{ "schema": "annalist.dataset/0.1", "company": { "id": "procter-and-gamble", "name": "The Procter & Gamble Company", "country": "US", "template": "corporate", "cik": "0000080424", "tickers": [ "PG" ], "entity_name": "PROCTER & GAMBLE Co", "fiscal_year_end": "0630", "sic": "2840", "sic_description": "Soap, Detergents, Cleang Preparations, Perfumes, Cosmetics", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q4", "period_end": "2026-06-30", "release_date": "2026-08-04" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2026 Q4", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 19318000000.0, "cost_of_revenue": 9142000000.0, "gross_profit": null, "rnd": null, "sga": 4895000000.0, "operating_income": 5281000000.0, "interest_expense": 136000000.0, "pretax_income": null, "income_tax": 989000000.0, "net_income_incl_nci": 4308000000.0, "net_income": 4277000000.0, "net_income_common": 4211000000.0, "eps_basic": 1.69, "eps_diluted": 1.63, "shares_basic": 2486100000.0, "shares_diluted": 2625300000.0, "dps_declared": 0.7907, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-21-000129" ], "value_sources": { "revenue": [ "10-Q:0000080424-21-000129" ], "cost_of_revenue": [ "10-Q:0000080424-21-000129" ], "sga": [ "10-Q:0000080424-21-000129" ], "operating_income": [ "10-Q:0000080424-21-000129" ], "interest_expense": [ "10-Q:0000080424-21-000129" ], "income_tax": [ "10-Q:0000080424-21-000129" ], "net_income_incl_nci": [ "10-Q:0000080424-21-000129" ], "net_income": [ "10-Q:0000080424-21-000129" ], "net_income_common": [ "10-Q:0000080424-21-000129" ], "eps_basic": [ "10-Q:0000080424-21-000129" ], "eps_diluted": [ "10-Q:0000080424-21-000129" ], "shares_basic": [ "10-Q:0000080424-21-000129" ], "shares_diluted": [ "10-Q:0000080424-21-000129" ], "dps_declared": [ "10-Q:0000080424-21-000129" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 19745000000.0, "cost_of_revenue": 9253000000.0, "gross_profit": null, "rnd": null, "sga": 5112000000.0, "operating_income": 5380000000.0, "interest_expense": 143000000.0, "pretax_income": null, "income_tax": 990000000.0, "net_income_incl_nci": 3887000000.0, "net_income": 3854000000.0, "net_income_common": 3788000000.0, "eps_basic": 1.53, "eps_diluted": 1.47, "shares_basic": 2475800000.0, "shares_diluted": 2615400000.0, "dps_declared": 0.7907, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-22-000016" ], "value_sources": { "revenue": [ "10-Q:0000080424-22-000016" ], "cost_of_revenue": [ "10-Q:0000080424-22-000016" ], "sga": [ "10-Q:0000080424-22-000016" ], "operating_income": [ "10-Q:0000080424-22-000016" ], "interest_expense": [ "10-Q:0000080424-22-000016" ], "income_tax": [ "10-Q:0000080424-22-000016" ], "net_income_incl_nci": [ "10-Q:0000080424-22-000016" ], "net_income": [ "10-Q:0000080424-22-000016" ], "net_income_common": [ "10-Q:0000080424-22-000016" ], "eps_basic": [ "10-Q:0000080424-22-000016" ], "eps_diluted": [ "10-Q:0000080424-22-000016" ], "shares_basic": [ "10-Q:0000080424-22-000016" ], "shares_diluted": [ "10-Q:0000080424-22-000016" ], "dps_declared": [ "10-Q:0000080424-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 18109000000.0, "cost_of_revenue": 8922000000.0, "gross_profit": null, "rnd": null, "sga": 5402000000.0, "operating_income": 3785000000.0, "interest_expense": 106000000.0, "pretax_income": null, "income_tax": 628000000.0, "net_income_incl_nci": 3249000000.0, "net_income": 3269000000.0, "net_income_common": 3204000000.0, "eps_basic": 1.3, "eps_diluted": 1.26, "shares_basic": 2459100000.0, "shares_diluted": 2590300000.0, "dps_declared": 0.7907, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-22-000035" ], "value_sources": { "revenue": [ "10-Q:0000080424-22-000035" ], "cost_of_revenue": [ "10-Q:0000080424-22-000035" ], "sga": [ "10-Q:0000080424-22-000035" ], "operating_income": [ "10-Q:0000080424-22-000035" ], "interest_expense": [ "10-Q:0000080424-22-000035" ], "income_tax": [ "10-Q:0000080424-22-000035" ], "net_income_incl_nci": [ "10-Q:0000080424-22-000035" ], "net_income": [ "10-Q:0000080424-22-000035" ], "net_income_common": [ "10-Q:0000080424-22-000035" ], "eps_basic": [ "10-Q:0000080424-22-000035" ], "eps_diluted": [ "10-Q:0000080424-22-000035" ], "shares_basic": [ "10-Q:0000080424-22-000035" ], "shares_diluted": [ "10-Q:0000080424-22-000035" ], "dps_declared": [ "10-Q:0000080424-22-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 18946000000.0, "cost_of_revenue": 9791000000.0, "gross_profit": null, "rnd": null, "sga": 5615000000.0, "operating_income": 3540000000.0, "interest_expense": 117000000.0, "pretax_income": null, "income_tax": 656000000.0, "net_income_incl_nci": 2908000000.0, "net_income": 2906000000.0, "net_income_common": 2832000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "value_sources": { "revenue": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "cost_of_revenue": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "sga": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "operating_income": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "interest_expense": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "income_tax": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "net_income_incl_nci": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "net_income": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "net_income_common": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 20338000000.0, "cost_of_revenue": 10365000000.0, "gross_profit": null, "rnd": null, "sga": 4950000000.0, "operating_income": 5023000000.0, "interest_expense": 109000000.0, "pretax_income": null, "income_tax": 909000000.0, "net_income_incl_nci": 4126000000.0, "net_income": 4112000000.0, "net_income_common": 4042000000.0, "eps_basic": 1.66, "eps_diluted": 1.61, "shares_basic": 2428100000.0, "shares_diluted": 2558900000.0, "dps_declared": 0.8698, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-22-000102" ], "value_sources": { "revenue": [ "10-Q:0000080424-22-000102" ], "cost_of_revenue": [ "10-Q:0000080424-22-000102" ], "sga": [ "10-Q:0000080424-22-000102" ], "operating_income": [ "10-Q:0000080424-22-000102" ], "interest_expense": [ "10-Q:0000080424-22-000102" ], "income_tax": [ "10-Q:0000080424-22-000102" ], "net_income_incl_nci": [ "10-Q:0000080424-22-000102" ], "net_income": [ "10-Q:0000080424-22-000102" ], "net_income_common": [ "10-Q:0000080424-22-000102" ], "eps_basic": [ "10-Q:0000080424-22-000102" ], "eps_diluted": [ "10-Q:0000080424-22-000102" ], "shares_basic": [ "10-Q:0000080424-22-000102" ], "shares_diluted": [ "10-Q:0000080424-22-000102" ], "dps_declared": [ "10-Q:0000080424-22-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 20953000000.0, "cost_of_revenue": 10664000000.0, "gross_profit": null, "rnd": null, "sga": 5121000000.0, "operating_income": 5168000000.0, "interest_expense": 106000000.0, "pretax_income": null, "income_tax": 997000000.0, "net_income_incl_nci": 4242000000.0, "net_income": 4223000000.0, "net_income_common": 4153000000.0, "eps_basic": 1.72, "eps_diluted": 1.66, "shares_basic": 2413400000.0, "shares_diluted": 2544200000.0, "dps_declared": 0.8698, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-23-000014" ], "value_sources": { "revenue": [ "10-Q:0000080424-23-000014" ], "cost_of_revenue": [ "10-Q:0000080424-23-000014" ], "sga": [ "10-Q:0000080424-23-000014" ], "operating_income": [ "10-Q:0000080424-23-000014" ], "interest_expense": [ "10-Q:0000080424-23-000014" ], "income_tax": [ "10-Q:0000080424-23-000014" ], "net_income_incl_nci": [ "10-Q:0000080424-23-000014" ], "net_income": [ "10-Q:0000080424-23-000014" ], "net_income_common": [ "10-Q:0000080424-23-000014" ], "eps_basic": [ "10-Q:0000080424-23-000014" ], "eps_diluted": [ "10-Q:0000080424-23-000014" ], "shares_basic": [ "10-Q:0000080424-23-000014" ], "shares_diluted": [ "10-Q:0000080424-23-000014" ], "dps_declared": [ "10-Q:0000080424-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 19381000000.0, "cost_of_revenue": 10326000000.0, "gross_profit": null, "rnd": null, "sga": 5031000000.0, "operating_income": 4024000000.0, "interest_expense": 109000000.0, "pretax_income": null, "income_tax": 704000000.0, "net_income_incl_nci": 3367000000.0, "net_income": 3355000000.0, "net_income_common": 3287000000.0, "eps_basic": 1.37, "eps_diluted": 1.33, "shares_basic": 2400500000.0, "shares_diluted": 2530200000.0, "dps_declared": 0.8698, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-23-000046" ], "value_sources": { "revenue": [ "10-Q:0000080424-23-000046" ], "cost_of_revenue": [ "10-Q:0000080424-23-000046" ], "sga": [ "10-Q:0000080424-23-000046" ], "operating_income": [ "10-Q:0000080424-23-000046" ], "interest_expense": [ "10-Q:0000080424-23-000046" ], "income_tax": [ "10-Q:0000080424-23-000046" ], "net_income_incl_nci": [ "10-Q:0000080424-23-000046" ], "net_income": [ "10-Q:0000080424-23-000046" ], "net_income_common": [ "10-Q:0000080424-23-000046" ], "eps_basic": [ "10-Q:0000080424-23-000046" ], "eps_diluted": [ "10-Q:0000080424-23-000046" ], "shares_basic": [ "10-Q:0000080424-23-000046" ], "shares_diluted": [ "10-Q:0000080424-23-000046" ], "dps_declared": [ "10-Q:0000080424-23-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 19515000000.0, "cost_of_revenue": 10802000000.0, "gross_profit": null, "rnd": null, "sga": 5115000000.0, "operating_income": 3598000000.0, "interest_expense": 115000000.0, "pretax_income": null, "income_tax": 592000000.0, "net_income_incl_nci": 3058000000.0, "net_income": 3052000000.0, "net_income_common": 2979000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "value_sources": { "revenue": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "cost_of_revenue": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "sga": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "operating_income": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "interest_expense": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "income_tax": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "net_income_incl_nci": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "net_income": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "net_income_common": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 20612000000.0, "cost_of_revenue": 10846000000.0, "gross_profit": null, "rnd": null, "sga": 4827000000.0, "operating_income": 4939000000.0, "interest_expense": 123000000.0, "pretax_income": null, "income_tax": 1034000000.0, "net_income_incl_nci": 3963000000.0, "net_income": 3939000000.0, "net_income_common": 3868000000.0, "eps_basic": 1.62, "eps_diluted": 1.57, "shares_basic": 2385500000.0, "shares_diluted": 2503600000.0, "dps_declared": 0.9133, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-23-000103" ], "value_sources": { "revenue": [ "10-Q:0000080424-23-000103" ], "cost_of_revenue": [ "10-Q:0000080424-23-000103" ], "sga": [ "10-Q:0000080424-23-000103" ], "operating_income": [ "10-Q:0000080424-23-000103" ], "interest_expense": [ "10-Q:0000080424-23-000103" ], "income_tax": [ "10-Q:0000080424-23-000103" ], "net_income_incl_nci": [ "10-Q:0000080424-23-000103" ], "net_income": [ "10-Q:0000080424-23-000103" ], "net_income_common": [ "10-Q:0000080424-23-000103" ], "eps_basic": [ "10-Q:0000080424-23-000103" ], "eps_diluted": [ "10-Q:0000080424-23-000103" ], "shares_basic": [ "10-Q:0000080424-23-000103" ], "shares_diluted": [ "10-Q:0000080424-23-000103" ], "dps_declared": [ "10-Q:0000080424-23-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 20773000000.0, "cost_of_revenue": 10897000000.0, "gross_profit": null, "rnd": null, "sga": 5091000000.0, "operating_income": 4785000000.0, "interest_expense": 171000000.0, "pretax_income": null, "income_tax": 876000000.0, "net_income_incl_nci": 3959000000.0, "net_income": 3933000000.0, "net_income_common": 3863000000.0, "eps_basic": 1.63, "eps_diluted": 1.59, "shares_basic": 2365900000.0, "shares_diluted": 2481200000.0, "dps_declared": 0.9133, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-24-000018" ], "value_sources": { "revenue": [ "10-Q:0000080424-24-000018" ], "cost_of_revenue": [ "10-Q:0000080424-24-000018" ], "sga": [ "10-Q:0000080424-24-000018" ], "operating_income": [ "10-Q:0000080424-24-000018" ], "interest_expense": [ "10-Q:0000080424-24-000018" ], "income_tax": [ "10-Q:0000080424-24-000018" ], "net_income_incl_nci": [ "10-Q:0000080424-24-000018" ], "net_income": [ "10-Q:0000080424-24-000018" ], "net_income_common": [ "10-Q:0000080424-24-000018" ], "eps_basic": [ "10-Q:0000080424-24-000018" ], "eps_diluted": [ "10-Q:0000080424-24-000018" ], "shares_basic": [ "10-Q:0000080424-24-000018" ], "shares_diluted": [ "10-Q:0000080424-24-000018" ], "dps_declared": [ "10-Q:0000080424-24-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 20068000000.0, "cost_of_revenue": 10404000000.0, "gross_profit": null, "rnd": null, "sga": 5416000000.0, "operating_income": 4248000000.0, "interest_expense": 222000000.0, "pretax_income": null, "income_tax": 864000000.0, "net_income_incl_nci": 3424000000.0, "net_income": 3397000000.0, "net_income_common": 3328000000.0, "eps_basic": 1.41, "eps_diluted": 1.37, "shares_basic": 2359100000.0, "shares_diluted": 2473200000.0, "dps_declared": 0.9133, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-24-000051" ], "value_sources": { "revenue": [ "10-Q:0000080424-24-000051" ], "cost_of_revenue": [ "10-Q:0000080424-24-000051" ], "sga": [ "10-Q:0000080424-24-000051" ], "operating_income": [ "10-Q:0000080424-24-000051" ], "interest_expense": [ "10-Q:0000080424-24-000051" ], "income_tax": [ "10-Q:0000080424-24-000051" ], "net_income_incl_nci": [ "10-Q:0000080424-24-000051" ], "net_income": [ "10-Q:0000080424-24-000051" ], "net_income_common": [ "10-Q:0000080424-24-000051" ], "eps_basic": [ "10-Q:0000080424-24-000051" ], "eps_diluted": [ "10-Q:0000080424-24-000051" ], "shares_basic": [ "10-Q:0000080424-24-000051" ], "shares_diluted": [ "10-Q:0000080424-24-000051" ], "dps_declared": [ "10-Q:0000080424-24-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 20553000000.0, "cost_of_revenue": 10613000000.0, "gross_profit": null, "rnd": null, "sga": 5778000000.0, "operating_income": 4162000000.0, "interest_expense": 240000000.0, "pretax_income": null, "income_tax": 841000000.0, "net_income_incl_nci": 3392000000.0, "net_income": 3384000000.0, "net_income_common": 3312000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "value_sources": { "revenue": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "cost_of_revenue": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "sga": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "operating_income": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "interest_expense": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "income_tax": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "net_income_incl_nci": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "net_income": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "net_income_common": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "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": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 21871000000.0, "cost_of_revenue": 10501000000.0, "gross_profit": null, "rnd": null, "sga": 5604000000.0, "operating_income": 5767000000.0, "interest_expense": 225000000.0, "pretax_income": null, "income_tax": 1246000000.0, "net_income_incl_nci": 4556000000.0, "net_income": 4521000000.0, "net_income_common": 4450000000.0, "eps_basic": 1.89, "eps_diluted": 1.83, "shares_basic": 2360000000.0, "shares_diluted": 2475200000.0, "dps_declared": 0.9407, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-24-000113" ], "value_sources": { "revenue": [ "10-Q:0000080424-24-000113" ], "cost_of_revenue": [ "10-Q:0000080424-24-000113" ], "sga": [ "10-Q:0000080424-24-000113" ], "operating_income": [ "10-Q:0000080424-24-000113" ], "interest_expense": [ "10-Q:0000080424-24-000113" ], "income_tax": [ "10-Q:0000080424-24-000113" ], "net_income_incl_nci": [ "10-Q:0000080424-24-000113" ], "net_income": [ "10-Q:0000080424-24-000113" ], "net_income_common": [ "10-Q:0000080424-24-000113" ], "eps_basic": [ "10-Q:0000080424-24-000113" ], "eps_diluted": [ "10-Q:0000080424-24-000113" ], "shares_basic": [ "10-Q:0000080424-24-000113" ], "shares_diluted": [ "10-Q:0000080424-24-000113" ], "dps_declared": [ "10-Q:0000080424-24-000113" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 21441000000.0, "cost_of_revenue": 10144000000.0, "gross_profit": null, "rnd": null, "sga": 5522000000.0, "operating_income": 4433000000.0, "interest_expense": 248000000.0, "pretax_income": null, "income_tax": 1003000000.0, "net_income_incl_nci": 3493000000.0, "net_income": 3468000000.0, "net_income_common": 3398000000.0, "eps_basic": 1.44, "eps_diluted": 1.4, "shares_basic": 2358000000.0, "shares_diluted": 2468400000.0, "dps_declared": 0.9407, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-25-000013" ], "value_sources": { "revenue": [ "10-Q:0000080424-25-000013" ], "cost_of_revenue": [ "10-Q:0000080424-25-000013" ], "sga": [ "10-Q:0000080424-25-000013" ], "operating_income": [ "10-Q:0000080424-25-000013" ], "interest_expense": [ "10-Q:0000080424-25-000013" ], "income_tax": [ "10-Q:0000080424-25-000013" ], "net_income_incl_nci": [ "10-Q:0000080424-25-000013" ], "net_income": [ "10-Q:0000080424-25-000013" ], "net_income_common": [ "10-Q:0000080424-25-000013" ], "eps_basic": [ "10-Q:0000080424-25-000013" ], "eps_diluted": [ "10-Q:0000080424-25-000013" ], "shares_basic": [ "10-Q:0000080424-25-000013" ], "shares_diluted": [ "10-Q:0000080424-25-000013" ], "dps_declared": [ "10-Q:0000080424-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 20195000000.0, "cost_of_revenue": 9855000000.0, "gross_profit": null, "rnd": null, "sga": 5880000000.0, "operating_income": 4460000000.0, "interest_expense": 233000000.0, "pretax_income": null, "income_tax": 812000000.0, "net_income_incl_nci": 3781000000.0, "net_income": 3754000000.0, "net_income_common": 3685000000.0, "eps_basic": 1.56, "eps_diluted": 1.52, "shares_basic": 2360500000.0, "shares_diluted": 2472000000.0, "dps_declared": 0.9407, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-25-000037" ], "value_sources": { "revenue": [ "10-Q:0000080424-25-000037" ], "cost_of_revenue": [ "10-Q:0000080424-25-000037" ], "sga": [ "10-Q:0000080424-25-000037" ], "operating_income": [ "10-Q:0000080424-25-000037" ], "interest_expense": [ "10-Q:0000080424-25-000037" ], "income_tax": [ "10-Q:0000080424-25-000037" ], "net_income_incl_nci": [ "10-Q:0000080424-25-000037" ], "net_income": [ "10-Q:0000080424-25-000037" ], "net_income_common": [ "10-Q:0000080424-25-000037" ], "eps_basic": [ "10-Q:0000080424-25-000037" ], "eps_diluted": [ "10-Q:0000080424-25-000037" ], "shares_basic": [ "10-Q:0000080424-25-000037" ], "shares_diluted": [ "10-Q:0000080424-25-000037" ], "dps_declared": [ "10-Q:0000080424-25-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 20532000000.0, "cost_of_revenue": 10348000000.0, "gross_profit": null, "rnd": null, "sga": 6299000000.0, "operating_income": 3885000000.0, "interest_expense": 220000000.0, "pretax_income": null, "income_tax": 726000000.0, "net_income_incl_nci": 3144000000.0, "net_income": 3137000000.0, "net_income_common": 3062000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "value_sources": { "revenue": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "cost_of_revenue": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "sga": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "operating_income": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "interest_expense": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "income_tax": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "net_income_incl_nci": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "net_income": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "net_income_common": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "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": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 21737000000.0, "cost_of_revenue": 10421000000.0, "gross_profit": null, "rnd": null, "sga": 5519000000.0, "operating_income": 5797000000.0, "interest_expense": 238000000.0, "pretax_income": null, "income_tax": 1152000000.0, "net_income_incl_nci": 3987000000.0, "net_income": 3959000000.0, "net_income_common": 3887000000.0, "eps_basic": 1.65, "eps_diluted": 1.61, "shares_basic": 2356200000.0, "shares_diluted": 2466000000.0, "dps_declared": 1.0065, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-25-000245" ], "value_sources": { "revenue": [ "10-Q:0000080424-25-000245" ], "cost_of_revenue": [ "10-Q:0000080424-25-000245" ], "sga": [ "10-Q:0000080424-25-000245" ], "operating_income": [ "10-Q:0000080424-25-000245" ], "interest_expense": [ "10-Q:0000080424-25-000245" ], "income_tax": [ "10-Q:0000080424-25-000245" ], "net_income_incl_nci": [ "10-Q:0000080424-25-000245" ], "net_income": [ "10-Q:0000080424-25-000245" ], "net_income_common": [ "10-Q:0000080424-25-000245" ], "eps_basic": [ "10-Q:0000080424-25-000245" ], "eps_diluted": [ "10-Q:0000080424-25-000245" ], "shares_basic": [ "10-Q:0000080424-25-000245" ], "shares_diluted": [ "10-Q:0000080424-25-000245" ], "dps_declared": [ "10-Q:0000080424-25-000245" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 21882000000.0, "cost_of_revenue": 10418000000.0, "gross_profit": null, "rnd": null, "sga": 5723000000.0, "operating_income": 5741000000.0, "interest_expense": 240000000.0, "pretax_income": null, "income_tax": 1187000000.0, "net_income_incl_nci": 4659000000.0, "net_income": 4630000000.0, "net_income_common": 4558000000.0, "eps_basic": 1.94, "eps_diluted": 1.88, "shares_basic": 2351900000.0, "shares_diluted": 2458100000.0, "dps_declared": 1.0065, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-26-000011" ], "value_sources": { "revenue": [ "10-Q:0000080424-26-000011" ], "cost_of_revenue": [ "10-Q:0000080424-26-000011" ], "sga": [ "10-Q:0000080424-26-000011" ], "operating_income": [ "10-Q:0000080424-26-000011" ], "interest_expense": [ "10-Q:0000080424-26-000011" ], "income_tax": [ "10-Q:0000080424-26-000011" ], "net_income_incl_nci": [ "10-Q:0000080424-26-000011" ], "net_income": [ "10-Q:0000080424-26-000011" ], "net_income_common": [ "10-Q:0000080424-26-000011" ], "eps_basic": [ "10-Q:0000080424-26-000011" ], "eps_diluted": [ "10-Q:0000080424-26-000011" ], "shares_basic": [ "10-Q:0000080424-26-000011" ], "shares_diluted": [ "10-Q:0000080424-26-000011" ], "dps_declared": [ "10-Q:0000080424-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 19776000000.0, "cost_of_revenue": 9694000000.0, "gross_profit": null, "rnd": null, "sga": 5524000000.0, "operating_income": 4558000000.0, "interest_expense": 217000000.0, "pretax_income": null, "income_tax": 868000000.0, "net_income_incl_nci": 3793000000.0, "net_income": 3769000000.0, "net_income_common": 3698000000.0, "eps_basic": 1.58, "eps_diluted": 1.54, "shares_basic": 2347200000.0, "shares_diluted": 2449800000.0, "dps_declared": 1.0065, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-26-000060" ], "value_sources": { "revenue": [ "10-Q:0000080424-26-000060" ], "cost_of_revenue": [ "10-Q:0000080424-26-000060" ], "sga": [ "10-Q:0000080424-26-000060" ], "operating_income": [ "10-Q:0000080424-26-000060" ], "interest_expense": [ "10-Q:0000080424-26-000060" ], "income_tax": [ "10-Q:0000080424-26-000060" ], "net_income_incl_nci": [ "10-Q:0000080424-26-000060" ], "net_income": [ "10-Q:0000080424-26-000060" ], "net_income_common": [ "10-Q:0000080424-26-000060" ], "eps_basic": [ "10-Q:0000080424-26-000060" ], "eps_diluted": [ "10-Q:0000080424-26-000060" ], "shares_basic": [ "10-Q:0000080424-26-000060" ], "shares_diluted": [ "10-Q:0000080424-26-000060" ], "dps_declared": [ "10-Q:0000080424-26-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 20889000000.0, "cost_of_revenue": 10631000000.0, "gross_profit": null, "rnd": null, "sga": 5904000000.0, "operating_income": 4355000000.0, "interest_expense": 212000000.0, "pretax_income": null, "income_tax": 895000000.0, "net_income_incl_nci": 3626000000.0, "net_income": 3615000000.0, "net_income_common": 3538000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "value_sources": { "revenue": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "cost_of_revenue": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "sga": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "operating_income": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "interest_expense": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "income_tax": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "net_income_incl_nci": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "net_income": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "net_income_common": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "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": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 22386000000.0, "cost_of_revenue": 10887000000.0, "gross_profit": null, "rnd": null, "sga": 5643000000.0, "operating_income": 5856000000.0, "interest_expense": 197000000.0, "pretax_income": null, "income_tax": 1253000000.0, "net_income_incl_nci": 4781000000.0, "net_income": 4750000000.0, "net_income_common": 4677000000.0, "eps_basic": 2.0, "eps_diluted": 1.95, "shares_basic": 2342100000.0, "shares_diluted": 2436800000.0, "dps_declared": 1.0568, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-25-000245" ], "value_sources": { "revenue": [ "10-Q:0000080424-25-000245" ], "cost_of_revenue": [ "10-Q:0000080424-25-000245" ], "sga": [ "10-Q:0000080424-25-000245" ], "operating_income": [ "10-Q:0000080424-25-000245" ], "interest_expense": [ "10-Q:0000080424-25-000245" ], "income_tax": [ "10-Q:0000080424-25-000245" ], "net_income_incl_nci": [ "10-Q:0000080424-25-000245" ], "net_income": [ "10-Q:0000080424-25-000245" ], "net_income_common": [ "10-Q:0000080424-25-000245" ], "eps_basic": [ "10-Q:0000080424-25-000245" ], "eps_diluted": [ "10-Q:0000080424-25-000245" ], "shares_basic": [ "10-Q:0000080424-25-000245" ], "shares_diluted": [ "10-Q:0000080424-25-000245" ], "dps_declared": [ "10-Q:0000080424-25-000245" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 22208000000.0, "cost_of_revenue": 10834000000.0, "gross_profit": null, "rnd": null, "sga": 6008000000.0, "operating_income": 5366000000.0, "interest_expense": 220000000.0, "pretax_income": null, "income_tax": 1090000000.0, "net_income_incl_nci": 4331000000.0, "net_income": 4319000000.0, "net_income_common": 4247000000.0, "eps_basic": 1.82, "eps_diluted": 1.78, "shares_basic": 2335300000.0, "shares_diluted": 2424000000.0, "dps_declared": 1.0568, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-26-000011" ], "value_sources": { "revenue": [ "10-Q:0000080424-26-000011" ], "cost_of_revenue": [ "10-Q:0000080424-26-000011" ], "sga": [ "10-Q:0000080424-26-000011" ], "operating_income": [ "10-Q:0000080424-26-000011" ], "interest_expense": [ "10-Q:0000080424-26-000011" ], "income_tax": [ "10-Q:0000080424-26-000011" ], "net_income_incl_nci": [ "10-Q:0000080424-26-000011" ], "net_income": [ "10-Q:0000080424-26-000011" ], "net_income_common": [ "10-Q:0000080424-26-000011" ], "eps_basic": [ "10-Q:0000080424-26-000011" ], "eps_diluted": [ "10-Q:0000080424-26-000011" ], "shares_basic": [ "10-Q:0000080424-26-000011" ], "shares_diluted": [ "10-Q:0000080424-26-000011" ], "dps_declared": [ "10-Q:0000080424-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 21235000000.0, "cost_of_revenue": 10722000000.0, "gross_profit": null, "rnd": null, "sga": 5936000000.0, "operating_income": 4576000000.0, "interest_expense": 223000000.0, "pretax_income": null, "income_tax": 1039000000.0, "net_income_incl_nci": 3951000000.0, "net_income": 3932000000.0, "net_income_common": 3860000000.0, "eps_basic": 1.66, "eps_diluted": 1.63, "shares_basic": 2328500000.0, "shares_diluted": 2416500000.0, "dps_declared": 1.0568, "operating_lease_cost": null }, "sources": [ "10-Q:0000080424-26-000060" ], "value_sources": { "revenue": [ "10-Q:0000080424-26-000060" ], "cost_of_revenue": [ "10-Q:0000080424-26-000060" ], "sga": [ "10-Q:0000080424-26-000060" ], "operating_income": [ "10-Q:0000080424-26-000060" ], "interest_expense": [ "10-Q:0000080424-26-000060" ], "income_tax": [ "10-Q:0000080424-26-000060" ], "net_income_incl_nci": [ "10-Q:0000080424-26-000060" ], "net_income": [ "10-Q:0000080424-26-000060" ], "net_income_common": [ "10-Q:0000080424-26-000060" ], "eps_basic": [ "10-Q:0000080424-26-000060" ], "eps_diluted": [ "10-Q:0000080424-26-000060" ], "shares_basic": [ "10-Q:0000080424-26-000060" ], "shares_diluted": [ "10-Q:0000080424-26-000060" ], "dps_declared": [ "10-Q:0000080424-26-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 21204000000.0, "cost_of_revenue": 10920000000.0, "gross_profit": null, "rnd": null, "sga": 6334000000.0, "operating_income": 3950000000.0, "interest_expense": 236000000.0, "pretax_income": null, "income_tax": 852000000.0, "net_income_incl_nci": 3081000000.0, "net_income": 3044000000.0, "net_income_common": 2970000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "value_sources": { "revenue": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "cost_of_revenue": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "sga": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "operating_income": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "interest_expense": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "income_tax": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "net_income_incl_nci": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "net_income": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "net_income_common": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-07-01", "end": "2021-06-30", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 76118000000.0, "cost_of_revenue": 37108000000.0, "gross_profit": null, "rnd": 1900000000.0, "sga": 21024000000.0, "operating_income": 17986000000.0, "interest_expense": 502000000.0, "pretax_income": null, "income_tax": 3263000000.0, "net_income_incl_nci": 14352000000.0, "net_income": 14306000000.0, "net_income_common": 14035000000.0, "eps_basic": 5.69, "eps_diluted": 5.5, "shares_basic": 2465800000.0, "shares_diluted": 2601000000.0, "dps_declared": 3.2419, "operating_lease_cost": 245000000.0 }, "sources": [ "10-K:0000080424-23-000073" ], "value_sources": { "revenue": [ "10-K:0000080424-23-000073" ], "cost_of_revenue": [ "10-K:0000080424-23-000073" ], "rnd": [ "10-K:0000080424-23-000073" ], "sga": [ "10-K:0000080424-23-000073" ], "operating_income": [ "10-K:0000080424-23-000073" ], "interest_expense": [ "10-K:0000080424-23-000073" ], "income_tax": [ "10-K:0000080424-23-000073" ], "net_income_incl_nci": [ "10-K:0000080424-23-000073" ], "net_income": [ "10-K:0000080424-23-000073" ], "net_income_common": [ "10-K:0000080424-23-000073" ], "eps_basic": [ "10-K:0000080424-23-000073" ], "eps_diluted": [ "10-K:0000080424-23-000073" ], "shares_basic": [ "10-K:0000080424-23-000073" ], "shares_diluted": [ "10-K:0000080424-23-000073" ], "dps_declared": [ "10-K:0000080424-23-000073" ], "operating_lease_cost": [ "10-K:0000080424-23-000073" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-07-01", "end": "2022-06-30", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 80187000000.0, "cost_of_revenue": 42157000000.0, "gross_profit": null, "rnd": 2000000000.0, "sga": 20217000000.0, "operating_income": 17813000000.0, "interest_expense": 439000000.0, "pretax_income": 17995000000.0, "income_tax": 3202000000.0, "net_income_incl_nci": 14793000000.0, "net_income": 14742000000.0, "net_income_common": 14461000000.0, "eps_basic": 6.0, "eps_diluted": 5.81, "shares_basic": 2410300000.0, "shares_diluted": 2539100000.0, "dps_declared": 3.5227, "operating_lease_cost": 220000000.0 }, "sources": [ "10-K:0000080424-24-000083" ], "value_sources": { "revenue": [ "10-K:0000080424-24-000083" ], "cost_of_revenue": [ "10-K:0000080424-24-000083" ], "rnd": [ "10-K:0000080424-24-000083" ], "sga": [ "10-K:0000080424-24-000083" ], "operating_income": [ "10-K:0000080424-24-000083" ], "interest_expense": [ "10-K:0000080424-24-000083" ], "pretax_income": [ "10-K:0000080424-24-000083" ], "income_tax": [ "10-K:0000080424-24-000083" ], "net_income_incl_nci": [ "10-K:0000080424-24-000083" ], "net_income": [ "10-K:0000080424-24-000083" ], "net_income_common": [ "10-K:0000080424-24-000083" ], "eps_basic": [ "10-K:0000080424-24-000083" ], "eps_diluted": [ "10-K:0000080424-24-000083" ], "shares_basic": [ "10-K:0000080424-24-000083" ], "shares_diluted": [ "10-K:0000080424-24-000083" ], "dps_declared": [ "10-K:0000080424-24-000083" ], "operating_lease_cost": [ "10-K:0000080424-24-000083" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-07-01", "end": "2023-06-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 82006000000.0, "cost_of_revenue": 42760000000.0, "gross_profit": null, "rnd": 2000000000.0, "sga": 21112000000.0, "operating_income": 18134000000.0, "interest_expense": 756000000.0, "pretax_income": 18353000000.0, "income_tax": 3615000000.0, "net_income_incl_nci": 14738000000.0, "net_income": 14653000000.0, "net_income_common": 14371000000.0, "eps_basic": 6.07, "eps_diluted": 5.9, "shares_basic": 2368200000.0, "shares_diluted": 2483900000.0, "dps_declared": 3.6806, "operating_lease_cost": 229000000.0 }, "sources": [ "10-K:0000080424-25-000076" ], "value_sources": { "revenue": [ "10-K:0000080424-25-000076" ], "cost_of_revenue": [ "10-K:0000080424-25-000076" ], "rnd": [ "10-K:0000080424-25-000076" ], "sga": [ "10-K:0000080424-25-000076" ], "operating_income": [ "10-K:0000080424-25-000076" ], "interest_expense": [ "10-K:0000080424-25-000076" ], "pretax_income": [ "10-K:0000080424-25-000076" ], "income_tax": [ "10-K:0000080424-25-000076" ], "net_income_incl_nci": [ "10-K:0000080424-25-000076" ], "net_income": [ "10-K:0000080424-25-000076" ], "net_income_common": [ "10-K:0000080424-25-000076" ], "eps_basic": [ "10-K:0000080424-25-000076" ], "eps_diluted": [ "10-K:0000080424-25-000076" ], "shares_basic": [ "10-K:0000080424-25-000076" ], "shares_diluted": [ "10-K:0000080424-25-000076" ], "dps_declared": [ "10-K:0000080424-25-000076" ], "operating_lease_cost": [ "10-K:0000080424-25-000076" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-07-01", "end": "2024-06-30", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 84039000000.0, "cost_of_revenue": 40848000000.0, "gross_profit": null, "rnd": 2000000000.0, "sga": 23305000000.0, "operating_income": 18545000000.0, "interest_expense": 925000000.0, "pretax_income": 18761000000.0, "income_tax": 3787000000.0, "net_income_incl_nci": 14974000000.0, "net_income": 14879000000.0, "net_income_common": 14595000000.0, "eps_basic": 6.18, "eps_diluted": 6.02, "shares_basic": 2360100000.0, "shares_diluted": 2471900000.0, "dps_declared": 3.8286, "operating_lease_cost": 252000000.0 }, "sources": [ "10-K:0000080424-26-000103" ], "value_sources": { "revenue": [ "10-K:0000080424-26-000103" ], "cost_of_revenue": [ "10-K:0000080424-26-000103" ], "rnd": [ "10-K:0000080424-26-000103" ], "sga": [ "10-K:0000080424-26-000103" ], "operating_income": [ "10-K:0000080424-26-000103" ], "interest_expense": [ "10-K:0000080424-26-000103" ], "pretax_income": [ "10-K:0000080424-26-000103" ], "income_tax": [ "10-K:0000080424-26-000103" ], "net_income_incl_nci": [ "10-K:0000080424-26-000103" ], "net_income": [ "10-K:0000080424-26-000103" ], "net_income_common": [ "10-K:0000080424-26-000103" ], "eps_basic": [ "10-K:0000080424-26-000103" ], "eps_diluted": [ "10-K:0000080424-26-000103" ], "shares_basic": [ "10-K:0000080424-26-000103" ], "shares_diluted": [ "10-K:0000080424-26-000103" ], "dps_declared": [ "10-K:0000080424-26-000103" ], "operating_lease_cost": [ "10-K:0000080424-26-000103" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-07-01", "end": "2025-06-30", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 84284000000.0, "cost_of_revenue": 41164000000.0, "gross_profit": null, "rnd": 2100000000.0, "sga": 22669000000.0, "operating_income": 20451000000.0, "interest_expense": 907000000.0, "pretax_income": 20167000000.0, "income_tax": 4102000000.0, "net_income_incl_nci": 16065000000.0, "net_income": 15974000000.0, "net_income_common": 15682000000.0, "eps_basic": 6.67, "eps_diluted": 6.51, "shares_basic": 2350100000.0, "shares_diluted": 2454400000.0, "dps_declared": 4.0763, "operating_lease_cost": 276000000.0 }, "sources": [ "10-K:0000080424-26-000103" ], "value_sources": { "revenue": [ "10-K:0000080424-26-000103" ], "cost_of_revenue": [ "10-K:0000080424-26-000103" ], "rnd": [ "10-K:0000080424-26-000103" ], "sga": [ "10-K:0000080424-26-000103" ], "operating_income": [ "10-K:0000080424-26-000103" ], "interest_expense": [ "10-K:0000080424-26-000103" ], "pretax_income": [ "10-K:0000080424-26-000103" ], "income_tax": [ "10-K:0000080424-26-000103" ], "net_income_incl_nci": [ "10-K:0000080424-26-000103" ], "net_income": [ "10-K:0000080424-26-000103" ], "net_income_common": [ "10-K:0000080424-26-000103" ], "eps_basic": [ "10-K:0000080424-26-000103" ], "eps_diluted": [ "10-K:0000080424-26-000103" ], "shares_basic": [ "10-K:0000080424-26-000103" ], "shares_diluted": [ "10-K:0000080424-26-000103" ], "dps_declared": [ "10-K:0000080424-26-000103" ], "operating_lease_cost": [ "10-K:0000080424-26-000103" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-07-01", "end": "2026-06-30", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 87032000000.0, "cost_of_revenue": 43362000000.0, "gross_profit": null, "rnd": 2100000000.0, "sga": 23922000000.0, "operating_income": 19748000000.0, "interest_expense": 877000000.0, "pretax_income": 20377000000.0, "income_tax": 4233000000.0, "net_income_incl_nci": 16144000000.0, "net_income": 16046000000.0, "net_income_common": 15754000000.0, "eps_basic": 6.75, "eps_diluted": 6.62, "shares_basic": 2333700000.0, "shares_diluted": 2422500000.0, "dps_declared": 4.2589, "operating_lease_cost": 275000000.0 }, "sources": [ "10-K:0000080424-26-000103" ], "value_sources": { "revenue": [ "10-K:0000080424-26-000103" ], "cost_of_revenue": [ "10-K:0000080424-26-000103" ], "rnd": [ "10-K:0000080424-26-000103" ], "sga": [ "10-K:0000080424-26-000103" ], "operating_income": [ "10-K:0000080424-26-000103" ], "interest_expense": [ "10-K:0000080424-26-000103" ], "pretax_income": [ "10-K:0000080424-26-000103" ], "income_tax": [ "10-K:0000080424-26-000103" ], "net_income_incl_nci": [ "10-K:0000080424-26-000103" ], "net_income": [ "10-K:0000080424-26-000103" ], "net_income_common": [ "10-K:0000080424-26-000103" ], "eps_basic": [ "10-K:0000080424-26-000103" ], "eps_diluted": [ "10-K:0000080424-26-000103" ], "shares_basic": [ "10-K:0000080424-26-000103" ], "shares_diluted": [ "10-K:0000080424-26-000103" ], "dps_declared": [ "10-K:0000080424-26-000103" ], "operating_lease_cost": [ "10-K:0000080424-26-000103" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-09-30", "values": { "cash": 13392000000.0, "short_term_investments": null, "receivables": 5043000000.0, "inventory": 5707000000.0, "current_assets": 26026000000.0, "ppe_net": 20876000000.0, "goodwill": 40569000000.0, "intangibles": 23814000000.0, "total_assets": 119899000000.0, "accounts_payable": 11935000000.0, "short_term_borrowings": null, "debt_current": 7707000000.0, "current_liabilities": 30008000000.0, "long_term_debt": 23948000000.0, "total_liabilities": 71323000000.0, "temporary_equity": null, "equity_parent": null, "nci": 394000000.0, "equity_total": 48576000000.0, "liabilities_and_equity": 119899000000.0, "shares_outstanding": null, "retained_earnings": 102539000000.0, "preferred_stock": 888000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-20-000097" ], "value_sources": { "cash": [ "10-Q:0000080424-20-000097" ], "receivables": [ "10-Q:0000080424-20-000097" ], "inventory": [ "10-Q:0000080424-20-000097" ], "current_assets": [ "10-Q:0000080424-20-000097" ], "ppe_net": [ "10-Q:0000080424-20-000097" ], "goodwill": [ "10-Q:0000080424-20-000097" ], "intangibles": [ "10-Q:0000080424-20-000097" ], "total_assets": [ "10-Q:0000080424-20-000097" ], "accounts_payable": [ "10-Q:0000080424-20-000097" ], "debt_current": [ "10-Q:0000080424-20-000097" ], "current_liabilities": [ "10-Q:0000080424-20-000097" ], "long_term_debt": [ "10-Q:0000080424-20-000097" ], "total_liabilities": [ "10-Q:0000080424-20-000097" ], "nci": [ "10-Q:0000080424-20-000097" ], "equity_total": [ "10-Q:0000080424-20-000097" ], "liabilities_and_equity": [ "10-Q:0000080424-20-000097" ], "retained_earnings": [ "10-Q:0000080424-20-000097" ], "preferred_stock": [ "10-Q:0000080424-20-000097" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-12-31", "values": { "cash": 11941000000.0, "short_term_investments": null, "receivables": 4819000000.0, "inventory": 5957000000.0, "current_assets": 24655000000.0, "ppe_net": 21416000000.0, "goodwill": 41381000000.0, "intangibles": 23864000000.0, "total_assets": 120112000000.0, "accounts_payable": 12027000000.0, "short_term_borrowings": null, "debt_current": 8586000000.0, "current_liabilities": 31744000000.0, "long_term_debt": 22514000000.0, "total_liabilities": 71572000000.0, "temporary_equity": null, "equity_parent": null, "nci": 359000000.0, "equity_total": 48540000000.0, "liabilities_and_equity": 120112000000.0, "shares_outstanding": null, "retained_earnings": 104361000000.0, "preferred_stock": 885000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-21-000026" ], "value_sources": { "cash": [ "10-Q:0000080424-21-000026" ], "receivables": [ "10-Q:0000080424-21-000026" ], "inventory": [ "10-Q:0000080424-21-000026" ], "current_assets": [ "10-Q:0000080424-21-000026" ], "ppe_net": [ "10-Q:0000080424-21-000026" ], "goodwill": [ "10-Q:0000080424-21-000026" ], "intangibles": [ "10-Q:0000080424-21-000026" ], "total_assets": [ "10-Q:0000080424-21-000026" ], "accounts_payable": [ "10-Q:0000080424-21-000026" ], "debt_current": [ "10-Q:0000080424-21-000026" ], "current_liabilities": [ "10-Q:0000080424-21-000026" ], "long_term_debt": [ "10-Q:0000080424-21-000026" ], "total_liabilities": [ "10-Q:0000080424-21-000026" ], "nci": [ "10-Q:0000080424-21-000026" ], "equity_total": [ "10-Q:0000080424-21-000026" ], "liabilities_and_equity": [ "10-Q:0000080424-21-000026" ], "retained_earnings": [ "10-Q:0000080424-21-000026" ], "preferred_stock": [ "10-Q:0000080424-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-03-31", "values": { "cash": 10007000000.0, "short_term_investments": null, "receivables": 4861000000.0, "inventory": 6002000000.0, "current_assets": 22608000000.0, "ppe_net": 21103000000.0, "goodwill": 40612000000.0, "intangibles": 23658000000.0, "total_assets": 116778000000.0, "accounts_payable": 12134000000.0, "short_term_borrowings": null, "debt_current": 8773000000.0, "current_liabilities": 32016000000.0, "long_term_debt": 21053000000.0, "total_liabilities": 69859000000.0, "temporary_equity": null, "equity_parent": null, "nci": 323000000.0, "equity_total": 46919000000.0, "liabilities_and_equity": 116778000000.0, "shares_outstanding": null, "retained_earnings": 105674000000.0, "preferred_stock": 873000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-21-000062" ], "value_sources": { "cash": [ "10-Q:0000080424-21-000062" ], "receivables": [ "10-Q:0000080424-21-000062" ], "inventory": [ "10-Q:0000080424-21-000062" ], "current_assets": [ "10-Q:0000080424-21-000062" ], "ppe_net": [ "10-Q:0000080424-21-000062" ], "goodwill": [ "10-Q:0000080424-21-000062" ], "intangibles": [ "10-Q:0000080424-21-000062" ], "total_assets": [ "10-Q:0000080424-21-000062" ], "accounts_payable": [ "10-Q:0000080424-21-000062" ], "debt_current": [ "10-Q:0000080424-21-000062" ], "current_liabilities": [ "10-Q:0000080424-21-000062" ], "long_term_debt": [ "10-Q:0000080424-21-000062" ], "total_liabilities": [ "10-Q:0000080424-21-000062" ], "nci": [ "10-Q:0000080424-21-000062" ], "equity_total": [ "10-Q:0000080424-21-000062" ], "liabilities_and_equity": [ "10-Q:0000080424-21-000062" ], "retained_earnings": [ "10-Q:0000080424-21-000062" ], "preferred_stock": [ "10-Q:0000080424-21-000062" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-06-30", "values": { "cash": 10288000000.0, "short_term_investments": null, "receivables": 4725000000.0, "inventory": 5983000000.0, "current_assets": 23091000000.0, "ppe_net": 21686000000.0, "goodwill": 40924000000.0, "intangibles": 23642000000.0, "total_assets": 119307000000.0, "accounts_payable": 13720000000.0, "short_term_borrowings": 5171000000.0, "debt_current": 3718000000.0, "current_liabilities": 33132000000.0, "long_term_debt": 23099000000.0, "total_liabilities": 72653000000.0, "temporary_equity": null, "equity_parent": null, "nci": 276000000.0, "equity_total": 46654000000.0, "liabilities_and_equity": 119307000000.0, "shares_outstanding": null, "retained_earnings": 106374000000.0, "preferred_stock": 870000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 5171000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 631000000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": null, "operating_lease_payments_total": 953000000.0, "operating_lease_imputed_interest": 103000000.0, "debt_maturity_y1": 3620000000.0, "debt_maturity_y2": 2470000000.0, "debt_maturity_y3": 2537000000.0, "debt_maturity_y4": 2136000000.0, "debt_maturity_y5": 2721000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000080424-21-000100", "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "value_sources": { "cash": [ "10-K:0000080424-22-000064" ], "receivables": [ "10-K:0000080424-22-000064" ], "inventory": [ "10-K:0000080424-22-000064" ], "current_assets": [ "10-K:0000080424-22-000064" ], "ppe_net": [ "10-K:0000080424-22-000064" ], "goodwill": [ "10-K:0000080424-22-000064" ], "intangibles": [ "10-K:0000080424-22-000064" ], "total_assets": [ "10-K:0000080424-22-000064" ], "accounts_payable": [ "10-K:0000080424-22-000064" ], "short_term_borrowings": [ "10-K:0000080424-22-000064" ], "debt_current": [ "10-K:0000080424-22-000064" ], "current_liabilities": [ "10-K:0000080424-22-000064" ], "long_term_debt": [ "10-K:0000080424-22-000064" ], "total_liabilities": [ "10-K:0000080424-22-000064" ], "nci": [ "10-K:0000080424-22-000064" ], "equity_total": [ "10-K:0000080424-22-000064" ], "liabilities_and_equity": [ "10-K:0000080424-22-000064" ], "retained_earnings": [ "10-K:0000080424-22-000064" ], "preferred_stock": [ "10-Q:0000080424-22-000035" ], "commercial_paper": [ "10-K:0000080424-22-000064" ], "operating_lease_liability_noncurrent": [ "10-K:0000080424-22-000064" ], "operating_lease_discount_rate": [ "10-K:0000080424-22-000064" ], "operating_lease_payments_total": [ "10-K:0000080424-21-000100" ], "operating_lease_imputed_interest": [ "10-K:0000080424-21-000100" ], "debt_maturity_y1": [ "10-K:0000080424-21-000100" ], "debt_maturity_y2": [ "10-K:0000080424-21-000100" ], "debt_maturity_y3": [ "10-K:0000080424-21-000100" ], "debt_maturity_y4": [ "10-K:0000080424-21-000100" ], "debt_maturity_y5": [ "10-K:0000080424-21-000100" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2022 Q1", "date": "2021-09-30", "values": { "cash": 10370000000.0, "short_term_investments": null, "receivables": 5662000000.0, "inventory": 6307000000.0, "current_assets": 24336000000.0, "ppe_net": 21392000000.0, "goodwill": 40493000000.0, "intangibles": 23504000000.0, "total_assets": 119669000000.0, "accounts_payable": 14223000000.0, "short_term_borrowings": null, "debt_current": 11989000000.0, "current_liabilities": 36589000000.0, "long_term_debt": 20558000000.0, "total_liabilities": 73261000000.0, "temporary_equity": null, "equity_parent": null, "nci": 297000000.0, "equity_total": 46408000000.0, "liabilities_and_equity": 119669000000.0, "shares_outstanding": null, "retained_earnings": 108361000000.0, "preferred_stock": 859000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-21-000129" ], "value_sources": { "cash": [ "10-Q:0000080424-21-000129" ], "receivables": [ "10-Q:0000080424-21-000129" ], "inventory": [ "10-Q:0000080424-21-000129" ], "current_assets": [ "10-Q:0000080424-21-000129" ], "ppe_net": [ "10-Q:0000080424-21-000129" ], "goodwill": [ "10-Q:0000080424-21-000129" ], "intangibles": [ "10-Q:0000080424-21-000129" ], "total_assets": [ "10-Q:0000080424-21-000129" ], "accounts_payable": [ "10-Q:0000080424-21-000129" ], "debt_current": [ "10-Q:0000080424-21-000129" ], "current_liabilities": [ "10-Q:0000080424-21-000129" ], "long_term_debt": [ "10-Q:0000080424-21-000129" ], "total_liabilities": [ "10-Q:0000080424-21-000129" ], "nci": [ "10-Q:0000080424-21-000129" ], "equity_total": [ "10-Q:0000080424-21-000129" ], "liabilities_and_equity": [ "10-Q:0000080424-21-000129" ], "retained_earnings": [ "10-Q:0000080424-21-000129" ], "preferred_stock": [ "10-Q:0000080424-21-000129" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-12-31", "values": { "cash": 11544000000.0, "short_term_investments": null, "receivables": 5241000000.0, "inventory": 6673000000.0, "current_assets": 25545000000.0, "ppe_net": 21357000000.0, "goodwill": 40315000000.0, "intangibles": 23538000000.0, "total_assets": 121416000000.0, "accounts_payable": 14154000000.0, "short_term_borrowings": null, "debt_current": 13331000000.0, "current_liabilities": 38027000000.0, "long_term_debt": 22322000000.0, "total_liabilities": 76523000000.0, "temporary_equity": null, "equity_parent": null, "nci": 275000000.0, "equity_total": 44893000000.0, "liabilities_and_equity": 121416000000.0, "shares_outstanding": null, "retained_earnings": 110393000000.0, "preferred_stock": 856000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-22-000016" ], "value_sources": { "cash": [ "10-Q:0000080424-22-000016" ], "receivables": [ "10-Q:0000080424-22-000016" ], "inventory": [ "10-Q:0000080424-22-000016" ], "current_assets": [ "10-Q:0000080424-22-000016" ], "ppe_net": [ "10-Q:0000080424-22-000016" ], "goodwill": [ "10-Q:0000080424-22-000016" ], "intangibles": [ "10-Q:0000080424-22-000016" ], "total_assets": [ "10-Q:0000080424-22-000016" ], "accounts_payable": [ "10-Q:0000080424-22-000016" ], "debt_current": [ "10-Q:0000080424-22-000016" ], "current_liabilities": [ "10-Q:0000080424-22-000016" ], "long_term_debt": [ "10-Q:0000080424-22-000016" ], "total_liabilities": [ "10-Q:0000080424-22-000016" ], "nci": [ "10-Q:0000080424-22-000016" ], "equity_total": [ "10-Q:0000080424-22-000016" ], "liabilities_and_equity": [ "10-Q:0000080424-22-000016" ], "retained_earnings": [ "10-Q:0000080424-22-000016" ], "preferred_stock": [ "10-Q:0000080424-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-03-31", "values": { "cash": 8526000000.0, "short_term_investments": null, "receivables": 5513000000.0, "inventory": 7101000000.0, "current_assets": 23416000000.0, "ppe_net": 21323000000.0, "goodwill": 40710000000.0, "intangibles": 23913000000.0, "total_assets": 120217000000.0, "accounts_payable": 14175000000.0, "short_term_borrowings": null, "debt_current": 9902000000.0, "current_liabilities": 34401000000.0, "long_term_debt": 