": 2649000000.0, "operating_income": null, "interest_expense": 305000000.0, "pretax_income": 4999000000.0, "income_tax": 571000000.0, "net_income_incl_nci": 4428000000.0, "net_income": 4427000000.0, "net_income_common": 4427000000.0, "eps_basic": 1.76, "eps_diluted": 1.76, "shares_basic": 2510000000.0, "shares_diluted": 2513000000.0, "dps_declared": 0.81, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-26-000212" ], "value_sources": { "revenue": [ "10-Q:0000310158-26-000212" ], "cost_of_revenue": [ "10-Q:0000310158-26-000212" ], "rnd": [ "10-Q:0000310158-26-000212" ], "sga": [ "10-Q:0000310158-26-000212" ], "interest_expense": [ "10-Q:0000310158-26-000212" ], "pretax_income": [ "10-Q:0000310158-26-000212" ], "income_tax": [ "10-Q:0000310158-26-000212" ], "net_income_incl_nci": [ "10-Q:0000310158-26-000212" ], "net_income": [ "10-Q:0000310158-26-000212" ], "net_income_common": [ "10-Q:0000310158-26-000212" ], "eps_basic": [ "10-Q:0000310158-26-000212" ], "eps_diluted": [ "10-Q:0000310158-26-000212" ], "shares_basic": [ "10-Q:0000310158-26-000212" ], "shares_diluted": [ "10-Q:0000310158-26-000212" ], "dps_declared": [ "10-Q:0000310158-26-000212" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 17276000000.0, "cost_of_revenue": 3855000000.0, "gross_profit": null, "rnd": 4234000000.0, "sga": 2633000000.0, "operating_income": null, "interest_expense": 327000000.0, "pretax_income": 6745000000.0, "income_tax": 958000000.0, "net_income_incl_nci": 5787000000.0, "net_income": 5785000000.0, "net_income_common": 5785000000.0, "eps_basic": 2.32, "eps_diluted": 2.32, "shares_basic": 2495000000.0, "shares_diluted": 2498000000.0, "dps_declared": 0.81, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-25-000059" ], "value_sources": { "revenue": [ "10-Q:0000310158-25-000059" ], "cost_of_revenue": [ "10-Q:0000310158-25-000059" ], "rnd": [ "10-Q:0000310158-25-000059" ], "sga": [ "10-Q:0000310158-25-000059" ], "interest_expense": [ "10-Q:0000310158-25-000059" ], "pretax_income": [ "10-Q:0000310158-25-000059" ], "income_tax": [ "10-Q:0000310158-25-000059" ], "net_income_incl_nci": [ "10-Q:0000310158-25-000059" ], "net_income": [ "10-Q:0000310158-25-000059" ], "net_income_common": [ "10-Q:0000310158-25-000059" ], "eps_basic": [ "10-Q:0000310158-25-000059" ], "eps_diluted": [ "10-Q:0000310158-25-000059" ], "shares_basic": [ "10-Q:0000310158-25-000059" ], "shares_diluted": [ "10-Q:0000310158-25-000059" ], "dps_declared": [ "10-Q:0000310158-25-000059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 16400000000.0, "cost_of_revenue": 5551000000.0, "gross_profit": null, "rnd": 3886000000.0, "sga": 2898000000.0, "operating_income": null, "interest_expense": 411000000.0, "pretax_income": 3420000000.0, "income_tax": 458000000.0, "net_income_incl_nci": 2962000000.0, "net_income": 2963000000.0, "net_income_common": 2963000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "value_sources": { "revenue": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "cost_of_revenue": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "rnd": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "sga": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "interest_expense": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "pretax_income": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "income_tax": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "net_income_incl_nci": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "net_income": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "net_income_common": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 16286000000.0, "cost_of_revenue": 4195000000.0, "gross_profit": null, "rnd": 12592000000.0, "sga": 2700000000.0, "operating_income": null, "interest_expense": 479000000.0, "pretax_income": -3534000000.0, "income_tax": 709000000.0, "net_income_incl_nci": -4243000000.0, "net_income": -4240000000.0, "net_income_common": -4240000000.0, "eps_basic": -1.72, "eps_diluted": -1.72, "shares_basic": 2472000000.0, "shares_diluted": 2472000000.0, "dps_declared": 0.85, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-26-029802" ], "value_sources": { "revenue": [ "10-Q:0001628280-26-029802" ], "cost_of_revenue": [ "10-Q:0001628280-26-029802" ], "rnd": [ "10-Q:0001628280-26-029802" ], "sga": [ "10-Q:0001628280-26-029802" ], "interest_expense": [ "10-Q:0001628280-26-029802" ], "pretax_income": [ "10-Q:0001628280-26-029802" ], "income_tax": [ "10-Q:0001628280-26-029802" ], "net_income_incl_nci": [ "10-Q:0001628280-26-029802" ], "net_income": [ "10-Q:0001628280-26-029802" ], "net_income_common": [ "10-Q:0001628280-26-029802" ], "eps_basic": [ "10-Q:0001628280-26-029802" ], "eps_diluted": [ "10-Q:0001628280-26-029802" ], "shares_basic": [ "10-Q:0001628280-26-029802" ], "shares_diluted": [ "10-Q:0001628280-26-029802" ], "dps_declared": [ "10-Q:0001628280-26-029802" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 16607000000.0, "cost_of_revenue": 4395000000.0, "gross_profit": null, "rnd": 9741000000.0, "sga": 2904000000.0, "operating_income": null, "interest_expense": 525000000.0, "pretax_income": -683000000.0, "income_tax": 654000000.0, "net_income_incl_nci": -1337000000.0, "net_income": -1335000000.0, "net_income_common": -1335000000.0, "eps_basic": -0.54, "eps_diluted": -0.54, "shares_basic": 2470000000.0, "shares_diluted": 2470000000.0, "dps_declared": 0.85, "operating_lease_cost": null }, "sources": [ "10-Q:0000310158-26-000212" ], "value_sources": { "revenue": [ "10-Q:0000310158-26-000212" ], "cost_of_revenue": [ "10-Q:0000310158-26-000212" ], "rnd": [ "10-Q:0000310158-26-000212" ], "sga": [ "10-Q:0000310158-26-000212" ], "interest_expense": [ "10-Q:0000310158-26-000212" ], "pretax_income": [ "10-Q:0000310158-26-000212" ], "income_tax": [ "10-Q:0000310158-26-000212" ], "net_income_incl_nci": [ "10-Q:0000310158-26-000212" ], "net_income": [ "10-Q:0000310158-26-000212" ], "net_income_common": [ "10-Q:0000310158-26-000212" ], "eps_basic": [ "10-Q:0000310158-26-000212" ], "eps_diluted": [ "10-Q:0000310158-26-000212" ], "shares_basic": [ "10-Q:0000310158-26-000212" ], "shares_diluted": [ "10-Q:0000310158-26-000212" ], "dps_declared": [ "10-Q:0000310158-26-000212" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 41518000000.0, "cost_of_revenue": 13618000000.0, "gross_profit": null, "rnd": 13397000000.0, "sga": 8955000000.0, "operating_income": null, "interest_expense": 831000000.0, "pretax_income": 5863000000.0, "income_tax": 1340000000.0, "net_income_incl_nci": 7082000000.0, "net_income": 7067000000.0, "net_income_common": 7067000000.0, "eps_basic": 2.79, "eps_diluted": 2.78, "shares_basic": 2530000000.0, "shares_diluted": 2541000000.0, "dps_declared": 2.48, "operating_lease_cost": 340000000.0 }, "sources": [ "10-K:0000310158-21-000004", "10-K:0001628280-23-005061" ], "value_sources": { "revenue": [ "10-K:0001628280-23-005061" ], "cost_of_revenue": [ "10-K:0001628280-23-005061" ], "rnd": [ "10-K:0001628280-23-005061" ], "sga": [ "10-K:0001628280-23-005061" ], "interest_expense": [ "10-K:0001628280-23-005061" ], "pretax_income": [ "10-K:0001628280-23-005061" ], "income_tax": [ "10-K:0001628280-23-005061" ], "net_income_incl_nci": [ "10-K:0000310158-21-000004" ], "net_income": [ "10-K:0001628280-23-005061" ], "net_income_common": [ "10-K:0001628280-23-005061" ], "eps_basic": [ "10-K:0001628280-23-005061" ], "eps_diluted": [ "10-K:0001628280-23-005061" ], "shares_basic": [ "10-K:0001628280-23-005061" ], "shares_diluted": [ "10-K:0001628280-23-005061" ], "dps_declared": [ "10-K:0001628280-23-005061" ], "operating_lease_cost": [ "10-K:0001628280-23-005061" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 48704000000.0, "cost_of_revenue": 13626000000.0, "gross_profit": null, "rnd": 12245000000.0, "sga": 9634000000.0, "operating_income": null, "interest_expense": 806000000.0, "pretax_income": 13879000000.0, "income_tax": 1521000000.0, "net_income_incl_nci": null, "net_income": 13049000000.0, "net_income_common": 13049000000.0, "eps_basic": 5.16, "eps_diluted": 5.14, "shares_basic": 2530000000.0, "shares_diluted": 2538000000.0, "dps_declared": 2.64, "operating_lease_cost": 343000000.0 }, "sources": [ "10-K:0001628280-24-006850" ], "value_sources": { "revenue": [ "10-K:0001628280-24-006850" ], "cost_of_revenue": [ "10-K:0001628280-24-006850" ], "rnd": [ "10-K:0001628280-24-006850" ], "sga": [ "10-K:0001628280-24-006850" ], "interest_expense": [ "10-K:0001628280-24-006850" ], "pretax_income": [ "10-K:0001628280-24-006850" ], "income_tax": [ "10-K:0001628280-24-006850" ], "net_income": [ "10-K:0001628280-24-006850" ], "net_income_common": [ "10-K:0001628280-24-006850" ], "eps_basic": [ "10-K:0001628280-24-006850" ], "eps_diluted": [ "10-K:0001628280-24-006850" ], "shares_basic": [ "10-K:0001628280-24-006850" ], "shares_diluted": [ "10-K:0001628280-24-006850" ], "dps_declared": [ "10-K:0001628280-24-006850" ], "operating_lease_cost": [ "10-K:0001628280-24-006850" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 59283000000.0, "cost_of_revenue": 17411000000.0, "gross_profit": null, "rnd": 13548000000.0, "sga": 10042000000.0, "operating_income": null, "interest_expense": 962000000.0, "pretax_income": 16444000000.0, "income_tax": 1918000000.0, "net_income_incl_nci": 14526000000.0, "net_income": 14519000000.0, "net_income_common": 14519000000.0, "eps_basic": 5.73, "eps_diluted": 5.71, "shares_basic": 2532000000.0, "shares_diluted": 2542000000.0, "dps_declared": 2.8, "operating_lease_cost": 334000000.0 }, "sources": [ "10-K:0001628280-25-007732" ], "value_sources": { "revenue": [ "10-K:0001628280-25-007732" ], "cost_of_revenue": [ "10-K:0001628280-25-007732" ], "rnd": [ "10-K:0001628280-25-007732" ], "sga": [ "10-K:0001628280-25-007732" ], "interest_expense": [ "10-K:0001628280-25-007732" ], "pretax_income": [ "10-K:0001628280-25-007732" ], "income_tax": [ "10-K:0001628280-25-007732" ], "net_income_incl_nci": [ "10-K:0001628280-25-007732" ], "net_income": [ "10-K:0001628280-25-007732" ], "net_income_common": [ "10-K:0001628280-25-007732" ], "eps_basic": [ "10-K:0001628280-25-007732" ], "eps_diluted": [ "10-K:0001628280-25-007732" ], "shares_basic": [ "10-K:0001628280-25-007732" ], "shares_diluted": [ "10-K:0001628280-25-007732" ], "dps_declared": [ "10-K:0001628280-25-007732" ], "operating_lease_cost": [ "10-K:0001628280-25-007732" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 60115000000.0, "cost_of_revenue": 16126000000.0, "gross_profit": null, "rnd": 30531000000.0, "sga": 10504000000.0, "operating_income": null, "interest_expense": 1146000000.0, "pretax_income": 1889000000.0, "income_tax": 1512000000.0, "net_income_incl_nci": 377000000.0, "net_income": 365000000.0, "net_income_common": 365000000.0, "eps_basic": 0.14, "eps_diluted": 0.14, "shares_basic": 2537000000.0, "shares_diluted": 2547000000.0, "dps_declared": 2.96, "operating_lease_cost": 339000000.0 }, "sources": [ "10-K:0000310158-26-000063" ], "value_sources": { "revenue": [ "10-K:0000310158-26-000063" ], "cost_of_revenue": [ "10-K:0000310158-26-000063" ], "rnd": [ "10-K:0000310158-26-000063" ], "sga": [ "10-K:0000310158-26-000063" ], "interest_expense": [ "10-K:0000310158-26-000063" ], "pretax_income": [ "10-K:0000310158-26-000063" ], "income_tax": [ "10-K:0000310158-26-000063" ], "net_income_incl_nci": [ "10-K:0000310158-26-000063" ], "net_income": [ "10-K:0000310158-26-000063" ], "net_income_common": [ "10-K:0000310158-26-000063" ], "eps_basic": [ "10-K:0000310158-26-000063" ], "eps_diluted": [ "10-K:0000310158-26-000063" ], "shares_basic": [ "10-K:0000310158-26-000063" ], "shares_diluted": [ "10-K:0000310158-26-000063" ], "dps_declared": [ "10-K:0000310158-26-000063" ], "operating_lease_cost": [ "10-K:0000310158-26-000063" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 64168000000.0, "cost_of_revenue": 15193000000.0, "gross_profit": null, "rnd": 17938000000.0, "sga": 10816000000.0, "operating_income": null, "interest_expense": 1271000000.0, "pretax_income": 19936000000.0, "income_tax": 2803000000.0, "net_income_incl_nci": 17133000000.0, "net_income": 17117000000.0, "net_income_common": 17117000000.0, "eps_basic": 6.76, "eps_diluted": 6.74, "shares_basic": 2532000000.0, "shares_diluted": 2541000000.0, "dps_declared": 3.12, "operating_lease_cost": 348000000.0 }, "sources": [ "10-K:0000310158-26-000063" ], "value_sources": { "revenue": [ "10-K:0000310158-26-000063" ], "cost_of_revenue": [ "10-K:0000310158-26-000063" ], "rnd": [ "10-K:0000310158-26-000063" ], "sga": [ "10-K:0000310158-26-000063" ], "interest_expense": [ "10-K:0000310158-26-000063" ], "pretax_income": [ "10-K:0000310158-26-000063" ], "income_tax": [ "10-K:0000310158-26-000063" ], "net_income_incl_nci": [ "10-K:0000310158-26-000063" ], "net_income": [ "10-K:0000310158-26-000063" ], "net_income_common": [ "10-K:0000310158-26-000063" ], "eps_basic": [ "10-K:0000310158-26-000063" ], "eps_diluted": [ "10-K:0000310158-26-000063" ], "shares_basic": [ "10-K:0000310158-26-000063" ], "shares_diluted": [ "10-K:0000310158-26-000063" ], "dps_declared": [ "10-K:0000310158-26-000063" ], "operating_lease_cost": [ "10-K:0000310158-26-000063" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 65011000000.0, "cost_of_revenue": 16382000000.0, "gross_profit": null, "rnd": 15789000000.0, "sga": 10733000000.0, "operating_income": null, "interest_expense": 1357000000.0, "pretax_income": 21067000000.0, "income_tax": 2804000000.0, "net_income_incl_nci": 18263000000.0, "net_income": 18254000000.0, "net_income_common": 18254000000.0, "eps_basic": 7.3, "eps_diluted": 7.28, "shares_basic": 2502000000.0, "shares_diluted": 2507000000.0, "dps_declared": 3.28, "operating_lease_cost": 423000000.0 }, "sources": [ "10-K:0000310158-26-000063" ], "value_sources": { "revenue": [ "10-K:0000310158-26-000063" ], "cost_of_revenue": [ "10-K:0000310158-26-000063" ], "rnd": [ "10-K:0000310158-26-000063" ], "sga": [ "10-K:0000310158-26-000063" ], "interest_expense": [ "10-K:0000310158-26-000063" ], "pretax_income": [ "10-K:0000310158-26-000063" ], "income_tax": [ "10-K:0000310158-26-000063" ], "net_income_incl_nci": [ "10-K:0000310158-26-000063" ], "net_income": [ "10-K:0000310158-26-000063" ], "net_income_common": [ "10-K:0000310158-26-000063" ], "eps_basic": [ "10-K:0000310158-26-000063" ], "eps_diluted": [ "10-K:0000310158-26-000063" ], "shares_basic": [ "10-K:0000310158-26-000063" ], "shares_diluted": [ "10-K:0000310158-26-000063" ], "dps_declared": [ "10-K:0000310158-26-000063" ], "operating_lease_cost": [ "10-K:0000310158-26-000063" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 7425000000.0, "short_term_investments": 7000000.0, "receivables": 8182000000.0, "inventory": 5846000000.0, "current_assets": 26174000000.0, "ppe_net": 15269000000.0, "goodwill": 19767000000.0, "intangibles": 16096000000.0, "total_assets": 84913000000.0, "accounts_payable": 3572000000.0, "short_term_borrowings": null, "debt_current": 6361000000.0, "current_liabilities": 23483000000.0, "long_term_debt": 21637000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 26205000000.0, "nci": 95000000.0, "equity_total": 26300000000.0, "liabilities_and_equity": 84913000000.0, "shares_outstanding": null, "retained_earnings": 48272000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1033000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-20-000009" ], "value_sources": { "cash": [ "10-Q:0000310158-20-000009" ], "short_term_investments": [ "10-Q:0000310158-20-000009" ], "receivables": [ "10-Q:0000310158-20-000009" ], "inventory": [ "10-Q:0000310158-20-000009" ], "current_assets": [ "10-Q:0000310158-20-000009" ], "ppe_net": [ "10-Q:0000310158-20-000009" ], "goodwill": [ "10-Q:0000310158-20-000009" ], "intangibles": [ "10-Q:0000310158-20-000009" ], "total_assets": [ "10-Q:0000310158-20-000009" ], "accounts_payable": [ "10-Q:0000310158-20-000009" ], "debt_current": [ "10-Q:0000310158-20-000009" ], "current_liabilities": [ "10-Q:0000310158-20-000009" ], "long_term_debt": [ "10-Q:0000310158-20-000009" ], "equity_parent": [ "10-Q:0000310158-20-000009" ], "nci": [ "10-Q:0000310158-20-000009" ], "equity_total": [ "10-Q:0000310158-20-000009" ], "liabilities_and_equity": [ "10-Q:0000310158-20-000009" ], "retained_earnings": [ "10-Q:0000310158-20-000009" ], "accrued_taxes_current": [ "10-Q:0000310158-20-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 11103000000.0, "short_term_investments": 0.0, "receivables": 7577000000.0, "inventory": 6056000000.0, "current_assets": 29343000000.0, "ppe_net": 15789000000.0, "goodwill": 20067000000.0, "intangibles": 16566000000.0, "total_assets": 90615000000.0, "accounts_payable": 3448000000.0, "short_term_borrowings": null, "debt_current": 4718000000.0, "current_liabilities": 22178000000.0, "long_term_debt": 26156000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 