{ "schema": "annalist.dataset/0.1", "company": { "id": "rtx", "name": "RTX Corporation", "country": "US", "template": "corporate", "cik": "0000101829", "tickers": [ "RTX" ], "entity_name": "RTX CORPORATION", "fiscal_year_end": "1231", "sic": "3724", "sic_description": "Aircraft Engines & Engine Parts", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-07-23" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 11360000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 535000000.0, "sga": 977000000.0, "operating_income": 1295000000.0, "interest_expense": 332000000.0, "pretax_income": 1131000000.0, "income_tax": 639000000.0, "net_income_incl_nci": 14000000.0, "net_income": -83000000.0, "net_income_common": null, "eps_basic": -0.1, "eps_diluted": -0.1, "shares_basic": 858400000.0, "shares_diluted": 865800000.0, "dps_declared": 0.735, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-21-000024" ], "value_sources": { "revenue": [ "10-Q:0000101829-21-000024" ], "rnd": [ "10-Q:0000101829-21-000024" ], "sga": [ "10-Q:0000101829-21-000024" ], "operating_income": [ "10-Q:0000101829-21-000024" ], "interest_expense": [ "10-Q:0000101829-21-000024" ], "pretax_income": [ "10-Q:0000101829-21-000024" ], "income_tax": [ "10-Q:0000101829-21-000024" ], "net_income_incl_nci": [ "10-Q:0000101829-21-000024" ], "net_income": [ "10-Q:0000101829-21-000024" ], "eps_basic": [ "10-Q:0000101829-21-000024" ], "eps_diluted": [ "10-Q:0000101829-21-000024" ], "shares_basic": [ "10-Q:0000101829-21-000024" ], "shares_diluted": [ "10-Q:0000101829-21-000024" ], "dps_declared": [ "10-Q:0000101829-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 14061000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 695000000.0, "sga": 1811000000.0, "operating_income": -3760000000.0, "interest_expense": 335000000.0, "pretax_income": -3858000000.0, "income_tax": -38000000.0, "net_income_incl_nci": -3811000000.0, "net_income": -3835000000.0, "net_income_common": null, "eps_basic": -2.55, "eps_diluted": -2.55, "shares_basic": 1501300000.0, "shares_diluted": 1501300000.0, "dps_declared": 0.95, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-21-000051" ], "value_sources": { "revenue": [ "10-Q:0000101829-21-000051" ], "rnd": [ "10-Q:0000101829-21-000051" ], "sga": [ "10-Q:0000101829-21-000051" ], "operating_income": [ "10-Q:0000101829-21-000051" ], "interest_expense": [ "10-Q:0000101829-21-000051" ], "pretax_income": [ "10-Q:0000101829-21-000051" ], "income_tax": [ "10-Q:0000101829-21-000051" ], "net_income_incl_nci": [ "10-Q:0000101829-21-000051" ], "net_income": [ "10-Q:0000101829-21-000051" ], "eps_basic": [ "10-Q:0000101829-21-000051" ], "eps_diluted": [ "10-Q:0000101829-21-000051" ], "shares_basic": [ "10-Q:0000101829-21-000051" ], "shares_diluted": [ "10-Q:0000101829-21-000051" ], "dps_declared": [ "10-Q:0000101829-21-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 14747000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 642000000.0, "sga": 1401000000.0, "operating_income": 434000000.0, "interest_expense": 350000000.0, "pretax_income": 337000000.0, "income_tax": 152000000.0, "net_income_incl_nci": 298000000.0, "net_income": 264000000.0, "net_income_common": null, "eps_basic": 0.17, "eps_diluted": 0.17, "shares_basic": 1511500000.0, "shares_diluted": 1514200000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-21-000056" ], "value_sources": { "revenue": [ "10-Q:0000101829-21-000056" ], "rnd": [ "10-Q:0000101829-21-000056" ], "sga": [ "10-Q:0000101829-21-000056" ], "operating_income": [ "10-Q:0000101829-21-000056" ], "interest_expense": [ "10-Q:0000101829-21-000056" ], "pretax_income": [ "10-Q:0000101829-21-000056" ], "income_tax": [ "10-Q:0000101829-21-000056" ], "net_income_incl_nci": [ "10-Q:0000101829-21-000056" ], "net_income": [ "10-Q:0000101829-21-000056" ], "eps_basic": [ "10-Q:0000101829-21-000056" ], "eps_diluted": [ "10-Q:0000101829-21-000056" ], "shares_basic": [ "10-Q:0000101829-21-000056" ], "shares_diluted": [ "10-Q:0000101829-21-000056" ], "dps_declared": [ "10-Q:0000101829-21-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 16419000000.0, "cost_of_revenue": null, "gross_profit": 2153000000.0, "rnd": 710000000.0, "sga": 1351000000.0, "operating_income": 142000000.0, "interest_expense": 349000000.0, "pretax_income": 37000000.0, "income_tax": -178000000.0, "net_income_incl_nci": 204000000.0, "net_income": 135000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-21-000008", "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "value_sources": { "revenue": [ "10-K:0000101829-21-000008" ], "gross_profit": [ "10-K:0000101829-21-000008" ], "rnd": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "sga": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "operating_income": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "interest_expense": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "pretax_income": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "income_tax": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "net_income_incl_nci": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "net_income": [ "10-K:0000101829-21-000008" ] }, "method": "derived", "value_methods": { "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 15251000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 589000000.0, "sga": 1220000000.0, "operating_income": 1013000000.0, "interest_expense": 346000000.0, "pretax_income": 1158000000.0, "income_tax": 345000000.0, "net_income_incl_nci": 794000000.0, "net_income": 753000000.0, "net_income_common": null, "eps_basic": 0.5, "eps_diluted": 0.5, "shares_basic": 1511100000.0, "shares_diluted": 1514100000.0, "dps_declared": 0.475, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-22-000018" ], "value_sources": { "revenue": [ "10-Q:0000101829-22-000018" ], "rnd": [ "10-Q:0000101829-22-000018" ], "sga": [ "10-Q:0000101829-22-000018" ], "operating_income": [ "10-Q:0000101829-22-000018" ], "interest_expense": [ "10-Q:0000101829-22-000018" ], "pretax_income": [ "10-Q:0000101829-22-000018" ], "income_tax": [ "10-Q:0000101829-22-000018" ], "net_income_incl_nci": [ "10-Q:0000101829-22-000018" ], "net_income": [ "10-Q:0000101829-22-000018" ], "eps_basic": [ "10-Q:0000101829-22-000018" ], "eps_diluted": [ "10-Q:0000101829-22-000018" ], "shares_basic": [ "10-Q:0000101829-22-000018" ], "shares_diluted": [ "10-Q:0000101829-22-000018" ], "dps_declared": [ "10-Q:0000101829-22-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 15880000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 657000000.0, "sga": 1368000000.0, "operating_income": 1282000000.0, "interest_expense": 342000000.0, "pretax_income": 1430000000.0, "income_tax": 342000000.0, "net_income_incl_nci": 1080000000.0, "net_income": 1032000000.0, "net_income_common": null, "eps_basic": 0.69, "eps_diluted": 0.68, "shares_basic": 1506400000.0, "shares_diluted": 1513500000.0, "dps_declared": 1.02, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-22-000040" ], "value_sources": { "revenue": [ "10-Q:0000101829-22-000040" ], "rnd": [ "10-Q:0000101829-22-000040" ], "sga": [ "10-Q:0000101829-22-000040" ], "operating_income": [ "10-Q:0000101829-22-000040" ], "interest_expense": [ "10-Q:0000101829-22-000040" ], "pretax_income": [ "10-Q:0000101829-22-000040" ], "income_tax": [ "10-Q:0000101829-22-000040" ], "net_income_incl_nci": [ "10-Q:0000101829-22-000040" ], "net_income": [ "10-Q:0000101829-22-000040" ], "eps_basic": [ "10-Q:0000101829-22-000040" ], "eps_diluted": [ "10-Q:0000101829-22-000040" ], "shares_basic": [ "10-Q:0000101829-22-000040" ], "shares_diluted": [ "10-Q:0000101829-22-000040" ], "dps_declared": [ "10-Q:0000101829-22-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 16213000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 676000000.0, "sga": 1229000000.0, "operating_income": 1343000000.0, "interest_expense": 358000000.0, "pretax_income": 1476000000.0, "income_tax": 3000000.0, "net_income_incl_nci": 1466000000.0, "net_income": 1393000000.0, "net_income_common": null, "eps_basic": 0.93, "eps_diluted": 0.93, "shares_basic": 1497900000.0, "shares_diluted": 1505900000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-22-000056" ], "value_sources": { "revenue": [ "10-Q:0000101829-22-000056" ], "rnd": [ "10-Q:0000101829-22-000056" ], "sga": [ "10-Q:0000101829-22-000056" ], "operating_income": [ "10-Q:0000101829-22-000056" ], "interest_expense": [ "10-Q:0000101829-22-000056" ], "pretax_income": [ "10-Q:0000101829-22-000056" ], "income_tax": [ "10-Q:0000101829-22-000056" ], "net_income_incl_nci": [ "10-Q:0000101829-22-000056" ], "net_income": [ "10-Q:0000101829-22-000056" ], "eps_basic": [ "10-Q:0000101829-22-000056" ], "eps_diluted": [ "10-Q:0000101829-22-000056" ], "shares_basic": [ "10-Q:0000101829-22-000056" ], "shares_diluted": [ "10-Q:0000101829-22-000056" ], "dps_declared": [ "10-Q:0000101829-22-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 17044000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 810000000.0, "sga": 1407000000.0, "operating_income": 1320000000.0, "interest_expense": 276000000.0, "pretax_income": 867000000.0, "income_tax": 96000000.0, "net_income_incl_nci": 772000000.0, "net_income": 686000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "value_sources": { "revenue": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "rnd": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "sga": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "operating_income": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "interest_expense": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "pretax_income": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "income_tax": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "net_income_incl_nci": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "net_income": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 15716000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 635000000.0, "sga": 1469000000.0, "operating_income": 1080000000.0, "interest_expense": 318000000.0, "pretax_income": 1242000000.0, "income_tax": 116000000.0, "net_income_incl_nci": 1107000000.0, "net_income": 1084000000.0, "net_income_common": null, "eps_basic": 0.73, "eps_diluted": 0.72, "shares_basic": 1486800000.0, "shares_diluted": 1497900000.0, "dps_declared": 0.51, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-23-000015" ], "value_sources": { "revenue": [ "10-Q:0000101829-23-000015" ], "rnd": [ "10-Q:0000101829-23-000015" ], "sga": [ "10-Q:0000101829-23-000015" ], "operating_income": [ "10-Q:0000101829-23-000015" ], "interest_expense": [ "10-Q:0000101829-23-000015" ], "pretax_income": [ "10-Q:0000101829-23-000015" ], "income_tax": [ "10-Q:0000101829-23-000015" ], "net_income_incl_nci": [ "10-Q:0000101829-23-000015" ], "net_income": [ "10-Q:0000101829-23-000015" ], "eps_basic": [ "10-Q:0000101829-23-000015" ], "eps_diluted": [ "10-Q:0000101829-23-000015" ], "shares_basic": [ "10-Q:0000101829-23-000015" ], "shares_diluted": [ "10-Q:0000101829-23-000015" ], "dps_declared": [ "10-Q:0000101829-23-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 16314000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 698000000.0, "sga": 1424000000.0, "operating_income": 1353000000.0, "interest_expense": 329000000.0, "pretax_income": 1498000000.0, "income_tax": 160000000.0, "net_income_incl_nci": 1338000000.0, "net_income": 1304000000.0, "net_income_common": null, "eps_basic": 0.88, "eps_diluted": 0.88, "shares_basic": 1479200000.0, "shares_diluted": 1489600000.0, "dps_declared": 1.1, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-23-000032" ], "value_sources": { "revenue": [ "10-Q:0000101829-23-000032" ], "rnd": [ "10-Q:0000101829-23-000032" ], "sga": [ "10-Q:0000101829-23-000032" ], "operating_income": [ "10-Q:0000101829-23-000032" ], "interest_expense": [ "10-Q:0000101829-23-000032" ], "pretax_income": [ "10-Q:0000101829-23-000032" ], "income_tax": [ "10-Q:0000101829-23-000032" ], "net_income_incl_nci": [ "10-Q:0000101829-23-000032" ], "net_income": [ "10-Q:0000101829-23-000032" ], "eps_basic": [ "10-Q:0000101829-23-000032" ], "eps_diluted": [ "10-Q:0000101829-23-000032" ], "shares_basic": [ "10-Q:0000101829-23-000032" ], "shares_diluted": [ "10-Q:0000101829-23-000032" ], "dps_declared": [ "10-Q:0000101829-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 16951000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 662000000.0, "sga": 1291000000.0, "operating_income": 1580000000.0, "interest_expense": 311000000.0, "pretax_income": 1737000000.0, "income_tax": 342000000.0, "net_income_incl_nci": 1395000000.0, "net_income": 1387000000.0, "net_income_common": null, "eps_basic": 0.94, "eps_diluted": 0.94, "shares_basic": 1470100000.0, "shares_diluted": 1479300000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "value_sources": { "revenue": [ "10-Q:0000101829-23-000037" ], "rnd": [ "10-Q:0000101829-23-000037" ], "sga": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "operating_income": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "interest_expense": [ "10-Q:0000101829-23-000037" ], "pretax_income": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "income_tax": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "net_income_incl_nci": [ "10-Q:0000101829-23-000037" ], "net_income": [ "10-Q:0000101829-23-000037" ], "eps_basic": [ "10-Q:0000101829-23-000037" ], "eps_diluted": [ "10-Q:0000101829-23-000037" ], "shares_basic": [ "10-Q:0000101829-23-000037" ], "shares_diluted": [ "10-Q:0000101829-23-000037" ], "dps_declared": [ "10-Q:0000101829-23-000037" ] }, "comparison": { "operating_income": { "value": 1480000000.0, "earlier": 1343000000.0, "sources": [ "10-Q:0000101829-22-000056" ], "basis": "FY2022" }, "pretax_income": { "value": 1637000000.0, "earlier": 1476000000.0, "sources": [ "10-Q:0000101829-22-000056" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 18093000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 716000000.0, "sga": 1389000000.0, "operating_income": 1491000000.0, "interest_expense": 318000000.0, "pretax_income": 1640000000.0, "income_tax": 172000000.0, "net_income_incl_nci": 1468000000.0, "net_income": 1422000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "value_sources": { "revenue": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "rnd": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "sga": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "operating_income": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "interest_expense": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "pretax_income": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "income_tax": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "net_income_incl_nci": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "net_income": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ] }, "comparison": { "operating_income": { "value": 1501000000.0, "earlier": 1320000000.0, "sources": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "basis": "FY2022" }, "pretax_income": { "value": 1650000000.0, "earlier": 