23767000000.0, "total_liabilities": 74471000000.0, "temporary_equity": null, "equity_parent": null, "nci": 268000000.0, "equity_total": 45746000000.0, "liabilities_and_equity": 120217000000.0, "shares_outstanding": null, "retained_earnings": 111645000000.0, "preferred_stock": 846000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-22-000035" ], "value_sources": { "cash": [ "10-Q:0000080424-22-000035" ], "receivables": [ "10-Q:0000080424-22-000035" ], "inventory": [ "10-Q:0000080424-22-000035" ], "current_assets": [ "10-Q:0000080424-22-000035" ], "ppe_net": [ "10-Q:0000080424-22-000035" ], "goodwill": [ "10-Q:0000080424-22-000035" ], "intangibles": [ "10-Q:0000080424-22-000035" ], "total_assets": [ "10-Q:0000080424-22-000035" ], "accounts_payable": [ "10-Q:0000080424-22-000035" ], "debt_current": [ "10-Q:0000080424-22-000035" ], "current_liabilities": [ "10-Q:0000080424-22-000035" ], "long_term_debt": [ "10-Q:0000080424-22-000035" ], "total_liabilities": [ "10-Q:0000080424-22-000035" ], "nci": [ "10-Q:0000080424-22-000035" ], "equity_total": [ "10-Q:0000080424-22-000035" ], "liabilities_and_equity": [ "10-Q:0000080424-22-000035" ], "retained_earnings": [ "10-Q:0000080424-22-000035" ], "preferred_stock": [ "10-Q:0000080424-22-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-06-30", "values": { "cash": 7214000000.0, "short_term_investments": null, "receivables": 5143000000.0, "inventory": 6924000000.0, "current_assets": 21653000000.0, "ppe_net": 21195000000.0, "goodwill": 39700000000.0, "intangibles": 23679000000.0, "total_assets": 117208000000.0, "accounts_payable": 14882000000.0, "short_term_borrowings": 4805000000.0, "debt_current": 3840000000.0, "current_liabilities": 33081000000.0, "long_term_debt": 22848000000.0, "total_liabilities": 70354000000.0, "temporary_equity": null, "equity_parent": null, "nci": 265000000.0, "equity_total": 46854000000.0, "liabilities_and_equity": 117208000000.0, "shares_outstanding": null, "retained_earnings": 112429000000.0, "preferred_stock": 843000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 4805000000.0, "operating_lease_liability": 800000000.0, "operating_lease_liability_current": 205000000.0, "operating_lease_liability_noncurrent": 595000000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": null, "operating_lease_payments_total": 885000000.0, "operating_lease_imputed_interest": 85000000.0, "debt_maturity_y1": 3647000000.0, "debt_maturity_y2": 2298000000.0, "debt_maturity_y3": 1879000000.0, "debt_maturity_y4": 2713000000.0, "debt_maturity_y5": 3686000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000080424-22-000064", "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "value_sources": { "cash": [ "10-K:0000080424-23-000073" ], "receivables": [ "10-K:0000080424-23-000073" ], "inventory": [ "10-K:0000080424-23-000073" ], "current_assets": [ "10-K:0000080424-23-000073" ], "ppe_net": [ "10-K:0000080424-23-000073" ], "goodwill": [ "10-K:0000080424-23-000073" ], "intangibles": [ "10-K:0000080424-23-000073" ], "total_assets": [ "10-K:0000080424-23-000073" ], "accounts_payable": [ "10-K:0000080424-23-000073" ], "short_term_borrowings": [ "10-K:0000080424-23-000073" ], "debt_current": [ "10-K:0000080424-23-000073" ], "current_liabilities": [ "10-K:0000080424-23-000073" ], "long_term_debt": [ "10-K:0000080424-23-000073" ], "total_liabilities": [ "10-K:0000080424-23-000073" ], "nci": [ "10-K:0000080424-23-000073" ], "equity_total": [ "10-K:0000080424-23-000073" ], "liabilities_and_equity": [ "10-K:0000080424-23-000073" ], "retained_earnings": [ "10-K:0000080424-23-000073" ], "preferred_stock": [ "10-Q:0000080424-23-000046" ], "commercial_paper": [ "10-K:0000080424-23-000073" ], "operating_lease_liability": [ "10-K:0000080424-23-000073" ], "operating_lease_liability_current": [ "10-K:0000080424-23-000073" ], "operating_lease_liability_noncurrent": [ "10-K:0000080424-23-000073" ], "operating_lease_discount_rate": [ "10-K:0000080424-23-000073" ], "operating_lease_payments_total": [ "10-K:0000080424-22-000064" ], "operating_lease_imputed_interest": [ "10-K:0000080424-22-000064" ], "debt_maturity_y1": [ "10-K:0000080424-22-000064" ], "debt_maturity_y2": [ "10-K:0000080424-22-000064" ], "debt_maturity_y3": [ "10-K:0000080424-22-000064" ], "debt_maturity_y4": [ "10-K:0000080424-22-000064" ], "debt_maturity_y5": [ "10-K:0000080424-22-000064" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2023 Q1", "date": "2022-09-30", "values": { "cash": 6710000000.0, "short_term_investments": null, "receivables": 5720000000.0, "inventory": 7590000000.0, "current_assets": 22521000000.0, "ppe_net": 20593000000.0, "goodwill": 38761000000.0, "intangibles": 23465000000.0, "total_assets": 116282000000.0, "accounts_payable": 14845000000.0, "short_term_borrowings": null, "debt_current": 11717000000.0, "current_liabilities": 36618000000.0, "long_term_debt": 21286000000.0, "total_liabilities": 71948000000.0, "temporary_equity": null, "equity_parent": null, "nci": 259000000.0, "equity_total": 44334000000.0, "liabilities_and_equity": 116282000000.0, "shares_outstanding": null, "retained_earnings": 114163000000.0, "preferred_stock": 834000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-22-000102" ], "value_sources": { "cash": [ "10-Q:0000080424-22-000102" ], "receivables": [ "10-Q:0000080424-22-000102" ], "inventory": [ "10-Q:0000080424-22-000102" ], "current_assets": [ "10-Q:0000080424-22-000102" ], "ppe_net": [ "10-Q:0000080424-22-000102" ], "goodwill": [ "10-Q:0000080424-22-000102" ], "intangibles": [ "10-Q:0000080424-22-000102" ], "total_assets": [ "10-Q:0000080424-22-000102" ], "accounts_payable": [ "10-Q:0000080424-22-000102" ], "debt_current": [ "10-Q:0000080424-22-000102" ], "current_liabilities": [ "10-Q:0000080424-22-000102" ], "long_term_debt": [ "10-Q:0000080424-22-000102" ], "total_liabilities": [ "10-Q:0000080424-22-000102" ], "nci": [ "10-Q:0000080424-22-000102" ], "equity_total": [ "10-Q:0000080424-22-000102" ], "liabilities_and_equity": [ "10-Q:0000080424-22-000102" ], "retained_earnings": [ "10-Q:0000080424-22-000102" ], "preferred_stock": [ "10-Q:0000080424-22-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-12-31", "values": { "cash": 6854000000.0, "short_term_investments": null, "receivables": 5767000000.0, "inventory": 7541000000.0, "current_assets": 21866000000.0, "ppe_net": 21167000000.0, "goodwill": 39951000000.0, "intangibles": 23594000000.0, "total_assets": 117715000000.0, "accounts_payable": 14153000000.0, "short_term_borrowings": null, "debt_current": 14300000000.0, "current_liabilities": 38746000000.0, "long_term_debt": 20582000000.0, "total_liabilities": 72990000000.0, "temporary_equity": null, "equity_parent": null, "nci": 270000000.0, "equity_total": 44725000000.0, "liabilities_and_equity": 117715000000.0, "shares_outstanding": null, "retained_earnings": 115858000000.0, "preferred_stock": 831000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-23-000014" ], "value_sources": { "cash": [ "10-Q:0000080424-23-000014" ], "receivables": [ "10-Q:0000080424-23-000014" ], "inventory": [ "10-Q:0000080424-23-000014" ], "current_assets": [ "10-Q:0000080424-23-000014" ], "ppe_net": [ "10-Q:0000080424-23-000014" ], "goodwill": [ "10-Q:0000080424-23-000014" ], "intangibles": [ "10-Q:0000080424-23-000014" ], "total_assets": [ "10-Q:0000080424-23-000014" ], "accounts_payable": [ "10-Q:0000080424-23-000014" ], "debt_current": [ "10-Q:0000080424-23-000014" ], "current_liabilities": [ "10-Q:0000080424-23-000014" ], "long_term_debt": [ "10-Q:0000080424-23-000014" ], "total_liabilities": [ "10-Q:0000080424-23-000014" ], "nci": [ "10-Q:0000080424-23-000014" ], "equity_total": [ "10-Q:0000080424-23-000014" ], "liabilities_and_equity": [ "10-Q:0000080424-23-000014" ], "retained_earnings": [ "10-Q:0000080424-23-000014" ], "preferred_stock": [ "10-Q:0000080424-23-000014" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-03-31", "values": { "cash": 7596000000.0, "short_term_investments": null, "receivables": 5471000000.0, "inventory": 7483000000.0, "current_assets": 22305000000.0, "ppe_net": 21564000000.0, "goodwill": 40718000000.0, "intangibles": 23832000000.0, "total_assets": 119851000000.0, "accounts_payable": 13790000000.0, "short_term_borrowings": null, "debt_current": 13717000000.0, "current_liabilities": 38030000000.0, "long_term_debt": 22874000000.0, "total_liabilities": 74430000000.0, "temporary_equity": null, "equity_parent": null, "nci": 281000000.0, "equity_total": 45421000000.0, "liabilities_and_equity": 119851000000.0, "shares_outstanding": null, "retained_earnings": 117082000000.0, "preferred_stock": 822000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-23-000046" ], "value_sources": { "cash": [ "10-Q:0000080424-23-000046" ], "receivables": [ "10-Q:0000080424-23-000046" ], "inventory": [ "10-Q:0000080424-23-000046" ], "current_assets": [ "10-Q:0000080424-23-000046" ], "ppe_net": [ "10-Q:0000080424-23-000046" ], "goodwill": [ "10-Q:0000080424-23-000046" ], "intangibles": [ "10-Q:0000080424-23-000046" ], "total_assets": [ "10-Q:0000080424-23-000046" ], "accounts_payable": [ "10-Q:0000080424-23-000046" ], "debt_current": [ "10-Q:0000080424-23-000046" ], "current_liabilities": [ "10-Q:0000080424-23-000046" ], "long_term_debt": [ "10-Q:0000080424-23-000046" ], "total_liabilities": [ "10-Q:0000080424-23-000046" ], "nci": [ "10-Q:0000080424-23-000046" ], "equity_total": [ "10-Q:0000080424-23-000046" ], "liabilities_and_equity": [ "10-Q:0000080424-23-000046" ], "retained_earnings": [ "10-Q:0000080424-23-000046" ], "preferred_stock": [ "10-Q:0000080424-23-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-06-30", "values": { "cash": 8246000000.0, "short_term_investments": null, "receivables": 5471000000.0, "inventory": 7073000000.0, "current_assets": 22648000000.0, "ppe_net": 21909000000.0, "goodwill": 40659000000.0, "intangibles": 23783000000.0, "total_assets": 120829000000.0, "accounts_payable": 14598000000.0, "short_term_borrowings": 6236000000.0, "debt_current": 3993000000.0, "current_liabilities": 35756000000.0, "long_term_debt": 24378000000.0, "total_liabilities": 73764000000.0, "temporary_equity": null, "equity_parent": null, "nci": 288000000.0, "equity_total": 47065000000.0, "liabilities_and_equity": 120829000000.0, "shares_outstanding": null, "retained_earnings": 118170000000.0, "preferred_stock": 819000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 828000000.0, "commercial_paper": 6236000000.0, "operating_lease_liability": 817000000.0, "operating_lease_liability_current": 222000000.0, "operating_lease_liability_noncurrent": 595000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": null, "operating_lease_payments_total": 911000000.0, "operating_lease_imputed_interest": 94000000.0, "debt_maturity_y1": 3951000000.0, "debt_maturity_y2": 1954000000.0, "debt_maturity_y3": 3364000000.0, "debt_maturity_y4": 4368000000.0, "debt_maturity_y5": 1380000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000080424-23-000073", "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "value_sources": { "cash": [ "10-K:0000080424-24-000083" ], "receivables": [ "10-K:0000080424-24-000083" ], "inventory": [ "10-K:0000080424-24-000083" ], "current_assets": [ "10-K:0000080424-24-000083" ], "ppe_net": [ "10-K:0000080424-24-000083" ], "goodwill": [ "10-K:0000080424-24-000083" ], "intangibles": [ "10-K:0000080424-24-000083" ], "total_assets": [ "10-K:0000080424-24-000083" ], "accounts_payable": [ "10-K:0000080424-24-000083" ], "short_term_borrowings": [ "10-K:0000080424-24-000083" ], "debt_current": [ "10-K:0000080424-24-000083" ], "current_liabilities": [ "10-K:0000080424-24-000083" ], "long_term_debt": [ "10-K:0000080424-24-000083" ], "total_liabilities": [ "10-K:0000080424-24-000083" ], "nci": [ "10-K:0000080424-24-000083" ], "equity_total": [ "10-K:0000080424-24-000083" ], "liabilities_and_equity": [ "10-K:0000080424-24-000083" ], "retained_earnings": [ "10-K:0000080424-24-000083" ], "preferred_stock": [ "10-Q:0000080424-24-000051" ], "accrued_taxes_current": [ "10-K:0000080424-24-000083" ], "commercial_paper": [ "10-K:0000080424-24-000083" ], "operating_lease_liability": [ "10-K:0000080424-24-000083" ], "operating_lease_liability_current": [ "10-K:0000080424-24-000083" ], "operating_lease_liability_noncurrent": [ "10-K:0000080424-24-000083" ], "operating_lease_discount_rate": [ "10-K:0000080424-24-000083" ], "operating_lease_payments_total": [ "10-K:0000080424-23-000073" ], "operating_lease_imputed_interest": [ "10-K:0000080424-23-000073" ], "debt_maturity_y1": [ "10-K:0000080424-23-000073" ], "debt_maturity_y2": [ "10-K:0000080424-23-000073" ], "debt_maturity_y3": [ "10-K:0000080424-23-000073" ], "debt_maturity_y4": [ "10-K:0000080424-23-000073" ], "debt_maturity_y5": [ "10-K:0000080424-23-000073" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2024 Q1", "date": "2023-09-30", "values": { "cash": 9733000000.0, "short_term_investments": null, "receivables": 6215000000.0, "inventory": 7117000000.0, "current_assets": 24940000000.0, "ppe_net": 21636000000.0, "goodwill": 40239000000.0, "intangibles": 23637000000.0, "total_assets": 122531000000.0, "accounts_payable": 14435000000.0, "short_term_borrowings": null, "debt_current": 11811000000.0, "current_liabilities": 37158000000.0, "long_term_debt": 24069000000.0, "total_liabilities": 74517000000.0, "temporary_equity": null, "equity_parent": null, "nci": 321000000.0, "equity_total": 48014000000.0, "liabilities_and_equity": 122531000000.0, "shares_outstanding": null, "retained_earnings": 120443000000.0, "preferred_stock": 812000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-23-000103" ], "value_sources": { "cash": [ "10-Q:0000080424-23-000103" ], "receivables": [ "10-Q:0000080424-23-000103" ], "inventory": [ "10-Q:0000080424-23-000103" ], "current_assets": [ "10-Q:0000080424-23-000103" ], "ppe_net": [ "10-Q:0000080424-23-000103" ], "goodwill": [ "10-Q:0000080424-23-000103" ], "intangibles": [ "10-Q:0000080424-23-000103" ], "total_assets": [ "10-Q:0000080424-23-000103" ], "accounts_payable": [ "10-Q:0000080424-23-000103" ], "debt_current": [ "10-Q:0000080424-23-000103" ], "current_liabilities": [ "10-Q:0000080424-23-000103" ], "long_term_debt": [ "10-Q:0000080424-23-000103" ], "total_liabilities": [ "10-Q:0000080424-23-000103" ], "nci": [ "10-Q:0000080424-23-000103" ], "equity_total": [ "10-Q:0000080424-23-000103" ], "liabilities_and_equity": [ "10-Q:0000080424-23-000103" ], "retained_earnings": [ "10-Q:0000080424-23-000103" ], "preferred_stock": [ "10-Q:0000080424-23-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-12-31", "values": { "cash": 7890000000.0, "short_term_investments": null, "receivables": 6334000000.0, "inventory": 7151000000.0, "current_assets": 23111000000.0, "ppe_net": 22132000000.0, "goodwill": 40916000000.0, "intangibles": 22302000000.0, "total_assets": 120709000000.0, "accounts_payable": 14234000000.0, "short_term_borrowings": null, "debt_current": 10616000000.0, "current_liabilities": 35950000000.0, "long_term_debt": 23096000000.0, "total_liabilities": 71880000000.0, "temporary_equity": null, "equity_parent": null, "nci": 294000000.0, "equity_total": 48829000000.0, "liabilities_and_equity": 120709000000.0, "shares_outstanding": null, "retained_earnings": 121617000000.0, "preferred_stock": 809000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-24-000018" ], "value_sources": { "cash": [ "10-Q:0000080424-24-000018" ], "receivables": [ "10-Q:0000080424-24-000018" ], "inventory": [ "10-Q:0000080424-24-000018" ], "current_assets": [ "10-Q:0000080424-24-000018" ], "ppe_net": [ "10-Q:0000080424-24-000018" ], "goodwill": [ "10-Q:0000080424-24-000018" ], "intangibles": [ "10-Q:0000080424-24-000018" ], "total_assets": [ "10-Q:0000080424-24-000018" ], "accounts_payable": [ "10-Q:0000080424-24-000018" ], "debt_current": [ "10-Q:0000080424-24-000018" ], "current_liabilities": [ "10-Q:0000080424-24-000018" ], "long_term_debt": [ "10-Q:0000080424-24-000018" ], "total_liabilities": [ "10-Q:0000080424-24-000018" ], "nci": [ "10-Q:0000080424-24-000018" ], "equity_total": [ "10-Q:0000080424-24-000018" ], "liabilities_and_equity": [ "10-Q:0000080424-24-000018" ], "retained_earnings": [ "10-Q:0000080424-24-000018" ], "preferred_stock": [ "10-Q:0000080424-24-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-03-31", "values": { "cash": 6828000000.0, "short_term_investments": null, "receivables": 6124000000.0, "inventory": 7077000000.0, "current_assets": 22458000000.0, "ppe_net": 22027000000.0, "goodwill": 40567000000.0, "intangibles": 22193000000.0, "total_assets": 119598000000.0, "accounts_payable": 13691000000.0, "short_term_borrowings": null, "debt_current": 7729000000.0, "current_liabilities": 32340000000.0, "long_term_debt": 24253000000.0, "total_liabilities": 69264000000.0, "temporary_equity": null, "equity_parent": null, "nci": 275000000.0, "equity_total": 50333000000.0, "liabilities_and_equity": 119598000000.0, "shares_outstanding": null, "retained_earnings": 