27642000000.0, "nci": 102000000.0, "equity_total": 27744000000.0, "liabilities_and_equity": 90615000000.0, "shares_outstanding": null, "retained_earnings": 49724000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1266000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-20-000026" ], "value_sources": { "cash": [ "10-Q:0000310158-20-000026" ], "short_term_investments": [ "10-Q:0000310158-20-000026" ], "receivables": [ "10-Q:0000310158-20-000026" ], "inventory": [ "10-Q:0000310158-20-000026" ], "current_assets": [ "10-Q:0000310158-20-000026" ], "ppe_net": [ "10-Q:0000310158-20-000026" ], "goodwill": [ "10-Q:0000310158-20-000026" ], "intangibles": [ "10-Q:0000310158-20-000026" ], "total_assets": [ "10-Q:0000310158-20-000026" ], "accounts_payable": [ "10-Q:0000310158-20-000026" ], "debt_current": [ "10-Q:0000310158-20-000026" ], "current_liabilities": [ "10-Q:0000310158-20-000026" ], "long_term_debt": [ "10-Q:0000310158-20-000026" ], "equity_parent": [ "10-Q:0000310158-20-000026" ], "nci": [ "10-Q:0000310158-20-000026" ], "equity_total": [ "10-Q:0000310158-20-000026" ], "liabilities_and_equity": [ "10-Q:0000310158-20-000026" ], "retained_earnings": [ "10-Q:0000310158-20-000026" ], "accrued_taxes_current": [ "10-Q:0000310158-20-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 7356000000.0, "short_term_investments": 0.0, "receivables": 8422000000.0, "inventory": 6128000000.0, "current_assets": 26577000000.0, "ppe_net": 16919000000.0, "goodwill": 20248000000.0, "intangibles": 16677000000.0, "total_assets": 89800000000.0, "accounts_payable": 3744000000.0, "short_term_borrowings": null, "debt_current": 2420000000.0, "current_liabilities": 20405000000.0, "long_term_debt": 26321000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 29186000000.0, "nci": 84000000.0, "equity_total": 29270000000.0, "liabilities_and_equity": 89800000000.0, "shares_outstanding": null, "retained_earnings": 51107000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 984000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-20-000030" ], "value_sources": { "cash": [ "10-Q:0000310158-20-000030" ], "short_term_investments": [ "10-Q:0000310158-20-000030" ], "receivables": [ "10-Q:0000310158-20-000030" ], "inventory": [ "10-Q:0000310158-20-000030" ], "current_assets": [ "10-Q:0000310158-20-000030" ], "ppe_net": [ "10-Q:0000310158-20-000030" ], "goodwill": [ "10-Q:0000310158-20-000030" ], "intangibles": [ "10-Q:0000310158-20-000030" ], "total_assets": [ "10-Q:0000310158-20-000030" ], "accounts_payable": [ "10-Q:0000310158-20-000030" ], "debt_current": [ "10-Q:0000310158-20-000030" ], "current_liabilities": [ "10-Q:0000310158-20-000030" ], "long_term_debt": [ "10-Q:0000310158-20-000030" ], "equity_parent": [ "10-Q:0000310158-20-000030" ], "nci": [ "10-Q:0000310158-20-000030" ], "equity_total": [ "10-Q:0000310158-20-000030" ], "liabilities_and_equity": [ "10-Q:0000310158-20-000030" ], "retained_earnings": [ "10-Q:0000310158-20-000030" ], "accrued_taxes_current": [ "10-Q:0000310158-20-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 8050000000.0, "short_term_investments": 0.0, "receivables": 6803000000.0, "inventory": 5554000000.0, "current_assets": 27764000000.0, "ppe_net": 17000000000.0, "goodwill": 18882000000.0, "intangibles": 14101000000.0, "total_assets": 91588000000.0, "accounts_payable": 4327000000.0, "short_term_borrowings": null, "debt_current": 6431000000.0, "current_liabilities": 27327000000.0, "long_term_debt": 25360000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 25317000000.0, "nci": 87000000.0, "equity_total": 25404000000.0, "liabilities_and_equity": 91588000000.0, "shares_outstanding": null, "retained_earnings": 47362000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1597000000.0, "commercial_paper": null, "operating_lease_liability": 1626000000.0, "operating_lease_liability_current": 291000000.0, "operating_lease_liability_noncurrent": 1335000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": 336000000.0, "operating_lease_payments_total": 1879000000.0, "operating_lease_imputed_interest": 217000000.0, "debt_maturity_y1": 2300000000.0, "debt_maturity_y2": 2300000000.0, "debt_maturity_y3": 1700000000.0, "debt_maturity_y4": 1400000000.0, "debt_maturity_y5": 2500000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000310158-21-000004", "10-K:0000310158-22-000003" ], "value_sources": { "cash": [ "10-K:0000310158-22-000003" ], "short_term_investments": [ "10-K:0000310158-21-000004" ], "receivables": [ "10-K:0000310158-22-000003" ], "inventory": [ "10-K:0000310158-22-000003" ], "current_assets": [ "10-K:0000310158-22-000003" ], "ppe_net": [ "10-K:0000310158-22-000003" ], "goodwill": [ "10-K:0000310158-22-000003" ], "intangibles": [ "10-K:0000310158-22-000003" ], "total_assets": [ "10-K:0000310158-22-000003" ], "accounts_payable": [ "10-K:0000310158-22-000003" ], "debt_current": [ "10-K:0000310158-22-000003" ], "current_liabilities": [ "10-K:0000310158-22-000003" ], "long_term_debt": [ "10-K:0000310158-22-000003" ], "equity_parent": [ "10-K:0000310158-22-000003" ], "nci": [ "10-K:0000310158-22-000003" ], "equity_total": [ "10-K:0000310158-22-000003" ], "liabilities_and_equity": [ "10-K:0000310158-22-000003" ], "retained_earnings": [ "10-K:0000310158-22-000003" ], "accrued_taxes_current": [ "10-K:0000310158-22-000003" ], "operating_lease_liability": [ "10-K:0000310158-22-000003" ], "operating_lease_liability_current": [ "10-K:0000310158-22-000003" ], "operating_lease_liability_noncurrent": [ "10-K:0000310158-22-000003" ], "operating_lease_discount_rate": [ "10-K:0000310158-22-000003" ], "operating_lease_payments_y1": [ "10-K:0000310158-21-000004" ], "operating_lease_payments_total": [ "10-K:0000310158-21-000004" ], "operating_lease_imputed_interest": [ "10-K:0000310158-21-000004" ], "debt_maturity_y1": [ "10-K:0000310158-21-000004" ], "debt_maturity_y2": [ "10-K:0000310158-21-000004" ], "debt_maturity_y3": [ "10-K:0000310158-21-000004" ], "debt_maturity_y4": [ "10-K:0000310158-21-000004" ], "debt_maturity_y5": [ "10-K:0000310158-21-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 6981000000.0, "short_term_investments": null, "receivables": 8235000000.0, "inventory": 6402000000.0, "current_assets": 26909000000.0, "ppe_net": 18295000000.0, "goodwill": 20212000000.0, "intangibles": 14401000000.0, "total_assets": 90847000000.0, "accounts_payable": 4034000000.0, "short_term_borrowings": null, "debt_current": 7251000000.0, "current_liabilities": 26361000000.0, "long_term_debt": 24002000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 26945000000.0, "nci": 94000000.0, "equity_total": 27039000000.0, "liabilities_and_equity": 90847000000.0, "shares_outstanding": null, "retained_earnings": 48888000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1490000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-21-000009" ], "value_sources": { "cash": [ "10-Q:0000310158-21-000009" ], "receivables": [ "10-Q:0000310158-21-000009" ], "inventory": [ "10-Q:0000310158-21-000009" ], "current_assets": [ "10-Q:0000310158-21-000009" ], "ppe_net": [ "10-Q:0000310158-21-000009" ], "goodwill": [ "10-Q:0000310158-21-000009" ], "intangibles": [ "10-Q:0000310158-21-000009" ], "total_assets": [ "10-Q:0000310158-21-000009" ], "accounts_payable": [ "10-Q:0000310158-21-000009" ], "debt_current": [ "10-Q:0000310158-21-000009" ], "current_liabilities": [ "10-Q:0000310158-21-000009" ], "long_term_debt": [ "10-Q:0000310158-21-000009" ], "equity_parent": [ "10-Q:0000310158-21-000009" ], "nci": [ "10-Q:0000310158-21-000009" ], "equity_total": [ "10-Q:0000310158-21-000009" ], "liabilities_and_equity": [ "10-Q:0000310158-21-000009" ], "retained_earnings": [ "10-Q:0000310158-21-000009" ], "accrued_taxes_current": [ "10-Q:0000310158-21-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 8575000000.0, "short_term_investments": null, "receivables": 7843000000.0, "inventory": 5499000000.0, "current_assets": 28665000000.0, "ppe_net": 18064000000.0, "goodwill": 18873000000.0, "intangibles": 13622000000.0, "total_assets": 90688000000.0, "accounts_payable": 3897000000.0, "short_term_borrowings": null, "debt_current": 2488000000.0, "current_liabilities": 21906000000.0, "long_term_debt": 24033000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 33294000000.0, "nci": 94000000.0, "equity_total": 33388000000.0, "liabilities_and_equity": 90688000000.0, "shares_outstanding": null, "retained_earnings": 48777000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 971000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-21-000028" ], "value_sources": { "cash": [ "10-Q:0000310158-21-000028" ], "receivables": [ "10-Q:0000310158-21-000028" ], "inventory": [ "10-Q:0000310158-21-000028" ], "current_assets": [ "10-Q:0000310158-21-000028" ], "ppe_net": [ "10-Q:0000310158-21-000028" ], "goodwill": [ "10-Q:0000310158-21-000028" ], "intangibles": [ "10-Q:0000310158-21-000028" ], "total_assets": [ "10-Q:0000310158-21-000028" ], "accounts_payable": [ "10-Q:0000310158-21-000028" ], "debt_current": [ "10-Q:0000310158-21-000028" ], "current_liabilities": [ "10-Q:0000310158-21-000028" ], "long_term_debt": [ "10-Q:0000310158-21-000028" ], "equity_parent": [ "10-Q:0000310158-21-000028" ], "nci": [ "10-Q:0000310158-21-000028" ], "equity_total": [ "10-Q:0000310158-21-000028" ], "liabilities_and_equity": [ "10-Q:0000310158-21-000028" ], "retained_earnings": [ "10-Q:0000310158-21-000028" ], "accrued_taxes_current": [ "10-Q:0000310158-21-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 10016000000.0, "short_term_investments": null, "receivables": 8571000000.0, "inventory": 5603000000.0, "current_assets": 31058000000.0, "ppe_net": 18565000000.0, "goodwill": 18862000000.0, "intangibles": 13384000000.0, "total_assets": 93494000000.0, "accounts_payable": 3366000000.0, "short_term_borrowings": null, "debt_current": 3534000000.0, "current_liabilities": 23728000000.0, "long_term_debt": 22907000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 35794000000.0, "nci": 69000000.0, "equity_total": 35863000000.0, "liabilities_and_equity": 93494000000.0, "shares_outstanding": null, "retained_earnings": 51691000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 954000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-21-000032" ], "value_sources": { "cash": [ "10-Q:0000310158-21-000032" ], "receivables": [ "10-Q:0000310158-21-000032" ], "inventory": [ "10-Q:0000310158-21-000032" ], "current_assets": [ "10-Q:0000310158-21-000032" ], "ppe_net": [ "10-Q:0000310158-21-000032" ], "goodwill": [ "10-Q:0000310158-21-000032" ], "intangibles": [ "10-Q:0000310158-21-000032" ], "total_assets": [ "10-Q:0000310158-21-000032" ], "accounts_payable": [ "10-Q:0000310158-21-000032" ], "debt_current": [ "10-Q:0000310158-21-000032" ], "current_liabilities": [ "10-Q:0000310158-21-000032" ], "long_term_debt": [ "10-Q:0000310158-21-000032" ], "equity_parent": [ "10-Q:0000310158-21-000032" ], "nci": [ "10-Q:0000310158-21-000032" ], "equity_total": [ "10-Q:0000310158-21-000032" ], "liabilities_and_equity": [ "10-Q:0000310158-21-000032" ], "retained_earnings": [ "10-Q:0000310158-21-000032" ], "accrued_taxes_current": [ "10-Q:0000310158-21-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 8096000000.0, "short_term_investments": 0.0, "receivables": 9230000000.0, "inventory": 5953000000.0, "current_assets": 30266000000.0, "ppe_net": 19279000000.0, "goodwill": 21264000000.0, "intangibles": 22933000000.0, "total_assets": 105694000000.0, "accounts_payable": 4609000000.0, "short_term_borrowings": null, "debt_current": 2412000000.0, "current_liabilities": 23872000000.0, "long_term_debt": 30690000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 38184000000.0, "nci": 73000000.0, "equity_total": 38257000000.0, "liabilities_and_equity": 105694000000.0, "shares_outstanding": null, "retained_earnings": 53696000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1224000000.0, "commercial_paper": null, "operating_lease_liability": 1529000000.0, "operating_lease_liability_current": 304000000.0, "operating_lease_liability_noncurrent": 1225000000.0, "operating_lease_discount_rate": 0.026, "operating_lease_payments_y1": 336000000.0, "operating_lease_payments_total": 1705000000.0, "operating_lease_imputed_interest": 176000000.0, "debt_maturity_y1": 2300000000.0, "debt_maturity_y2": 1700000000.0, "debt_maturity_y3": 1300000000.0, "debt_maturity_y4": 2500000000.0, "debt_maturity_y5": 2300000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000310158-22-000003", "10-K:0001628280-23-005061" ], "value_sources": { "cash": [ "10-K:0001628280-23-005061" ], "short_term_investments": [ "10-K:0001628280-23-005061" ], "receivables": [ "10-K:0001628280-23-005061" ], "inventory": [ "10-K:0001628280-23-005061" ], "current_assets": [ "10-K:0001628280-23-005061" ], "ppe_net": [ "10-K:0001628280-23-005061" ], "goodwill": [ "10-K:0001628280-23-005061" ], "intangibles": [ "10-K:0001628280-23-005061" ], "total_assets": [ "10-K:0001628280-23-005061" ], "accounts_payable": [ "10-K:0001628280-23-005061" ], "debt_current": [ "10-K:0001628280-23-005061" ], "current_liabilities": [ "10-K:0001628280-23-005061" ], "long_term_debt": [ "10-K:0001628280-23-005061" ], "equity_parent": [ "10-K:0001628280-23-005061" ], "nci": [ "10-K:0001628280-23-005061" ], "equity_total": [ "10-K:0001628280-23-005061" ], "liabilities_and_equity": [ "10-K:0001628280-23-005061" ], "retained_earnings": [ "10-K:0001628280-23-005061" ], "accrued_taxes_current": [ "10-K:0001628280-23-005061" ], "operating_lease_liability": [ "10-K:0001628280-23-005061" ], "operating_lease_liability_current": [ "10-K:0001628280-23-005061" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-23-005061" ], "operating_lease_discount_rate": [ "10-K:0001628280-23-005061" ], "operating_lease_payments_y1": [ "10-K:0000310158-22-000003" ], "operating_lease_payments_total": [ "10-K:0000310158-22-000003" ], "operating_lease_imputed_interest": [ "10-K:0000310158-22-000003" ], "debt_maturity_y1": [ "10-K:0000310158-22-000003" ], "debt_maturity_y2": [ "10-K:0000310158-22-000003" ], "debt_maturity_y3": [ "10-K:0000310158-22-000003" ], "debt_maturity_y4": [ "10-K:0000310158-22-000003" ], "debt_maturity_y5": [ "10-K:0000310158-22-000003" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 8556000000.0, "short_term_investments": 372000000.0, "receivables": 9828000000.0, "inventory": 5774000000.0, "current_assets": 31184000000.0, "ppe_net": 19747000000.0, "goodwill": 21258000000.0, "intangibles": 23022000000.0, "total_assets": 106668000000.0, "accounts_payable": 3715000000.0, "short_term_borrowings": null, "debt_current": 1208000000.0, "current_liabilities": 22316000000.0, "long_term_debt": 30586000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 40883000000.0, "nci": 70000000.0, "equity_total": 40953000000.0, "liabilities_and_equity": 106668000000.0, "shares_outstanding": null, "retained_earnings": 56252000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1571000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-22-000011" ], "value_sources": { "cash": [ "10-Q:0000310158-22-000011" ], "short_term_investments": [ "10-Q:0000310158-22-000011" ], "receivables": [ "10-Q:0000310158-22-000011" ], "inventory": [ "10-Q:0000310158-22-000011" ], "current_assets": [ "10-Q:0000310158-22-000011" ], "ppe_net": [ "10-Q:0000310158-22-000011" ], "goodwill": [ "10-Q:0000310158-22-000011" ], "intangibles": [ "10-Q:0000310158-22-000011" ], "total_assets": [ "10-Q:0000310158-22-000011" ], "accounts_payable": [ "10-Q:0000310158-22-000011" ], "debt_current": [ "10-Q:0000310158-22-000011" ], "current_liabilities": [ "10-Q:0000310158-22-000011" ], "long_term_debt": [ "10-Q:0000310158-22-000011" ], "equity_parent": [ "10-Q:0000310158-22-000011" ], "nci": [ "10-Q:0000310158-22-000011" ], "equity_total": [ "10-Q:0000310158-22-000011" ], "liabilities_and_equity": [ "10-Q:0000310158-22-000011" ], "retained_earnings": [ "10-Q:0000310158-22-000011" ], "accrued_taxes_current": [ "10-Q:0000310158-22-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 9675000000.0, "short_term_investments": 453000000.0, "receivables": 9643000000.0, "inventory": 5535000000.0, "current_assets": 32116000000.0, "ppe_net": 20059000000.0, "goodwill": 21213000000.0, "intangibles": 22497000000.0, "total_assets": 107095000000.0, "accounts_payable": 3482000000.0, "short_term_borrowings": null, "debt_current": 2979000000.0, "current_liabilities": 23168000000.0, "long_term_debt": 28684000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 43243000000.0, "nci": 75000000.0, "equity_total": 43318000000.0, "liabilities_and_equity": 107095000000.0, "shares_outstanding": null, "retained_earnings": 58437000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1438000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-22-000030" ], "value_sources": { "cash": [ "10-Q:0000310158-22-000030" ], "short_term_investments": [ "10-Q:0000310158-22-000030" ], "receivables": [ "10-Q:0000310158-22-000030" ], "inventory": [ "10-Q:0000310158-22-000030" ], "current_assets": [ "10-Q:0000310158-22-000030" ], "ppe_net": [ "10-Q:0000310158-22-000030" ], "goodwill": [ "10-Q:0000310158-22-000030" ], "intangibles": [ "10-Q:0000310158-22-000030" ], "total_assets": [ "10-Q:0000310158-22-000030" ], "accounts_payable": [ "10-Q:0000310158-22-000030" ], "debt_current": [ "10-Q:0000310158-22-000030" ], "current_liabilities": [ "10-Q:0000310158-22-000030" ], "long_term_debt": [ "10-Q:0000310158-22-000030" ], "equity_parent": [ "10-Q:0000310158-22-000030" ], "nci": [ "10-Q:0000310158-22-000030" ], "equity_total": [ "10-Q:0000310158-22-000030" ], "liabilities_and_equity": [ "10-Q:0000310158-22-000030" ], "retained_earnings": [ "10-Q:0000310158-22-000030" ], "accrued_taxes_current": [ "10-Q:0000310158-22-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 11145000000.0, "short_term_investments": 103000000.0, "receivables": 9482000000.0, "inventory": 5614000000.0, "current_assets": 33561000000.0, "ppe_net": 20424000000.0, "goodwill": 21160000000.0, "intangibles": 21368000000.0, "total_assets": 107081000000.0, "accounts_payable": 3371000000.0, "short_term_borrowings": null, "debt_current": 1936000000.0, "current_liabilities": 22998000000.0, "long_term_debt": 28482000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 44458000000.0, "nci": 66000000.0, "equity_total": 44524000000.0, "liabilities_and_equity": 107081000000.0, "shares_outstanding": null, "retained_earnings": 59928000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1698000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-22-000034" ], "value_sources": { "cash": [ "10-Q:0000310158-22-000034" ], "short_term_investments": [ "10-Q:0000310158-22-000034" ], "receivables": [ "10-Q:0000310158-22-000034" ], "inventory": [ "10-Q:0000310158-22-000034" ], "current_assets": [ "10-Q:0000310158-22-000034" ], "ppe_net": [ "10-Q:0000310158-22-000034" ], "goodwill": [ "10-Q:0000310158-22-000034" ], "intangibles": [ "10-Q:0000310158-22-000034" ], "total_assets": [ "10-Q:0000310158-22-000034" ], "accounts_payable": [ "10-Q:0000310158-22-000034" ], "debt_current": [ "10-Q:0000310158-22-000034" ], "current_liabilities": [ "10-Q:0000310158-22-000034" ], "long_term_debt": [ "10-Q:0000310158-22-000034" ], "equity_parent": [ "10-Q:0000310158-22-000034" ], "nci": [ "10-Q:0000310158-22-000034" ], "equity_total": [ "10-Q:0000310158-22-000034" ], "liabilities_and_equity": [ "10-Q:0000310158-22-000034" ], "retained_earnings": [ "10-Q:0000310158-22-000034" ], "accrued_taxes_current": [ "10-Q:0000310158-22-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 12694000000.0, "short_term_investments": 498000000.0, "receivables": 9450000000.0, "inventory": 5911000000.0, "current_assets": 35722000000.0, "ppe_net": 21422000000.0, "goodwill": 21204000000.0, "intangibles": 20269000000.0, "total_assets": 109160000000.0, "accounts_payable": 4264000000.0, "short_term_borrowings": null, "debt_current": 1946000000.0, "current_liabilities": 24239000000.0, "long_term_debt": 28745000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 45991000000.0, "nci": 67000000.0, "equity_total": 46058000000.0, "liabilities_and_equity": 109160000000.0, "shares_outstanding": null, "retained_earnings": 61081000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1986000000.0, "commercial_paper": null, "operating_lease_liability": 1294000000.0, "operating_lease_liability_current": 281000000.0, "operating_lease_liability_noncurrent": 1013000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": 323000000.0, "operating_lease_payments_total": 1492000000.0, "operating_lease_imputed_interest": 198000000.0, "debt_maturity_y1": 1700000000.0, "debt_maturity_y2": 1300000000.0, "debt_maturity_y3": 2500000000.0, "debt_maturity_y4": 2200000000.0, "debt_maturity_y5": 1500000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001628280-23-005061", "10-K:0001628280-24-006850" ], "value_sources": { "cash": [ "10-K:0001628280-24-006850" ], "short_term_investments": [ "10-K:0001628280-24-006850" ], "receivables": [ "10-K:0001628280-24-006850" ], "inventory": [ "10-K:0001628280-24-006850" ], "current_assets": [ "10-K:0001628280-24-006850" ], "ppe_net": [ "10-K:0001628280-24-006850" ], "goodwill": [ "10-K:0001628280-24-006850" ], "intangibles": [ "10-K:0001628280-24-006850" ], "total_assets": [ "10-K:0001628280-24-006850" ], "accounts_payable": [ "10-K:0001628280-24-006850" ], "debt_current": [ "10-K:0001628280-24-006850" ], "current_liabilities": [ "10-K:0001628280-24-006850" ], "long_term_debt": [ "10-K:0001628280-24-006850" ], "equity_parent": [ "10-K:0001628280-24-006850" ], "nci": [ "10-K:0001628280-24-006850" ], "equity_total": [ "10-K:0001628280-24-006850" ], "liabilities_and_equity": [ "10-K:0001628280-24-006850" ], "retained_earnings": [ "10-K:0001628280-24-006850" ], "accrued_taxes_current": [ "10-K:0001628280-24-006850" ], "operating_lease_liability": [ "10-K:0001628280-24-006850" ], "operating_lease_liability_current": [ "10-K:0001628280-24-006850" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-24-006850" ], "operating_lease_discount_rate": [ "10-K:0001628280-24-006850" ], "operating_lease_payments_y1": [ "10-K:0001628280-23-005061" ], "operating_lease_payments_total": [ "10-K:0001628280-23-005061" ], "operating_lease_imputed_interest": [ "10-K:0001628280-23-005061" ], "debt_maturity_y1": [ "10-K:0001628280-23-005061" ], "debt_maturity_y2": [ "10-K:0001628280-23-005061" ], "debt_maturity_y3": [ "10-K:0001628280-23-005061" ], "debt_maturity_y4": [ "10-K:0001628280-23-005061" ], "debt_maturity_y5": [ "10-K:0001628280-23-005061" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 9707000000.0, "short_term_investments": 680000000.0, "receivables": 10415000000.0, "inventory": 5863000000.0, "current_assets": 33402000000.0, "ppe_net": 21758000000.0, "goodwill": 21209000000.0, "intangibles": 19857000000.0, "total_assets": 107796000000.0, "accounts_payable": 3680000000.0, "short_term_borrowings": null, "debt_current": 2672000000.0, "current_liabilities": 23131000000.0, "long_term_debt": 28074000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 46834000000.0, "nci": 71000000.0, "equity_total": 46905000000.0, "liabilities_and_equity": 107796000000.0, "shares_outstanding": null, "retained_earnings": 62039000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1872000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-23-015990" ], "value_sources": { "cash": [ "10-Q:0001628280-23-015990" ], "short_term_investments": [ "10-Q:0001628280-23-015990" ], "receivables": [ "10-Q:0001628280-23-015990" ], "inventory": [ "10-Q:0001628280-23-015990" ], "current_assets": [ "10-Q:0001628280-23-015990" ], "ppe_net": [ "10-Q:0001628280-23-015990" ], "goodwill": [ "10-Q:0001628280-23-015990" ], "intangibles": [ "10-Q:0001628280-23-015990" ], "total_assets": [ "10-Q:0001628280-23-015990" ], "accounts_payable": [ "10-Q:0001628280-23-015990" ], "debt_current": [ "10-Q:0001628280-23-015990" ], "current_liabilities": [ "10-Q:0001628280-23-015990" ], "long_term_debt": [ "10-Q:0001628280-23-015990" ], "equity_parent": [ "10-Q:0001628280-23-015990" ], "nci": [ "10-Q:0001628280-23-015990" ], "equity_total": [ "10-Q:0001628280-23-015990" ], "liabilities_and_equity": [ "10-Q:0001628280-23-015990" ], "retained_earnings": [ "10-Q:0001628280-23-015990" ], "accrued_taxes_current": [ "10-Q:0001628280-23-015990" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 5660000000.0, "short_term_investments": 718000000.0, "receivables": 11030000000.0, "inventory": 5930000000.0, "current_assets": 29977000000.0, "ppe_net": 22231000000.0, "goodwill": 21195000000.0, "intangibles": 19665000000.0, "total_assets": 104469000000.0, "accounts_payable": 3442000000.0, "short_term_borrowings": null, "debt_current": 2839000000.0, "current_liabilities": 23394000000.0, "long_term_debt": 34072000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 38693000000.0, "nci": 49000000.0, "equity_total": 38742000000.0, "liabilities_and_equity": 104469000000.0, "shares_outstanding": null, "retained_earnings": 54198000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1489000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-23-027770" ], "value_sources": { "cash": [ "10-Q:0001628280-23-027770" ], "short_term_investments": [ "10-Q:0001628280-23-027770" ], "receivables": [ "10-Q:0001628280-23-027770" ], "inventory": [ "10-Q:0001628280-23-027770" ], "current_assets": [ "10-Q:0001628280-23-027770" ], "ppe_net": [ "10-Q:0001628280-23-027770" ], "goodwill": [ "10-Q:0001628280-23-027770" ], "intangibles": [ "10-Q:0001628280-23-027770" ], "total_assets": [ "10-Q:0001628280-23-027770" ], "accounts_payable": [ "10-Q:0001628280-23-027770" ], "debt_current": [ "10-Q:0001628280-23-027770" ], "current_liabilities": [ "10-Q:0001628280-23-027770" ], "long_term_debt": [ "10-Q:0001628280-23-027770" ], "equity_parent": [ "10-Q:0001628280-23-027770" ], "nci": [ "10-Q:0001628280-23-027770" ], "equity_total": [ "10-Q:0001628280-23-027770" ], "liabilities_and_equity": [ "10-Q:0001628280-23-027770" ], "retained_earnings": [ "10-Q:0001628280-23-027770" ], "accrued_taxes_current": [ "10-Q:0001628280-23-027770" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 8605000000.0, "short_term_investments": 168000000.0, "receivables": 10394000000.0, "inventory": 6131000000.0, "current_assets": 31954000000.0, "ppe_net": 22526000000.0, "goodwill": 21183000000.0, "intangibles": 19199000000.0, "total_assets": 106727000000.0, "accounts_payable": 3509000000.0, "short_term_borrowings": null, "debt_current": 887000000.0, "current_liabilities": 23094000000.0, "long_term_debt": 33972000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 41246000000.0, "nci": 54000000.0, "equity_total": 41300000000.0, "liabilities_and_equity": 106727000000.0, "shares_outstanding": null, "retained_earnings": 57082000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1981000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-23-036717" ], "value_sources": { "cash": [ "10-Q:0001628280-23-036717" ], "short_term_investments": [ "10-Q:0001628280-23-036717" ], "receivables": [ "10-Q:0001628280-23-036717" ], "inventory": [ "10-Q:0001628280-23-036717" ], "current_assets": [ "10-Q:0001628280-23-036717" ], "ppe_net": [ "10-Q:0001628280-23-036717" ], "goodwill": [ "10-Q:0001628280-23-036717" ], "intangibles": [ "10-Q:0001628280-23-036717" ], "total_assets": [ "10-Q:0001628280-23-036717" ], "accounts_payable": [ "10-Q:0001628280-23-036717" ], "debt_current": [ "10-Q:0001628280-23-036717" ], "current_liabilities": [ "10-Q:0001628280-23-036717" ], "long_term_debt": [ "10-Q:0001628280-23-036717" ], "equity_parent": [ "10-Q:0001628280-23-036717" ], "nci": [ "10-Q:0001628280-23-036717" ], "equity_total": [ "10-Q:0001628280-23-036717" ], "liabilities_and_equity": [ "10-Q:0001628280-23-036717" ], "retained_earnings": [ "10-Q:0001628280-23-036717" ], "accrued_taxes_current": [ "10-Q:0001628280-23-036717" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 6841000000.0, "short_term_investments": 252000000.0, "receivables": 10349000000.0, "inventory": 6358000000.0, "current_assets": 32168000000.0, "ppe_net": 23051000000.0, "goodwill": 21197000000.0, "intangibles": 18011000000.0, "total_assets": 106675000000.0, "accounts_payable": 3922000000.0, "short_term_borrowings": null, "debt_current": 1372000000.0, "current_liabilities": 25694000000.0, "long_term_debt": 33683000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 37581000000.0, "nci": 54000000.0, "equity_total": 37635000000.0, "liabilities_and_equity": 106675000000.0, "shares_outstanding": null, "retained_earnings": 53895000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2649000000.0, "commercial_paper": null, "operating_lease_liability": 1213000000.0, "operating_lease_liability_current": 285000000.0, "operating_lease_liability_noncurrent": 928000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 325000000.0, "operating_lease_payments_total": 1389000000.0, "operating_lease_imputed_interest": 176000000.0, "debt_maturity_y1": 1400000000.0, "debt_maturity_y2": 2500000000.0, "debt_maturity_y3": 2200000000.0, "debt_maturity_y4": 1500000000.0, "debt_maturity_y5": 2100000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001628280-24-006850", "10-K:0001628280-25-007732" ], "value_sources": { "cash": [ "10-K:0001628280-25-007732" ], "short_term_investments": [ "10-K:0001628280-25-007732" ], "receivables": [ "10-K:0001628280-25-007732" ], "inventory": [ "10-K:0001628280-25-007732" ], "current_assets": [ "10-K:0001628280-25-007732" ], "ppe_net": [ "10-K:0001628280-25-007732" ], "goodwill": [ "10-K:0001628280-25-007732" ], "intangibles": [ "10-K:0001628280-25-007732" ], "total_assets": [ "10-K:0001628280-25-007732" ], "accounts_payable": [ "10-K:0001628280-25-007732" ], "debt_current": [ "10-K:0001628280-25-007732" ], "current_liabilities": [ "10-K:0001628280-25-007732" ], "long_term_debt": [ "10-K:0001628280-25-007732" ], "equity_parent": [ "10-K:0001628280-25-007732" ], "nci": [ "10-K:0001628280-25-007732" ], "equity_total": [ "10-K:0001628280-25-007732" ], "liabilities_and_equity": [ "10-K:0001628280-25-007732" ], "retained_earnings": [ "10-K:0001628280-25-007732" ], "accrued_taxes_current": [ "10-K:0001628280-25-007732" ], "operating_lease_liability": [ "10-K:0001628280-25-007732" ], "operating_lease_liability_current": [ "10-K:0001628280-25-007732" ], "operating_lease_liability_noncurrent": [ "10-K:0001628280-25-007732" ], "operating_lease_discount_rate": [ "10-K:0001628280-25-007732" ], "operating_lease_payments_y1": [ "10-K:0001628280-24-006850" ], "operating_lease_payments_total": [ "10-K:0001628280-24-006850" ], "operating_lease_imputed_interest": [ "10-K:0001628280-24-006850" ], "debt_maturity_y1": [ "10-K:0001628280-24-006850" ], "debt_maturity_y2": [ "10-K:0001628280-24-006850" ], "debt_maturity_y3": [ "10-K:0001628280-24-006850" ], "debt_maturity_y4": [ "10-K:0001628280-24-006850" ], "debt_maturity_y5": [ "10-K:0001628280-24-006850" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 5579000000.0, "short_term_investments": 40000000.0, "receivables": 11366000000.0, "inventory": 6510000000.0, "current_assets": 31445000000.0, "ppe_net": 23045000000.0, "goodwill": 21181000000.0, "intangibles": 17572000000.0, "total_assets": 105849000000.0, "accounts_payable": 3514000000.0, "short_term_borrowings": null, "debt_current": 3077000000.0, "current_liabilities": 25099000000.0, "long_term_debt": 31142000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 40364000000.0, "nci": 60000000.0, "equity_total": 40424000000.0, "liabilities_and_equity": 105849000000.0, "shares_outstanding": null, "retained_earnings": 56697000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2398000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-24-020283" ], "value_sources": { "cash": [ "10-Q:0001628280-24-020283" ], "short_term_investments": [ "10-Q:0001628280-24-020283" ], "receivables": [ "10-Q:0001628280-24-020283" ], "inventory": [ "10-Q:0001628280-24-020283" ], "current_assets": [ "10-Q:0001628280-24-020283" ], "ppe_net": [ "10-Q:0001628280-24-020283" ], "goodwill": [ "10-Q:0001628280-24-020283" ], "intangibles": [ "10-Q:0001628280-24-020283" ], "total_assets": [ "10-Q:0001628280-24-020283" ], "accounts_payable": [ "10-Q:0001628280-24-020283" ], "debt_current": [ "10-Q:0001628280-24-020283" ], "current_liabilities": [ "10-Q:0001628280-24-020283" ], "long_term_debt": [ "10-Q:0001628280-24-020283" ], "equity_parent": [ "10-Q:0001628280-24-020283" ], "nci": [ "10-Q:0001628280-24-020283" ], "equity_total": [ "10-Q:0001628280-24-020283" ], "liabilities_and_equity": [ "10-Q:0001628280-24-020283" ], "retained_earnings": [ "10-Q:0001628280-24-020283" ], "accrued_taxes_current": [ "10-Q:0001628280-24-020283" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 11304000000.0, "short_term_investments": 50000000.0, "receivables": 11642000000.0, "inventory": 6469000000.0, "current_assets": 38205000000.0, "ppe_net": 23221000000.0, "goodwill": 21161000000.0, "intangibles": 16984000000.0, "total_assets": 112630000000.0, "accounts_payable": 3519000000.0, "short_term_borrowings": null, "debt_current": 3071000000.0, "current_liabilities": 26060000000.0, "long_term_debt": 34717000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 43582000000.0, "nci": 66000000.0, "equity_total": 43648000000.0, "liabilities_and_equity": 112630000000.0, "shares_outstanding": null, "retained_earnings": 60187000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 2777000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-24-034715" ], "value_sources": { "cash": [ "10-Q:0001628280-24-034715" ], "short_term_investments": [ "10-Q:0001628280-24-034715" ], "receivables": [ "10-Q:0001628280-24-034715" ], "inventory": [ "10-Q:0001628280-24-034715" ], "current_assets": [ "10-Q:0001628280-24-034715" ], "ppe_net": [ "10-Q:0001628280-24-034715" ], "goodwill": [ "10-Q:0001628280-24-034715" ], "intangibles": [ "10-Q:0001628280-24-034715" ], "total_assets": [ "10-Q:0001628280-24-034715" ], "accounts_payable": [ "10-Q:0001628280-24-034715" ], "debt_current": [ "10-Q:0001628280-24-034715" ], "current_liabilities": [ "10-Q:0001628280-24-034715" ], "long_term_debt": [ "10-Q:0001628280-24-034715" ], "equity_parent": [ "10-Q:0001628280-24-034715" ], "nci": [ "10-Q:0001628280-24-034715" ], "equity_total": [ "10-Q:0001628280-24-034715" ], "liabilities_and_equity": [ "10-Q:0001628280-24-034715" ], "retained_earnings": [ "10-Q:0001628280-24-034715" ], "accrued_taxes_current": [ "10-Q:0001628280-24-034715" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 14593000000.0, "short_term_investments": 0.0, "receivables": 11381000000.0, "inventory": 6244000000.0, "current_assets": 40361000000.0, "ppe_net": 23446000000.0, "goodwill": 21697000000.0, "intangibles": 17010000000.0, "total_assets": 117532000000.0, "accounts_payable": 3586000000.0, "short_term_borrowings": null, "debt_current": 3149000000.0, "current_liabilities": 29586000000.0, "long_term_debt": 34982000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 44502000000.0, "nci": 58000000.0, "equity_total": 44560000000.0, "liabilities_and_equity": 117532000000.0, "shares_outstanding": null, "retained_earnings": 61384000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4330000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-24-045689" ], "value_sources": { "cash": [ "10-Q:0001628280-24-045689" ], "short_term_investments": [ "10-Q:0001628280-24-045689" ], "receivables": [ "10-Q:0001628280-24-045689" ], "inventory": [ "10-Q:0001628280-24-045689" ], "current_assets": [ "10-Q:0001628280-24-045689" ], "ppe_net": [ "10-Q:0001628280-24-045689" ], "goodwill": [ "10-Q:0001628280-24-045689" ], "intangibles": [ "10-Q:0001628280-24-045689" ], "total_assets": [ "10-Q:0001628280-24-045689" ], "accounts_payable": [ "10-Q:0001628280-24-045689" ], "debt_current": [ "10-Q:0001628280-24-045689" ], "current_liabilities": [ "10-Q:0001628280-24-045689" ], "long_term_debt": [ "10-Q:0001628280-24-045689" ], "equity_parent": [ "10-Q:0001628280-24-045689" ], "nci": [ "10-Q:0001628280-24-045689" ], "equity_total": [ "10-Q:0001628280-24-045689" ], "liabilities_and_equity": [ "10-Q:0001628280-24-045689" ], "retained_earnings": [ "10-Q:0001628280-24-045689" ], "accrued_taxes_current": [ "10-Q:0001628280-24-045689" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 13242000000.0, "short_term_investments": 447000000.0, "receivables": 10278000000.0, "inventory": 6109000000.0, "current_assets": 38782000000.0, "ppe_net": 23779000000.0, "goodwill": 21668000000.0, "intangibles": 16370000000.0, "total_assets": 117106000000.0, "accounts_payable": 4079000000.0, "short_term_borrowings": null, "debt_current": 2649000000.0, "current_liabilities": 28420000000.0, "long_term_debt": 34462000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 46313000000.0, "nci": 59000000.0, "equity_total": 46372000000.0, "liabilities_and_equity": 117106000000.0, "shares_outstanding": null, "retained_earnings": 63069000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 3914000000.0, "commercial_paper": null, "operating_lease_liability": 1159000000.0, "operating_lease_liability_current": 282000000.0, "operating_lease_liability_noncurrent": 877000000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": 329000000.0, "operating_lease_payments_total": 1521000000.0, "operating_lease_imputed_interest": 362000000.0, "debt_maturity_y1": 2600000000.0, "debt_maturity_y2": 2200000000.0, "debt_maturity_y3": 1500000000.0, "debt_maturity_y4": 2100000000.0, "debt_maturity_y5": 1700000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000310158-26-000063", "10-K:0001628280-25-007732" ], "value_sources": { "cash": [ "10-K:0000310158-26-000063" ], "short_term_investments": [ "10-K:0000310158-26-000063" ], "receivables": [ "10-K:0000310158-26-000063" ], "inventory": [ "10-K:0000310158-26-000063" ], "current_assets": [ "10-K:0000310158-26-000063" ], "ppe_net": [ "10-K:0000310158-26-000063" ], "goodwill": [ "10-K:0000310158-26-000063" ], "intangibles": [ "10-K:0000310158-26-000063" ], "total_assets": [ "10-K:0000310158-26-000063" ], "accounts_payable": [ "10-K:0000310158-26-000063" ], "debt_current": [ "10-K:0000310158-26-000063" ], "current_liabilities": [ "10-K:0000310158-26-000063" ], "long_term_debt": [ "10-K:0000310158-26-000063" ], "equity_parent": [ "10-K:0000310158-26-000063" ], "nci": [ "10-K:0000310158-26-000063" ], "equity_total": [ "10-K:0000310158-26-000063" ], "liabilities_and_equity": [ "10-K:0000310158-26-000063" ], "retained_earnings": [ "10-K:0000310158-26-000063" ], "accrued_taxes_current": [ "10-K:0000310158-26-000063" ], "operating_lease_liability": [ "10-K:0000310158-26-000063" ], "operating_lease_liability_current": [ "10-K:0000310158-26-000063" ], "operating_lease_liability_noncurrent": [ "10-K:0000310158-26-000063" ], "operating_lease_discount_rate": [ "10-K:0000310158-26-000063" ], "operating_lease_payments_y1": [ "10-K:0001628280-25-007732" ], "operating_lease_payments_total": [ "10-K:0001628280-25-007732" ], "operating_lease_imputed_interest": [ "10-K:0001628280-25-007732" ], "debt_maturity_y1": [ "10-K:0001628280-25-007732" ], "debt_maturity_y2": [ "10-K:0001628280-25-007732" ], "debt_maturity_y3": [ "10-K:0001628280-25-007732" ], "debt_maturity_y4": [ "10-K:0001628280-25-007732" ], "debt_maturity_y5": [ "10-K:0001628280-25-007732" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 8629000000.0, "short_term_investments": 599000000.0, "receivables": 10790000000.0, "inventory": 6196000000.0, "current_assets": 35503000000.0, "ppe_net": 24793000000.0, "goodwill": 21684000000.0, "intangibles": 15758000000.0, "total_assets": 115122000000.0, "accounts_payable": 3784000000.0, "short_term_borrowings": null, "debt_current": 1360000000.0, "current_liabilities": 25174000000.0, "long_term_debt": 33484000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 48335000000.0, "nci": 65000000.0, "equity_total": 48400000000.0, "liabilities_and_equity": 115122000000.0, "shares_outstanding": null, "retained_earnings": 66097000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 5181000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-25-021834" ], "value_sources": { "cash": [ "10-Q:0001628280-25-021834" ], "short_term_investments": [ "10-Q:0001628280-25-021834" ], "receivables": [ "10-Q:0001628280-25-021834" ], "inventory": [ "10-Q:0001628280-25-021834" ], "current_assets": [ "10-Q:0001628280-25-021834" ], "ppe_net": [ "10-Q:0001628280-25-021834" ], "goodwill": [ "10-Q:0001628280-25-021834" ], "intangibles": [ "10-Q:0001628280-25-021834" ], "total_assets": [ "10-Q:0001628280-25-021834" ], "accounts_payable": [ "10-Q:0001628280-25-021834" ], "debt_current": [ "10-Q:0001628280-25-021834" ], "current_liabilities": [ "10-Q:0001628280-25-021834" ], "long_term_debt": [ "10-Q:0001628280-25-021834" ], "equity_parent": [ "10-Q:0001628280-25-021834" ], "nci": [ "10-Q:0001628280-25-021834" ], "equity_total": [ "10-Q:0001628280-25-021834" ], "liabilities_and_equity": [ "10-Q:0001628280-25-021834" ], "retained_earnings": [ "10-Q:0001628280-25-021834" ], "accrued_taxes_current": [ "10-Q:0001628280-25-021834" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 8007000000.0, "short_term_investments": 615000000.0, "receivables": 11846000000.0, "inventory": 6601000000.0, "current_assets": 37065000000.0, "ppe_net": 25236000000.0, "goodwill": 21591000000.0, "intangibles": 15193000000.0, "total_assets": 117523000000.0, "accounts_payable": 3892000000.0, "short_term_borrowings": null, "debt_current": 1434000000.0, "current_liabilities": 26037000000.0, "long_term_debt": 33968000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 48993000000.0, "nci": 67000000.0, "equity_total": 49060000000.0, "liabilities_and_equity": 117523000000.0, "shares_outstanding": null, "retained_earnings": 68477000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4156000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-25-000014" ], "value_sources": { "cash": [ "10-Q:0000310158-25-000014" ], "short_term_investments": [ "10-Q:0000310158-25-000014" ], "receivables": [ "10-Q:0000310158-25-000014" ], "inventory": [ "10-Q:0000310158-25-000014" ], "current_assets": [ "10-Q:0000310158-25-000014" ], "ppe_net": [ "10-Q:0000310158-25-000014" ], "goodwill": [ "10-Q:0000310158-25-000014" ], "intangibles": [ "10-Q:0000310158-25-000014" ], "total_assets": [ "10-Q:0000310158-25-000014" ], "accounts_payable": [ "10-Q:0000310158-25-000014" ], "debt_current": [ "10-Q:0000310158-25-000014" ], "current_liabilities": [ "10-Q:0000310158-25-000014" ], "long_term_debt": [ "10-Q:0000310158-25-000014" ], "equity_parent": [ "10-Q:0000310158-25-000014" ], "nci": [ "10-Q:0000310158-25-000014" ], "equity_total": [ "10-Q:0000310158-25-000014" ], "liabilities_and_equity": [ "10-Q:0000310158-25-000014" ], "retained_earnings": [ "10-Q:0000310158-25-000014" ], "accrued_taxes_current": [ "10-Q:0000310158-25-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 18169000000.0, "short_term_investments": 45000000.0, "receivables": 12120000000.0, "inventory": 6444000000.0, "current_assets": 47557000000.0, "ppe_net": 25639000000.0, "goodwill": 21587000000.0, "intangibles": 15313000000.0, "total_assets": 129546000000.0, "accounts_payable": 4147000000.0, "short_term_borrowings": null, "debt_current": 1405000000.0, "current_liabilities": 28628000000.0, "long_term_debt": 39969000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 51850000000.0, "nci": 57000000.0, "equity_total": 51907000000.0, "liabilities_and_equity": 129546000000.0, "shares_outstanding": null, "retained_earnings": 72231000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4848000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-25-000059" ], "value_sources": { "cash": [ "10-Q:0000310158-25-000059" ], "short_term_investments": [ "10-Q:0000310158-25-000059" ], "receivables": [ "10-Q:0000310158-25-000059" ], "inventory": [ "10-Q:0000310158-25-000059" ], "current_assets": [ "10-Q:0000310158-25-000059" ], "ppe_net": [ "10-Q:0000310158-25-000059" ], "goodwill": [ "10-Q:0000310158-25-000059" ], "intangibles": [ "10-Q:0000310158-25-000059" ], "total_assets": [ "10-Q:0000310158-25-000059" ], "accounts_payable": [ "10-Q:0000310158-25-000059" ], "debt_current": [ "10-Q:0000310158-25-000059" ], "current_liabilities": [ "10-Q:0000310158-25-000059" ], "long_term_debt": [ "10-Q:0000310158-25-000059" ], "equity_parent": [ "10-Q:0000310158-25-000059" ], "nci": [ "10-Q:0000310158-25-000059" ], "equity_total": [ "10-Q:0000310158-25-000059" ], "liabilities_and_equity": [ "10-Q:0000310158-25-000059" ], "retained_earnings": [ "10-Q:0000310158-25-000059" ], "accrued_taxes_current": [ "10-Q:0000310158-25-000059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 14565000000.0, "short_term_investments": 0.0, "receivables": 11775000000.0, "inventory": 6658000000.0, "current_assets": 43516000000.0, "ppe_net": 25316000000.0, "goodwill": 21579000000.0, "intangibles": 26681000000.0, "total_assets": 136866000000.0, "accounts_payable": 4404000000.0, "short_term_borrowings": null, "debt_current": 2589000000.0, "current_liabilities": 28327000000.0, "long_term_debt": 46750000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 52606000000.0, "nci": 56000000.0, "equity_total": 52662000000.0, "liabilities_and_equity": 136866000000.0, "shares_outstanding": null, "retained_earnings": 73075000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4726000000.0, "commercial_paper": null, "operating_lease_liability": 1195000000.0, "operating_lease_liability_current": 294000000.0, "operating_lease_liability_noncurrent": 901000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 335000000.0, "operating_lease_payments_total": 1443000000.0, "operating_lease_imputed_interest": 248000000.0, "debt_maturity_y1": 2600000000.0, "debt_maturity_y2": 2700000000.0, "debt_maturity_y3": 2100000000.0, "debt_maturity_y4": 3000000000.0, "debt_maturity_y5": 2700000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000310158-26-000063", "10-Q:0000310158-26-000212" ], "value_sources": { "cash": [ "10-Q:0000310158-26-000212" ], "short_term_investments": [ "10-Q:0000310158-26-000212" ], "receivables": [ "10-Q:0000310158-26-000212" ], "inventory": [ "10-Q:0000310158-26-000212" ], "current_assets": [ "10-Q:0000310158-26-000212" ], "ppe_net": [ "10-Q:0000310158-26-000212" ], "goodwill": [ "10-Q:0000310158-26-000212" ], "intangibles": [ "10-Q:0000310158-26-000212" ], "total_assets": [ "10-Q:0000310158-26-000212" ], "accounts_payable": [ "10-Q:0000310158-26-000212" ], "debt_current": [ "10-Q:0000310158-26-000212" ], "current_liabilities": [ "10-Q:0000310158-26-000212" ], "long_term_debt": [ "10-Q:0000310158-26-000212" ], "equity_parent": [ "10-Q:0000310158-26-000212" ], "nci": [ "10-Q:0000310158-26-000212" ], "equity_total": [ "10-Q:0000310158-26-000212" ], "liabilities_and_equity": [ "10-Q:0000310158-26-000212" ], "retained_earnings": [ "10-Q:0000310158-26-000212" ], "accrued_taxes_current": [ "10-Q:0000310158-26-000212" ], "operating_lease_liability": [ "10-K:0000310158-26-000063" ], "operating_lease_liability_current": [ "10-K:0000310158-26-000063" ], "operating_lease_liability_noncurrent": [ "10-K:0000310158-26-000063" ], "operating_lease_discount_rate": [ "10-K:0000310158-26-000063" ], "operating_lease_payments_y1": [ "10-K:0000310158-26-000063" ], "operating_lease_payments_total": [ "10-K:0000310158-26-000063" ], "operating_lease_imputed_interest": [ "10-K:0000310158-26-000063" ], "debt_maturity_y1": [ "10-K:0000310158-26-000063" ], "debt_maturity_y2": [ "10-K:0000310158-26-000063" ], "debt_maturity_y3": [ "10-K:0000310158-26-000063" ], "debt_maturity_y4": [ "10-K:0000310158-26-000063" ], "debt_maturity_y5": [ "10-K:0000310158-26-000063" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 5327000000.0, "short_term_investments": 375000000.0, "receivables": 12210000000.0, "inventory": 6479000000.0, "current_assets": 35015000000.0, "ppe_net": 25433000000.0, "goodwill": 21581000000.0, "intangibles": 25745000000.0, "total_assets": 128685000000.0, "accounts_payable": 3863000000.0, "short_term_borrowings": null, "debt_current": 2444000000.0, "current_liabilities": 26945000000.0, "long_term_debt": 46673000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 45878000000.0, "nci": 53000000.0, "equity_total": 45931000000.0, "liabilities_and_equity": 128685000000.0, "shares_outstanding": null, "retained_earnings": 66721000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 3946000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-26-029802" ], "value_sources": { "cash": [ "10-Q:0001628280-26-029802" ], "short_term_investments": [ "10-Q:0001628280-26-029802" ], "receivables": [ "10-Q:0001628280-26-029802" ], "inventory": [ "10-Q:0001628280-26-029802" ], "current_assets": [ "10-Q:0001628280-26-029802" ], "ppe_net": [ "10-Q:0001628280-26-029802" ], "goodwill": [ "10-Q:0001628280-26-029802" ], "intangibles": [ "10-Q:0001628280-26-029802" ], "total_assets": [ "10-Q:0001628280-26-029802" ], "accounts_payable": [ "10-Q:0001628280-26-029802" ], "debt_current": [ "10-Q:0001628280-26-029802" ], "current_liabilities": [ "10-Q:0001628280-26-029802" ], "long_term_debt": [ "10-Q:0001628280-26-029802" ], "equity_parent": [ "10-Q:0001628280-26-029802" ], "nci": [ "10-Q:0001628280-26-029802" ], "equity_total": [ "10-Q:0001628280-26-029802" ], "liabilities_and_equity": [ "10-Q:0001628280-26-029802" ], "retained_earnings": [ "10-Q:0001628280-26-029802" ], "accrued_taxes_current": [ "10-Q:0001628280-26-029802" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 6849000000.0, "short_term_investments": 292000000.0, "receivables": 12564000000.0, "inventory": 6207000000.0, "current_assets": 36679000000.0, "ppe_net": 25737000000.0, "goodwill": 21582000000.0, "intangibles": 24978000000.0, "total_assets": 129802000000.0, "accounts_payable": 3827000000.0, "short_term_borrowings": null, "debt_current": 2825000000.0, "current_liabilities": 27731000000.0, "long_term_debt": 51081000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 41933000000.0, "nci": 51000000.0, "equity_total": 41984000000.0, "liabilities_and_equity": 129802000000.0, "shares_outstanding": null, "retained_earnings": 63269000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 4224000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000310158-26-000212" ], "value_sources": { "cash": [ "10-Q:0000310158-26-000212" ], "short_term_investments": [ "10-Q:0000310158-26-000212" ], "receivables": [ "10-Q:0000310158-26-000212" ], "inventory": [ "10-Q:0000310158-26-000212" ], "current_assets": [ "10-Q:0000310158-26-000212" ], "ppe_net": [ "10-Q:0000310158-26-000212" ], "goodwill": [ "10-Q:0000310158-26-000212" ], "intangibles": [ "10-Q:0000310158-26-000212" ], "total_assets": [ "10-Q:0000310158-26-000212" ], "accounts_payable": [ "10-Q:0000310158-26-000212" ], "debt_current": [ "10-Q:0000310158-26-000212" ], "current_liabilities": [ "10-Q:0000310158-26-000212" ], "long_term_debt": [ "10-Q:0000310158-26-000212" ], "equity_parent": [ "10-Q:0000310158-26-000212" ], "nci": [ "10-Q:0000310158-26-000212" ], "equity_total": [ "10-Q:0000310158-26-000212" ], "liabilities_and_equity": [ "10-Q:0000310158-26-000212" ], "retained_earnings": [ "10-Q:0000310158-26-000212" ], "accrued_taxes_current": [ "10-Q:0000310158-26-000212" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 707000000.0, "cfi": -1628000000.0, "cff": -1490000000.0, "capex": 986000000.0, "d_and_a": 821000000.0, "sbc": 108000000.0, "dividends_paid": 1551000000.0, "buybacks": 1281000000.0, "interest_paid": 250000000.0, "taxes_paid": null, "depreciation": 411000000.0, "amortisation_intangibles": 410000000.0, "goodwill_impairment": null, "deferred_tax": 82000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-21-000009" ], "value_sources": { "cfo": [ "10-Q:0000310158-21-000009" ], "cfi": [ "10-Q:0000310158-21-000009" ], "cff": [ "10-Q:0000310158-21-000009" ], "capex": [ "10-Q:0000310158-21-000009" ], "d_and_a": [ "10-Q:0000310158-21-000009" ], "sbc": [ "10-Q:0000310158-21-000009" ], "dividends_paid": [ "10-Q:0000310158-21-000009" ], "buybacks": [ "10-Q:0000310158-21-000009" ], "interest_paid": [ "10-Q:0000310158-21-000009" ], "depreciation": [ "10-Q:0000310158-21-000009" ], "amortisation_intangibles": [ "10-Q:0000310158-21-000009" ], "deferred_tax": [ "10-Q:0000310158-21-000009" ], "proceeds_debt_issuance": [ "10-Q:0000310158-20-000009" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 3367000000.0, "cfi": -882000000.0, "cff": 1137000000.0, "capex": 668000000.0, "d_and_a": null, "sbc": 121000000.0, "dividends_paid": 1577000000.0, "buybacks": 0.0, "interest_paid": 137000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 40000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4445000000.0 }, "sources": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ], "value_sources": { "cfo": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ], "cfi": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ], "cff": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ], "capex": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ], "sbc": [ "10-Q:0000310158-20-000026" ], "dividends_paid": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ], "buybacks": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ], "interest_paid": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ], "deferred_tax": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ], "proceeds_debt_issuance": [ "10-Q:0000310158-20-000009", "10-Q:0000310158-20-000026" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 2173000000.0, "cfi": -2155000000.0, "cff": -3851000000.0, "capex": 1516000000.0, "d_and_a": null, "sbc": 126000000.0, "dividends_paid": 1545000000.0, "buybacks": 0.0, "interest_paid": 218000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -75000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ], "value_sources": { "cfo": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ], "cfi": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ], "cff": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ], "capex": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ], "sbc": [ "10-Q:0000310158-20-000030" ], "dividends_paid": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ], "buybacks": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ], "interest_paid": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ], "deferred_tax": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 4006000000.0, "cfi": -4778000000.0, "cff": 1372000000.0, "capex": 1514000000.0, "d_and_a": null, "sbc": 121000000.0, "dividends_paid": 1542000000.0, "buybacks": 0.0, "interest_paid": 217000000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -715000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "value_sources": { "cfo": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "cfi": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "cff": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "capex": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "sbc": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "dividends_paid": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "buybacks": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "interest_paid": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "deferred_tax": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ], "proceeds_debt_issuance": [ "10-K:0000310158-21-000004", "10-Q:0000310158-20-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1791000000.0, "cfi": -738000000.0, "cff": -2098000000.0, "capex": 1134000000.0, "d_and_a": 930000000.0, "sbc": 120000000.0, "dividends_paid": 1645000000.0, "buybacks": 0.0, "interest_paid": 217000000.0, "taxes_paid": null, "depreciation": 396000000.0, "amortisation_intangibles": 534000000.0, "goodwill_impairment": null, "deferred_tax": -10000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000310158-21-000009" ], "value_sources": { "cfo": [ "10-Q:0000310158-21-000009" ], "cfi": [ "10-Q:0000310158-21-000009" ], "cff": [ "10-Q:0000310158-21-000009" ], "capex": [ "10-Q:0000310158-21-000009" ], "d_and_a": [ "10-Q:0000310158-21-000009" ], "sbc": [ "10-Q:0000310158-21-000009" ], "dividends_paid": [ "10-Q:0000310158-21-000009" ], "buybacks": [ "10-Q:0000310158-21-000009" ], "interest_paid": [ "10-Q:0000310158-21-000009" ], "depreciation": [ "10-Q:0000310158-21-000009" ], "amortisation_intangibles": [ "10-Q:0000310158-21-000009" ], "deferred_tax": [ "10-Q:0000310158-21-000009" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": null, "cfi": null, "cff": 2262000000.0, "capex": 934000000.0, "d_and_a": 690000000.0, "sbc": 123000000.0, "dividends_paid": 1673000000.0, "buybacks": 239000000.0, "interest_paid": 146000000.0, "taxes_paid": null, "depreciation": 353000000.0, "amortisation_intangibles": 337000000.0, "goodwill_impairment": null, "deferred_tax": 39000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "value_sources": { "cff": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "capex": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "d_and_a": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "sbc": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "dividends_paid": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "buybacks": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "interest_paid": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "depreciation": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "amortisation_intangibles": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ], "deferred_tax": [ "10-Q:0000310158-21-000009", "10-Q:0000310158-21-000028" ] }, "method": "derived", "value_methods": { "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": null, "cfi": null, "cff": -2274000000.0, "capex": 1172000000.0, "d_and_a": 759000000.0, "sbc": 117000000.0, "dividends_paid": 1649000000.0, "buybacks": 583000000.0, "interest_paid": 207000000.0, "taxes_paid": null, "depreciation": 399000000.0, "amortisation_intangibles": 360000000.0, "goodwill_impairment": null, "deferred_tax": -1000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "value_sources": { "cff": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "capex": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "d_and_a": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "sbc": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "dividends_paid": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "buybacks": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "interest_paid": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "depreciation": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "amortisation_intangibles": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "deferred_tax": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ], "proceeds_debt_issuance": [ "10-Q:0000310158-21-000028", "10-Q:0000310158-21-000032" ] }, "method": "derived", "value_methods": { "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": null, "cfi": null, "cff": 5207000000.0, "capex": 1208000000.0, "d_and_a": 835000000.0, "sbc": 119000000.0, "dividends_paid": 1643000000.0, "buybacks": 18000000.0, "interest_paid": 209000000.0, "taxes_paid": null, "depreciation": 430000000.0, "amortisation_intangibles": 405000000.0, "goodwill_impairment": null, "deferred_tax": 159000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7936000000.0 }, "sources": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "value_sources": { "cff": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "capex": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "d_and_a": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "sbc": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "dividends_paid": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "buybacks": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "interest_paid": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "depreciation": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "amortisation_intangibles": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "deferred_tax": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ], "proceeds_debt_issuance": [ "10-K:0000310158-22-000003", "10-Q:0000310158-21-000032" ] }, "method": "derived", "value_methods": { "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 4761000000.0, "cfi": -1173000000.0, "cff": -3086000000.0, "capex": 984000000.0, "d_and_a": 1120000000.0, "sbc": 120000000.0, "dividends_paid": 1745000000.0, "buybacks": 0.0, "interest_paid": 211000000.0, "taxes_paid": null, "depreciation": 421000000.0, "amortisation_intangibles": 699000000.0, "goodwill_impairment": null, "deferred_tax": -338000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-23-015990" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-015990" ], "cfi": [ "10-Q:0001628280-23-015990" ], "cff": [ "10-Q:0001628280-23-015990" ], "capex": [ "10-Q:0001628280-23-015990" ], "d_and_a": [ "10-Q:0001628280-23-015990" ], "sbc": [ "10-Q:0001628280-23-015990" ], "dividends_paid": [ "10-Q:0001628280-23-015990" ], "buybacks": [ "10-Q:0001628280-23-015990" ], "interest_paid": [ "10-Q:0001628280-23-015990" ], "depreciation": [ "10-Q:0001628280-23-015990" ], "amortisation_intangibles": [ "10-Q:0001628280-23-015990" ], "deferred_tax": [ "10-Q:0001628280-23-015990" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 4302000000.0, "cfi": -1077000000.0, "cff": -1777000000.0, "capex": 1129000000.0, "d_and_a": 938000000.0, "sbc": 137000000.0, "dividends_paid": 1770000000.0, "buybacks": 0.0, "interest_paid": 238000000.0, "taxes_paid": null, "depreciation": 474000000.0, "amortisation_intangibles": 464000000.0, "goodwill_impairment": null, "deferred_tax": -262000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "cfi": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "cff": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "capex": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "d_and_a": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "sbc": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "dividends_paid": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "buybacks": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "interest_paid": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "depreciation": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "amortisation_intangibles": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ], "deferred_tax": [ "10-Q:0001628280-23-015990", "10-Q:0001628280-23-027770" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 5602000000.0, "cfi": -962000000.0, "cff": -2702000000.0, "capex": 1126000000.0, "d_and_a": 959000000.0, "sbc": 139000000.0, "dividends_paid": 1747000000.0, "buybacks": 0.0, "interest_paid": 211000000.0, "taxes_paid": null, "depreciation": 499000000.0, "amortisation_intangibles": 460000000.0, "goodwill_impairment": null, "deferred_tax": -661000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "value_sources": { "cfo": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "cfi": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "cff": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "capex": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "d_and_a": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "sbc": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "dividends_paid": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "buybacks": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "interest_paid": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "depreciation": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "amortisation_intangibles": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "deferred_tax": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ], "proceeds_debt_issuance": [ "10-Q:0001628280-23-027770", "10-Q:0001628280-23-036717" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": null, "cfi": null, "cff": -1554000000.0, "capex": 1149000000.0, "d_and_a": 892000000.0, "sbc": 145000000.0, "dividends_paid": 1750000000.0, "buybacks": 0.0, "interest_paid": 277000000.0, "taxes_paid": null, "depreciation": 430000000.0, "amortisation_intangibles": 462000000.0, "goodwill_impairment": null, "deferred_tax": -307000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034", "10-Q:0001628280-23-036717" ], "value_sources": { "cff": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "capex": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "d_and_a": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "sbc": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "dividends_paid": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "buybacks": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "interest_paid": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "depreciation": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "amortisation_intangibles": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "deferred_tax": [ "10-K:0001628280-23-005061", "10-Q:0000310158-22-000034" ], "proceeds_debt_issuance": [ "10-K:0001628280-23-005061", "10-Q:0001628280-23-036717" ] }, "method": "derived", "value_methods": { "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1339000000.0, "cfi": -2359000000.0, "cff": -2054000000.0, "capex": 1007000000.0, "d_and_a": 991000000.0, "sbc": 145000000.0, "dividends_paid": 1853000000.0, "buybacks": 149000000.0, "interest_paid": 208000000.0, "taxes_paid": null, "depreciation": 448000000.0, "amortisation_intangibles": 543000000.0, "goodwill_impairment": null, "deferred_tax": -277000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-24-020283" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-020283" ], "cfi": [ "10-Q:0001628280-24-020283" ], "cff": [ "10-Q:0001628280-24-020283" ], "capex": [ "10-Q:0001628280-24-020283" ], "d_and_a": [ "10-Q:0001628280-24-020283" ], "sbc": [ "10-Q:0001628280-24-020283" ], "dividends_paid": [ "10-Q:0001628280-24-020283" ], "buybacks": [ "10-Q:0001628280-24-020283" ], "interest_paid": [ "10-Q:0001628280-24-020283" ], "depreciation": [ "10-Q:0001628280-24-020283" ], "amortisation_intangibles": [ "10-Q:0001628280-24-020283" ], "deferred_tax": [ "10-Q:0001628280-24-020283" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 3704000000.0, "cfi": -11443000000.0, "cff": 3758000000.0, "capex": 965000000.0, "d_and_a": 903000000.0, "sbc": 169000000.0, "dividends_paid": 1885000000.0, "buybacks": 338000000.0, "interest_paid": 241000000.0, "taxes_paid": null, "depreciation": 426000000.0, "amortisation_intangibles": 477000000.0, "goodwill_impairment": null, "deferred_tax": -355000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "cfi": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "cff": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "capex": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "d_and_a": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "sbc": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "dividends_paid": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "buybacks": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "interest_paid": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "depreciation": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "amortisation_intangibles": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ], "deferred_tax": [ "10-Q:0001628280-24-020283", "10-Q:0001628280-24-034715" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 7717000000.0, "cfi": -334000000.0, "cff": -4269000000.0, "capex": 902000000.0, "d_and_a": 1014000000.0, "sbc": 164000000.0, "dividends_paid": 1855000000.0, "buybacks": 466000000.0, "interest_paid": 229000000.0, "taxes_paid": null, "depreciation": 452000000.0, "amortisation_intangibles": 562000000.0, "goodwill_impairment": null, "deferred_tax": -336000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "value_sources": { "cfo": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "cfi": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "cff": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "capex": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "d_and_a": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "sbc": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "dividends_paid": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "buybacks": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "interest_paid": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "depreciation": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "amortisation_intangibles": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "deferred_tax": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 246000000.0, "cfi": 53000000.0, "cff": -2245000000.0, "capex": 989000000.0, "d_and_a": 964000000.0, "sbc": 167000000.0, "dividends_paid": 1852000000.0, "buybacks": 393000000.0, "interest_paid": 422000000.0, "taxes_paid": null, "depreciation": 502000000.0, "amortisation_intangibles": 462000000.0, "goodwill_impairment": null, "deferred_tax": -931000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "value_sources": { "cfo": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "cfi": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "cff": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "capex": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "d_and_a": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "sbc": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "dividends_paid": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "buybacks": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "interest_paid": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "depreciation": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "amortisation_intangibles": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "deferred_tax": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ], "proceeds_debt_issuance": [ "10-K:0001628280-25-007732", "10-Q:0001628280-24-045689" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 3090000000.0, "cfi": -1376000000.0, "cff": -2814000000.0, "capex": 861000000.0, "d_and_a": 984000000.0, "sbc": 176000000.0, "dividends_paid": 1950000000.0, "buybacks": 122000000.0, "interest_paid": 217000000.0, "taxes_paid": null, "depreciation": 511000000.0, "amortisation_intangibles": 473000000.0, "goodwill_impairment": null, "deferred_tax": -51000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-25-021834" ], "value_sources": { "cfo": [ "10-Q:0001628280-25-021834" ], "cfi": [ "10-Q:0001628280-25-021834" ], "cff": [ "10-Q:0001628280-25-021834" ], "capex": [ "10-Q:0001628280-25-021834" ], "d_and_a": [ "10-Q:0001628280-25-021834" ], "sbc": [ "10-Q:0001628280-25-021834" ], "dividends_paid": [ "10-Q:0001628280-25-021834" ], "buybacks": [ "10-Q:0001628280-25-021834" ], "interest_paid": [ "10-Q:0001628280-25-021834" ], "depreciation": [ "10-Q:0001628280-25-021834" ], "amortisation_intangibles": [ "10-Q:0001628280-25-021834" ], "deferred_tax": [ "10-Q:0001628280-25-021834" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 5637000000.0, "cfi": -1069000000.0, "cff": 1216000000.0, "capex": 791000000.0, "d_and_a": 1132000000.0, "sbc": 203000000.0, "dividends_paid": 1986000000.0, "buybacks": 251000000.0, "interest_paid": 364000000.0, "taxes_paid": null, "depreciation": 518000000.0, "amortisation_intangibles": 614000000.0, "goodwill_impairment": null, "deferred_tax": -181000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "value_sources": { "cfo": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "cfi": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "cff": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "capex": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "d_and_a": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "sbc": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "dividends_paid": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "buybacks": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "interest_paid": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "depreciation": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "amortisation_intangibles": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ], "deferred_tax": [ "10-Q:0000310158-25-000014", "10-Q:0001628280-25-021834" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 9291000000.0, "cfi": -3845000000.0, "cff": -2425000000.0, "capex": 783000000.0, "d_and_a": 1186000000.0, "sbc": 195000000.0, "dividends_paid": 1953000000.0, "buybacks": 444000000.0, "interest_paid": 241000000.0, "taxes_paid": null, "depreciation": 553000000.0, "amortisation_intangibles": 633000000.0, "goodwill_impairment": null, "deferred_tax": -401000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "value_sources": { "cfo": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "cfi": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "cff": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "capex": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "d_and_a": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "sbc": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "dividends_paid": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "buybacks": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "interest_paid": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "depreciation": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "amortisation_intangibles": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "deferred_tax": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 3450000000.0, "cfi": -1444000000.0, "cff": -3009000000.0, "capex": 937000000.0, "d_and_a": 1197000000.0, "sbc": 187000000.0, "dividends_paid": 1951000000.0, "buybacks": 489000000.0, "interest_paid": 478000000.0, "taxes_paid": null, "depreciation": 522000000.0, "amortisation_intangibles": 675000000.0, "goodwill_impairment": null, "deferred_tax": -616000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "value_sources": { "cfo": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "cfi": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "cff": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "capex": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "d_and_a": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "sbc": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "dividends_paid": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "buybacks": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "interest_paid": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "depreciation": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "amortisation_intangibles": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "deferred_tax": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "proceeds_debt_issuance": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2500000000.0, "cfi": -1487000000.0, "cff": -5755000000.0, "capex": 1328000000.0, "d_and_a": 1099000000.0, "sbc": 195000000.0, "dividends_paid": 2050000000.0, "buybacks": 1164000000.0, "interest_paid": 233000000.0, "taxes_paid": null, "depreciation": 502000000.0, "amortisation_intangibles": 597000000.0, "goodwill_impairment": null, "deferred_tax": -186000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-029802" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-029802" ], "cfi": [ "10-Q:0001628280-26-029802" ], "cff": [ "10-Q:0001628280-26-029802" ], "capex": [ "10-Q:0001628280-26-029802" ], "d_and_a": [ "10-Q:0001628280-26-029802" ], "sbc": [ "10-Q:0001628280-26-029802" ], "dividends_paid": [ "10-Q:0001628280-26-029802" ], "buybacks": [ "10-Q:0001628280-26-029802" ], "interest_paid": [ "10-Q:0001628280-26-029802" ], "depreciation": [ "10-Q:0001628280-26-029802" ], "amortisation_intangibles": [ "10-Q:0001628280-26-029802" ], "deferred_tax": [ "10-Q:0001628280-26-029802" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 3293000000.0, "cfi": -770000000.0, "cff": -3556000000.0, "capex": 764000000.0, "d_and_a": 1119000000.0, "sbc": 216000000.0, "dividends_paid": 2077000000.0, "buybacks": 1345000000.0, "interest_paid": 383000000.0, "taxes_paid": null, "depreciation": 518000000.0, "amortisation_intangibles": 601000000.0, "goodwill_impairment": null, "deferred_tax": -448000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "value_sources": { "cfo": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "cfi": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "cff": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "capex": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "d_and_a": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "sbc": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "dividends_paid": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "buybacks": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "interest_paid": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "depreciation": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "amortisation_intangibles": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "deferred_tax": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 7822000000.0, "cfi": -283000000.0, "cff": 2638000000.0, "capex": 987000000.0, "d_and_a": 1154000000.0, "sbc": 204000000.0, "dividends_paid": 2031000000.0, "buybacks": 1323000000.0, "interest_paid": 233000000.0, "taxes_paid": null, "depreciation": 532000000.0, "amortisation_intangibles": 622000000.0, "goodwill_impairment": null, "deferred_tax": -212000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5962000000.0 }, "sources": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "value_sources": { "cfo": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "cfi": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "cff": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "capex": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "d_and_a": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "sbc": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "dividends_paid": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "buybacks": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "interest_paid": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "depreciation": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "amortisation_intangibles": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "deferred_tax": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "proceeds_debt_issuance": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2857000000.0, "cfi": -11201000000.0, "cff": 4751000000.0, "capex": 1033000000.0, "d_and_a": 2466000000.0, "sbc": 205000000.0, "dividends_paid": 2018000000.0, "buybacks": 1252000000.0, "interest_paid": 451000000.0, "taxes_paid": null, "depreciation": 1493000000.0, "amortisation_intangibles": 973000000.0, "goodwill_impairment": null, "deferred_tax": -825000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7918000000.0 }, "sources": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "value_sources": { "cfo": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "cfi": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "cff": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "capex": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "d_and_a": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "sbc": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "dividends_paid": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "buybacks": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "interest_paid": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "depreciation": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "amortisation_intangibles": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "deferred_tax": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ], "proceeds_debt_issuance": [ "10-K:0000310158-26-000063", "10-Q:0000310158-25-000059" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 3918000000.0, "cfi": -10210000000.0, "cff": -2981000000.0, "capex": 991000000.0, "d_and_a": 1512000000.0, "sbc": 185000000.0, "dividends_paid": 2105000000.0, "buybacks": 874000000.0, "interest_paid": 342000000.0, "taxes_paid": null, "depreciation": 581000000.0, "amortisation_intangibles": 931000000.0, "goodwill_impairment": null, "deferred_tax": -315000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001628280-26-029802" ], "value_sources": { "cfo": [ "10-Q:0001628280-26-029802" ], "cfi": [ "10-Q:0001628280-26-029802" ], "cff": [ "10-Q:0001628280-26-029802" ], "capex": [ "10-Q:0001628280-26-029802" ], "d_and_a": [ "10-Q:0001628280-26-029802" ], "sbc": [ "10-Q:0001628280-26-029802" ], "dividends_paid": [ "10-Q:0001628280-26-029802" ], "buybacks": [ "10-Q:0001628280-26-029802" ], "interest_paid": [ "10-Q:0001628280-26-029802" ], "depreciation": [ "10-Q:0001628280-26-029802" ], "amortisation_intangibles": [ "10-Q:0001628280-26-029802" ], "deferred_tax": [ "10-Q:0001628280-26-029802" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 5370000000.0, "cfi": -5602000000.0, "cff": 1762000000.0, "capex": 893000000.0, "d_and_a": 1583000000.0, "sbc": 298000000.0, "dividends_paid": 2144000000.0, "buybacks": 757000000.0, "interest_paid": 654000000.0, "taxes_paid": null, "depreciation": 599000000.0, "amortisation_intangibles": 984000000.0, "goodwill_impairment": null, "deferred_tax": -544000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "value_sources": { "cfo": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "cfi": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "cff": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "capex": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "d_and_a": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "sbc": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "dividends_paid": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "buybacks": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "interest_paid": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "depreciation": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "amortisation_intangibles": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ], "deferred_tax": [ "10-Q:0000310158-26-000212", "10-Q:0001628280-26-029802" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 10253000000.0, "cfi": -9443000000.0, "cff": -2832000000.0, "capex": 4684000000.0, "d_and_a": 3625000000.0, "sbc": 475000000.0, "dividends_paid": 6215000000.0, "buybacks": 1281000000.0, "interest_paid": 822000000.0, "taxes_paid": 2700000000.0, "depreciation": 1726000000.0, "amortisation_intangibles": 1899000000.0, "goodwill_impairment": null, "deferred_tax": -668000000.0, "change_receivables": 1002000000.0, "change_inventories": 855000000.0, "change_payables": 724000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4419000000.0 }, "sources": [ "10-K:0000310158-21-000004" ], "value_sources": { "cfo": [ "10-K:0000310158-21-000004" ], "cfi": [ "10-K:0000310158-21-000004" ], "cff": [ "10-K:0000310158-21-000004" ], "capex": [ "10-K:0000310158-21-000004" ], "d_and_a": [ "10-K:0000310158-21-000004" ], "sbc": [ "10-K:0000310158-21-000004" ], "dividends_paid": [ "10-K:0000310158-21-000004" ], "buybacks": [ "10-K:0000310158-21-000004" ], "interest_paid": [ "10-K:0000310158-21-000004" ], "taxes_paid": [ "10-K:0000310158-21-000004" ], "depreciation": [ "10-K:0000310158-21-000004" ], "amortisation_intangibles": [ "10-K:0000310158-21-000004" ], "deferred_tax": [ "10-K:0000310158-21-000004" ], "change_receivables": [ "10-K:0000310158-21-000004" ], "change_inventories": [ "10-K:0000310158-21-000004" ], "change_payables": [ "10-K:0000310158-21-000004" ], "proceeds_debt_issuance": [ "10-K:0000310158-21-000004" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": null, "cfi": null, "cff": 3097000000.0, "capex": 4448000000.0, "d_and_a": 3214000000.0, "sbc": 479000000.0, "dividends_paid": 6610000000.0, "buybacks": 840000000.0, "interest_paid": 779000000.0, "taxes_paid": 2412000000.0, "depreciation": 1578000000.0, "amortisation_intangibles": 1636000000.0, "goodwill_impairment": null, "deferred_tax": 187000000.0, "change_receivables": 2033000000.0, "change_inventories": 