867000000.0, "sources": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "basis": "FY2022" } }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 17214000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 607000000.0, "sga": 1363000000.0, "operating_income": 1687000000.0, "interest_expense": 315000000.0, "pretax_income": 1816000000.0, "income_tax": 335000000.0, "net_income_incl_nci": 1481000000.0, "net_income": 1426000000.0, "net_income_common": null, "eps_basic": 0.98, "eps_diluted": 0.97, "shares_basic": 1462200000.0, "shares_diluted": 1474200000.0, "dps_declared": 0.55, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-24-000012" ], "value_sources": { "revenue": [ "10-Q:0000101829-24-000012" ], "rnd": [ "10-Q:0000101829-24-000012" ], "sga": [ "10-Q:0000101829-24-000012" ], "operating_income": [ "10-Q:0000101829-24-000012" ], "interest_expense": [ "10-Q:0000101829-24-000012" ], "pretax_income": [ "10-Q:0000101829-24-000012" ], "income_tax": [ "10-Q:0000101829-24-000012" ], "net_income_incl_nci": [ "10-Q:0000101829-24-000012" ], "net_income": [ "10-Q:0000101829-24-000012" ], "eps_basic": [ "10-Q:0000101829-24-000012" ], "eps_diluted": [ "10-Q:0000101829-24-000012" ], "shares_basic": [ "10-Q:0000101829-24-000012" ], "shares_diluted": [ "10-Q:0000101829-24-000012" ], "dps_declared": [ "10-Q:0000101829-24-000012" ] }, "comparison": { "operating_income": { "value": 1652000000.0, "earlier": 1080000000.0, "sources": [ "10-Q:0000101829-23-000015" ], "basis": "FY2023" }, "pretax_income": { "value": 1781000000.0, "earlier": 1242000000.0, "sources": [ "10-Q:0000101829-23-000015" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 18315000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 729000000.0, "sga": 1600000000.0, "operating_income": 1493000000.0, "interest_expense": 333000000.0, "pretax_income": 1607000000.0, "income_tax": 248000000.0, "net_income_incl_nci": 1359000000.0, "net_income": 1327000000.0, "net_income_common": null, "eps_basic": 0.91, "eps_diluted": 0.9, "shares_basic": 1457500000.0, "shares_diluted": 1468700000.0, "dps_declared": 1.18, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-24-000027" ], "value_sources": { "revenue": [ "10-Q:0000101829-24-000027" ], "rnd": [ "10-Q:0000101829-24-000027" ], "sga": [ "10-Q:0000101829-24-000027" ], "operating_income": [ "10-Q:0000101829-24-000027" ], "interest_expense": [ "10-Q:0000101829-24-000027" ], "pretax_income": [ "10-Q:0000101829-24-000027" ], "income_tax": [ "10-Q:0000101829-24-000027" ], "net_income_incl_nci": [ "10-Q:0000101829-24-000027" ], "net_income": [ "10-Q:0000101829-24-000027" ], "eps_basic": [ "10-Q:0000101829-24-000027" ], "eps_diluted": [ "10-Q:0000101829-24-000027" ], "shares_basic": [ "10-Q:0000101829-24-000027" ], "shares_diluted": [ "10-Q:0000101829-24-000027" ], "dps_declared": [ "10-Q:0000101829-24-000027" ] }, "comparison": { "operating_income": { "value": 1458000000.0, "earlier": 1353000000.0, "sources": [ "10-Q:0000101829-23-000032" ], "basis": "FY2023" }, "pretax_income": { "value": 1572000000.0, "earlier": 1498000000.0, "sources": [ "10-Q:0000101829-23-000032" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 13464000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 712000000.0, "sga": 1401000000.0, "operating_income": -1396000000.0, "interest_expense": 369000000.0, "pretax_income": -1322000000.0, "income_tax": -389000000.0, "net_income_incl_nci": -933000000.0, "net_income": -984000000.0, "net_income_common": null, "eps_basic": -0.68, "eps_diluted": -0.68, "shares_basic": 1448100000.0, "shares_diluted": 1448100000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-24-000038" ], "value_sources": { "revenue": [ "10-Q:0000101829-24-000038" ], "rnd": [ "10-Q:0000101829-24-000038" ], "sga": [ "10-Q:0000101829-24-000038" ], "operating_income": [ "10-Q:0000101829-24-000038" ], "interest_expense": [ "10-Q:0000101829-24-000038" ], "pretax_income": [ "10-Q:0000101829-24-000038" ], "income_tax": [ "10-Q:0000101829-24-000038" ], "net_income_incl_nci": [ "10-Q:0000101829-24-000038" ], "net_income": [ "10-Q:0000101829-24-000038" ], "eps_basic": [ "10-Q:0000101829-24-000038" ], "eps_diluted": [ "10-Q:0000101829-24-000038" ], "shares_basic": [ "10-Q:0000101829-24-000038" ], "shares_diluted": [ "10-Q:0000101829-24-000038" ], "dps_declared": [ "10-Q:0000101829-24-000038" ] }, "comparison": { "operating_income": { "value": -1326000000.0, "earlier": 1580000000.0, "sources": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "basis": "FY2023" }, "pretax_income": { "value": -1252000000.0, "earlier": 1737000000.0, "sources": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 19927000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 757000000.0, "sga": 1445000000.0, "operating_income": 1777000000.0, "interest_expense": 488000000.0, "pretax_income": 1735000000.0, "income_tax": 262000000.0, "net_income_incl_nci": 1473000000.0, "net_income": 1426000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "value_sources": { "revenue": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "rnd": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "sga": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "operating_income": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "interest_expense": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "pretax_income": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "income_tax": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "net_income_incl_nci": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "net_income": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 19305000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 669000000.0, "sga": 1394000000.0, "operating_income": 1870000000.0, "interest_expense": 405000000.0, "pretax_income": 1851000000.0, "income_tax": 108000000.0, "net_income_incl_nci": 1743000000.0, "net_income": 1709000000.0, "net_income_common": null, "eps_basic": 1.29, "eps_diluted": 1.28, "shares_basic": 1329400000.0, "shares_diluted": 1337300000.0, "dps_declared": 0.59, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-25-000015" ], "value_sources": { "revenue": [ "10-Q:0000101829-25-000015" ], "rnd": [ "10-Q:0000101829-25-000015" ], "sga": [ "10-Q:0000101829-25-000015" ], "operating_income": [ "10-Q:0000101829-25-000015" ], "interest_expense": [ "10-Q:0000101829-24-000012" ], "pretax_income": [ "10-Q:0000101829-25-000015" ], "income_tax": [ "10-Q:0000101829-25-000015" ], "net_income_incl_nci": [ "10-Q:0000101829-25-000015" ], "net_income": [ "10-Q:0000101829-25-000015" ], "eps_basic": [ "10-Q:0000101829-25-000015" ], "eps_diluted": [ "10-Q:0000101829-25-000015" ], "shares_basic": [ "10-Q:0000101829-25-000015" ], "shares_diluted": [ "10-Q:0000101829-25-000015" ], "dps_declared": [ "10-Q:0000101829-25-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 19721000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 706000000.0, "sga": 1449000000.0, "operating_income": 529000000.0, "interest_expense": 475000000.0, "pretax_income": 428000000.0, "income_tax": 253000000.0, "net_income_incl_nci": 175000000.0, "net_income": 111000000.0, "net_income_common": null, "eps_basic": 0.08, "eps_diluted": 0.08, "shares_basic": 1331800000.0, "shares_diluted": 1342100000.0, "dps_declared": 1.26, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-25-000032" ], "value_sources": { "revenue": [ "10-Q:0000101829-25-000032" ], "rnd": [ "10-Q:0000101829-25-000032" ], "sga": [ "10-Q:0000101829-25-000032" ], "operating_income": [ "10-Q:0000101829-25-000032" ], "interest_expense": [ "10-Q:0000101829-24-000027" ], "pretax_income": [ "10-Q:0000101829-25-000032" ], "income_tax": [ "10-Q:0000101829-25-000032" ], "net_income_incl_nci": [ "10-Q:0000101829-25-000032" ], "net_income": [ "10-Q:0000101829-25-000032" ], "eps_basic": [ "10-Q:0000101829-25-000032" ], "eps_diluted": [ "10-Q:0000101829-25-000032" ], "shares_basic": [ "10-Q:0000101829-25-000032" ], "shares_diluted": [ "10-Q:0000101829-25-000032" ], "dps_declared": [ "10-Q:0000101829-25-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 20089000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 751000000.0, "sga": 1389000000.0, "operating_income": 2028000000.0, "interest_expense": 496000000.0, "pretax_income": 1906000000.0, "income_tax": 371000000.0, "net_income_incl_nci": 1535000000.0, "net_income": 1472000000.0, "net_income_common": null, "eps_basic": 1.1, "eps_diluted": 1.09, "shares_basic": 1333200000.0, "shares_diluted": 1346200000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-24-000038", "10-Q:0000101829-25-000042" ], "value_sources": { "revenue": [ "10-Q:0000101829-25-000042" ], "rnd": [ "10-Q:0000101829-25-000042" ], "sga": [ "10-Q:0000101829-25-000042" ], "operating_income": [ "10-Q:0000101829-25-000042" ], "interest_expense": [ "10-Q:0000101829-24-000038" ], "pretax_income": [ "10-Q:0000101829-25-000042" ], "income_tax": [ "10-Q:0000101829-25-000042" ], "net_income_incl_nci": [ "10-Q:0000101829-25-000042" ], "net_income": [ "10-Q:0000101829-25-000042" ], "eps_basic": [ "10-Q:0000101829-25-000042" ], "eps_diluted": [ "10-Q:0000101829-25-000042" ], "shares_basic": [ "10-Q:0000101829-25-000042" ], "shares_diluted": [ "10-Q:0000101829-25-000042" ], "dps_declared": [ "10-Q:0000101829-25-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 21623000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 808000000.0, "sga": 1574000000.0, "operating_income": 2111000000.0, "interest_expense": 486000000.0, "pretax_income": 2009000000.0, "income_tax": 449000000.0, "net_income_incl_nci": 1560000000.0, "net_income": 1482000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-25-000005", "10-K:0000101829-26-000006", "10-Q:0000101829-24-000038", "10-Q:0000101829-25-000042" ], "value_sources": { "revenue": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "rnd": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "sga": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "operating_income": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "interest_expense": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "pretax_income": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "income_tax": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "net_income_incl_nci": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "net_income": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 20306000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 637000000.0, "sga": 1448000000.0, "operating_income": 2035000000.0, "interest_expense": null, "pretax_income": 1958000000.0, "income_tax": 333000000.0, "net_income_incl_nci": 1625000000.0, "net_income": 1535000000.0, "net_income_common": null, "eps_basic": 1.15, "eps_diluted": 1.14, "shares_basic": 1337100000.0, "shares_diluted": 1351800000.0, "dps_declared": 0.63, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-26-000011" ], "value_sources": { "revenue": [ "10-Q:0000101829-26-000011" ], "rnd": [ "10-Q:0000101829-26-000011" ], "sga": [ "10-Q:0000101829-26-000011" ], "operating_income": [ "10-Q:0000101829-26-000011" ], "pretax_income": [ "10-Q:0000101829-26-000011" ], "income_tax": [ "10-Q:0000101829-26-000011" ], "net_income_incl_nci": [ "10-Q:0000101829-26-000011" ], "net_income": [ "10-Q:0000101829-26-000011" ], "eps_basic": [ "10-Q:0000101829-26-000011" ], "eps_diluted": [ "10-Q:0000101829-26-000011" ], "shares_basic": [ "10-Q:0000101829-26-000011" ], "shares_diluted": [ "10-Q:0000101829-26-000011" ], "dps_declared": [ "10-Q:0000101829-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 21581000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 697000000.0, "sga": 1573000000.0, "operating_income": 2146000000.0, "interest_expense": null, "pretax_income": 2040000000.0, "income_tax": 315000000.0, "net_income_incl_nci": 1725000000.0, "net_income": 1657000000.0, "net_income_common": null, "eps_basic": 1.24, "eps_diluted": 1.22, "shares_basic": 1340600000.0, "shares_diluted": 1354000000.0, "dps_declared": 1.36, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-26-000027" ], "value_sources": { "revenue": [ "10-Q:0000101829-26-000027" ], "rnd": [ "10-Q:0000101829-26-000027" ], "sga": [ "10-Q:0000101829-26-000027" ], "operating_income": [ "10-Q:0000101829-26-000027" ], "pretax_income": [ "10-Q:0000101829-26-000027" ], "income_tax": [ "10-Q:0000101829-26-000027" ], "net_income_incl_nci": [ "10-Q:0000101829-26-000027" ], "net_income": [ "10-Q:0000101829-26-000027" ], "eps_basic": [ "10-Q:0000101829-26-000027" ], "eps_diluted": [ "10-Q:0000101829-26-000027" ], "shares_basic": [ "10-Q:0000101829-26-000027" ], "shares_diluted": [ "10-Q:0000101829-26-000027" ], "dps_declared": [ "10-Q:0000101829-26-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 22478000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 684000000.0, "sga": 1436000000.0, "operating_income": 2523000000.0, "interest_expense": null, "pretax_income": 2438000000.0, "income_tax": 432000000.0, "net_income_incl_nci": 2006000000.0, "net_income": 1918000000.0, "net_income_common": null, "eps_basic": 1.43, "eps_diluted": 1.41, "shares_basic": 1343100000.0, "shares_diluted": 1358400000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-25-000042" ], "value_sources": { "revenue": [ "10-Q:0000101829-25-000042" ], "rnd": [ "10-Q:0000101829-25-000042" ], "sga": [ "10-Q:0000101829-25-000042" ], "operating_income": [ "10-Q:0000101829-25-000042" ], "pretax_income": [ "10-Q:0000101829-25-000042" ], "income_tax": [ "10-Q:0000101829-25-000042" ], "net_income_incl_nci": [ "10-Q:0000101829-25-000042" ], "net_income": [ "10-Q:0000101829-25-000042" ], "eps_basic": [ "10-Q:0000101829-25-000042" ], "eps_diluted": [ "10-Q:0000101829-25-000042" ], "shares_basic": [ "10-Q:0000101829-25-000042" ], "shares_diluted": [ "10-Q:0000101829-25-000042" ], "dps_declared": [ "10-Q:0000101829-25-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 24238000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 789000000.0, "sga": 1638000000.0, "operating_income": 2596000000.0, "interest_expense": null, "pretax_income": 2297000000.0, "income_tax": 584000000.0, "net_income_incl_nci": 1713000000.0, "net_income": 1622000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "value_sources": { "revenue": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "rnd": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "sga": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "operating_income": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "pretax_income": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "income_tax": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "net_income_incl_nci": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "net_income": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 22076000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 627000000.0, "sga": 1476000000.0, "operating_income": 2555000000.0, "interest_expense": null, "pretax_income": 2520000000.0, "income_tax": 363000000.0, "net_income_incl_nci": 2157000000.0, "net_income": 2059000000.0, "net_income_common": null, "eps_basic": 1.53, "eps_diluted": 1.51, "shares_basic": 