123132000000.0, "preferred_stock": 801000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-24-000051" ], "value_sources": { "cash": [ "10-Q:0000080424-24-000051" ], "receivables": [ "10-Q:0000080424-24-000051" ], "inventory": [ "10-Q:0000080424-24-000051" ], "current_assets": [ "10-Q:0000080424-24-000051" ], "ppe_net": [ "10-Q:0000080424-24-000051" ], "goodwill": [ "10-Q:0000080424-24-000051" ], "intangibles": [ "10-Q:0000080424-24-000051" ], "total_assets": [ "10-Q:0000080424-24-000051" ], "accounts_payable": [ "10-Q:0000080424-24-000051" ], "debt_current": [ "10-Q:0000080424-24-000051" ], "current_liabilities": [ "10-Q:0000080424-24-000051" ], "long_term_debt": [ "10-Q:0000080424-24-000051" ], "total_liabilities": [ "10-Q:0000080424-24-000051" ], "nci": [ "10-Q:0000080424-24-000051" ], "equity_total": [ "10-Q:0000080424-24-000051" ], "liabilities_and_equity": [ "10-Q:0000080424-24-000051" ], "retained_earnings": [ "10-Q:0000080424-24-000051" ], "preferred_stock": [ "10-Q:0000080424-24-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-06-30", "values": { "cash": 9482000000.0, "short_term_investments": null, "receivables": 6118000000.0, "inventory": 7016000000.0, "current_assets": 24709000000.0, "ppe_net": 22152000000.0, "goodwill": 40303000000.0, "intangibles": 22047000000.0, "total_assets": 122370000000.0, "accounts_payable": 15364000000.0, "short_term_borrowings": 3327000000.0, "debt_current": 3864000000.0, "current_liabilities": 33627000000.0, "long_term_debt": 25269000000.0, "total_liabilities": 71811000000.0, "temporary_equity": null, "equity_parent": null, "nci": 272000000.0, "equity_total": 50559000000.0, "liabilities_and_equity": 122370000000.0, "shares_outstanding": null, "retained_earnings": 123811000000.0, "preferred_stock": 798000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1042000000.0, "commercial_paper": 3327000000.0, "operating_lease_liability": 909000000.0, "operating_lease_liability_current": 243000000.0, "operating_lease_liability_noncurrent": 666000000.0, "operating_lease_discount_rate": 0.045, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1031000000.0, "operating_lease_imputed_interest": 122000000.0, "debt_maturity_y1": 3838000000.0, "debt_maturity_y2": 3367000000.0, "debt_maturity_y3": 4350000000.0, "debt_maturity_y4": 2074000000.0, "debt_maturity_y5": 1867000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000080424-24-000083", "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "value_sources": { "cash": [ "10-K:0000080424-25-000076" ], "receivables": [ "10-K:0000080424-25-000076" ], "inventory": [ "10-K:0000080424-25-000076" ], "current_assets": [ "10-K:0000080424-25-000076" ], "ppe_net": [ "10-K:0000080424-25-000076" ], "goodwill": [ "10-K:0000080424-25-000076" ], "intangibles": [ "10-K:0000080424-25-000076" ], "total_assets": [ "10-K:0000080424-25-000076" ], "accounts_payable": [ "10-K:0000080424-25-000076" ], "short_term_borrowings": [ "10-K:0000080424-25-000076" ], "debt_current": [ "10-K:0000080424-25-000076" ], "current_liabilities": [ "10-K:0000080424-25-000076" ], "long_term_debt": [ "10-K:0000080424-25-000076" ], "total_liabilities": [ "10-K:0000080424-25-000076" ], "nci": [ "10-K:0000080424-25-000076" ], "equity_total": [ "10-K:0000080424-25-000076" ], "liabilities_and_equity": [ "10-K:0000080424-25-000076" ], "retained_earnings": [ "10-K:0000080424-25-000076" ], "preferred_stock": [ "10-Q:0000080424-25-000037" ], "accrued_taxes_current": [ "10-K:0000080424-25-000076" ], "commercial_paper": [ "10-K:0000080424-25-000076" ], "operating_lease_liability": [ "10-K:0000080424-25-000076" ], "operating_lease_liability_current": [ "10-K:0000080424-25-000076" ], "operating_lease_liability_noncurrent": [ "10-K:0000080424-25-000076" ], "operating_lease_discount_rate": [ "10-K:0000080424-25-000076" ], "operating_lease_payments_total": [ "10-K:0000080424-24-000083" ], "operating_lease_imputed_interest": [ "10-K:0000080424-24-000083" ], "debt_maturity_y1": [ "10-K:0000080424-24-000083" ], "debt_maturity_y2": [ "10-K:0000080424-24-000083" ], "debt_maturity_y3": [ "10-K:0000080424-24-000083" ], "debt_maturity_y4": [ "10-K:0000080424-24-000083" ], "debt_maturity_y5": [ "10-K:0000080424-24-000083" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2025 Q1", "date": "2024-09-30", "values": { "cash": 12156000000.0, "short_term_investments": null, "receivables": 6314000000.0, "inventory": 7287000000.0, "current_assets": 27449000000.0, "ppe_net": 22506000000.0, "goodwill": 40970000000.0, "intangibles": 22053000000.0, "total_assets": 126482000000.0, "accounts_payable": 15350000000.0, "short_term_borrowings": null, "debt_current": 10409000000.0, "current_liabilities": 36420000000.0, "long_term_debt": 25744000000.0, "total_liabilities": 74341000000.0, "temporary_equity": null, "equity_parent": null, "nci": 300000000.0, "equity_total": 52141000000.0, "liabilities_and_equity": 126482000000.0, "shares_outstanding": null, "retained_earnings": 125361000000.0, "preferred_stock": 791000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-24-000113" ], "value_sources": { "cash": [ "10-Q:0000080424-24-000113" ], "receivables": [ "10-Q:0000080424-24-000113" ], "inventory": [ "10-Q:0000080424-24-000113" ], "current_assets": [ "10-Q:0000080424-24-000113" ], "ppe_net": [ "10-Q:0000080424-24-000113" ], "goodwill": [ "10-Q:0000080424-24-000113" ], "intangibles": [ "10-Q:0000080424-24-000113" ], "total_assets": [ "10-Q:0000080424-24-000113" ], "accounts_payable": [ "10-Q:0000080424-24-000113" ], "debt_current": [ "10-Q:0000080424-24-000113" ], "current_liabilities": [ "10-Q:0000080424-24-000113" ], "long_term_debt": [ "10-Q:0000080424-24-000113" ], "total_liabilities": [ "10-Q:0000080424-24-000113" ], "nci": [ "10-Q:0000080424-24-000113" ], "equity_total": [ "10-Q:0000080424-24-000113" ], "liabilities_and_equity": [ "10-Q:0000080424-24-000113" ], "retained_earnings": [ "10-Q:0000080424-24-000113" ], "preferred_stock": [ "10-Q:0000080424-24-000113" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-12-31", "values": { "cash": 10230000000.0, "short_term_investments": null, "receivables": 6234000000.0, "inventory": 7020000000.0, "current_assets": 25642000000.0, "ppe_net": 22074000000.0, "goodwill": 39898000000.0, "intangibles": 21833000000.0, "total_assets": 122639000000.0, "accounts_payable": 14495000000.0, "short_term_borrowings": null, "debt_current": 9424000000.0, "current_liabilities": 33797000000.0, "long_term_debt": 25263000000.0, "total_liabilities": 71195000000.0, "temporary_equity": null, "equity_parent": null, "nci": 275000000.0, "equity_total": 51443000000.0, "liabilities_and_equity": 122639000000.0, "shares_outstanding": null, "retained_earnings": 127544000000.0, "preferred_stock": 788000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-25-000013" ], "value_sources": { "cash": [ "10-Q:0000080424-25-000013" ], "receivables": [ "10-Q:0000080424-25-000013" ], "inventory": [ "10-Q:0000080424-25-000013" ], "current_assets": [ "10-Q:0000080424-25-000013" ], "ppe_net": [ "10-Q:0000080424-25-000013" ], "goodwill": [ "10-Q:0000080424-25-000013" ], "intangibles": [ "10-Q:0000080424-25-000013" ], "total_assets": [ "10-Q:0000080424-25-000013" ], "accounts_payable": [ "10-Q:0000080424-25-000013" ], "debt_current": [ "10-Q:0000080424-25-000013" ], "current_liabilities": [ "10-Q:0000080424-25-000013" ], "long_term_debt": [ "10-Q:0000080424-25-000013" ], "total_liabilities": [ "10-Q:0000080424-25-000013" ], "nci": [ "10-Q:0000080424-25-000013" ], "equity_total": [ "10-Q:0000080424-25-000013" ], "liabilities_and_equity": [ "10-Q:0000080424-25-000013" ], "retained_earnings": [ "10-Q:0000080424-25-000013" ], "preferred_stock": [ "10-Q:0000080424-25-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-03-31", "values": { "cash": 9116000000.0, "short_term_investments": null, "receivables": 6139000000.0, "inventory": 7400000000.0, "current_assets": 24435000000.0, "ppe_net": 22728000000.0, "goodwill": 40476000000.0, "intangibles": 21836000000.0, "total_assets": 122984000000.0, "accounts_payable": 14512000000.0, "short_term_borrowings": null, "debt_current": 9889000000.0, "current_liabilities": 34248000000.0, "long_term_debt": 24252000000.0, "total_liabilities": 70439000000.0, "temporary_equity": null, "equity_parent": null, "nci": 273000000.0, "equity_total": 52545000000.0, "liabilities_and_equity": 122984000000.0, "shares_outstanding": null, "retained_earnings": 128919000000.0, "preferred_stock": 781000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-25-000037" ], "value_sources": { "cash": [ "10-Q:0000080424-25-000037" ], "receivables": [ "10-Q:0000080424-25-000037" ], "inventory": [ "10-Q:0000080424-25-000037" ], "current_assets": [ "10-Q:0000080424-25-000037" ], "ppe_net": [ "10-Q:0000080424-25-000037" ], "goodwill": [ "10-Q:0000080424-25-000037" ], "intangibles": [ "10-Q:0000080424-25-000037" ], "total_assets": [ "10-Q:0000080424-25-000037" ], "accounts_payable": [ "10-Q:0000080424-25-000037" ], "debt_current": [ "10-Q:0000080424-25-000037" ], "current_liabilities": [ "10-Q:0000080424-25-000037" ], "long_term_debt": [ "10-Q:0000080424-25-000037" ], "total_liabilities": [ "10-Q:0000080424-25-000037" ], "nci": [ "10-Q:0000080424-25-000037" ], "equity_total": [ "10-Q:0000080424-25-000037" ], "liabilities_and_equity": [ "10-Q:0000080424-25-000037" ], "retained_earnings": [ "10-Q:0000080424-25-000037" ], "preferred_stock": [ "10-Q:0000080424-25-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-06-30", "values": { "cash": 9556000000.0, "short_term_investments": null, "receivables": 6185000000.0, "inventory": 7551000000.0, "current_assets": 25392000000.0, "ppe_net": 23897000000.0, "goodwill": 41650000000.0, "intangibles": 21910000000.0, "total_assets": 125231000000.0, "accounts_payable": 15227000000.0, "short_term_borrowings": 4108000000.0, "debt_current": 5405000000.0, "current_liabilities": 36058000000.0, "long_term_debt": 24995000000.0, "total_liabilities": 72946000000.0, "temporary_equity": null, "equity_parent": null, "nci": 272000000.0, "equity_total": 52284000000.0, "liabilities_and_equity": 125231000000.0, "shares_outstanding": null, "retained_earnings": 129973000000.0, "preferred_stock": 777000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1177000000.0, "commercial_paper": 4108000000.0, "operating_lease_liability": 956000000.0, "operating_lease_liability_current": 255000000.0, "operating_lease_liability_noncurrent": 701000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1079000000.0, "operating_lease_imputed_interest": 123000000.0, "debt_maturity_y1": 5377000000.0, "debt_maturity_y2": 4606000000.0, "debt_maturity_y3": 2142000000.0, "debt_maturity_y4": 2027000000.0, "debt_maturity_y5": 3996000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000080424-25-000076", "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "value_sources": { "cash": [ "10-K:0000080424-26-000103" ], "receivables": [ "10-K:0000080424-26-000103" ], "inventory": [ "10-K:0000080424-26-000103" ], "current_assets": [ "10-K:0000080424-26-000103" ], "ppe_net": [ "10-K:0000080424-26-000103" ], "goodwill": [ "10-K:0000080424-26-000103" ], "intangibles": [ "10-K:0000080424-26-000103" ], "total_assets": [ "10-K:0000080424-26-000103" ], "accounts_payable": [ "10-K:0000080424-26-000103" ], "short_term_borrowings": [ "10-K:0000080424-26-000103" ], "debt_current": [ "10-K:0000080424-26-000103" ], "current_liabilities": [ "10-K:0000080424-26-000103" ], "long_term_debt": [ "10-K:0000080424-26-000103" ], "total_liabilities": [ "10-K:0000080424-26-000103" ], "nci": [ "10-K:0000080424-26-000103" ], "equity_total": [ "10-K:0000080424-26-000103" ], "liabilities_and_equity": [ "10-K:0000080424-26-000103" ], "retained_earnings": [ "10-K:0000080424-26-000103" ], "preferred_stock": [ "10-Q:0000080424-26-000060" ], "accrued_taxes_current": [ "10-K:0000080424-26-000103" ], "commercial_paper": [ "10-K:0000080424-26-000103" ], "operating_lease_liability": [ "10-K:0000080424-26-000103" ], "operating_lease_liability_current": [ "10-K:0000080424-26-000103" ], "operating_lease_liability_noncurrent": [ "10-K:0000080424-26-000103" ], "operating_lease_discount_rate": [ "10-K:0000080424-26-000103" ], "operating_lease_payments_total": [ "10-K:0000080424-25-000076" ], "operating_lease_imputed_interest": [ "10-K:0000080424-25-000076" ], "debt_maturity_y1": [ "10-K:0000080424-25-000076" ], "debt_maturity_y2": [ "10-K:0000080424-25-000076" ], "debt_maturity_y3": [ "10-K:0000080424-25-000076" ], "debt_maturity_y4": [ "10-K:0000080424-25-000076" ], "debt_maturity_y5": [ "10-K:0000080424-25-000076" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } }, { "period": "FY2026 Q1", "date": "2025-09-30", "values": { "cash": 11171000000.0, "short_term_investments": null, "receivables": 6487000000.0, "inventory": 7848000000.0, "current_assets": 27118000000.0, "ppe_net": 24119000000.0, "goodwill": 41643000000.0, "intangibles": 21818000000.0, "total_assets": 127599000000.0, "accounts_payable": 15609000000.0, "short_term_borrowings": null, "debt_current": 11631000000.0, "current_liabilities": 37995000000.0, "long_term_debt": 24315000000.0, "total_liabilities": 74048000000.0, "temporary_equity": null, "equity_parent": null, "nci": 281000000.0, "equity_total": 53551000000.0, "liabilities_and_equity": 127599000000.0, "shares_outstanding": null, "retained_earnings": 132212000000.0, "preferred_stock": 770000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-25-000245" ], "value_sources": { "cash": [ "10-Q:0000080424-25-000245" ], "receivables": [ "10-Q:0000080424-25-000245" ], "inventory": [ "10-Q:0000080424-25-000245" ], "current_assets": [ "10-Q:0000080424-25-000245" ], "ppe_net": [ "10-Q:0000080424-25-000245" ], "goodwill": [ "10-Q:0000080424-25-000245" ], "intangibles": [ "10-Q:0000080424-25-000245" ], "total_assets": [ "10-Q:0000080424-25-000245" ], "accounts_payable": [ "10-Q:0000080424-25-000245" ], "debt_current": [ "10-Q:0000080424-25-000245" ], "current_liabilities": [ "10-Q:0000080424-25-000245" ], "long_term_debt": [ "10-Q:0000080424-25-000245" ], "total_liabilities": [ "10-Q:0000080424-25-000245" ], "nci": [ "10-Q:0000080424-25-000245" ], "equity_total": [ "10-Q:0000080424-25-000245" ], "liabilities_and_equity": [ "10-Q:0000080424-25-000245" ], "retained_earnings": [ "10-Q:0000080424-25-000245" ], "preferred_stock": [ "10-Q:0000080424-25-000245" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-12-31", "values": { "cash": 10825000000.0, "short_term_investments": null, "receivables": 6279000000.0, "inventory": 7817000000.0, "current_assets": 26588000000.0, "ppe_net": 24487000000.0, "goodwill": 41665000000.0, "intangibles": 21737000000.0, "total_assets": 127286000000.0, "accounts_payable": 15173000000.0, "short_term_borrowings": null, "debt_current": 11062000000.0, "current_liabilities": 36699000000.0, "long_term_debt": 25577000000.0, "total_liabilities": 73969000000.0, "temporary_equity": null, "equity_parent": null, "nci": 276000000.0, "equity_total": 53317000000.0, "liabilities_and_equity": 127286000000.0, "shares_outstanding": null, "retained_earnings": 133981000000.0, "preferred_stock": 767000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-26-000011" ], "value_sources": { "cash": [ "10-Q:0000080424-26-000011" ], "receivables": [ "10-Q:0000080424-26-000011" ], "inventory": [ "10-Q:0000080424-26-000011" ], "current_assets": [ "10-Q:0000080424-26-000011" ], "ppe_net": [ "10-Q:0000080424-26-000011" ], "goodwill": [ "10-Q:0000080424-26-000011" ], "intangibles": [ "10-Q:0000080424-26-000011" ], "total_assets": [ "10-Q:0000080424-26-000011" ], "accounts_payable": [ "10-Q:0000080424-26-000011" ], "debt_current": [ "10-Q:0000080424-26-000011" ], "current_liabilities": [ "10-Q:0000080424-26-000011" ], "long_term_debt": [ "10-Q:0000080424-26-000011" ], "total_liabilities": [ "10-Q:0000080424-26-000011" ], "nci": [ "10-Q:0000080424-26-000011" ], "equity_total": [ "10-Q:0000080424-26-000011" ], "liabilities_and_equity": [ "10-Q:0000080424-26-000011" ], "retained_earnings": [ "10-Q:0000080424-26-000011" ], "preferred_stock": [ "10-Q:0000080424-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-03-31", "values": { "cash": 12306000000.0, "short_term_investments": null, "receivables": 6322000000.0, "inventory": 7853000000.0, "current_assets": 27987000000.0, "ppe_net": 24574000000.0, "goodwill": 41359000000.0, "intangibles": 21531000000.0, "total_assets": 128378000000.0, "accounts_payable": 15030000000.0, "short_term_borrowings": null, "debt_current": 13174000000.0, "current_liabilities": 38235000000.0, "long_term_debt": 23852000000.0, "total_liabilities": 73647000000.0, "temporary_equity": null, "equity_parent": null, "nci": 226000000.0, "equity_total": 54731000000.0, "liabilities_and_equity": 128378000000.0, "shares_outstanding": null, "retained_earnings": 135424000000.0, "preferred_stock": 759000000.