674000000.0, "change_payables": 405000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7936000000.0 }, "sources": [ "10-K:0001628280-24-006850" ], "value_sources": { "cff": [ "10-K:0001628280-24-006850" ], "capex": [ "10-K:0001628280-24-006850" ], "d_and_a": [ "10-K:0001628280-24-006850" ], "sbc": [ "10-K:0001628280-24-006850" ], "dividends_paid": [ "10-K:0001628280-24-006850" ], "buybacks": [ "10-K:0001628280-24-006850" ], "interest_paid": [ "10-K:0001628280-24-006850" ], "taxes_paid": [ "10-K:0001628280-24-006850" ], "depreciation": [ "10-K:0001628280-24-006850" ], "amortisation_intangibles": [ "10-K:0001628280-24-006850" ], "deferred_tax": [ "10-K:0001628280-24-006850" ], "change_receivables": [ "10-K:0001628280-24-006850" ], "change_inventories": [ "10-K:0001628280-24-006850" ], "change_payables": [ "10-K:0001628280-24-006850" ], "proceeds_debt_issuance": [ "10-K:0001628280-24-006850" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 19095000000.0, "cfi": -4960000000.0, "cff": -9119000000.0, "capex": 4388000000.0, "d_and_a": 3909000000.0, "sbc": 541000000.0, "dividends_paid": 7012000000.0, "buybacks": 0.0, "interest_paid": 937000000.0, "taxes_paid": 3239000000.0, "depreciation": 1824000000.0, "amortisation_intangibles": 2085000000.0, "goodwill_impairment": null, "deferred_tax": -1568000000.0, "change_receivables": 644000000.0, "change_inventories": 161000000.0, "change_payables": -289000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001628280-25-007732" ], "value_sources": { "cfo": [ "10-K:0001628280-25-007732" ], "cfi": [ "10-K:0001628280-25-007732" ], "cff": [ "10-K:0001628280-25-007732" ], "capex": [ "10-K:0001628280-25-007732" ], "d_and_a": [ "10-K:0001628280-25-007732" ], "sbc": [ "10-K:0001628280-25-007732" ], "dividends_paid": [ "10-K:0001628280-25-007732" ], "buybacks": [ "10-K:0001628280-25-007732" ], "interest_paid": [ "10-K:0001628280-25-007732" ], "taxes_paid": [ "10-K:0001628280-25-007732" ], "depreciation": [ "10-K:0001628280-25-007732" ], "amortisation_intangibles": [ "10-K:0001628280-25-007732" ], "deferred_tax": [ "10-K:0001628280-25-007732" ], "change_receivables": [ "10-K:0001628280-25-007732" ], "change_inventories": [ "10-K:0001628280-25-007732" ], "change_payables": [ "10-K:0001628280-25-007732" ], "proceeds_debt_issuance": [ "10-K:0001628280-25-007732" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 13006000000.0, "cfi": -14083000000.0, "cff": -4810000000.0, "capex": 3863000000.0, "d_and_a": 3872000000.0, "sbc": 645000000.0, "dividends_paid": 7445000000.0, "buybacks": 1346000000.0, "interest_paid": 1100000000.0, "taxes_paid": 4338000000.0, "depreciation": 1828000000.0, "amortisation_intangibles": 2044000000.0, "goodwill_impairment": null, "deferred_tax": -1899000000.0, "change_receivables": 1148000000.0, "change_inventories": 816000000.0, "change_payables": -380000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5939000000.0 }, "sources": [ "10-K:0000310158-26-000063" ], "value_sources": { "cfo": [ "10-K:0000310158-26-000063" ], "cfi": [ "10-K:0000310158-26-000063" ], "cff": [ "10-K:0000310158-26-000063" ], "capex": [ "10-K:0000310158-26-000063" ], "d_and_a": [ "10-K:0000310158-26-000063" ], "sbc": [ "10-K:0000310158-26-000063" ], "dividends_paid": [ "10-K:0000310158-26-000063" ], "buybacks": [ "10-K:0000310158-26-000063" ], "interest_paid": [ "10-K:0000310158-26-000063" ], "taxes_paid": [ "10-K:0000310158-26-000063" ], "depreciation": [ "10-K:0000310158-26-000063" ], "amortisation_intangibles": [ "10-K:0000310158-26-000063" ], "deferred_tax": [ "10-K:0000310158-26-000063" ], "change_receivables": [ "10-K:0000310158-26-000063" ], "change_inventories": [ "10-K:0000310158-26-000063" ], "change_payables": [ "10-K:0000310158-26-000063" ], "proceeds_debt_issuance": [ "10-K:0000310158-26-000063" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 21468000000.0, "cfi": -7734000000.0, "cff": -7032000000.0, "capex": 3372000000.0, "d_and_a": 4499000000.0, "sbc": 761000000.0, "dividends_paid": 7840000000.0, "buybacks": 1306000000.0, "interest_paid": 1300000000.0, "taxes_paid": 3928000000.0, "depreciation": 2104000000.0, "amortisation_intangibles": 2395000000.0, "goodwill_impairment": null, "deferred_tax": -1249000000.0, "change_receivables": 244000000.0, "change_inventories": 835000000.0, "change_payables": 182000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3599000000.0 }, "sources": [ "10-K:0000310158-26-000063" ], "value_sources": { "cfo": [ "10-K:0000310158-26-000063" ], "cfi": [ "10-K:0000310158-26-000063" ], "cff": [ "10-K:0000310158-26-000063" ], "capex": [ "10-K:0000310158-26-000063" ], "d_and_a": [ "10-K:0000310158-26-000063" ], "sbc": [ "10-K:0000310158-26-000063" ], "dividends_paid": [ "10-K:0000310158-26-000063" ], "buybacks": [ "10-K:0000310158-26-000063" ], "interest_paid": [ "10-K:0000310158-26-000063" ], "taxes_paid": [ "10-K:0000310158-26-000063" ], "depreciation": [ "10-K:0000310158-26-000063" ], "amortisation_intangibles": [ "10-K:0000310158-26-000063" ], "deferred_tax": [ "10-K:0000310158-26-000063" ], "change_receivables": [ "10-K:0000310158-26-000063" ], "change_inventories": [ "10-K:0000310158-26-000063" ], "change_payables": [ "10-K:0000310158-26-000063" ], "proceeds_debt_issuance": [ "10-K:0000310158-26-000063" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 16472000000.0, "cfi": -13741000000.0, "cff": -1922000000.0, "capex": 4112000000.0, "d_and_a": 5838000000.0, "sbc": 820000000.0, "dividends_paid": 8176000000.0, "buybacks": 5084000000.0, "interest_paid": 1300000000.0, "taxes_paid": 6086000000.0, "depreciation": 3045000000.0, "amortisation_intangibles": 2793000000.0, "goodwill_impairment": null, "deferred_tax": -1671000000.0, "change_receivables": 1090000000.0, "change_inventories": 1180000000.0, "change_payables": 110000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 13880000000.0 }, "sources": [ "10-K:0000310158-26-000063" ], "value_sources": { "cfo": [ "10-K:0000310158-26-000063" ], "cfi": [ "10-K:0000310158-26-000063" ], "cff": [ "10-K:0000310158-26-000063" ], "capex": [ "10-K:0000310158-26-000063" ], "d_and_a": [ "10-K:0000310158-26-000063" ], "sbc": [ "10-K:0000310158-26-000063" ], "dividends_paid": [ "10-K:0000310158-26-000063" ], "buybacks": [ "10-K:0000310158-26-000063" ], "interest_paid": [ "10-K:0000310158-26-000063" ], "taxes_paid": [ "10-K:0000310158-26-000063" ], "depreciation": [ "10-K:0000310158-26-000063" ], "amortisation_intangibles": [ "10-K:0000310158-26-000063" ], "deferred_tax": [ "10-K:0000310158-26-000063" ], "change_receivables": [ "10-K:0000310158-26-000063" ], "change_inventories": [ "10-K:0000310158-26-000063" ], "change_payables": [ "10-K:0000310158-26-000063" ], "proceeds_debt_issuance": [ "10-K:0000310158-26-000063" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0000310158-21-000004": { "kind": "filing", "form": "10-K", "accession": "0000310158-21-000004", "report_date": "2020-12-31", "filed": "2021-02-25", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015821000004/mrk-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015821000004/" }, "10-K:0000310158-22-000003": { "kind": "filing", "form": "10-K", "accession": "0000310158-22-000003", "report_date": "2021-12-31", "filed": "2022-02-25", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015822000003/mrk-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015822000003/" }, "10-K:0000310158-26-000063": { "kind": "filing", "form": "10-K", "accession": "0000310158-26-000063", "report_date": "2025-12-31", "filed": "2026-02-24", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015826000063/mrk-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015826000063/" }, "10-K:0001628280-23-005061": { "kind": "filing", "form": "10-K", "accession": "0001628280-23-005061", "report_date": "2022-12-31", "filed": "2023-02-24", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828023005061/mrk-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828023005061/" }, "10-K:0001628280-24-006850": { "kind": "filing", "form": "10-K", "accession": "0001628280-24-006850", "report_date": "2023-12-31", "filed": "2024-02-26", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828024006850/mrk-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828024006850/" }, "10-K:0001628280-25-007732": { "kind": "filing", "form": "10-K", "accession": "0001628280-25-007732", "report_date": "2024-12-31", "filed": "2025-02-25", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828025007732/mrk-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828025007732/" }, "10-Q:0000310158-20-000009": { "kind": "filing", "form": "10-Q", "accession": "0000310158-20-000009", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015820000009/mrk0331202010q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015820000009/" }, "10-Q:0000310158-20-000026": { "kind": "filing", "form": "10-Q", "accession": "0000310158-20-000026", "report_date": "2020-06-30", "filed": "2020-08-05", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015820000026/mrk0630202010q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015820000026/" }, "10-Q:0000310158-20-000030": { "kind": "filing", "form": "10-Q", "accession": "0000310158-20-000030", "report_date": "2020-09-30", "filed": "2020-11-05", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015820000030/mrk-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015820000030/" }, "10-Q:0000310158-21-000009": { "kind": "filing", "form": "10-Q", "accession": "0000310158-21-000009", "report_date": "2021-03-31", "filed": "2021-05-05", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015821000009/mrk-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015821000009/" }, "10-Q:0000310158-21-000028": { "kind": "filing", "form": "10-Q", "accession": "0000310158-21-000028", "report_date": "2021-06-30", "filed": "2021-08-09", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015821000028/mrk-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015821000028/" }, "10-Q:0000310158-21-000032": { "kind": "filing", "form": "10-Q", "accession": "0000310158-21-000032", "report_date": "2021-09-30", "filed": "2021-11-05", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015821000032/mrk-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015821000032/" }, "10-Q:0000310158-22-000011": { "kind": "filing", "form": "10-Q", "accession": "0000310158-22-000011", "report_date": "2022-03-31", "filed": "2022-05-05", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015822000011/mrk-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015822000011/" }, "10-Q:0000310158-22-000030": { "kind": "filing", "form": "10-Q", "accession": "0000310158-22-000030", "report_date": "2022-06-30", "filed": "2022-08-05", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015822000030/mrk-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015822000030/" }, "10-Q:0000310158-22-000034": { "kind": "filing", "form": "10-Q", "accession": "0000310158-22-000034", "report_date": "2022-09-30", "filed": "2022-11-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015822000034/mrk-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015822000034/" }, "10-Q:0000310158-25-000014": { "kind": "filing", "form": "10-Q", "accession": "0000310158-25-000014", "report_date": "2025-06-30", "filed": "2025-08-05", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015825000014/mrk-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015825000014/" }, "10-Q:0000310158-25-000059": { "kind": "filing", "form": "10-Q", "accession": "0000310158-25-000059", "report_date": "2025-09-30", "filed": "2025-11-05", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015825000059/mrk-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015825000059/" }, "10-Q:0000310158-26-000212": { "kind": "filing", "form": "10-Q", "accession": "0000310158-26-000212", "report_date": "2026-06-30", "filed": "2026-08-07", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310158/000031015826000212/mrk-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000031015826000212/" }, "10-Q:0001628280-23-015990": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-015990", "report_date": "2023-03-31", "filed": "2023-05-05", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828023015990/mrk-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828023015990/" }, "10-Q:0001628280-23-027770": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-027770", "report_date": "2023-06-30", "filed": "2023-08-07", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828023027770/mrk-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828023027770/" }, "10-Q:0001628280-23-036717": { "kind": "filing", "form": "10-Q", "accession": "0001628280-23-036717", "report_date": "2023-09-30", "filed": "2023-11-03", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828023036717/mrk-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828023036717/" }, "10-Q:0001628280-24-020283": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-020283", "report_date": "2024-03-31", "filed": "2024-05-03", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828024020283/mrk-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828024020283/" }, "10-Q:0001628280-24-034715": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-034715", "report_date": "2024-06-30", "filed": "2024-08-05", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828024034715/mrk-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828024034715/" }, "10-Q:0001628280-24-045689": { "kind": "filing", "form": "10-Q", "accession": "0001628280-24-045689", "report_date": "2024-09-30", "filed": "2024-11-06", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828024045689/mrk-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828024045689/" }, "10-Q:0001628280-25-021834": { "kind": "filing", "form": "10-Q", "accession": "0001628280-25-021834", "report_date": "2025-03-31", "filed": "2025-05-02", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828025021834/mrk-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828025021834/" }, "10-Q:0001628280-26-029802": { "kind": "filing", "form": "10-Q", "accession": "0001628280-26-029802", "report_date": "2026-03-31", "filed": "2026-05-04", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/310158/000162828026029802/mrk-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000162828026029802/" }, "8-K:0001193125-21-180657": { "kind": "filing", "form": "8-K", "accession": "0001193125-21-180657", "report_date": "2021-06-02", "filed": "2021-06-03", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/310158/000119312521180657/d190548d8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/310158/000119312521180657/" } }, "restatements": [ { "period": "FY2020 Q2", "item": "capex", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 1654000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 1553000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 1654000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" } }, { "period": "FY2020 Q2", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 6471000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 5576000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 5576000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "cost_of_revenue", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 3159000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 2747000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 2747000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 122000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 101000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 122000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" } }, { "period": "FY2020 Q2", "item": "income_tax", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 1128000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 891000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 891000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "income_tax", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 509000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 396000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 396000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "pretax_income", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 7357000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 5702000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 5702000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "pretax_income", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 3519000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 2741000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 2741000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "revenue", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 