1348000000.0, "shares_diluted": 1364600000.0, "dps_declared": 0.68, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-26-000011" ], "value_sources": { "revenue": [ "10-Q:0000101829-26-000011" ], "rnd": [ "10-Q:0000101829-26-000011" ], "sga": [ "10-Q:0000101829-26-000011" ], "operating_income": [ "10-Q:0000101829-26-000011" ], "pretax_income": [ "10-Q:0000101829-26-000011" ], "income_tax": [ "10-Q:0000101829-26-000011" ], "net_income_incl_nci": [ "10-Q:0000101829-26-000011" ], "net_income": [ "10-Q:0000101829-26-000011" ], "eps_basic": [ "10-Q:0000101829-26-000011" ], "eps_diluted": [ "10-Q:0000101829-26-000011" ], "shares_basic": [ "10-Q:0000101829-26-000011" ], "shares_diluted": [ "10-Q:0000101829-26-000011" ], "dps_declared": [ "10-Q:0000101829-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 24708000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 726000000.0, "sga": 1658000000.0, "operating_income": 2811000000.0, "interest_expense": null, "pretax_income": 2742000000.0, "income_tax": 493000000.0, "net_income_incl_nci": 2249000000.0, "net_income": 2139000000.0, "net_income_common": null, "eps_basic": 1.58, "eps_diluted": 1.57, "shares_basic": 1350700000.0, "shares_diluted": 1365000000.0, "dps_declared": 1.46, "operating_lease_cost": null }, "sources": [ "10-Q:0000101829-26-000027" ], "value_sources": { "revenue": [ "10-Q:0000101829-26-000027" ], "rnd": [ "10-Q:0000101829-26-000027" ], "sga": [ "10-Q:0000101829-26-000027" ], "operating_income": [ "10-Q:0000101829-26-000027" ], "pretax_income": [ "10-Q:0000101829-26-000027" ], "income_tax": [ "10-Q:0000101829-26-000027" ], "net_income_incl_nci": [ "10-Q:0000101829-26-000027" ], "net_income": [ "10-Q:0000101829-26-000027" ], "eps_basic": [ "10-Q:0000101829-26-000027" ], "eps_diluted": [ "10-Q:0000101829-26-000027" ], "shares_basic": [ "10-Q:0000101829-26-000027" ], "shares_diluted": [ "10-Q:0000101829-26-000027" ], "dps_declared": [ "10-Q:0000101829-26-000027" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 56587000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 2582000000.0, "sga": 5540000000.0, "operating_income": -1889000000.0, "interest_expense": 1366000000.0, "pretax_income": -2353000000.0, "income_tax": 575000000.0, "net_income_incl_nci": -3295000000.0, "net_income": -3519000000.0, "net_income_common": null, "eps_basic": -2.59, "eps_diluted": -2.59, "shares_basic": 1357800000.0, "shares_diluted": 1357800000.0, "dps_declared": 2.16, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-23-000009" ], "value_sources": { "revenue": [ "10-K:0000101829-23-000009" ], "rnd": [ "10-K:0000101829-23-000009" ], "sga": [ "10-K:0000101829-23-000009" ], "operating_income": [ "10-K:0000101829-23-000009" ], "interest_expense": [ "10-K:0000101829-23-000009" ], "pretax_income": [ "10-K:0000101829-23-000009" ], "income_tax": [ "10-K:0000101829-23-000009" ], "net_income_incl_nci": [ "10-K:0000101829-23-000009" ], "net_income": [ "10-K:0000101829-23-000009" ], "eps_basic": [ "10-K:0000101829-23-000009" ], "eps_diluted": [ "10-K:0000101829-23-000009" ], "shares_basic": [ "10-K:0000101829-23-000009" ], "shares_diluted": [ "10-K:0000101829-23-000009" ], "dps_declared": [ "10-K:0000101829-23-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 64388000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 2732000000.0, "sga": 5046000000.0, "operating_income": 5136000000.0, "interest_expense": 1322000000.0, "pretax_income": 5109000000.0, "income_tax": 964000000.0, "net_income_incl_nci": 4112000000.0, "net_income": 3864000000.0, "net_income_common": null, "eps_basic": 2.57, "eps_diluted": 2.56, "shares_basic": 1501600000.0, "shares_diluted": 1508500000.0, "dps_declared": 2.005, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-24-000008" ], "value_sources": { "revenue": [ "10-K:0000101829-24-000008" ], "rnd": [ "10-K:0000101829-24-000008" ], "sga": [ "10-K:0000101829-24-000008" ], "operating_income": [ "10-K:0000101829-24-000008" ], "interest_expense": [ "10-K:0000101829-24-000008" ], "pretax_income": [ "10-K:0000101829-24-000008" ], "income_tax": [ "10-K:0000101829-24-000008" ], "net_income_incl_nci": [ "10-K:0000101829-24-000008" ], "net_income": [ "10-K:0000101829-24-000008" ], "eps_basic": [ "10-K:0000101829-24-000008" ], "eps_diluted": [ "10-K:0000101829-24-000008" ], "shares_basic": [ "10-K:0000101829-24-000008" ], "shares_diluted": [ "10-K:0000101829-24-000008" ], "dps_declared": [ "10-K:0000101829-24-000008" ] }, "comparison": { "operating_income": { "value": 4958000000.0, "earlier": -1889000000.0, "sources": [ "10-K:0000101829-23-000009" ], "basis": "FY2022" }, "pretax_income": { "value": 4931000000.0, "earlier": -2353000000.0, "sources": [ "10-K:0000101829-23-000009" ], "basis": "FY2022" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 67074000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 2711000000.0, "sga": 5573000000.0, "operating_income": 5504000000.0, "interest_expense": 1276000000.0, "pretax_income": 6117000000.0, "income_tax": 790000000.0, "net_income_incl_nci": 5308000000.0, "net_income": 5197000000.0, "net_income_common": null, "eps_basic": 3.52, "eps_diluted": 3.5, "shares_basic": 1475500000.0, "shares_diluted": 1485900000.0, "dps_declared": 2.16, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-25-000005" ], "value_sources": { "revenue": [ "10-K:0000101829-25-000005" ], "rnd": [ "10-K:0000101829-25-000005" ], "sga": [ "10-K:0000101829-25-000005" ], "operating_income": [ "10-K:0000101829-25-000005" ], "interest_expense": [ "10-K:0000101829-25-000005" ], "pretax_income": [ "10-K:0000101829-25-000005" ], "income_tax": [ "10-K:0000101829-25-000005" ], "net_income_incl_nci": [ "10-K:0000101829-25-000005" ], "net_income": [ "10-K:0000101829-25-000005" ], "eps_basic": [ "10-K:0000101829-25-000005" ], "eps_diluted": [ "10-K:0000101829-25-000005" ], "shares_basic": [ "10-K:0000101829-25-000005" ], "shares_diluted": [ "10-K:0000101829-25-000005" ], "dps_declared": [ "10-K:0000101829-25-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 68920000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 2805000000.0, "sga": 5809000000.0, "operating_income": 3561000000.0, "interest_expense": 1505000000.0, "pretax_income": 3836000000.0, "income_tax": 456000000.0, "net_income_incl_nci": 3380000000.0, "net_income": 3195000000.0, "net_income_common": null, "eps_basic": 2.24, "eps_diluted": 2.23, "shares_basic": 1426000000.0, "shares_diluted": 1435400000.0, "dps_declared": 2.32, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-25-000005", "10-K:0000101829-26-000006" ], "value_sources": { "revenue": [ "10-K:0000101829-26-000006" ], "rnd": [ "10-K:0000101829-26-000006" ], "sga": [ "10-K:0000101829-26-000006" ], "operating_income": [ "10-K:0000101829-26-000006" ], "interest_expense": [ "10-K:0000101829-25-000005" ], "pretax_income": [ "10-K:0000101829-26-000006" ], "income_tax": [ "10-K:0000101829-26-000006" ], "net_income_incl_nci": [ "10-K:0000101829-26-000006" ], "net_income": [ "10-K:0000101829-26-000006" ], "eps_basic": [ "10-K:0000101829-26-000006" ], "eps_diluted": [ "10-K:0000101829-26-000006" ], "shares_basic": [ "10-K:0000101829-26-000006" ], "shares_diluted": [ "10-K:0000101829-26-000006" ], "dps_declared": [ "10-K:0000101829-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 80738000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 2934000000.0, "sga": 5806000000.0, "operating_income": 6538000000.0, "interest_expense": 1862000000.0, "pretax_income": 6194000000.0, "income_tax": 1181000000.0, "net_income_incl_nci": 5013000000.0, "net_income": 4774000000.0, "net_income_common": null, "eps_basic": 3.58, "eps_diluted": 3.55, "shares_basic": 1332100000.0, "shares_diluted": 1343600000.0, "dps_declared": 2.48, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-25-000005", "10-K:0000101829-26-000006" ], "value_sources": { "revenue": [ "10-K:0000101829-26-000006" ], "rnd": [ "10-K:0000101829-26-000006" ], "sga": [ "10-K:0000101829-26-000006" ], "operating_income": [ "10-K:0000101829-26-000006" ], "interest_expense": [ "10-K:0000101829-25-000005" ], "pretax_income": [ "10-K:0000101829-26-000006" ], "income_tax": [ "10-K:0000101829-26-000006" ], "net_income_incl_nci": [ "10-K:0000101829-26-000006" ], "net_income": [ "10-K:0000101829-26-000006" ], "eps_basic": [ "10-K:0000101829-26-000006" ], "eps_diluted": [ "10-K:0000101829-26-000006" ], "shares_basic": [ "10-K:0000101829-26-000006" ], "shares_diluted": [ "10-K:0000101829-26-000006" ], "dps_declared": [ "10-K:0000101829-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 88603000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 2807000000.0, "sga": 6095000000.0, "operating_income": 9300000000.0, "interest_expense": null, "pretax_income": 8733000000.0, "income_tax": 1664000000.0, "net_income_incl_nci": 7069000000.0, "net_income": 6732000000.0, "net_income_common": null, "eps_basic": 5.02, "eps_diluted": 4.96, "shares_basic": 1341400000.0, "shares_diluted": 1356400000.0, "dps_declared": 2.67, "operating_lease_cost": null }, "sources": [ "10-K:0000101829-26-000006" ], "value_sources": { "revenue": [ "10-K:0000101829-26-000006" ], "rnd": [ "10-K:0000101829-26-000006" ], "sga": [ "10-K:0000101829-26-000006" ], "operating_income": [ "10-K:0000101829-26-000006" ], "pretax_income": [ "10-K:0000101829-26-000006" ], "income_tax": [ "10-K:0000101829-26-000006" ], "net_income_incl_nci": [ "10-K:0000101829-26-000006" ], "net_income": [ "10-K:0000101829-26-000006" ], "eps_basic": [ "10-K:0000101829-26-000006" ], "eps_diluted": [ "10-K:0000101829-26-000006" ], "shares_basic": [ "10-K:0000101829-26-000006" ], "shares_diluted": [ "10-K:0000101829-26-000006" ], "dps_declared": [ "10-K:0000101829-26-000006" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 8001000000.0, "short_term_investments": null, "receivables": 13104000000.0, "inventory": 11506000000.0, "current_assets": 38875000000.0, "ppe_net": 12484000000.0, "goodwill": 47481000000.0, "intangibles": 25600000000.0, "total_assets": 139572000000.0, "accounts_payable": 10976000000.0, "short_term_borrowings": 1725000000.0, "debt_current": 1362000000.0, "current_liabilities": 31502000000.0, "long_term_debt": 43232000000.0, "total_liabilities": 97542000000.0, "temporary_equity": 95000000.0, "equity_parent": 39411000000.0, "nci": 2524000000.0, "equity_total": 41935000000.0, "liabilities_and_equity": 139572000000.0, "shares_outstanding": null, "retained_earnings": 60826000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 500000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 2126000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-20-000034" ], "value_sources": { "cash": [ "10-Q:0000101829-20-000034" ], "receivables": [ "10-Q:0000101829-20-000034" ], "inventory": [ "10-Q:0000101829-20-000034" ], "current_assets": [ "10-Q:0000101829-20-000034" ], "ppe_net": [ "10-Q:0000101829-20-000034" ], "goodwill": [ "10-Q:0000101829-20-000034" ], "intangibles": [ "10-Q:0000101829-20-000034" ], "total_assets": [ "10-Q:0000101829-20-000034" ], "accounts_payable": [ "10-Q:0000101829-20-000034" ], "short_term_borrowings": [ "10-Q:0000101829-20-000034" ], "debt_current": [ "10-Q:0000101829-20-000034" ], "current_liabilities": [ "10-Q:0000101829-20-000034" ], "long_term_debt": [ "10-Q:0000101829-20-000034" ], "total_liabilities": [ "10-Q:0000101829-20-000034" ], "temporary_equity": [ "10-Q:0000101829-20-000034" ], "equity_parent": [ "10-Q:0000101829-20-000034" ], "nci": [ "10-Q:0000101829-20-000034" ], "equity_total": [ "10-Q:0000101829-20-000034" ], "liabilities_and_equity": [ "10-Q:0000101829-20-000034" ], "retained_earnings": [ "10-Q:0000101829-20-000034" ], "commercial_paper": [ "10-Q:0000101829-20-000034" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-20-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 6975000000.0, "short_term_investments": null, "receivables": 9496000000.0, "inventory": 10256000000.0, "current_assets": 42274000000.0, "ppe_net": 14805000000.0, "goodwill": 53269000000.0, "intangibles": 42003000000.0, "total_assets": 161517000000.0, "accounts_payable": 7182000000.0, "short_term_borrowings": 243000000.0, "debt_current": 1297000000.0, "current_liabilities": 35291000000.0, "long_term_debt": 31210000000.0, "total_liabilities": 92590000000.0, "temporary_equity": 35000000.0, "equity_parent": 67225000000.0, "nci": 1667000000.0, "equity_total": 68892000000.0, "liabilities_and_equity": 161517000000.0, "shares_outstanding": null, "retained_earnings": 49744000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 160000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1723000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-20-000055" ], "value_sources": { "cash": [ "10-Q:0000101829-20-000055" ], "receivables": [ "10-Q:0000101829-20-000055" ], "inventory": [ "10-Q:0000101829-20-000055" ], "current_assets": [ "10-Q:0000101829-20-000055" ], "ppe_net": [ "10-Q:0000101829-20-000055" ], "goodwill": [ "10-Q:0000101829-20-000055" ], "intangibles": [ "10-Q:0000101829-20-000055" ], "total_assets": [ "10-Q:0000101829-20-000055" ], "accounts_payable": [ "10-Q:0000101829-20-000055" ], "short_term_borrowings": [ "10-Q:0000101829-20-000055" ], "debt_current": [ "10-Q:0000101829-20-000055" ], "current_liabilities": [ "10-Q:0000101829-20-000055" ], "long_term_debt": [ "10-Q:0000101829-20-000055" ], "total_liabilities": [ "10-Q:0000101829-20-000055" ], "temporary_equity": [ "10-Q:0000101829-20-000055" ], "equity_parent": [ "10-Q:0000101829-20-000055" ], "nci": [ "10-Q:0000101829-20-000055" ], "equity_total": [ "10-Q:0000101829-20-000055" ], "liabilities_and_equity": [ "10-Q:0000101829-20-000055" ], "retained_earnings": [ "10-Q:0000101829-20-000055" ], "commercial_paper": [ "10-Q:0000101829-20-000055" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-20-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 10001000000.0, "short_term_investments": null, "receivables": 10115000000.0, "inventory": 9843000000.0, "current_assets": 43511000000.0, "ppe_net": 14730000000.0, "goodwill": 53524000000.0, "intangibles": 41564000000.0, "total_assets": 162399000000.0, "accounts_payable": 8143000000.0, "short_term_borrowings": 228000000.0, "debt_current": 1307000000.0, "current_liabilities": 35562000000.0, "long_term_debt": 31246000000.0, "total_liabilities": 92289000000.0, "temporary_equity": 30000000.0, "equity_parent": 68379000000.0, "nci": 1701000000.0, "equity_total": 70080000000.0, "liabilities_and_equity": 162399000000.0, "shares_outstanding": null, "retained_earnings": 50017000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 160000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1651000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-20-000071" ], "value_sources": { "cash": [ "10-Q:0000101829-20-000071" ], "receivables": [ "10-Q:0000101829-20-000071" ], "inventory": [ "10-Q:0000101829-20-000071" ], "current_assets": [ "10-Q:0000101829-20-000071" ], "ppe_net": [ "10-Q:0000101829-20-000071" ], "goodwill": [ "10-Q:0000101829-20-000071" ], "intangibles": [ "10-Q:0000101829-20-000071" ], "total_assets": [ "10-Q:0000101829-20-000071" ], "accounts_payable": [ "10-Q:0000101829-20-000071" ], "short_term_borrowings": [ "10-Q:0000101829-20-000071" ], "debt_current": [ "10-Q:0000101829-20-000071" ], "current_liabilities": [ "10-Q:0000101829-20-000071" ], "long_term_debt": [ "10-Q:0000101829-20-000071" ], "total_liabilities": [ "10-Q:0000101829-20-000071" ], "temporary_equity": [ "10-Q:0000101829-20-000071" ], "equity_parent": [ "10-Q:0000101829-20-000071" ], "nci": [ "10-Q:0000101829-20-000071" ], "equity_total": [ "10-Q:0000101829-20-000071" ], "liabilities_and_equity": [ "10-Q:0000101829-20-000071" ], "retained_earnings": [ "10-Q:0000101829-20-000071" ], "commercial_paper": [ "10-Q:0000101829-20-000071" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-20-000071" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 8802000000.0, "short_term_investments": 881000000.0, "receivables": 9254000000.0, "inventory": 9411000000.0, "current_assets": 43376000000.0, "ppe_net": 14962000000.0, "goodwill": 54285000000.0, "intangibles": 40539000000.0, "total_assets": 162153000000.0, "accounts_payable": 8639000000.0, "short_term_borrowings": 247000000.0, "debt_current": 550000000.0, "current_liabilities": 35848000000.0, "long_term_debt": 31026000000.0, "total_liabilities": 88269000000.0, "temporary_equity": 32000000.0, "equity_parent": 72163000000.0, "nci": 1689000000.0, "equity_total": 73852000000.0, "liabilities_and_equity": 162153000000.0, "shares_outstanding": null, "retained_earnings": 49423000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 160000000.0, "operating_lease_liability": 1998000000.0, "operating_lease_liability_current": 482000000.0, "operating_lease_liability_noncurrent": 1516000000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2470000000.0, "operating_lease_imputed_interest": 472000000.0, "debt_maturity_y1": 550000000.0, "debt_maturity_y2": 2224000000.0, "debt_maturity_y3": 581000000.0, "debt_maturity_y4": 1262000000.0, "debt_maturity_y5": 1582000000.0, "debt_maturity_after_y5": 25271000000.0 }, "sources": [ "10-K:0000101829-21-000008", "10-K:0000101829-22-000005" ], "value_sources": { "cash": [ "10-K:0000101829-22-000005" ], "short_term_investments": [ "10-K:0000101829-22-000005" ], "receivables": [ "10-K:0000101829-22-000005" ], "inventory": [ "10-K:0000101829-22-000005" ], "current_assets": [ "10-K:0000101829-22-000005" ], "ppe_net": [ "10-K:0000101829-22-000005" ], "goodwill": [ "10-K:0000101829-22-000005" ], "intangibles": [ "10-K:0000101829-22-000005" ], "total_assets": [ "10-K:0000101829-22-000005" ], "accounts_payable": [ "10-K:0000101829-22-000005" ], "short_term_borrowings": [ "10-K:0000101829-22-000005" ], "debt_current": [ "10-K:0000101829-22-000005" ], "current_liabilities": [ "10-K:0000101829-22-000005" ], "long_term_debt": [ "10-K:0000101829-22-000005" ], "total_liabilities": [ "10-K:0000101829-22-000005" ], "temporary_equity": [ "10-K:0000101829-22-000005" ], "equity_parent": [ "10-K:0000101829-22-000005" ], "nci": [ "10-K:0000101829-22-000005" ], "equity_total": [ "10-K:0000101829-22-000005" ], "liabilities_and_equity": [ "10-K:0000101829-22-000005" ], "retained_earnings": [ "10-K:0000101829-22-000005" ], "preferred_stock": [ "10-K:0000101829-22-000005" ], "commercial_paper": [ "10-K:0000101829-22-000005" ], "operating_lease_liability": [ "10-K:0000101829-22-000005" ], "operating_lease_liability_current": [ "10-K:0000101829-22-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0000101829-22-000005" ], "operating_lease_discount_rate": [ "10-K:0000101829-22-000005" ], "operating_lease_payments_total": [ "10-K:0000101829-21-000008" ], "operating_lease_imputed_interest": [ "10-K:0000101829-21-000008" ], "debt_maturity_y1": [ "10-K:0000101829-21-000008" ], "debt_maturity_y2": [ "10-K:0000101829-21-000008" ], "debt_maturity_y3": [ "10-K:0000101829-21-000008" ], "debt_maturity_y4": [ "10-K:0000101829-21-000008" ], "debt_maturity_y5": [ "10-K:0000101829-21-000008" ], "debt_maturity_after_y5": [ "10-K:0000101829-21-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 8579000000.0, "short_term_investments": 879000000.0, "receivables": 10037000000.0, "inventory": 9498000000.0, "current_assets": 42552000000.0, "ppe_net": 14742000000.0, "goodwill": 54265000000.0, "intangibles": 39999000000.0, "total_assets": 160608000000.0, "accounts_payable": 9182000000.0, "short_term_borrowings": 234000000.0, "debt_current": 1369000000.0, "current_liabilities": 36359000000.0, "long_term_debt": 29935000000.0, "total_liabilities": 87266000000.0, "temporary_equity": 34000000.0, "equity_parent": 71710000000.0, "nci": 1598000000.0, "equity_total": 73308000000.0, "liabilities_and_equity": 160608000000.0, "shares_outstanding": null, "retained_earnings": 49460000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 160000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1552000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-21-000024" ], "value_sources": { "cash": [ "10-Q:0000101829-21-000024" ], "short_term_investments": [ "10-Q:0000101829-21-000024" ], "receivables": [ "10-Q:0000101829-21-000024" ], "inventory": [ "10-Q:0000101829-21-000024" ], "current_assets": [ "10-Q:0000101829-21-000024" ], "ppe_net": [ "10-Q:0000101829-21-000024" ], "goodwill": [ "10-Q:0000101829-21-000024" ], "intangibles": [ "10-Q:0000101829-21-000024" ], "total_assets": [ "10-Q:0000101829-21-000024" ], "accounts_payable": [ "10-Q:0000101829-21-000024" ], "short_term_borrowings": [ "10-Q:0000101829-21-000024" ], "debt_current": [ "10-Q:0000101829-21-000024" ], "current_liabilities": [ "10-Q:0000101829-21-000024" ], "long_term_debt": [ "10-Q:0000101829-21-000024" ], "total_liabilities": [ "10-Q:0000101829-21-000024" ], "temporary_equity": [ "10-Q:0000101829-21-000024" ], "equity_parent": [ "10-Q:0000101829-21-000024" ], "nci": [ "10-Q:0000101829-21-000024" ], "equity_total": [ "10-Q:0000101829-21-000024" ], "liabilities_and_equity": [ "10-Q:0000101829-21-000024" ], "retained_earnings": [ "10-Q:0000101829-21-000024" ], "commercial_paper": [ "10-Q:0000101829-21-000024" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 8051000000.0, "short_term_investments": null, "receivables": 8912000000.0, "inventory": 9548000000.0, "current_assets": 40879000000.0, "ppe_net": 14665000000.0, "goodwill": 54394000000.0, "intangibles": 39523000000.0, "total_assets": 158838000000.0, "accounts_payable": 8043000000.0, "short_term_borrowings": 196000000.0, "debt_current": 1370000000.0, "current_liabilities": 34794000000.0, "long_term_debt": 29916000000.0, "total_liabilities": 86087000000.0, "temporary_equity": 30000000.0, "equity_parent": 71115000000.0, "nci": 1606000000.0, "equity_total": 72721000000.0, "liabilities_and_equity": 158838000000.0, "shares_outstanding": null, "retained_earnings": 48954000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 160000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1563000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-21-000051" ], "value_sources": { "cash": [ "10-Q:0000101829-21-000051" ], "receivables": [ "10-Q:0000101829-21-000051" ], "inventory": [ "10-Q:0000101829-21-000051" ], "current_assets": [ "10-Q:0000101829-21-000051" ], "ppe_net": [ "10-Q:0000101829-21-000051" ], "goodwill": [ "10-Q:0000101829-21-000051" ], "intangibles": [ "10-Q:0000101829-21-000051" ], "total_assets": [ "10-Q:0000101829-21-000051" ], "accounts_payable": [ "10-Q:0000101829-21-000051" ], "short_term_borrowings": [ "10-Q:0000101829-21-000051" ], "debt_current": [ "10-Q:0000101829-21-000051" ], "current_liabilities": [ "10-Q:0000101829-21-000051" ], "long_term_debt": [ "10-Q:0000101829-21-000051" ], "total_liabilities": [ "10-Q:0000101829-21-000051" ], "temporary_equity": [ "10-Q:0000101829-21-000051" ], "equity_parent": [ "10-Q:0000101829-21-000051" ], "nci": [ "10-Q:0000101829-21-000051" ], "equity_total": [ "10-Q:0000101829-21-000051" ], "liabilities_and_equity": [ "10-Q:0000101829-21-000051" ], "retained_earnings": [ "10-Q:0000101829-21-000051" ], "commercial_paper": [ "10-Q:0000101829-21-000051" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-21-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 7476000000.0, "short_term_investments": 965000000.0, "receivables": 9538000000.0, "inventory": 9426000000.0, "current_assets": 41992000000.0, "ppe_net": 14517000000.0, "goodwill": 53789000000.0, "intangibles": 38842000000.0, "total_assets": 158772000000.0, "accounts_payable": 8667000000.0, "short_term_borrowings": 206000000.0, "debt_current": 274000000.0, "current_liabilities": 34131000000.0, "long_term_debt": 30768000000.0, "total_liabilities": 85803000000.0, "temporary_equity": 32000000.0, "equity_parent": 71308000000.0, "nci": 1629000000.0, "equity_total": 72937000000.0, "liabilities_and_equity": 158772000000.0, "shares_outstanding": null, "retained_earnings": 50343000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 160000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1541000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-21-000056" ], "value_sources": { "cash": [ "10-Q:0000101829-21-000056" ], "short_term_investments": [ "10-Q:0000101829-21-000056" ], "receivables": [ "10-Q:0000101829-21-000056" ], "inventory": [ "10-Q:0000101829-21-000056" ], "current_assets": [ "10-Q:0000101829-21-000056" ], "ppe_net": [ "10-Q:0000101829-21-000056" ], "goodwill": [ "10-Q:0000101829-21-000056" ], "intangibles": [ "10-Q:0000101829-21-000056" ], "total_assets": [ "10-Q:0000101829-21-000056" ], "accounts_payable": [ "10-Q:0000101829-21-000056" ], "short_term_borrowings": [ "10-Q:0000101829-21-000056" ], "debt_current": [ "10-Q:0000101829-21-000056" ], "current_liabilities": [ "10-Q:0000101829-21-000056" ], "long_term_debt": [ "10-Q:0000101829-21-000056" ], "total_liabilities": [ "10-Q:0000101829-21-000056" ], "temporary_equity": [ "10-Q:0000101829-21-000056" ], "equity_parent": [ "10-Q:0000101829-21-000056" ], "nci": [ "10-Q:0000101829-21-000056" ], "equity_total": [ "10-Q:0000101829-21-000056" ], "liabilities_and_equity": [ "10-Q:0000101829-21-000056" ], "retained_earnings": [ "10-Q:0000101829-21-000056" ], "commercial_paper": [ "10-Q:0000101829-21-000056" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-21-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 7832000000.0, "short_term_investments": 965000000.0, "receivables": 9661000000.0, "inventory": 9178000000.0, "current_assets": 42050000000.0, "ppe_net": 14972000000.0, "goodwill": 54436000000.0, "intangibles": 38516000000.0, "total_assets": 161404000000.0, "accounts_payable": 8751000000.0, "short_term_borrowings": 134000000.0, "debt_current": 24000000.0, "current_liabilities": 35449000000.0, "long_term_debt": 31327000000.0, "total_liabilities": 86705000000.0, "temporary_equity": 35000000.0, "equity_parent": 73068000000.0, "nci": 1596000000.0, "equity_total": 74664000000.0, "liabilities_and_equity": 161404000000.0, "shares_outstanding": null, "retained_earnings": 50265000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": 2068000000.0, "operating_lease_liability_current": 411000000.0, "operating_lease_liability_noncurrent": 1657000000.0, "operating_lease_discount_rate": 0.028, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2360000000.0, "operating_lease_imputed_interest": 292000000.0, "debt_maturity_y1": 13000000.0, "debt_maturity_y2": 588000000.0, "debt_maturity_y3": 1270000000.0, "debt_maturity_y4": 1590000000.0, "debt_maturity_y5": 751000000.0, "debt_maturity_after_y5": 27088000000.0 }, "sources": [ "10-K:0000101829-22-000005", "10-K:0000101829-23-000009" ], "value_sources": { "cash": [ "10-K:0000101829-23-000009" ], "short_term_investments": [ "10-K:0000101829-23-000009" ], "receivables": [ "10-K:0000101829-23-000009" ], "inventory": [ "10-K:0000101829-23-000009" ], "current_assets": [ "10-K:0000101829-23-000009" ], "ppe_net": [ "10-K:0000101829-23-000009" ], "goodwill": [ "10-K:0000101829-23-000009" ], "intangibles": [ "10-K:0000101829-23-000009" ], "total_assets": [ "10-K:0000101829-23-000009" ], "accounts_payable": [ "10-K:0000101829-23-000009" ], "short_term_borrowings": [ "10-K:0000101829-23-000009" ], "debt_current": [ "10-K:0000101829-23-000009" ], "current_liabilities": [ "10-K:0000101829-23-000009" ], "long_term_debt": [ "10-K:0000101829-23-000009" ], "total_liabilities": [ "10-K:0000101829-23-000009" ], "temporary_equity": [ "10-K:0000101829-23-000009" ], "equity_parent": [ "10-K:0000101829-23-000009" ], "nci": [ "10-K:0000101829-23-000009" ], "equity_total": [ "10-K:0000101829-23-000009" ], "liabilities_and_equity": [ "10-K:0000101829-23-000009" ], "retained_earnings": [ "10-K:0000101829-23-000009" ], "preferred_stock": [ "10-K:0000101829-23-000009" ], "commercial_paper": [ "10-K:0000101829-23-000009" ], "operating_lease_liability": [ "10-K:0000101829-23-000009" ], "operating_lease_liability_current": [ "10-K:0000101829-23-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0000101829-23-000009" ], "operating_lease_discount_rate": [ "10-K:0000101829-23-000009" ], "operating_lease_payments_total": [ "10-K:0000101829-22-000005" ], "operating_lease_imputed_interest": [ "10-K:0000101829-22-000005" ], "debt_maturity_y1": [ "10-K:0000101829-22-000005" ], "debt_maturity_y2": [ "10-K:0000101829-22-000005" ], "debt_maturity_y3": [ "10-K:0000101829-22-000005" ], "debt_maturity_y4": [ "10-K:0000101829-22-000005" ], "debt_maturity_y5": [ "10-K:0000101829-22-000005" ], "debt_maturity_after_y5": [ "10-K:0000101829-22-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 6040000000.0, "short_term_investments": 857000000.0, "receivables": 9076000000.0, "inventory": 9749000000.0, "current_assets": 40740000000.0, "ppe_net": 14837000000.0, "goodwill": 54316000000.0, "intangibles": 38118000000.0, "total_assets": 159366000000.0, "accounts_payable": 8270000000.0, "short_term_borrowings": 140000000.0, "debt_current": 24000000.0, "current_liabilities": 35057000000.0, "long_term_debt": 31308000000.0, "total_liabilities": 85344000000.0, "temporary_equity": 36000000.0, "equity_parent": 72462000000.0, "nci": 1524000000.0, "equity_total": 73986000000.0, "liabilities_and_equity": 159366000000.0, "shares_outstanding": null, "retained_earnings": 50592000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1627000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-22-000018" ], "value_sources": { "cash": [ "10-Q:0000101829-22-000018" ], "short_term_investments": [ "10-Q:0000101829-22-000018" ], "receivables": [ "10-Q:0000101829-22-000018" ], "inventory": [ "10-Q:0000101829-22-000018" ], "current_assets": [ "10-Q:0000101829-22-000018" ], "ppe_net": [ "10-Q:0000101829-22-000018" ], "goodwill": [ "10-Q:0000101829-22-000018" ], "intangibles": [ "10-Q:0000101829-22-000018" ], "total_assets": [ "10-Q:0000101829-22-000018" ], "accounts_payable": [ "10-Q:0000101829-22-000018" ], "short_term_borrowings": [ "10-Q:0000101829-22-000018" ], "debt_current": [ "10-Q:0000101829-22-000018" ], "current_liabilities": [ "10-Q:0000101829-22-000018" ], "long_term_debt": [ "10-Q:0000101829-22-000018" ], "total_liabilities": [ "10-Q:0000101829-22-000018" ], "temporary_equity": [ "10-Q:0000101829-22-000018" ], "equity_parent": [ "10-Q:0000101829-22-000018" ], "nci": [ "10-Q:0000101829-22-000018" ], "equity_total": [ "10-Q:0000101829-22-000018" ], "liabilities_and_equity": [ "10-Q:0000101829-22-000018" ], "retained_earnings": [ "10-Q:0000101829-22-000018" ], "commercial_paper": [ "10-Q:0000101829-22-000018" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-22-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 4767000000.0, "short_term_investments": 788000000.0, "receivables": 10394000000.0, "inventory": 10142000000.0, "current_assets": 41462000000.0, "ppe_net": 14741000000.0, "goodwill": 53806000000.0, "intangibles": 37562000000.0, "total_assets": 159017000000.0, "accounts_payable": 9732000000.0, "short_term_borrowings": 113000000.0, "debt_current": 26000000.0, "current_liabilities": 37788000000.0, "long_term_debt": 31274000000.0, "total_liabilities": 86989000000.0, "temporary_equity": 38000000.0, "equity_parent": 70441000000.0, "nci": 1549000000.0, "equity_total": 71990000000.0, "liabilities_and_equity": 159017000000.0, "shares_outstanding": null, "retained_earnings": 50271000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1593000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-22-000040" ], "value_sources": { "cash": [ "10-Q:0000101829-22-000040" ], "short_term_investments": [ "10-Q:0000101829-22-000040" ], "receivables": [ "10-Q:0000101829-22-000040" ], "inventory": [ "10-Q:0000101829-22-000040" ], "current_assets": [ "10-Q:0000101829-22-000040" ], "ppe_net": [ "10-Q:0000101829-22-000040" ], "goodwill": [ "10-Q:0000101829-22-000040" ], "intangibles": [ "10-Q:0000101829-22-000040" ], "total_assets": [ "10-Q:0000101829-22-000040" ], "accounts_payable": [ "10-Q:0000101829-22-000040" ], "short_term_borrowings": [ "10-Q:0000101829-22-000040" ], "debt_current": [ "10-Q:0000101829-22-000040" ], "current_liabilities": [ "10-Q:0000101829-22-000040" ], "long_term_debt": [ "10-Q:0000101829-22-000040" ], "total_liabilities": [ "10-Q:0000101829-22-000040" ], "temporary_equity": [ "10-Q:0000101829-22-000040" ], "equity_parent": [ "10-Q:0000101829-22-000040" ], "nci": [ "10-Q:0000101829-22-000040" ], "equity_total": [ "10-Q:0000101829-22-000040" ], "liabilities_and_equity": [ "10-Q:0000101829-22-000040" ], "retained_earnings": [ "10-Q:0000101829-22-000040" ], "commercial_paper": [ "10-Q:0000101829-22-000040" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-22-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 5381000000.0, "short_term_investments": 740000000.0, "receivables": 9233000000.0, "inventory": 10443000000.0, "current_assets": 41821000000.0, "ppe_net": 14668000000.0, "goodwill": 53168000000.0, "intangibles": 37046000000.0, "total_assets": 158225000000.0, "accounts_payable": 9017000000.0, "short_term_borrowings": 2195000000.0, "debt_current": 193000000.0, "current_liabilities": 38373000000.0, "long_term_debt": 31059000000.0, "total_liabilities": 86457000000.0, "temporary_equity": 33000000.0, "equity_parent": 70187000000.0, "nci": 1548000000.0, "equity_total": 71735000000.0, "liabilities_and_equity": 158225000000.0, "shares_outstanding": null, "retained_earnings": 51652000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 2100000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1539000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-22-000056" ], "value_sources": { "cash": [ "10-Q:0000101829-22-000056" ], "short_term_investments": [ "10-Q:0000101829-22-000056" ], "receivables": [ "10-Q:0000101829-22-000056" ], "inventory": [ "10-Q:0000101829-22-000056" ], "current_assets": [ "10-Q:0000101829-22-000056" ], "ppe_net": [ "10-Q:0000101829-22-000056" ], "goodwill": [ "10-Q:0000101829-22-000056" ], "intangibles": [ "10-Q:0000101829-22-000056" ], "total_assets": [ "10-Q:0000101829-22-000056" ], "accounts_payable": [ "10-Q:0000101829-22-000056" ], "short_term_borrowings": [ "10-Q:0000101829-22-000056" ], "debt_current": [ "10-Q:0000101829-22-000056" ], "current_liabilities": [ "10-Q:0000101829-22-000056" ], "long_term_debt": [ "10-Q:0000101829-22-000056" ], "total_liabilities": [ "10-Q:0000101829-22-000056" ], "temporary_equity": [ "10-Q:0000101829-22-000056" ], "equity_parent": [ "10-Q:0000101829-22-000056" ], "nci": [ "10-Q:0000101829-22-000056" ], "equity_total": [ "10-Q:0000101829-22-000056" ], "liabilities_and_equity": [ "10-Q:0000101829-22-000056" ], "retained_earnings": [ "10-Q:0000101829-22-000056" ], "commercial_paper": [ "10-Q:0000101829-22-000056" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-22-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 6220000000.0, "short_term_investments": 774000000.0, "receivables": 9108000000.0, "inventory": 10617000000.0, "current_assets": 42443000000.0, "ppe_net": 15170000000.0, "goodwill": 53840000000.0, "intangibles": 36823000000.0, "total_assets": 158864000000.0, "accounts_payable": 9896000000.0, "short_term_borrowings": 625000000.0, "debt_current": 595000000.0, "current_liabilities": 39114000000.0, "long_term_debt": 30694000000.0, "total_liabilities": 84650000000.0, "temporary_equity": 36000000.0, "equity_parent": 72632000000.0, "nci": 1546000000.0, "equity_total": 74178000000.0, "liabilities_and_equity": 158864000000.0, "shares_outstanding": null, "retained_earnings": 52269000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 500000000.0, "operating_lease_liability": 1942000000.0, "operating_lease_liability_current": 356000000.0, "operating_lease_liability_noncurrent": 1586000000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2072000000.0, "operating_lease_imputed_interest": 130000000.0, "debt_maturity_y1": 588000000.0, "debt_maturity_y2": 1270000000.0, "debt_maturity_y3": 1590000000.0, "debt_maturity_y4": 751000000.0, "debt_maturity_y5": 2935000000.0, "debt_maturity_after_y5": 24115000000.0 }, "sources": [ "10-K:0000101829-23-000009", "10-K:0000101829-24-000008" ], "value_sources": { "cash": [ "10-K:0000101829-24-000008" ], "short_term_investments": [ "10-K:0000101829-24-000008" ], "receivables": [ "10-K:0000101829-24-000008" ], "inventory": [ "10-K:0000101829-24-000008" ], "current_assets": [ "10-K:0000101829-24-000008" ], "ppe_net": [ "10-K:0000101829-24-000008" ], "goodwill": [ "10-K:0000101829-24-000008" ], "intangibles": [ "10-K:0000101829-24-000008" ], "total_assets": [ "10-K:0000101829-24-000008" ], "accounts_payable": [ "10-K:0000101829-24-000008" ], "short_term_borrowings": [ "10-K:0000101829-24-000008" ], "debt_current": [ "10-K:0000101829-24-000008" ], "current_liabilities": [ "10-K:0000101829-24-000008" ], "long_term_debt": [ "10-K:0000101829-24-000008" ], "total_liabilities": [ "10-K:0000101829-24-000008" ], "temporary_equity": [ "10-K:0000101829-24-000008" ], "equity_parent": [ "10-K:0000101829-24-000008" ], "nci": [ "10-K:0000101829-24-000008" ], "equity_total": [ "10-K:0000101829-24-000008" ], "liabilities_and_equity": [ "10-K:0000101829-24-000008" ], "retained_earnings": [ "10-K:0000101829-24-000008" ], "preferred_stock": [ "10-K:0000101829-24-000008" ], "commercial_paper": [ "10-K:0000101829-24-000008" ], "operating_lease_liability": [ "10-K:0000101829-24-000008" ], "operating_lease_liability_current": [ "10-K:0000101829-24-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000101829-24-000008" ], "operating_lease_discount_rate": [ "10-K:0000101829-24-000008" ], "operating_lease_payments_total": [ "10-K:0000101829-23-000009" ], "operating_lease_imputed_interest": [ "10-K:0000101829-23-000009" ], "debt_maturity_y1": [ "10-K:0000101829-23-000009" ], "debt_maturity_y2": [ "10-K:0000101829-23-000009" ], "debt_maturity_y3": [ "10-K:0000101829-23-000009" ], "debt_maturity_y4": [ "10-K:0000101829-23-000009" ], "debt_maturity_y5": [ "10-K:0000101829-23-000009" ], "debt_maturity_after_y5": [ "10-K:0000101829-23-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 5893000000.0, "short_term_investments": 703000000.0, "receivables": 10069000000.0, "inventory": 11327000000.0, "current_assets": 45504000000.0, "ppe_net": 15149000000.0, "goodwill": 53904000000.0, "intangibles": 36477000000.0, "total_assets": 161636000000.0, "accounts_payable": 10060000000.0, "short_term_borrowings": 224000000.0, "debt_current": 1545000000.0, "current_liabilities": 40128000000.0, "long_term_debt": 32717000000.0, "total_liabilities": 87251000000.0, "temporary_equity": 38000000.0, "equity_parent": 72795000000.0, "nci": 1552000000.0, "equity_total": 74347000000.0, "liabilities_and_equity": 161636000000.0, "shares_outstanding": null, "retained_earnings": 52891000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 100000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1624000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-23-000015" ], "value_sources": { "cash": [ "10-Q:0000101829-23-000015" ], "short_term_investments": [ "10-Q:0000101829-23-000015" ], "receivables": [ "10-Q:0000101829-23-000015" ], "inventory": [ "10-Q:0000101829-23-000015" ], "current_assets": [ "10-Q:0000101829-23-000015" ], "ppe_net": [ "10-Q:0000101829-23-000015" ], "goodwill": [ "10-Q:0000101829-23-000015" ], "intangibles": [ "10-Q:0000101829-23-000015" ], "total_assets": [ "10-Q:0000101829-23-000015" ], "accounts_payable": [ "10-Q:0000101829-23-000015" ], "short_term_borrowings": [ "10-Q:0000101829-23-000015" ], "debt_current": [ "10-Q:0000101829-23-000015" ], "current_liabilities": [ "10-Q:0000101829-23-000015" ], "long_term_debt": [ "10-Q:0000101829-23-000015" ], "total_liabilities": [ "10-Q:0000101829-23-000015" ], "temporary_equity": [ "10-Q:0000101829-23-000015" ], "equity_parent": [ "10-Q:0000101829-23-000015" ], "nci": [ "10-Q:0000101829-23-000015" ], "equity_total": [ "10-Q:0000101829-23-000015" ], "liabilities_and_equity": [ "10-Q:0000101829-23-000015" ], "retained_earnings": [ "10-Q:0000101829-23-000015" ], "commercial_paper": [ "10-Q:0000101829-23-000015" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-23-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 5391000000.0, "short_term_investments": 719000000.0, "receivables": 9903000000.0, "inventory": 11997000000.0, "current_assets": 45915000000.0, "ppe_net": 15295000000.0, "goodwill": 54122000000.0, "intangibles": 36234000000.0, "total_assets": 162161000000.0, "accounts_payable": 10128000000.0, "short_term_borrowings": 1076000000.0, "debt_current": 1554000000.0, "current_liabilities": 41760000000.0, "long_term_debt": 32723000000.0, "total_liabilities": 88074000000.0, "temporary_equity": 31000000.0, "equity_parent": 72480000000.0, "nci": 1576000000.0, "equity_total": 74056000000.0, "liabilities_and_equity": 162161000000.0, "shares_outstanding": null, "retained_earnings": 52489000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 1000000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1570000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-23-000032" ], "value_sources": { "cash": [ "10-Q:0000101829-23-000032" ], "short_term_investments": [ "10-Q:0000101829-23-000032" ], "receivables": [ "10-Q:0000101829-23-000032" ], "inventory": [ "10-Q:0000101829-23-000032" ], "current_assets": [ "10-Q:0000101829-23-000032" ], "ppe_net": [ "10-Q:0000101829-23-000032" ], "goodwill": [ "10-Q:0000101829-23-000032" ], "intangibles": [ "10-Q:0000101829-23-000032" ], "total_assets": [ "10-Q:0000101829-23-000032" ], "accounts_payable": [ "10-Q:0000101829-23-000032" ], "short_term_borrowings": [ "10-Q:0000101829-23-000032" ], "debt_current": [ "10-Q:0000101829-23-000032" ], "current_liabilities": [ "10-Q:0000101829-23-000032" ], "long_term_debt": [ "10-Q:0000101829-23-000032" ], "total_liabilities": [ "10-Q:0000101829-23-000032" ], "temporary_equity": [ "10-Q:0000101829-23-000032" ], "equity_parent": [ "10-Q:0000101829-23-000032" ], "nci": [ "10-Q:0000101829-23-000032" ], "equity_total": [ "10-Q:0000101829-23-000032" ], "liabilities_and_equity": [ "10-Q:0000101829-23-000032" ], "retained_earnings": [ "10-Q:0000101829-23-000032" ], "commercial_paper": [ "10-Q:0000101829-23-000032" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-23-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 5456000000.0, "short_term_investments": 737000000.0, "receivables": 10058000000.0, "inventory": 12050000000.0, "current_assets": 46518000000.0, "ppe_net": 15347000000.0, "goodwill": 53883000000.0, "intangibles": 35865000000.0, "total_assets": 162443000000.0, "accounts_payable": 10315000000.0, "short_term_borrowings": 1170000000.0, "debt_current": 1389000000.0, "current_liabilities": 45002000000.0, "long_term_debt": 32701000000.0, "total_liabilities": 91197000000.0, "temporary_equity": 33000000.0, "equity_parent": 69596000000.0, "nci": 1617000000.0, "equity_total": 71213000000.0, "liabilities_and_equity": 162443000000.0, "shares_outstanding": null, "retained_earnings": 51513000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 1000000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1523000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-23-000037" ], "value_sources": { "cash": [ "10-Q:0000101829-23-000037" ], "short_term_investments": [ "10-Q:0000101829-23-000037" ], "receivables": [ "10-Q:0000101829-23-000037" ], "inventory": [ "10-Q:0000101829-23-000037" ], "current_assets": [ "10-Q:0000101829-23-000037" ], "ppe_net": [ "10-Q:0000101829-23-000037" ], "goodwill": [ "10-Q:0000101829-23-000037" ], "intangibles": [ "10-Q:0000101829-23-000037" ], "total_assets": [ "10-Q:0000101829-23-000037" ], "accounts_payable": [ "10-Q:0000101829-23-000037" ], "short_term_borrowings": [ "10-Q:0000101829-23-000037" ], "debt_current": [ "10-Q:0000101829-23-000037" ], "current_liabilities": [ "10-Q:0000101829-23-000037" ], "long_term_debt": [ "10-Q:0000101829-23-000037" ], "total_liabilities": [ "10-Q:0000101829-23-000037" ], "temporary_equity": [ "10-Q:0000101829-23-000037" ], "equity_parent": [ "10-Q:0000101829-23-000037" ], "nci": [ "10-Q:0000101829-23-000037" ], "equity_total": [ "10-Q:0000101829-23-000037" ], "liabilities_and_equity": [ "10-Q:0000101829-23-000037" ], "retained_earnings": [ "10-Q:0000101829-23-000037" ], "commercial_paper": [ "10-Q:0000101829-23-000037" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-23-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 6587000000.0, "short_term_investments": 745000000.0, "receivables": 10838000000.0, "inventory": 11777000000.0, "current_assets": 48417000000.0, "ppe_net": 15748000000.0, "goodwill": 53699000000.0, "intangibles": 35399000000.0, "total_assets": 161869000000.0, "accounts_payable": 10698000000.0, "short_term_borrowings": 189000000.0, "debt_current": 1283000000.0, "current_liabilities": 46761000000.0, "long_term_debt": 42355000000.0, "total_liabilities": 100424000000.0, "temporary_equity": 35000000.0, "equity_parent": 59798000000.0, "nci": 1612000000.0, "equity_total": 61410000000.0, "liabilities_and_equity": 161869000000.0, "shares_outstanding": null, "retained_earnings": 52154000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": 1760000000.0, "operating_lease_liability_current": 348000000.0, "operating_lease_liability_noncurrent": 1412000000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": null, "operating_lease_payments_total": 1997000000.0, "operating_lease_imputed_interest": 