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 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:0000080424-26-000060" ], "value_sources": { "cash": [ "10-Q:0000080424-26-000060" ], "receivables": [ "10-Q:0000080424-26-000060" ], "inventory": [ "10-Q:0000080424-26-000060" ], "current_assets": [ "10-Q:0000080424-26-000060" ], "ppe_net": [ "10-Q:0000080424-26-000060" ], "goodwill": [ "10-Q:0000080424-26-000060" ], "intangibles": [ "10-Q:0000080424-26-000060" ], "total_assets": [ "10-Q:0000080424-26-000060" ], "accounts_payable": [ "10-Q:0000080424-26-000060" ], "debt_current": [ "10-Q:0000080424-26-000060" ], "current_liabilities": [ "10-Q:0000080424-26-000060" ], "long_term_debt": [ "10-Q:0000080424-26-000060" ], "total_liabilities": [ "10-Q:0000080424-26-000060" ], "nci": [ "10-Q:0000080424-26-000060" ], "equity_total": [ "10-Q:0000080424-26-000060" ], "liabilities_and_equity": [ "10-Q:0000080424-26-000060" ], "retained_earnings": [ "10-Q:0000080424-26-000060" ], "preferred_stock": [ "10-Q:0000080424-26-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-06-30", "values": { "cash": 9942000000.0, "short_term_investments": null, "receivables": 6056000000.0, "inventory": 8170000000.0, "current_assets": 26208000000.0, "ppe_net": 25360000000.0, "goodwill": 41276000000.0, "intangibles": 21444000000.0, "total_assets": 126521000000.0, "accounts_payable": 16306000000.0, "short_term_borrowings": 4837000000.0, "debt_current": 6459000000.0, "current_liabilities": 38694000000.0, "long_term_debt": 22842000000.0, "total_liabilities": 72210000000.0, "temporary_equity": null, "equity_parent": null, "nci": 230000000.0, "equity_total": 54311000000.0, "liabilities_and_equity": 126521000000.0, "shares_outstanding": null, "retained_earnings": 135852000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 778000000.0, "commercial_paper": 4837000000.0, "operating_lease_liability": 887000000.0, "operating_lease_liability_current": 246000000.0, "operating_lease_liability_noncurrent": 641000000.0, "operating_lease_discount_rate": 0.056, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1028000000.0, "operating_lease_imputed_interest": 141000000.0, "debt_maturity_y1": 6457000000.0, "debt_maturity_y2": 2123000000.0, "debt_maturity_y3": 1993000000.0, "debt_maturity_y4": 3939000000.0, "debt_maturity_y5": 2275000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000080424-26-000103" ], "value_sources": { "cash": [ "10-K:0000080424-26-000103" ], "receivables": [ "10-K:0000080424-26-000103" ], "inventory": [ "10-K:0000080424-26-000103" ], "current_assets": [ "10-K:0000080424-26-000103" ], "ppe_net": [ "10-K:0000080424-26-000103" ], "goodwill": [ "10-K:0000080424-26-000103" ], "intangibles": [ "10-K:0000080424-26-000103" ], "total_assets": [ "10-K:0000080424-26-000103" ], "accounts_payable": [ "10-K:0000080424-26-000103" ], "short_term_borrowings": [ "10-K:0000080424-26-000103" ], "debt_current": [ "10-K:0000080424-26-000103" ], "current_liabilities": [ "10-K:0000080424-26-000103" ], "long_term_debt": [ "10-K:0000080424-26-000103" ], "total_liabilities": [ "10-K:0000080424-26-000103" ], "nci": [ "10-K:0000080424-26-000103" ], "equity_total": [ "10-K:0000080424-26-000103" ], "liabilities_and_equity": [ "10-K:0000080424-26-000103" ], "retained_earnings": [ "10-K:0000080424-26-000103" ], "accrued_taxes_current": [ "10-K:0000080424-26-000103" ], "commercial_paper": [ "10-K:0000080424-26-000103" ], "operating_lease_liability": [ "10-K:0000080424-26-000103" ], "operating_lease_liability_current": [ "10-K:0000080424-26-000103" ], "operating_lease_liability_noncurrent": [ "10-K:0000080424-26-000103" ], "operating_lease_discount_rate": [ "10-K:0000080424-26-000103" ], "operating_lease_payments_total": [ "10-K:0000080424-26-000103" ], "operating_lease_imputed_interest": [ "10-K:0000080424-26-000103" ], "debt_maturity_y1": [ "10-K:0000080424-26-000103" ], "debt_maturity_y2": [ "10-K:0000080424-26-000103" ], "debt_maturity_y3": [ "10-K:0000080424-26-000103" ], "debt_maturity_y4": [ "10-K:0000080424-26-000103" ], "debt_maturity_y5": [ "10-K:0000080424-26-000103" ] }, "method": "derived", "value_methods": { "debt_current": "derived" } } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 4739000000.0, "cfi": -829000000.0, "cff": -6730000000.0, "capex": 850000000.0, "d_and_a": 671000000.0, "sbc": 89000000.0, "dividends_paid": 2030000000.0, "buybacks": 2000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 84000000.0, "goodwill_impairment": null, "deferred_tax": 193000000.0, "change_receivables": 825000000.0, "change_inventories": 137000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-21-000129" ], "value_sources": { "cfo": [ "10-Q:0000080424-21-000129" ], "cfi": [ "10-Q:0000080424-21-000129" ], "cff": [ "10-Q:0000080424-21-000129" ], "capex": [ "10-Q:0000080424-21-000129" ], "d_and_a": [ "10-Q:0000080424-21-000129" ], "sbc": [ "10-Q:0000080424-21-000129" ], "dividends_paid": [ "10-Q:0000080424-21-000129" ], "buybacks": [ "10-Q:0000080424-21-000129" ], "amortisation_intangibles": [ "10-Q:0000080424-21-000129" ], "deferred_tax": [ "10-Q:0000080424-21-000129" ], "change_receivables": [ "10-Q:0000080424-21-000129" ], "change_inventories": [ "10-Q:0000080424-21-000129" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 5424000000.0, "cfi": -549000000.0, "cff": -6441000000.0, "capex": 567000000.0, "d_and_a": 671000000.0, "sbc": 165000000.0, "dividends_paid": 2025000000.0, "buybacks": 3008000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 79000000.0, "goodwill_impairment": null, "deferred_tax": -48000000.0, "change_receivables": -363000000.0, "change_inventories": 80000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "value_sources": { "cfo": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "cfi": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "cff": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "capex": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "d_and_a": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "sbc": [ "10-Q:0000080424-22-000016" ], "dividends_paid": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "buybacks": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "amortisation_intangibles": [ "10-Q:0000080424-22-000016" ], "deferred_tax": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "change_receivables": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ], "change_inventories": [ "10-Q:0000080424-21-000129", "10-Q:0000080424-22-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 4087000000.0, "cfi": -665000000.0, "cff": -5275000000.0, "capex": 656000000.0, "d_and_a": 683000000.0, "sbc": 144000000.0, "dividends_paid": 2011000000.0, "buybacks": 3001000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 78000000.0, "goodwill_impairment": null, "deferred_tax": -312000000.0, "change_receivables": 142000000.0, "change_inventories": 182000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "value_sources": { "cfo": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "cfi": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "cff": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "capex": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "d_and_a": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "sbc": [ "10-Q:0000080424-22-000035" ], "dividends_paid": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "buybacks": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "amortisation_intangibles": [ "10-Q:0000080424-22-000035" ], "deferred_tax": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "change_receivables": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "change_inventories": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ], "proceeds_debt_issuance": [ "10-Q:0000080424-22-000016", "10-Q:0000080424-22-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 4121000000.0, "cfi": -791000000.0, "cff": -3085000000.0, "capex": 714000000.0, "d_and_a": 710000000.0, "sbc": 142000000.0, "dividends_paid": 2197000000.0, "buybacks": 3000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 77000000.0, "goodwill_impairment": null, "deferred_tax": -91000000.0, "change_receivables": -262000000.0, "change_inventories": -90000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1988000000.0 }, "sources": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "value_sources": { "cfo": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "cfi": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "cff": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "capex": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "d_and_a": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "sbc": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "dividends_paid": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "buybacks": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "amortisation_intangibles": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "deferred_tax": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "change_receivables": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "change_inventories": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ], "proceeds_debt_issuance": [ "10-K:0000080424-22-000064", "10-Q:0000080424-22-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 4643000000.0, "cfi": -1006000000.0, "cff": -3428000000.0, "capex": 1091000000.0, "d_and_a": 711000000.0, "sbc": 116000000.0, "dividends_paid": 2182000000.0, "buybacks": 2750000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 77000000.0, "goodwill_impairment": null, "deferred_tax": 57000000.0, "change_receivables": 1012000000.0, "change_inventories": 409000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-22-000102" ], "value_sources": { "cfo": [ "10-Q:0000080424-22-000102" ], "cfi": [ "10-Q:0000080424-22-000102" ], "cff": [ "10-Q:0000080424-22-000102" ], "capex": [ "10-Q:0000080424-22-000102" ], "d_and_a": [ "10-Q:0000080424-22-000102" ], "sbc": [ "10-Q:0000080424-22-000102" ], "dividends_paid": [ "10-Q:0000080424-22-000102" ], "buybacks": [ "10-Q:0000080424-22-000102" ], "amortisation_intangibles": [ "10-Q:0000080424-22-000102" ], "deferred_tax": [ "10-Q:0000080424-22-000102" ], "change_receivables": [ "10-Q:0000080424-22-000102" ], "change_inventories": [ "10-Q:0000080424-22-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 5121000000.0, "cfi": -960000000.0, "cff": -2858000000.0, "capex": 626000000.0, "d_and_a": 684000000.0, "sbc": 152000000.0, "dividends_paid": 2171000000.0, "buybacks": 4754000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 74000000.0, "goodwill_impairment": null, "deferred_tax": -158000000.0, "change_receivables": -368000000.0, "change_inventories": 431000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "value_sources": { "cfo": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "cfi": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "cff": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "capex": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "d_and_a": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "sbc": [ "10-Q:0000080424-23-000014" ], "dividends_paid": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "buybacks": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "amortisation_intangibles": [ "10-Q:0000080424-23-000014" ], "deferred_tax": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "change_receivables": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ], "change_inventories": [ "10-Q:0000080424-22-000102", "10-Q:0000080424-23-000014" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 3246000000.0, "cfi": -1776000000.0, "cff": -4432000000.0, "capex": 747000000.0, "d_and_a": 690000000.0, "sbc": 130000000.0, "dividends_paid": 2155000000.0, "buybacks": 1249000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 79000000.0, "goodwill_impairment": null, "deferred_tax": -158000000.0, "change_receivables": 272000000.0, "change_inventories": 412000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2249000000.0 }, "sources": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "value_sources": { "cfo": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "cfi": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "cff": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "capex": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "d_and_a": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "sbc": [ "10-Q:0000080424-23-000046" ], "dividends_paid": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "buybacks": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "amortisation_intangibles": [ "10-Q:0000080424-23-000046" ], "deferred_tax": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "change_receivables": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "change_inventories": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ], "proceeds_debt_issuance": [ "10-Q:0000080424-23-000014", "10-Q:0000080424-23-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 3713000000.0, "cfi": -682000000.0, "cff": -4158000000.0, "capex": 692000000.0, "d_and_a": 722000000.0, "sbc": 130000000.0, "dividends_paid": 2262000000.0, "buybacks": 1250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 82000000.0, "goodwill_impairment": null, "deferred_tax": -143000000.0, "change_receivables": -222000000.0, "change_inventories": -5000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "value_sources": { "cfo": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "cfi": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "cff": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "capex": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "d_and_a": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "sbc": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "dividends_paid": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "buybacks": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "amortisation_intangibles": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "deferred_tax": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "change_receivables": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "change_inventories": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ], "proceeds_debt_issuance": [ "10-K:0000080424-23-000073", "10-Q:0000080424-23-000046" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 4070000000.0, "cfi": -832000000.0, "cff": -3507000000.0, "capex": 890000000.0, "d_and_a": 663000000.0, "sbc": 105000000.0, "dividends_paid": 2255000000.0, "buybacks": 4000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 80000000.0, "goodwill_impairment": null, "deferred_tax": -130000000.0, "change_receivables": 740000000.0, "change_inventories": 893000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-23-000103" ], "value_sources": { "cfo": [ "10-Q:0000080424-23-000103" ], "cfi": [ "10-Q:0000080424-23-000103" ], "cff": [ "10-Q:0000080424-23-000103" ], "capex": [ "10-Q:0000080424-23-000103" ], "d_and_a": [ "10-Q:0000080424-23-000103" ], "sbc": [ "10-Q:0000080424-23-000103" ], "dividends_paid": [ "10-Q:0000080424-23-000103" ], "buybacks": [ "10-Q:0000080424-23-000103" ], "amortisation_intangibles": [ "10-Q:0000080424-23-000103" ], "deferred_tax": [ "10-Q:0000080424-23-000103" ], "change_receivables": [ "10-Q:0000080424-23-000103" ], "change_inventories": [ "10-Q:0000080424-23-000103" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 3574000000.0, "cfi": -490000000.0, "cff": -2993000000.0, "capex": 708000000.0, "d_and_a": 653000000.0, "sbc": 145000000.0, "dividends_paid": 2231000000.0, "buybacks": 2002000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 79000000.0, "goodwill_impairment": null, "deferred_tax": -268000000.0, "change_receivables": -86000000.0, "change_inventories": -238000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "value_sources": { "cfo": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "cfi": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "cff": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "capex": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "d_and_a": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "sbc": [ "10-Q:0000080424-24-000018" ], "dividends_paid": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "buybacks": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "amortisation_intangibles": [ "10-Q:0000080424-24-000018" ], "deferred_tax": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "change_receivables": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ], "change_inventories": [ "10-Q:0000080424-23-000103", "10-Q:0000080424-24-000018" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 3863000000.0, "cfi": -1380000000.0, "cff": -1753000000.0, "capex": 730000000.0, "d_and_a": 692000000.0, "sbc": 156000000.0, "dividends_paid": 2224000000.0, "buybacks": 1351000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 82000000.0, "goodwill_impairment": null, "deferred_tax": 38000000.0, "change_receivables": -353000000.0, "change_inventories": -152000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2569000000.0 }, "sources": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "value_sources": { "cfo": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "cfi": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "cff": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "capex": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "d_and_a": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "sbc": [ "10-Q:0000080424-24-000051" ], "dividends_paid": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "buybacks": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "amortisation_intangibles": [ "10-Q:0000080424-24-000051" ], "deferred_tax": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "change_receivables": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "change_inventories": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ], "proceeds_debt_issuance": [ "10-Q:0000080424-24-000018", "10-Q:0000080424-24-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 5341000000.0, "cfi": -798000000.0, "cff": -3893000000.0, "capex": 734000000.0, "d_and_a": 706000000.0, "sbc": 139000000.0, "dividends_paid": 2289000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 86000000.0, "goodwill_impairment": null, "deferred_tax": -93000000.0, "change_receivables": 6000000.0, "change_inventories": -384000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1428000000.0 }, "sources": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "value_sources": { "cfo": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "cfi": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "cff": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "capex": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "d_and_a": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "sbc": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "dividends_paid": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "buybacks": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "amortisation_intangibles": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "deferred_tax": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "change_receivables": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "change_inventories": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ], "proceeds_debt_issuance": [ "10-K:0000080424-24-000083", "10-Q:0000080424-24-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 4904000000.0, "cfi": -1222000000.0, "cff": -2038000000.0, "capex": 925000000.0, "d_and_a": 702000000.0, "sbc": 125000000.0, "dividends_paid": 2290000000.0, "buybacks": 1500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 87000000.0, "goodwill_impairment": null, "deferred_tax": 102000000.0, "change_receivables": 830000000.0, "change_inventories": 142000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-24-000113" ], "value_sources": { "cfo": [ "10-Q:0000080424-24-000113" ], "cfi": [ "10-Q:0000080424-24-000113" ], "cff": [ "10-Q:0000080424-24-000113" ], "capex": [ "10-Q:0000080424-24-000113" ], "d_and_a": [ "10-Q:0000080424-24-000113" ], "sbc": [ "10-Q:0000080424-24-000113" ], "dividends_paid": [ "10-Q:0000080424-24-000113" ], "buybacks": [ "10-Q:0000080424-24-000113" ], "amortisation_intangibles": [ "10-Q:0000080424-24-000113" ], "deferred_tax": [ "10-Q:0000080424-24-000113" ], "change_receivables": [ "10-Q:0000080424-24-000113" ], "change_inventories": [ "10-Q:0000080424-24-000113" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 5100000000.0, "cfi": -1002000000.0, "cff": -6049000000.0, "capex": 817000000.0, "d_and_a": 721000000.0, "sbc": 150000000.0, "dividends_paid": 2288000000.0, "buybacks": 1003000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 84000000.0, "goodwill_impairment": null, "deferred_tax": -256000000.0, "change_receivables": 9000000.0, "change_inventories": -110000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "value_sources": { "cfo": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "cfi": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "cff": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "capex": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "d_and_a": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "sbc": [ "10-Q:0000080424-25-000013" ], "dividends_paid": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "buybacks": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "amortisation_intangibles": [ "10-Q:0000080424-25-000013" ], "deferred_tax": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "change_receivables": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ], "change_inventories": [ "10-Q:0000080424-24-000113", "10-Q:0000080424-25-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 4088000000.0, "cfi": -762000000.0, "cff": -4269000000.0, "capex": 797000000.0, "d_and_a": 712000000.0, "sbc": 158000000.0, "dividends_paid": 2285000000.0, "buybacks": 987000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 83000000.0, "goodwill_impairment": null, "deferred_tax": -52000000.0, "change_receivables": -147000000.0, "change_inventories": 15000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1344000000.0 }, "sources": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "value_sources": { "cfo": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "cfi": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "cff": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "capex": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "d_and_a": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "sbc": [ "10-Q:0000080424-25-000037" ], "dividends_paid": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "buybacks": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "amortisation_intangibles": [ "10-Q:0000080424-25-000037" ], "deferred_tax": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "change_receivables": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "change_inventories": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ], "proceeds_debt_issuance": [ "10-Q:0000080424-25-000013", "10-Q:0000080424-25-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 5754000000.0, "cfi": -518000000.0, "cff": -2499000000.0, "capex": 783000000.0, "d_and_a": 761000000.0, "sbc": 129000000.0, "dividends_paid": 2449000000.0, "buybacks": 1516000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 83000000.0, "goodwill_impairment": null, "deferred_tax": -38000000.0, "change_receivables": 74000000.0, "change_inventories": 23000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1599000000.0 }, "sources": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "value_sources": { "cfo": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "cfi": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "cff": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "capex": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "d_and_a": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "sbc": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "dividends_paid": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "buybacks": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "amortisation_intangibles": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "deferred_tax": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "change_receivables": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "change_inventories": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ], "proceeds_debt_issuance": [ "10-K:0000080424-25-000076", "10-Q:0000080424-25-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 4302000000.0, "cfi": -1108000000.0, "cff": -634000000.0, "capex": 993000000.0, "d_and_a": 728000000.0, "sbc": 105000000.0, "dividends_paid": 2445000000.0, "buybacks": 1939000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 83000000.0, "goodwill_impairment": null, "deferred_tax": 184000000.0, "change_receivables": 134000000.0, "change_inventories": 188000000.0, "change_payables": 90000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-25-000245" ], "value_sources": { "cfo": [ "10-Q:0000080424-25-000245" ], "cfi": [ "10-Q:0000080424-25-000245" ], "cff": [ "10-Q:0000080424-25-000245" ], "capex": [ "10-Q:0000080424-25-000245" ], "d_and_a": [ "10-Q:0000080424-25-000245" ], "sbc": [ "10-Q:0000080424-25-000245" ], "dividends_paid": [ "10-Q:0000080424-25-000245" ], "buybacks": [ "10-Q:0000080424-25-000245" ], "amortisation_intangibles": [ "10-Q:0000080424-25-000245" ], "deferred_tax": [ "10-Q:0000080424-25-000245" ], "change_receivables": [ "10-Q:0000080424-25-000245" ], "change_inventories": [ "10-Q:0000080424-25-000245" ], "change_payables": [ "10-Q:0000080424-25-000245" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 4825000000.0, "cfi": -921000000.0, "cff": -5571000000.0, "capex": 925000000.0, "d_and_a": 706000000.0, "sbc": 136000000.0, "dividends_paid": 2441000000.0, "buybacks": 2510000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 80000000.0, "goodwill_impairment": null, "deferred_tax": 37000000.0, "change_receivables": 128000000.0, "change_inventories": -18000000.0, "change_payables": -376000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "value_sources": { "cfo": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "cfi": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "cff": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "capex": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "d_and_a": [ "10-Q:0000080424-26-000011" ], "sbc": [ "10-Q:0000080424-26-000011" ], "dividends_paid": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "buybacks": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "amortisation_intangibles": [ "10-Q:0000080424-26-000011" ], "deferred_tax": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "change_receivables": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "change_inventories": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "change_payables": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 3705000000.0, "cfi": -726000000.0, "cff": -4215000000.0, "capex": 859000000.0, "d_and_a": 690000000.0, "sbc": 123000000.0, "dividends_paid": 2433000000.0, "buybacks": 1351000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 78000000.0, "goodwill_impairment": null, "deferred_tax": -38000000.0, "change_receivables": -183000000.0, "change_inventories": 239000000.0, "change_payables": -261000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "value_sources": { "cfo": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "cfi": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "cff": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "capex": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "d_and_a": [ "10-Q:0000080424-26-000060" ], "sbc": [ "10-Q:0000080424-26-000060" ], "dividends_paid": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "buybacks": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "amortisation_intangibles": [ "10-Q:0000080424-26-000060" ], "deferred_tax": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "change_receivables": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "change_inventories": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "change_payables": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "proceeds_debt_issuance": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 4985000000.0, "cfi": -1063000000.0, "cff": -3616000000.0, "capex": 996000000.0, "d_and_a": 723000000.0, "sbc": 112000000.0, "dividends_paid": 2553000000.0, "buybacks": 700000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 79000000.0, "goodwill_impairment": null, "deferred_tax": -34000000.0, "change_receivables": -124000000.0, "change_inventories": -85000000.0, "change_payables": 5000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1242000000.0 }, "sources": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "value_sources": { "cfo": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "cfi": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "cff": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "capex": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "d_and_a": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "sbc": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "dividends_paid": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "buybacks": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "amortisation_intangibles": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "deferred_tax": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "change_receivables": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "change_inventories": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "change_payables": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "proceeds_debt_issuance": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 5408000000.0, "cfi": -1535000000.0, "cff": -2239000000.0, "capex": 1200000000.0, "d_and_a": 761000000.0, "sbc": 121000000.0, "dividends_paid": 2549000000.0, "buybacks": 1250000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 79000000.0, "goodwill_impairment": null, "deferred_tax": 53000000.0, "change_receivables": 305000000.0, "change_inventories": 303000000.0, "change_payables": 648000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-25-000245" ], "value_sources": { "cfo": [ "10-Q:0000080424-25-000245" ], "cfi": [ "10-Q:0000080424-25-000245" ], "cff": [ "10-Q:0000080424-25-000245" ], "capex": [ "10-Q:0000080424-25-000245" ], "d_and_a": [ "10-Q:0000080424-25-000245" ], "sbc": [ "10-Q:0000080424-25-000245" ], "dividends_paid": [ "10-Q:0000080424-25-000245" ], "buybacks": [ "10-Q:0000080424-25-000245" ], "amortisation_intangibles": [ "10-Q:0000080424-25-000245" ], "deferred_tax": [ "10-Q:0000080424-25-000245" ], "change_receivables": [ "10-Q:0000080424-25-000245" ], "change_inventories": [ "10-Q:0000080424-25-000245" ], "change_payables": [ "10-Q:0000080424-25-000245" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 4972000000.0, "cfi": -1228000000.0, "cff": -4088000000.0, "capex": 1167000000.0, "d_and_a": 803000000.0, "sbc": 140000000.0, "dividends_paid": 2544000000.0, "buybacks": 2278000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 77000000.0, "goodwill_impairment": null, "deferred_tax": 143000000.0, "change_receivables": -213000000.0, "change_inventories": -48000000.0, "change_payables": -409000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "value_sources": { "cfo": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "cfi": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "cff": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "capex": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "d_and_a": [ "10-Q:0000080424-26-000011" ], "sbc": [ "10-Q:0000080424-26-000011" ], "dividends_paid": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "buybacks": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "amortisation_intangibles": [ "10-Q:0000080424-26-000011" ], "deferred_tax": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "change_receivables": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "change_inventories": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ], "change_payables": [ "10-Q:0000080424-25-000245", "10-Q:0000080424-26-000011" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 4045000000.0, "cfi": -665000000.0, "cff": -1827000000.0, "capex": 1019000000.0, "d_and_a": 785000000.0, "sbc": 132000000.0, "dividends_paid": 2530000000.0, "buybacks": 625000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 76000000.0, "goodwill_impairment": null, "deferred_tax": -18000000.0, "change_receivables": 94000000.0, "change_inventories": 91000000.0, "change_payables": -43000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "value_sources": { "cfo": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "cfi": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "cff": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "capex": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "d_and_a": [ "10-Q:0000080424-26-000060" ], "sbc": [ "10-Q:0000080424-26-000060" ], "dividends_paid": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "buybacks": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "amortisation_intangibles": [ "10-Q:0000080424-26-000060" ], "deferred_tax": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "change_receivables": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "change_inventories": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "change_payables": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ], "proceeds_debt_issuance": [ "10-Q:0000080424-26-000011", "10-Q:0000080424-26-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 5131000000.0, "cfi": -1196000000.0, "cff": -6306000000.0, "capex": 1023000000.0, "d_and_a": 812000000.0, "sbc": 130000000.0, "dividends_paid": 2609000000.0, "buybacks": 875000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 76000000.0, "goodwill_impairment": null, "deferred_tax": -127000000.0, "change_receivables": -270000000.0, "change_inventories": 