22929000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 19641000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 19641000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "revenue", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 10872000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 9353000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 9353000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "rnd", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 4331000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 4260000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 4260000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "rnd", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 2123000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 2085000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 2085000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "sga", "start": "2020-01-01", "end": "2020-06-30", "first": { "value": 4933000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 4276000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 4276000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q2", "item": "sga", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 2378000000.0, "source": "10-Q:0000310158-20-000026", "filed": "2020-08-05" }, "latest": { "value": 2085000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" }, "used": { "value": 2085000000.0, "source": "10-Q:0000310158-21-000028", "filed": "2021-08-09" } }, { "period": "FY2020 Q3", "item": "capex", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 3170000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 2998000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 3170000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "cost_of_revenue", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 3481000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 3013000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 3481000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 9952000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 8589000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 9952000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 47000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 32000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 47000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "income_tax", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 483000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 380000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 483000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "income_tax", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 1611000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 1271000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 1611000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "pretax_income", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 3428000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 2706000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 3428000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "pretax_income", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 10784000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 8408000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 10784000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "revenue", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 12551000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 10929000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 12551000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "revenue", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 35479000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 30570000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 35479000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "rnd", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 3390000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 3349000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 3390000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "rnd", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 7721000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 7609000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 7721000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "sbc", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 354000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 329000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 354000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "sga", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 2450000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 2060000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 2450000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q3", "item": "sga", "start": "2020-01-01", "end": "2020-09-30", "first": { "value": 7383000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" }, "latest": { "value": 6336000000.0, "source": "10-Q:0000310158-21-000032", "filed": "2021-11-05" }, "used": { "value": 7383000000.0, "source": "10-Q:0000310158-20-000030", "filed": "2020-11-05" } }, { "period": "FY2020 Q4", "item": "accounts_payable", "start": null, "end": "2020-12-31", "first": { "value": 4594000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 4327000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "used": { "value": 4327000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020 Q4", "item": "accrued_taxes_current", "start": null, "end": "2020-12-31", "first": { "value": 1575000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 1597000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "used": { "value": 1597000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020", "item": "amortisation_intangibles", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1899000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 1817000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 1899000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "capex", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 4684000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 4429000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 4684000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020 Q4", "item": "cash", "start": null, "end": "2020-12-31", "first": { "value": 8062000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 8050000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "used": { "value": 8050000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020", "item": "change_inventories", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 855000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 895000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 855000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "change_payables", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 724000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 684000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 724000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "cost_of_revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 15485000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 13618000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 15485000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "d_and_a", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1726000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 1669000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 1726000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": -668000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": -566000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": -668000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020 Q4", "item": "goodwill", "start": null, "end": "2020-12-31", "first": { "value": 20238000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 18882000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 18882000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020", "item": "income_tax", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1709000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 1340000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 1709000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020 Q4", "item": "intangibles", "start": null, "end": "2020-12-31", "first": { "value": 14604000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 14101000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "used": { "value": 14101000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020 Q4", "item": "inventory", "start": null, "end": "2020-12-31", "first": { "value": 6310000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 5554000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "used": { "value": 5554000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020", "item": "operating_lease_cost", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 346000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 340000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 340000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" } }, { "period": "FY2020 Q4", "item": "operating_lease_liability", "start": null, "end": "2020-12-31", "first": { "value": 1662000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 1626000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "used": { "value": 1626000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020 Q4", "item": "operating_lease_liability_current", "start": null, "end": "2020-12-31", "first": { "value": 300000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 291000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "used": { "value": 291000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020 Q4", "item": "operating_lease_liability_noncurrent", "start": null, "end": "2020-12-31", "first": { "value": 1362000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 1335000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "used": { "value": 1335000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020 Q4", "item": "ppe_net", "start": null, "end": "2020-12-31", "first": { "value": 17986000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 17000000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 17000000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020", "item": "pretax_income", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 8791000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 5863000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 8791000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020 Q4", "item": "receivables", "start": null, "end": "2020-12-31", "first": { "value": 7851000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 6803000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "used": { "value": 6803000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" } }, { "period": "FY2020", "item": "revenue", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 47994000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 41518000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 47994000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "rnd", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 13558000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 13397000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 13558000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "sbc", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 475000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 441000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 475000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "sga", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 10468000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 8955000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 10468000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2020", "item": "taxes_paid", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 2700000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" }, "latest": { "value": 2740000000.0, "source": "10-K:0001628280-23-005061", "filed": "2023-02-24" }, "used": { "value": 2700000000.0, "source": "10-K:0000310158-21-000004", "filed": "2021-02-25" } }, { "period": "FY2021 Q1", "item": "amortisation_intangibles", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 534000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" }, "latest": { "value": 514000000.0, "source": "10-Q:0000310158-22-000011", "filed": "2022-05-05" }, "used": { "value": 534000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" } }, { "period": "FY2021 Q1", "item": "capex", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 1134000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" }, "latest": { "value": 1082000000.0, "source": "10-Q:0000310158-22-000011", "filed": "2022-05-05" }, "used": { "value": 1134000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" } }, { "period": "FY2021 Q1", "item": "d_and_a", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 396000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" }, "latest": { "value": 378000000.0, "source": "10-Q:0000310158-22-000011", "filed": "2022-05-05" }, "used": { "value": 396000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" } }, { "period": "FY2021 Q1", "item": "deferred_tax", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": -10000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" }, "latest": { "value": 18000000.0, "source": "10-Q:0000310158-22-000011", "filed": "2022-05-05" }, "used": { "value": -10000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" } }, { "period": "FY2021 Q1", "item": "sbc", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 120000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" }, "latest": { "value": 111000000.0, "source": "10-Q:0000310158-22-000011", "filed": "2022-05-05" }, "used": { "value": 120000000.0, "source": "10-Q:0000310158-21-000009", "filed": "2021-05-05" } }, { "period": "FY2021", "item": "taxes_paid", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 2400000000.0, "source": "10-K:0000310158-22-000003", "filed": "2022-02-25" }, "latest": { "value": 2412000000.0, "source": "10-K:0001628280-24-006850", "filed": "2024-02-26" }, "used": { "value": 2412000000.0, "source": "10-K:0001628280-24-006850", "filed": "2024-02-26" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2020 Q3", "item": "proceeds_debt_issuance", "value": -26000000.0, "sources": [ "10-Q:0000310158-20-000026", "10-Q:0000310158-20-000030" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2023 Q3", "item": "proceeds_debt_issuance", "value": -7000000.0, "sources": [ "10-Q:0001628280-24-034715", "10-Q:0001628280-24-045689" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2024 Q3", "item": "proceeds_debt_issuance", "value": -1000000.0, "sources": [ "10-Q:0000310158-25-000014", "10-Q:0000310158-25-000059" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_acquisitions:2025-12-31:10-K:0000310158-26-000063", "type": "cash_acquisitions", "date": "2025-12-31", "fiscal_period": "FY2025", "text": "Paid US$10.0 billion in cash for business acquisitions in fiscal 2025, 8.6% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 10042000000.0, "unit": "USD" }, "sources": [ "10-K:0000310158-26-000063" ] }, { "id": "restatement:2023-02-24:10-K:0001628280-23-005061", "type": "restatement", "date": "2023-02-24", "fiscal_period": "FY2020", "text": "Restated revenue for fiscal 2020 from US$48.0 billion to US$41.5 billion.", "counterparty": null, "amount": { "value": -6476000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-23-005061" ] }, { "id": "discontinued_operations:2021-12-31:10-K:0001628280-24-006850", "type": "discontinued_operations", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Reported discontinued operations for fiscal 2021, with net income of US$704 million from them.", "counterparty": null, "amount": { "value": 704000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-24-006850" ] }, { "id": "spin_off:2021-06-02:8-K:0001193125-21-180657", "type": "spin_off", "date": "2021-06-02", "fiscal_period": "FY2021 Q2", "text": "Completed the spin-off of Organon & Co.", "counterparty": "Organon & Co.", "amount": null, "sources": [ "8-K:0001193125-21-180657" ] }, { "id": "discontinued_operations:2020-12-31:10-K:0001628280-23-005061", "type": "discontinued_operations", "date": "2020-12-31", "fiscal_period": "FY2020", "text": "Reported discontinued operations for fiscal 2020, with net income of US$2.5 billion from them.", "counterparty": null, "amount": { "value": 2548000000.0, "unit": "USD" }, "sources": [ "10-K:0001628280-23-005061" ] } ] }