237000000.0, "debt_maturity_y1": 1272000000.0, "debt_maturity_y2": 3593000000.0, "debt_maturity_y3": 4505000000.0, "debt_maturity_y4": 2937000000.0, "debt_maturity_y5": 3482000000.0, "debt_maturity_after_y5": 27908000000.0 }, "sources": [ "10-K:0000101829-24-000008", "10-K:0000101829-25-000005" ], "value_sources": { "cash": [ "10-K:0000101829-25-000005" ], "short_term_investments": [ "10-K:0000101829-25-000005" ], "receivables": [ "10-K:0000101829-25-000005" ], "inventory": [ "10-K:0000101829-25-000005" ], "current_assets": [ "10-K:0000101829-25-000005" ], "ppe_net": [ "10-K:0000101829-25-000005" ], "goodwill": [ "10-K:0000101829-25-000005" ], "intangibles": [ "10-K:0000101829-25-000005" ], "total_assets": [ "10-K:0000101829-25-000005" ], "accounts_payable": [ "10-K:0000101829-25-000005" ], "short_term_borrowings": [ "10-K:0000101829-25-000005" ], "debt_current": [ "10-K:0000101829-25-000005" ], "current_liabilities": [ "10-K:0000101829-25-000005" ], "long_term_debt": [ "10-K:0000101829-25-000005" ], "total_liabilities": [ "10-K:0000101829-25-000005" ], "temporary_equity": [ "10-K:0000101829-25-000005" ], "equity_parent": [ "10-K:0000101829-25-000005" ], "nci": [ "10-K:0000101829-25-000005" ], "equity_total": [ "10-K:0000101829-25-000005" ], "liabilities_and_equity": [ "10-K:0000101829-25-000005" ], "retained_earnings": [ "10-K:0000101829-25-000005" ], "preferred_stock": [ "10-K:0000101829-25-000005" ], "commercial_paper": [ "10-K:0000101829-25-000005" ], "operating_lease_liability": [ "10-K:0000101829-25-000005" ], "operating_lease_liability_current": [ "10-K:0000101829-25-000005" ], "operating_lease_liability_noncurrent": [ "10-K:0000101829-25-000005" ], "operating_lease_discount_rate": [ "10-K:0000101829-25-000005" ], "operating_lease_payments_total": [ "10-K:0000101829-24-000008" ], "operating_lease_imputed_interest": [ "10-K:0000101829-24-000008" ], "debt_maturity_y1": [ "10-K:0000101829-24-000008" ], "debt_maturity_y2": [ "10-K:0000101829-24-000008" ], "debt_maturity_y3": [ "10-K:0000101829-24-000008" ], "debt_maturity_y4": [ "10-K:0000101829-24-000008" ], "debt_maturity_y5": [ "10-K:0000101829-24-000008" ], "debt_maturity_after_y5": [ "10-K:0000101829-24-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 5607000000.0, "short_term_investments": 705000000.0, "receivables": 10280000000.0, "inventory": 12386000000.0, "current_assets": 48023000000.0, "ppe_net": 15638000000.0, "goodwill": 53644000000.0, "intangibles": 34960000000.0, "total_assets": 160187000000.0, "accounts_payable": 10522000000.0, "short_term_borrowings": 166000000.0, "debt_current": 344000000.0, "current_liabilities": 45019000000.0, "long_term_debt": 42334000000.0, "total_liabilities": 98050000000.0, "temporary_equity": 37000000.0, "equity_parent": 60485000000.0, "nci": 1615000000.0, "equity_total": 62100000000.0, "liabilities_and_equity": 160187000000.0, "shares_outstanding": null, "retained_earnings": 53052000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1410000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-24-000012" ], "value_sources": { "cash": [ "10-Q:0000101829-24-000012" ], "short_term_investments": [ "10-Q:0000101829-24-000012" ], "receivables": [ "10-Q:0000101829-24-000012" ], "inventory": [ "10-Q:0000101829-24-000012" ], "current_assets": [ "10-Q:0000101829-24-000012" ], "ppe_net": [ "10-Q:0000101829-24-000012" ], "goodwill": [ "10-Q:0000101829-24-000012" ], "intangibles": [ "10-Q:0000101829-24-000012" ], "total_assets": [ "10-Q:0000101829-24-000012" ], "accounts_payable": [ "10-Q:0000101829-24-000012" ], "short_term_borrowings": [ "10-Q:0000101829-24-000012" ], "debt_current": [ "10-Q:0000101829-24-000012" ], "current_liabilities": [ "10-Q:0000101829-24-000012" ], "long_term_debt": [ "10-Q:0000101829-24-000012" ], "total_liabilities": [ "10-Q:0000101829-24-000012" ], "temporary_equity": [ "10-Q:0000101829-24-000012" ], "equity_parent": [ "10-Q:0000101829-24-000012" ], "nci": [ "10-Q:0000101829-24-000012" ], "equity_total": [ "10-Q:0000101829-24-000012" ], "liabilities_and_equity": [ "10-Q:0000101829-24-000012" ], "retained_earnings": [ "10-Q:0000101829-24-000012" ], "commercial_paper": [ "10-Q:0000101829-24-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 6011000000.0, "short_term_investments": 714000000.0, "receivables": 10252000000.0, "inventory": 13047000000.0, "current_assets": 49225000000.0, "ppe_net": 15693000000.0, "goodwill": 53347000000.0, "intangibles": 34503000000.0, "total_assets": 161169000000.0, "accounts_payable": 10939000000.0, "short_term_borrowings": 231000000.0, "debt_current": 1617000000.0, "current_liabilities": 49565000000.0, "long_term_debt": 40303000000.0, "total_liabilities": 100488000000.0, "temporary_equity": 31000000.0, "equity_parent": 58985000000.0, "nci": 1665000000.0, "equity_total": 60650000000.0, "liabilities_and_equity": 161169000000.0, "shares_outstanding": null, "retained_earnings": 51488000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1415000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-24-000027" ], "value_sources": { "cash": [ "10-Q:0000101829-24-000027" ], "short_term_investments": [ "10-Q:0000101829-24-000027" ], "receivables": [ "10-Q:0000101829-24-000027" ], "inventory": [ "10-Q:0000101829-24-000027" ], "current_assets": [ "10-Q:0000101829-24-000027" ], "ppe_net": [ "10-Q:0000101829-24-000027" ], "goodwill": [ "10-Q:0000101829-24-000027" ], "intangibles": [ "10-Q:0000101829-24-000027" ], "total_assets": [ "10-Q:0000101829-24-000027" ], "accounts_payable": [ "10-Q:0000101829-24-000027" ], "short_term_borrowings": [ "10-Q:0000101829-24-000027" ], "debt_current": [ "10-Q:0000101829-24-000027" ], "current_liabilities": [ "10-Q:0000101829-24-000027" ], "long_term_debt": [ "10-Q:0000101829-24-000027" ], "total_liabilities": [ "10-Q:0000101829-24-000027" ], "temporary_equity": [ "10-Q:0000101829-24-000027" ], "equity_parent": [ "10-Q:0000101829-24-000027" ], "nci": [ "10-Q:0000101829-24-000027" ], "equity_total": [ "10-Q:0000101829-24-000027" ], "liabilities_and_equity": [ "10-Q:0000101829-24-000027" ], "retained_earnings": [ "10-Q:0000101829-24-000027" ], "commercial_paper": [ "10-Q:0000101829-24-000027" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-24-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 6682000000.0, "short_term_investments": 746000000.0, "receivables": 10097000000.0, "inventory": 13465000000.0, "current_assets": 51764000000.0, "ppe_net": 15886000000.0, "goodwill": 53759000000.0, "intangibles": 34159000000.0, "total_assets": 164822000000.0, "accounts_payable": 11834000000.0, "short_term_borrowings": 220000000.0, "debt_current": 3113000000.0, "current_liabilities": 52247000000.0, "long_term_debt": 38823000000.0, "total_liabilities": 101963000000.0, "temporary_equity": 33000000.0, "equity_parent": 61114000000.0, "nci": 1712000000.0, "equity_total": 62826000000.0, "liabilities_and_equity": 164822000000.0, "shares_outstanding": null, "retained_earnings": 52948000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1592000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-24-000038" ], "value_sources": { "cash": [ "10-Q:0000101829-24-000038" ], "short_term_investments": [ "10-Q:0000101829-24-000038" ], "receivables": [ "10-Q:0000101829-24-000038" ], "inventory": [ "10-Q:0000101829-24-000038" ], "current_assets": [ "10-Q:0000101829-24-000038" ], "ppe_net": [ "10-Q:0000101829-24-000038" ], "goodwill": [ "10-Q:0000101829-24-000038" ], "intangibles": [ "10-Q:0000101829-24-000038" ], "total_assets": [ "10-Q:0000101829-24-000038" ], "accounts_payable": [ "10-Q:0000101829-24-000038" ], "short_term_borrowings": [ "10-Q:0000101829-24-000038" ], "debt_current": [ "10-Q:0000101829-24-000038" ], "current_liabilities": [ "10-Q:0000101829-24-000038" ], "long_term_debt": [ "10-Q:0000101829-24-000038" ], "total_liabilities": [ "10-Q:0000101829-24-000038" ], "temporary_equity": [ "10-Q:0000101829-24-000038" ], "equity_parent": [ "10-Q:0000101829-24-000038" ], "nci": [ "10-Q:0000101829-24-000038" ], "equity_total": [ "10-Q:0000101829-24-000038" ], "liabilities_and_equity": [ "10-Q:0000101829-24-000038" ], "retained_earnings": [ "10-Q:0000101829-24-000038" ], "commercial_paper": [ "10-Q:0000101829-24-000038" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-24-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 5578000000.0, "short_term_investments": 786000000.0, "receivables": 10976000000.0, "inventory": 12768000000.0, "current_assets": 51133000000.0, "ppe_net": 16089000000.0, "goodwill": 52789000000.0, "intangibles": 33443000000.0, "total_assets": 162861000000.0, "accounts_payable": 12897000000.0, "short_term_borrowings": 183000000.0, "debt_current": 2352000000.0, "current_liabilities": 51499000000.0, "long_term_debt": 38726000000.0, "total_liabilities": 100903000000.0, "temporary_equity": 35000000.0, "equity_parent": 60156000000.0, "nci": 1767000000.0, "equity_total": 61923000000.0, "liabilities_and_equity": 162861000000.0, "shares_outstanding": null, "retained_earnings": 53589000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": 1999000000.0, "operating_lease_liability_current": 367000000.0, "operating_lease_liability_noncurrent": 1632000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2419000000.0, "operating_lease_imputed_interest": 420000000.0, "debt_maturity_y1": 2343000000.0, "debt_maturity_y2": 4505000000.0, "debt_maturity_y3": 2937000000.0, "debt_maturity_y4": 3482000000.0, "debt_maturity_y5": 922000000.0, "debt_maturity_after_y5": 26957000000.0 }, "sources": [ "10-K:0000101829-25-000005", "10-K:0000101829-26-000006" ], "value_sources": { "cash": [ "10-K:0000101829-26-000006" ], "short_term_investments": [ "10-K:0000101829-26-000006" ], "receivables": [ "10-K:0000101829-26-000006" ], "inventory": [ "10-K:0000101829-26-000006" ], "current_assets": [ "10-K:0000101829-26-000006" ], "ppe_net": [ "10-K:0000101829-26-000006" ], "goodwill": [ "10-K:0000101829-26-000006" ], "intangibles": [ "10-K:0000101829-26-000006" ], "total_assets": [ "10-K:0000101829-26-000006" ], "accounts_payable": [ "10-K:0000101829-26-000006" ], "short_term_borrowings": [ "10-K:0000101829-26-000006" ], "debt_current": [ "10-K:0000101829-26-000006" ], "current_liabilities": [ "10-K:0000101829-26-000006" ], "long_term_debt": [ "10-K:0000101829-26-000006" ], "total_liabilities": [ "10-K:0000101829-26-000006" ], "temporary_equity": [ "10-K:0000101829-26-000006" ], "equity_parent": [ "10-K:0000101829-26-000006" ], "nci": [ "10-K:0000101829-26-000006" ], "equity_total": [ "10-K:0000101829-26-000006" ], "liabilities_and_equity": [ "10-K:0000101829-26-000006" ], "retained_earnings": [ "10-K:0000101829-26-000006" ], "preferred_stock": [ "10-K:0000101829-26-000006" ], "commercial_paper": [ "10-K:0000101829-26-000006" ], "operating_lease_liability": [ "10-K:0000101829-26-000006" ], "operating_lease_liability_current": [ "10-K:0000101829-26-000006" ], "operating_lease_liability_noncurrent": [ "10-K:0000101829-26-000006" ], "operating_lease_discount_rate": [ "10-K:0000101829-26-000006" ], "operating_lease_payments_total": [ "10-K:0000101829-25-000005" ], "operating_lease_imputed_interest": [ "10-K:0000101829-25-000005" ], "debt_maturity_y1": [ "10-K:0000101829-25-000005" ], "debt_maturity_y2": [ "10-K:0000101829-25-000005" ], "debt_maturity_y3": [ "10-K:0000101829-25-000005" ], "debt_maturity_y4": [ "10-K:0000101829-25-000005" ], "debt_maturity_y5": [ "10-K:0000101829-25-000005" ], "debt_maturity_after_y5": [ "10-K:0000101829-25-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 5157000000.0, "short_term_investments": 682000000.0, "receivables": 11426000000.0, "inventory": 13618000000.0, "current_assets": 52916000000.0, "ppe_net": 16135000000.0, "goodwill": 53045000000.0, "intangibles": 33116000000.0, "total_assets": 164864000000.0, "accounts_payable": 13444000000.0, "short_term_borrowings": 212000000.0, "debt_current": 2844000000.0, "current_liabilities": 52624000000.0, "long_term_debt": 38244000000.0, "total_liabilities": 101520000000.0, "temporary_equity": 37000000.0, "equity_parent": 61516000000.0, "nci": 1791000000.0, "equity_total": 63307000000.0, "liabilities_and_equity": 164864000000.0, "shares_outstanding": null, "retained_earnings": 54277000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1646000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-25-000015" ], "value_sources": { "cash": [ "10-Q:0000101829-25-000015" ], "short_term_investments": [ "10-Q:0000101829-25-000015" ], "receivables": [ "10-Q:0000101829-25-000015" ], "inventory": [ "10-Q:0000101829-25-000015" ], "current_assets": [ "10-Q:0000101829-25-000015" ], "ppe_net": [ "10-Q:0000101829-25-000015" ], "goodwill": [ "10-Q:0000101829-25-000015" ], "intangibles": [ "10-Q:0000101829-25-000015" ], "total_assets": [ "10-Q:0000101829-25-000015" ], "accounts_payable": [ "10-Q:0000101829-25-000015" ], "short_term_borrowings": [ "10-Q:0000101829-25-000015" ], "debt_current": [ "10-Q:0000101829-25-000015" ], "current_liabilities": [ "10-Q:0000101829-25-000015" ], "long_term_debt": [ "10-Q:0000101829-25-000015" ], "total_liabilities": [ "10-Q:0000101829-25-000015" ], "temporary_equity": [ "10-Q:0000101829-25-000015" ], "equity_parent": [ "10-Q:0000101829-25-000015" ], "nci": [ "10-Q:0000101829-25-000015" ], "equity_total": [ "10-Q:0000101829-25-000015" ], "liabilities_and_equity": [ "10-Q:0000101829-25-000015" ], "retained_earnings": [ "10-Q:0000101829-25-000015" ], "commercial_paper": [ "10-Q:0000101829-25-000015" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-25-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 4782000000.0, "short_term_investments": 679000000.0, "receivables": 12385000000.0, "inventory": 14012000000.0, "current_assets": 54657000000.0, "ppe_net": 16205000000.0, "goodwill": 53327000000.0, "intangibles": 32748000000.0, "total_assets": 167139000000.0, "accounts_payable": 13433000000.0, "short_term_borrowings": 1635000000.0, "debt_current": 2084000000.0, "current_liabilities": 54332000000.0, "long_term_debt": 38259000000.0, "total_liabilities": 102892000000.0, "temporary_equity": 41000000.0, "equity_parent": 62398000000.0, "nci": 1808000000.0, "equity_total": 64206000000.0, "liabilities_and_equity": 167139000000.0, "shares_outstanding": null, "retained_earnings": 54104000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 1400000000.