295000000.0, "change_payables": 723000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "value_sources": { "cfo": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "cfi": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "cff": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "capex": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "d_and_a": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "sbc": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "dividends_paid": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "buybacks": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "amortisation_intangibles": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "deferred_tax": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "change_receivables": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "change_inventories": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "change_payables": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ], "proceeds_debt_issuance": [ "10-K:0000080424-26-000103", "10-Q:0000080424-26-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-07-01", "end": "2021-06-30", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 18371000000.0, "cfi": -2834000000.0, "cff": -21531000000.0, "capex": 2787000000.0, "d_and_a": 2735000000.0, "sbc": 540000000.0, "dividends_paid": 8263000000.0, "buybacks": 11009000000.0, "interest_paid": 531000000.0, "taxes_paid": 3822000000.0, "depreciation": null, "amortisation_intangibles": 318000000.0, "goodwill_impairment": null, "deferred_tax": -258000000.0, "change_receivables": 342000000.0, "change_inventories": 309000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4417000000.0 }, "sources": [ "10-K:0000080424-23-000073" ], "value_sources": { "cfo": [ "10-K:0000080424-23-000073" ], "cfi": [ "10-K:0000080424-23-000073" ], "cff": [ "10-K:0000080424-23-000073" ], "capex": [ "10-K:0000080424-23-000073" ], "d_and_a": [ "10-K:0000080424-23-000073" ], "sbc": [ "10-K:0000080424-23-000073" ], "dividends_paid": [ "10-K:0000080424-23-000073" ], "buybacks": [ "10-K:0000080424-23-000073" ], "interest_paid": [ "10-K:0000080424-23-000073" ], "taxes_paid": [ "10-K:0000080424-23-000073" ], "amortisation_intangibles": [ "10-K:0000080424-23-000073" ], "deferred_tax": [ "10-K:0000080424-23-000073" ], "change_receivables": [ "10-K:0000080424-23-000073" ], "change_inventories": [ "10-K:0000080424-23-000073" ], "proceeds_debt_issuance": [ "10-K:0000080424-23-000073" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-07-01", "end": "2022-06-30", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 16723000000.0, "cfi": -4424000000.0, "cff": -14876000000.0, "capex": 3156000000.0, "d_and_a": 2807000000.0, "sbc": 528000000.0, "dividends_paid": 8770000000.0, "buybacks": 10003000000.0, "interest_paid": 451000000.0, "taxes_paid": 3818000000.0, "depreciation": null, "amortisation_intangibles": 312000000.0, "goodwill_impairment": null, "deferred_tax": -402000000.0, "change_receivables": 694000000.0, "change_inventories": 1247000000.0, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4385000000.0 }, "sources": [ "10-K:0000080424-24-000083" ], "value_sources": { "cfo": [ "10-K:0000080424-24-000083" ], "cfi": [ "10-K:0000080424-24-000083" ], "cff": [ "10-K:0000080424-24-000083" ], "capex": [ "10-K:0000080424-24-000083" ], "d_and_a": [ "10-K:0000080424-24-000083" ], "sbc": [ "10-K:0000080424-24-000083" ], "dividends_paid": [ "10-K:0000080424-24-000083" ], "buybacks": [ "10-K:0000080424-24-000083" ], "interest_paid": [ "10-K:0000080424-24-000083" ], "taxes_paid": [ "10-K:0000080424-24-000083" ], "amortisation_intangibles": [ "10-K:0000080424-24-000083" ], "deferred_tax": [ "10-K:0000080424-24-000083" ], "change_receivables": [ "10-K:0000080424-24-000083" ], "change_inventories": [ "10-K:0000080424-24-000083" ], "proceeds_debt_issuance": [ "10-K:0000080424-24-000083" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-07-01", "end": "2023-06-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 16848000000.0, "cfi": -3500000000.0, "cff": -12146000000.0, "capex": 3062000000.0, "d_and_a": 2714000000.0, "sbc": 545000000.0, "dividends_paid": 8999000000.0, "buybacks": 7353000000.0, "interest_paid": 721000000.0, "taxes_paid": 4278000000.0, "depreciation": null, "amortisation_intangibles": 327000000.0, "goodwill_impairment": null, "deferred_tax": -453000000.0, "change_receivables": 307000000.0, "change_inventories": 119000000.0, "change_payables": -447000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3997000000.0 }, "sources": [ "10-K:0000080424-25-000076" ], "value_sources": { "cfo": [ "10-K:0000080424-25-000076" ], "cfi": [ "10-K:0000080424-25-000076" ], "cff": [ "10-K:0000080424-25-000076" ], "capex": [ "10-K:0000080424-25-000076" ], "d_and_a": [ "10-K:0000080424-25-000076" ], "sbc": [ "10-K:0000080424-25-000076" ], "dividends_paid": [ "10-K:0000080424-25-000076" ], "buybacks": [ "10-K:0000080424-25-000076" ], "interest_paid": [ "10-K:0000080424-25-000076" ], "taxes_paid": [ "10-K:0000080424-25-000076" ], "amortisation_intangibles": [ "10-K:0000080424-25-000076" ], "deferred_tax": [ "10-K:0000080424-25-000076" ], "change_receivables": [ "10-K:0000080424-25-000076" ], "change_inventories": [ "10-K:0000080424-25-000076" ], "change_payables": [ "10-K:0000080424-25-000076" ], "proceeds_debt_issuance": [ "10-K:0000080424-25-000076" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-07-01", "end": "2024-06-30", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 19846000000.0, "cfi": -3504000000.0, "cff": -14855000000.0, "capex": 3322000000.0, "d_and_a": 2896000000.0, "sbc": 562000000.0, "dividends_paid": 9312000000.0, "buybacks": 5006000000.0, "interest_paid": 878000000.0, "taxes_paid": 4363000000.0, "depreciation": null, "amortisation_intangibles": 338000000.0, "goodwill_impairment": null, "deferred_tax": -244000000.0, "change_receivables": 766000000.0, "change_inventories": 70000000.0, "change_payables": 878000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3197000000.0 }, "sources": [ "10-K:0000080424-26-000103" ], "value_sources": { "cfo": [ "10-K:0000080424-26-000103" ], "cfi": [ "10-K:0000080424-26-000103" ], "cff": [ "10-K:0000080424-26-000103" ], "capex": [ "10-K:0000080424-26-000103" ], "d_and_a": [ "10-K:0000080424-26-000103" ], "sbc": [ "10-K:0000080424-26-000103" ], "dividends_paid": [ "10-K:0000080424-26-000103" ], "buybacks": [ "10-K:0000080424-26-000103" ], "interest_paid": [ "10-K:0000080424-26-000103" ], "taxes_paid": [ "10-K:0000080424-26-000103" ], "amortisation_intangibles": [ "10-K:0000080424-26-000103" ], "deferred_tax": [ "10-K:0000080424-26-000103" ], "change_receivables": [ "10-K:0000080424-26-000103" ], "change_inventories": [ "10-K:0000080424-26-000103" ], "change_payables": [ "10-K:0000080424-26-000103" ], "proceeds_debt_issuance": [ "10-K:0000080424-26-000103" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-07-01", "end": "2025-06-30", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 17817000000.0, "cfi": -3818000000.0, "cff": -14036000000.0, "capex": 3773000000.0, "d_and_a": 2847000000.0, "sbc": 476000000.0, "dividends_paid": 9872000000.0, "buybacks": 6500000000.0, "interest_paid": 896000000.0, "taxes_paid": 4554000000.0, "depreciation": null, "amortisation_intangibles": 320000000.0, "goodwill_impairment": null, "deferred_tax": 149000000.0, "change_receivables": -45000000.0, "change_inventories": 324000000.0, "change_payables": -542000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2237000000.0 }, "sources": [ "10-K:0000080424-26-000103" ], "value_sources": { "cfo": [ "10-K:0000080424-26-000103" ], "cfi": [ "10-K:0000080424-26-000103" ], "cff": [ "10-K:0000080424-26-000103" ], "capex": [ "10-K:0000080424-26-000103" ], "d_and_a": [ "10-K:0000080424-26-000103" ], "sbc": [ "10-K:0000080424-26-000103" ], "dividends_paid": [ "10-K:0000080424-26-000103" ], "buybacks": [ "10-K:0000080424-26-000103" ], "interest_paid": [ "10-K:0000080424-26-000103" ], "taxes_paid": [ "10-K:0000080424-26-000103" ], "amortisation_intangibles": [ "10-K:0000080424-26-000103" ], "deferred_tax": [ "10-K:0000080424-26-000103" ], "change_receivables": [ "10-K:0000080424-26-000103" ], "change_inventories": [ "10-K:0000080424-26-000103" ], "change_payables": [ "10-K:0000080424-26-000103" ], "proceeds_debt_issuance": [ "10-K:0000080424-26-000103" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-07-01", "end": "2026-06-30", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 19556000000.0, "cfi": -4624000000.0, "cff": -14460000000.0, "capex": 4409000000.0, "d_and_a": 3160000000.0, "sbc": 524000000.0, "dividends_paid": 10232000000.0, "buybacks": 5028000000.0, "interest_paid": 866000000.0, "taxes_paid": 4678000000.0, "depreciation": null, "amortisation_intangibles": 308000000.0, "goodwill_impairment": null, "deferred_tax": 51000000.0, "change_receivables": -84000000.0, "change_inventories": 641000000.0, "change_payables": 919000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2652000000.0 }, "sources": [ "10-K:0000080424-26-000103" ], "value_sources": { "cfo": [ "10-K:0000080424-26-000103" ], "cfi": [ "10-K:0000080424-26-000103" ], "cff": [ "10-K:0000080424-26-000103" ], "capex": [ "10-K:0000080424-26-000103" ], "d_and_a": [ "10-K:0000080424-26-000103" ], "sbc": [ "10-K:0000080424-26-000103" ], "dividends_paid": [ "10-K:0000080424-26-000103" ], "buybacks": [ "10-K:0000080424-26-000103" ], "interest_paid": [ "10-K:0000080424-26-000103" ], "taxes_paid": [ "10-K:0000080424-26-000103" ], "amortisation_intangibles": [ "10-K:0000080424-26-000103" ], "deferred_tax": [ "10-K:0000080424-26-000103" ], "change_receivables": [ "10-K:0000080424-26-000103" ], "change_inventories": [ "10-K:0000080424-26-000103" ], "change_payables": [ "10-K:0000080424-26-000103" ], "proceeds_debt_issuance": [ "10-K:0000080424-26-000103" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000080424-21-000100": { "kind": "filing", "form": "10-K", "accession": "0000080424-21-000100", "report_date": "2021-06-30", "filed": "2021-08-06", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042421000100/pg-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042421000100/" }, "10-K:0000080424-22-000064": { "kind": "filing", "form": "10-K", "accession": "0000080424-22-000064", "report_date": "2022-06-30", "filed": "2022-08-05", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042422000064/pg-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042422000064/" }, "10-K:0000080424-23-000073": { "kind": "filing", "form": "10-K", "accession": "0000080424-23-000073", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042423000073/pg-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042423000073/" }, "10-K:0000080424-24-000083": { "kind": "filing", "form": "10-K", "accession": "0000080424-24-000083", "report_date": "2024-06-30", "filed": "2024-08-05", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042424000083/pg-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042424000083/" }, "10-K:0000080424-25-000076": { "kind": "filing", "form": "10-K", "accession": "0000080424-25-000076", "report_date": "2025-06-30", "filed": "2025-08-04", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042425000076/pg-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042425000076/" }, "10-K:0000080424-26-000103": { "kind": "filing", "form": "10-K", "accession": "0000080424-26-000103", "report_date": "2026-06-30", "filed": "2026-08-04", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042426000103/pg-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042426000103/" }, "10-Q:0000080424-20-000097": { "kind": "filing", "form": "10-Q", "accession": "0000080424-20-000097", "report_date": "2020-09-30", "filed": "2020-10-20", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042420000097/pg-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042420000097/" }, "10-Q:0000080424-21-000026": { "kind": "filing", "form": "10-Q", "accession": "0000080424-21-000026", "report_date": "2020-12-31", "filed": "2021-01-20", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042421000026/pg-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042421000026/" }, "10-Q:0000080424-21-000062": { "kind": "filing", "form": "10-Q", "accession": "0000080424-21-000062", "report_date": "2021-03-31", "filed": "2021-04-20", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042421000062/pg-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042421000062/" }, "10-Q:0000080424-21-000129": { "kind": "filing", "form": "10-Q", "accession": "0000080424-21-000129", "report_date": "2021-09-30", "filed": "2021-10-19", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042421000129/pg-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042421000129/" }, "10-Q:0000080424-22-000016": { "kind": "filing", "form": "10-Q", "accession": "0000080424-22-000016", "report_date": "2021-12-31", "filed": "2022-01-19", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042422000016/pg-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042422000016/" }, "10-Q:0000080424-22-000035": { "kind": "filing", "form": "10-Q", "accession": "0000080424-22-000035", "report_date": "2022-03-31", "filed": "2022-04-20", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042422000035/pg-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042422000035/" }, "10-Q:0000080424-22-000102": { "kind": "filing", "form": "10-Q", "accession": "0000080424-22-000102", "report_date": "2022-09-30", "filed": "2022-10-19", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042422000102/pg-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042422000102/" }, "10-Q:0000080424-23-000014": { "kind": "filing", "form": "10-Q", "accession": "0000080424-23-000014", "report_date": "2022-12-31", "filed": "2023-01-19", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042423000014/pg-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042423000014/" }, "10-Q:0000080424-23-000046": { "kind": "filing", "form": "10-Q", "accession": "0000080424-23-000046", "report_date": "2023-03-31", "filed": "2023-04-21", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042423000046/pg-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042423000046/" }, "10-Q:0000080424-23-000103": { "kind": "filing", "form": "10-Q", "accession": "0000080424-23-000103", "report_date": "2023-09-30", "filed": "2023-10-18", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042423000103/pg-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042423000103/" }, "10-Q:0000080424-24-000018": { "kind": "filing", "form": "10-Q", "accession": "0000080424-24-000018", "report_date": "2023-12-31", "filed": "2024-01-23", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042424000018/pg-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042424000018/" }, "10-Q:0000080424-24-000051": { "kind": "filing", "form": "10-Q", "accession": "0000080424-24-000051", "report_date": "2024-03-31", "filed": "2024-04-19", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042424000051/pg-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042424000051/" }, "10-Q:0000080424-24-000113": { "kind": "filing", "form": "10-Q", "accession": "0000080424-24-000113", "report_date": "2024-09-30", "filed": "2024-10-18", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042424000113/pg-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042424000113/" }, "10-Q:0000080424-25-000013": { "kind": "filing", "form": "10-Q", "accession": "0000080424-25-000013", "report_date": "2024-12-31", "filed": "2025-01-22", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042425000013/pg-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042425000013/" }, "10-Q:0000080424-25-000037": { "kind": "filing", "form": "10-Q", "accession": "0000080424-25-000037", "report_date": "2025-03-31", "filed": "2025-04-24", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042425000037/pg-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042425000037/" }, "10-Q:0000080424-25-000245": { "kind": "filing", "form": "10-Q", "accession": "0000080424-25-000245", "report_date": "2025-09-30", "filed": "2025-10-24", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042425000245/pg-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042425000245/" }, "10-Q:0000080424-26-000011": { "kind": "filing", "form": "10-Q", "accession": "0000080424-26-000011", "report_date": "2025-12-31", "filed": "2026-01-23", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042426000011/pg-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042426000011/" }, "10-Q:0000080424-26-000060": { "kind": "filing", "form": "10-Q", "accession": "0000080424-26-000060", "report_date": "2026-03-31", "filed": "2026-04-24", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/80424/000008042426000060/pg-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/80424/000008042426000060/" } }, "restatements": [], "withheld": [], "events": [] }