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1617000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-25-000032" ], "value_sources": { "cash": [ "10-Q:0000101829-25-000032" ], "short_term_investments": [ "10-Q:0000101829-25-000032" ], "receivables": [ "10-Q:0000101829-25-000032" ], "inventory": [ "10-Q:0000101829-25-000032" ], "current_assets": [ "10-Q:0000101829-25-000032" ], "ppe_net": [ "10-Q:0000101829-25-000032" ], "goodwill": [ "10-Q:0000101829-25-000032" ], "intangibles": [ "10-Q:0000101829-25-000032" ], "total_assets": [ "10-Q:0000101829-25-000032" ], "accounts_payable": [ "10-Q:0000101829-25-000032" ], "short_term_borrowings": [ "10-Q:0000101829-25-000032" ], "debt_current": [ "10-Q:0000101829-25-000032" ], "current_liabilities": [ "10-Q:0000101829-25-000032" ], "long_term_debt": [ "10-Q:0000101829-25-000032" ], "total_liabilities": [ "10-Q:0000101829-25-000032" ], "temporary_equity": [ "10-Q:0000101829-25-000032" ], "equity_parent": [ "10-Q:0000101829-25-000032" ], "nci": [ "10-Q:0000101829-25-000032" ], "equity_total": [ "10-Q:0000101829-25-000032" ], "liabilities_and_equity": [ "10-Q:0000101829-25-000032" ], "retained_earnings": [ "10-Q:0000101829-25-000032" ], "commercial_paper": [ "10-Q:0000101829-25-000032" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-25-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 5966000000.0, "short_term_investments": 713000000.0, "receivables": 12837000000.0, "inventory": 13806000000.0, "current_assets": 57118000000.0, "ppe_net": 16325000000.0, "goodwill": 53311000000.0, "intangibles": 32260000000.0, "total_assets": 168672000000.0, "accounts_payable": 14552000000.0, "short_term_borrowings": 215000000.0, "debt_current": 584000000.0, "current_liabilities": 53234000000.0, "long_term_debt": 38260000000.0, "total_liabilities": 102279000000.0, "temporary_equity": 34000000.0, "equity_parent": 64514000000.0, "nci": 1845000000.0, "equity_total": 66359000000.0, "liabilities_and_equity": 168672000000.0, "shares_outstanding": null, "retained_earnings": 56014000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1650000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-25-000042" ], "value_sources": { "cash": [ "10-Q:0000101829-25-000042" ], "short_term_investments": [ "10-Q:0000101829-25-000042" ], "receivables": [ "10-Q:0000101829-25-000042" ], "inventory": [ "10-Q:0000101829-25-000042" ], "current_assets": [ "10-Q:0000101829-25-000042" ], "ppe_net": [ "10-Q:0000101829-25-000042" ], "goodwill": [ "10-Q:0000101829-25-000042" ], "intangibles": [ "10-Q:0000101829-25-000042" ], "total_assets": [ "10-Q:0000101829-25-000042" ], "accounts_payable": [ "10-Q:0000101829-25-000042" ], "short_term_borrowings": [ "10-Q:0000101829-25-000042" ], "debt_current": [ "10-Q:0000101829-25-000042" ], "current_liabilities": [ "10-Q:0000101829-25-000042" ], "long_term_debt": [ "10-Q:0000101829-25-000042" ], "total_liabilities": [ "10-Q:0000101829-25-000042" ], "temporary_equity": [ "10-Q:0000101829-25-000042" ], "equity_parent": [ "10-Q:0000101829-25-000042" ], "nci": [ "10-Q:0000101829-25-000042" ], "equity_total": [ "10-Q:0000101829-25-000042" ], "liabilities_and_equity": [ "10-Q:0000101829-25-000042" ], "retained_earnings": [ "10-Q:0000101829-25-000042" ], "commercial_paper": [ "10-Q:0000101829-25-000042" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-25-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 7435000000.0, "short_term_investments": 750000000.0, "receivables": 14701000000.0, "inventory": 13364000000.0, "current_assets": 60332000000.0, "ppe_net": 16868000000.0, "goodwill": 53343000000.0, "intangibles": 31845000000.0, "total_assets": 171079000000.0, "accounts_payable": 15895000000.0, "short_term_borrowings": 204000000.0, "debt_current": 3412000000.0, "current_liabilities": 58784000000.0, "long_term_debt": 34288000000.0, "total_liabilities": 103941000000.0, "temporary_equity": 36000000.0, "equity_parent": 65245000000.0, "nci": 1857000000.0, "equity_total": 67102000000.0, "liabilities_and_equity": 171079000000.0, "shares_outstanding": null, "retained_earnings": 56718000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": 2052000000.0, "operating_lease_liability_current": 450000000.0, "operating_lease_liability_noncurrent": 1602000000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2429000000.0, "operating_lease_imputed_interest": 377000000.0, "debt_maturity_y1": 3412000000.0, "debt_maturity_y2": 2928000000.0, "debt_maturity_y3": 3490000000.0, "debt_maturity_y4": 922000000.0, "debt_maturity_y5": 1593000000.0, "debt_maturity_after_y5": 25432000000.0 }, "sources": [ "10-K:0000101829-26-000006", "10-Q:0000101829-26-000027" ], "value_sources": { "cash": [ "10-Q:0000101829-26-000027" ], "short_term_investments": [ "10-Q:0000101829-26-000027" ], "receivables": [ "10-Q:0000101829-26-000027" ], "inventory": [ "10-Q:0000101829-26-000027" ], "current_assets": [ "10-Q:0000101829-26-000027" ], "ppe_net": [ "10-Q:0000101829-26-000027" ], "goodwill": [ "10-Q:0000101829-26-000027" ], "intangibles": [ "10-Q:0000101829-26-000027" ], "total_assets": [ "10-Q:0000101829-26-000027" ], "accounts_payable": [ "10-Q:0000101829-26-000027" ], "short_term_borrowings": [ "10-Q:0000101829-26-000027" ], "debt_current": [ "10-Q:0000101829-26-000027" ], "current_liabilities": [ "10-Q:0000101829-26-000027" ], "long_term_debt": [ "10-Q:0000101829-26-000027" ], "total_liabilities": [ "10-Q:0000101829-26-000027" ], "temporary_equity": [ "10-Q:0000101829-26-000027" ], "equity_parent": [ "10-Q:0000101829-26-000027" ], "nci": [ "10-Q:0000101829-26-000027" ], "equity_total": [ "10-Q:0000101829-26-000027" ], "liabilities_and_equity": [ "10-Q:0000101829-26-000027" ], "retained_earnings": [ "10-Q:0000101829-26-000027" ], "preferred_stock": [ "10-K:0000101829-26-000006" ], "commercial_paper": [ "10-Q:0000101829-26-000027" ], "operating_lease_liability": [ "10-K:0000101829-26-000006" ], "operating_lease_liability_current": [ "10-K:0000101829-26-000006" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-26-000027" ], "operating_lease_discount_rate": [ "10-K:0000101829-26-000006" ], "operating_lease_payments_total": [ "10-K:0000101829-26-000006" ], "operating_lease_imputed_interest": [ "10-K:0000101829-26-000006" ], "debt_maturity_y1": [ "10-K:0000101829-26-000006" ], "debt_maturity_y2": [ "10-K:0000101829-26-000006" ], "debt_maturity_y3": [ "10-K:0000101829-26-000006" ], "debt_maturity_y4": [ "10-K:0000101829-26-000006" ], "debt_maturity_y5": [ "10-K:0000101829-26-000006" ], "debt_maturity_after_y5": [ "10-K:0000101829-26-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 6818000000.0, "short_term_investments": 694000000.0, "receivables": 12945000000.0, "inventory": 14153000000.0, "current_assets": 60009000000.0, "ppe_net": 16842000000.0, "goodwill": 53276000000.0, "intangibles": 31482000000.0, "total_assets": 170431000000.0, "accounts_payable": 15979000000.0, "short_term_borrowings": 226000000.0, "debt_current": 4213000000.0, "current_liabilities": 58579000000.0, "long_term_debt": 32974000000.0, "total_liabilities": 102397000000.0, "temporary_equity": 37000000.0, "equity_parent": 66280000000.0, "nci": 1717000000.0, "equity_total": 67997000000.0, "liabilities_and_equity": 170431000000.0, "shares_outstanding": null, "retained_earnings": 57861000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1522000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-26-000011" ], "value_sources": { "cash": [ "10-Q:0000101829-26-000011" ], "short_term_investments": [ "10-Q:0000101829-26-000011" ], "receivables": [ "10-Q:0000101829-26-000011" ], "inventory": [ "10-Q:0000101829-26-000011" ], "current_assets": [ "10-Q:0000101829-26-000011" ], "ppe_net": [ "10-Q:0000101829-26-000011" ], "goodwill": [ "10-Q:0000101829-26-000011" ], "intangibles": [ "10-Q:0000101829-26-000011" ], "total_assets": [ "10-Q:0000101829-26-000011" ], "accounts_payable": [ "10-Q:0000101829-26-000011" ], "short_term_borrowings": [ "10-Q:0000101829-26-000011" ], "debt_current": [ "10-Q:0000101829-26-000011" ], "current_liabilities": [ "10-Q:0000101829-26-000011" ], "long_term_debt": [ "10-Q:0000101829-26-000011" ], "total_liabilities": [ "10-Q:0000101829-26-000011" ], "temporary_equity": [ "10-Q:0000101829-26-000011" ], "equity_parent": [ "10-Q:0000101829-26-000011" ], "nci": [ "10-Q:0000101829-26-000011" ], "equity_total": [ "10-Q:0000101829-26-000011" ], "liabilities_and_equity": [ "10-Q:0000101829-26-000011" ], "retained_earnings": [ "10-Q:0000101829-26-000011" ], "commercial_paper": [ "10-Q:0000101829-26-000011" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 8305000000.0, "short_term_investments": 711000000.0, "receivables": 13942000000.0, "inventory": 14409000000.0, "current_assets": 63912000000.0, "ppe_net": 16965000000.0, "goodwill": 52928000000.0, "intangibles": 31043000000.0, "total_assets": 173972000000.0, "accounts_payable": 16998000000.0, "short_term_borrowings": 229000000.0, "debt_current": 5296000000.0, "current_liabilities": 63245000000.0, "long_term_debt": 31858000000.0, "total_liabilities": 105828000000.0, "temporary_equity": 28000000.0, "equity_parent": 66377000000.0, "nci": 1739000000.0, "equity_total": 68116000000.0, "liabilities_and_equity": 173972000000.0, "shares_outstanding": null, "retained_earnings": 58020000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 1473000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000101829-26-000027" ], "value_sources": { "cash": [ "10-Q:0000101829-26-000027" ], "short_term_investments": [ "10-Q:0000101829-26-000027" ], "receivables": [ "10-Q:0000101829-26-000027" ], "inventory": [ "10-Q:0000101829-26-000027" ], "current_assets": [ "10-Q:0000101829-26-000027" ], "ppe_net": [ "10-Q:0000101829-26-000027" ], "goodwill": [ "10-Q:0000101829-26-000027" ], "intangibles": [ "10-Q:0000101829-26-000027" ], "total_assets": [ "10-Q:0000101829-26-000027" ], "accounts_payable": [ "10-Q:0000101829-26-000027" ], "short_term_borrowings": [ "10-Q:0000101829-26-000027" ], "debt_current": [ "10-Q:0000101829-26-000027" ], "current_liabilities": [ "10-Q:0000101829-26-000027" ], "long_term_debt": [ "10-Q:0000101829-26-000027" ], "total_liabilities": [ "10-Q:0000101829-26-000027" ], "temporary_equity": [ "10-Q:0000101829-26-000027" ], "equity_parent": [ "10-Q:0000101829-26-000027" ], "nci": [ "10-Q:0000101829-26-000027" ], "equity_total": [ "10-Q:0000101829-26-000027" ], "liabilities_and_equity": [ "10-Q:0000101829-26-000027" ], "retained_earnings": [ "10-Q:0000101829-26-000027" ], "commercial_paper": [ "10-Q:0000101829-26-000027" ], "operating_lease_liability_noncurrent": [ "10-Q:0000101829-26-000027" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 1132000000.0, "cfi": -1040000000.0, "cff": 1040000000.0, "capex": 325000000.0, "d_and_a": 728000000.0, "sbc": 63000000.0, "dividends_paid": 614000000.0, "buybacks": 47000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 307000000.0, "goodwill_impairment": null, "deferred_tax": 392000000.0, "change_receivables": -390000000.0, "change_inventories": 395000000.0, "change_payables": 612000000.0, "change_contract_liabilities": -101000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000101829-21-000024" ], "value_sources": { "cfo": [ "10-Q:0000101829-21-000024" ], "cfi": [ "10-Q:0000101829-21-000024" ], "cff": [ "10-Q:0000101829-21-000024" ], "capex": [ "10-Q:0000101829-21-000024" ], "d_and_a": [ "10-Q:0000101829-21-000024" ], "sbc": [ "10-Q:0000101829-21-000024" ], "dividends_paid": [ "10-Q:0000101829-21-000024" ], "buybacks": [ "10-Q:0000101829-21-000024" ], "amortisation_intangibles": [ "10-Q:0000101829-21-000024" ], "deferred_tax": [ "10-Q:0000101829-21-000024" ], "change_receivables": [ "10-Q:0000101829-21-000024" ], "change_inventories": [ "10-Q:0000101829-21-000024" ], "change_payables": [ "10-Q:0000101829-21-000024" ], "change_contract_liabilities": [ "10-Q:0000101829-21-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 210000000.0, "cfi": 3096000000.0, "cff": -2372000000.0, "capex": 458000000.0, "d_and_a": 1111000000.0, "sbc": 72000000.0, "dividends_paid": 724000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 600000000.0, "goodwill_impairment": 3183000000.0, "deferred_tax": -274000000.0, "change_receivables": -773000000.0, "change_inventories": 155000000.0, "change_payables": -2007000000.0, "change_contract_liabilities": 302000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "value_sources": { "cfo": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "cfi": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "cff": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "capex": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "d_and_a": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "sbc": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "dividends_paid": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "buybacks": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "amortisation_intangibles": [ "10-Q:0000101829-21-000051" ], "goodwill_impairment": [ "10-Q:0000101829-21-000051" ], "deferred_tax": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "change_receivables": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "change_inventories": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "change_payables": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ], "change_contract_liabilities": [ "10-Q:0000101829-21-000024", "10-Q:0000101829-21-000051" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1622000000.0, "cfi": 2096000000.0, "cff": -724000000.0, "capex": 389000000.0, "d_and_a": 1164000000.0, "sbc": 118000000.0, "dividends_paid": 688000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 599000000.0, "goodwill_impairment": 0.0, "deferred_tax": -152000000.0, "change_receivables": 596000000.0, "change_inventories": -439000000.0, "change_payables": 529000000.0, "change_contract_liabilities": 153000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 15000000.0 }, "sources": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "value_sources": { "cfo": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "cfi": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "cff": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "capex": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "d_and_a": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "sbc": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "dividends_paid": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "buybacks": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "amortisation_intangibles": [ "10-Q:0000101829-21-000056" ], "goodwill_impairment": [ "10-Q:0000101829-21-000056" ], "deferred_tax": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "change_receivables": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "change_inventories": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "change_payables": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "change_contract_liabilities": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ], "proceeds_debt_issuance": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 1370000000.0, "cfi": -809000000.0, "cff": -1804000000.0, "capex": 623000000.0, "d_and_a": 1153000000.0, "sbc": 77000000.0, "dividends_paid": 706000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 619000000.0, "goodwill_impairment": 0.0, "deferred_tax": -65000000.0, "change_receivables": -751000000.0, "change_inventories": -523000000.0, "change_payables": -800000000.0, "change_contract_liabilities": 775000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5000000.0 }, "sources": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "value_sources": { "cfo": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "cfi": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "cff": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "capex": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "d_and_a": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "sbc": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "dividends_paid": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "buybacks": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "amortisation_intangibles": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "goodwill_impairment": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "deferred_tax": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "change_receivables": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "change_inventories": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "change_payables": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "change_contract_liabilities": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ], "proceeds_debt_issuance": [ "10-K:0000101829-22-000005", "10-Q:0000101829-21-000056" ] }, "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", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 723000000.0, "cfi": 582000000.0, "cff": -1544000000.0, "capex": 387000000.0, "d_and_a": 1123000000.0, "sbc": 84000000.0, "dividends_paid": 705000000.0, "buybacks": 375000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 596000000.0, "goodwill_impairment": null, "deferred_tax": 153000000.0, "change_receivables": 799000000.0, "change_inventories": 113000000.0, "change_payables": 538000000.0, "change_contract_liabilities": -56000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000101829-22-000018" ], "value_sources": { "cfo": [ "10-Q:0000101829-22-000018" ], "cfi": [ "10-Q:0000101829-22-000018" ], "cff": [ "10-Q:0000101829-22-000018" ], "capex": [ "10-Q:0000101829-22-000018" ], "d_and_a": [ "10-Q:0000101829-22-000018" ], "sbc": [ "10-Q:0000101829-22-000018" ], "dividends_paid": [ "10-Q:0000101829-22-000018" ], "buybacks": [ "10-Q:0000101829-22-000018" ], "amortisation_intangibles": [ "10-Q:0000101829-22-000018" ], "deferred_tax": [ "10-Q:0000101829-22-000018" ], "change_receivables": [ "10-Q:0000101829-22-000018" ], "change_inventories": [ "10-Q:0000101829-22-000018" ], "change_payables": [ "10-Q:0000101829-22-000018" ], "change_contract_liabilities": [ "10-Q:0000101829-22-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 1326000000.0, "cfi": -343000000.0, "cff": -1575000000.0, "capex": 360000000.0, "d_and_a": 1132000000.0, "sbc": 143000000.0, "dividends_paid": 756000000.0, "buybacks": 632000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 602000000.0, "goodwill_impairment": 0.0, "deferred_tax": 22000000.0, "change_receivables": -1092000000.0, "change_inventories": 20000000.0, "change_payables": -1271000000.0, "change_contract_liabilities": 11000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "value_sources": { "cfo": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "cfi": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "cff": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "capex": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "d_and_a": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "sbc": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "dividends_paid": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "buybacks": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "amortisation_intangibles": [ "10-Q:0000101829-22-000040" ], "goodwill_impairment": [ "10-Q:0000101829-21-000051" ], "deferred_tax": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "change_receivables": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "change_inventories": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "change_payables": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ], "change_contract_liabilities": [ "10-Q:0000101829-22-000018", "10-Q:0000101829-22-000040" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 1932000000.0, "cfi": -378000000.0, "cff": -2063000000.0, "capex": 433000000.0, "d_and_a": 1158000000.0, "sbc": 116000000.0, "dividends_paid": 751000000.0, "buybacks": 993000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 622000000.0, "goodwill_impairment": 0.0, "deferred_tax": -317000000.0, "change_receivables": 690000000.0, "change_inventories": -76000000.0, "change_payables": 1158000000.0, "change_contract_liabilities": 128000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1981000000.0 }, "sources": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-21-000056", "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "value_sources": { "cfo": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "cfi": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "cff": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "capex": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "d_and_a": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "sbc": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "dividends_paid": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "buybacks": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "amortisation_intangibles": [ "10-Q:0000101829-22-000056" ], "goodwill_impairment": [ "10-Q:0000101829-21-000056" ], "deferred_tax": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "change_receivables": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "change_inventories": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "change_payables": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "change_contract_liabilities": [ "10-Q:0000101829-22-000040", "10-Q:0000101829-22-000056" ], "proceeds_debt_issuance": [ "10-Q:0000101829-21-000051", "10-Q:0000101829-22-000056" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 3161000000.0, "cfi": -1225000000.0, "cff": -1574000000.0, "capex": 954000000.0, "d_and_a": 1144000000.0, "sbc": 99000000.0, "dividends_paid": 745000000.0, "buybacks": 327000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 619000000.0, "goodwill_impairment": 0.0, "deferred_tax": 54000000.0, "change_receivables": 173000000.0, "change_inventories": -220000000.0, "change_payables": 492000000.0, "change_contract_liabilities": 1289000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2081000000.0 }, "sources": [ "10-K:0000101829-23-000009", "10-Q:0000101829-21-000056", "10-Q:0000101829-22-000056" ], "value_sources": { "cfo": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "cfi": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "cff": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "capex": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "d_and_a": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "sbc": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "dividends_paid": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "buybacks": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "amortisation_intangibles": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "goodwill_impairment": [ "10-K:0000101829-23-000009", "10-Q:0000101829-21-000056" ], "deferred_tax": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "change_receivables": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "change_inventories": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "change_payables": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "change_contract_liabilities": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ], "proceeds_debt_issuance": [ "10-K:0000101829-23-000009", "10-Q:0000101829-22-000056" ] }, "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", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 476000000.0, "cfi": -518000000.0, "cff": -1745000000.0, "capex": 439000000.0, "d_and_a": 1014000000.0, "sbc": 103000000.0, "dividends_paid": 745000000.0, "buybacks": 743000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 487000000.0, "goodwill_impairment": null, "deferred_tax": -601000000.0, "change_receivables": -556000000.0, "change_inventories": 587000000.0, "change_payables": -316000000.0, "change_contract_liabilities": -50000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000101829-23-000015" ], "value_sources": { "cfo": [ "10-Q:0000101829-23-000015" ], "cfi": [ "10-Q:0000101829-23-000015" ], "cff": [ "10-Q:0000101829-23-000015" ], "capex": [ "10-Q:0000101829-23-000015" ], "d_and_a": [ "10-Q:0000101829-23-000015" ], "sbc": [ "10-Q:0000101829-23-000015" ], "dividends_paid": [ "10-Q:0000101829-23-000015" ], "buybacks": [ "10-Q:0000101829-23-000015" ], "amortisation_intangibles": [ "10-Q:0000101829-23-000015" ], "deferred_tax": [ "10-Q:0000101829-23-000015" ], "change_receivables": [ "10-Q:0000101829-23-000015" ], "change_inventories": [ "10-Q:0000101829-23-000015" ], "change_payables": [ "10-Q:0000101829-23-000015" ], "change_contract_liabilities": [ "10-Q:0000101829-23-000015" ], "proceeds_debt_issuance": [ "10-Q:0000101829-23-000015" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1286000000.0, "cfi": -618000000.0, "cff": -1882000000.0, "capex": 479000000.0, "d_and_a": 999000000.0, "sbc": 109000000.0, "dividends_paid": 798000000.0, "buybacks": 1036000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 467000000.0, "goodwill_impairment": null, "deferred_tax": -546000000.0, "change_receivables": 1346000000.0, "change_inventories": 446000000.0, "change_payables": 2425000000.0, "change_contract_liabilities": -259000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "value_sources": { "cfo": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "cfi": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "cff": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "capex": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "d_and_a": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "sbc": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "dividends_paid": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "buybacks": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "amortisation_intangibles": [ "10-Q:0000101829-23-000032" ], "deferred_tax": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "change_receivables": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "change_inventories": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "change_payables": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "change_contract_liabilities": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ], "proceeds_debt_issuance": [ "10-Q:0000101829-23-000015", "10-Q:0000101829-23-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 778000000.0, "cfi": -755000000.0, "cff": 617000000.0, "capex": 515000000.0, "d_and_a": 1047000000.0, "sbc": 106000000.0, "dividends_paid": 794000000.0, "buybacks": 616000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 497000000.0, "goodwill_impairment": null, "deferred_tax": -534000000.0, "change_receivables": -1111000000.0, "change_inventories": 401000000.0, "change_payables": -811000000.0, "change_contract_liabilities": 25000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "value_sources": { "cfo": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "cfi": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "cff": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "capex": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "d_and_a": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "sbc": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "dividends_paid": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "buybacks": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "amortisation_intangibles": [ "10-Q:0000101829-23-000037" ], "deferred_tax": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "change_receivables": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "change_inventories": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "change_payables": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "change_contract_liabilities": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ], "proceeds_debt_issuance": [ "10-Q:0000101829-23-000032", "10-Q:0000101829-23-000037" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 4628000000.0, "cfi": -938000000.0, "cff": -2849000000.0, "capex": 855000000.0, "d_and_a": 1048000000.0, "sbc": 102000000.0, "dividends_paid": 791000000.0, "buybacks": 408000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 506000000.0, "goodwill_impairment": null, "deferred_tax": 18000000.0, "change_receivables": -116000000.0, "change_inventories": 141000000.0, "change_payables": 777000000.0, "change_contract_liabilities": 1130000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "value_sources": { "cfo": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "cfi": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "cff": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "capex": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "d_and_a": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "sbc": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "dividends_paid": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "buybacks": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "amortisation_intangibles": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "deferred_tax": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "change_receivables": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "change_inventories": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "change_payables": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "change_contract_liabilities": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ], "proceeds_debt_issuance": [ "10-K:0000101829-24-000008", "10-Q:0000101829-23-000037" ] }, "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", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": -863000000.0, "cfi": -579000000.0, "cff": 1096000000.0, "capex": 520000000.0, "d_and_a": 1034000000.0, "sbc": 100000000.0, "dividends_paid": 790000000.0, "buybacks": 562000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 509000000.0, "goodwill_impairment": null, "deferred_tax": -329000000.0, "change_receivables": 962000000.0, "change_inventories": 720000000.0, "change_payables": 490000000.0, "change_contract_liabilities": 223000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2971000000.0 }, "sources": [ "10-Q:0000101829-24-000012" ], "value_sources": { "cfo": [ "10-Q:0000101829-24-000012" ], "cfi": [ "10-Q:0000101829-24-000012" ], "cff": [ "10-Q:0000101829-24-000012" ], "capex": [ "10-Q:0000101829-24-000012" ], "d_and_a": [ "10-Q:0000101829-24-000012" ], "sbc": [ "10-Q:0000101829-24-000012" ], "dividends_paid": [ "10-Q:0000101829-24-000012" ], "buybacks": [ "10-Q:0000101829-24-000012" ], "amortisation_intangibles": [ "10-Q:0000101829-24-000012" ], "deferred_tax": [ "10-Q:0000101829-24-000012" ], "change_receivables": [ "10-Q:0000101829-24-000012" ], "change_inventories": [ "10-Q:0000101829-24-000012" ], "change_payables": [ "10-Q:0000101829-24-000012" ], "change_contract_liabilities": [ "10-Q:0000101829-24-000012" ], "proceeds_debt_issuance": [ "10-Q:0000101829-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 719000000.0, "cfi": -623000000.0, "cff": -628000000.0, "capex": 526000000.0, "d_and_a": 1044000000.0, "sbc": 112000000.0, "dividends_paid": 844000000.0, "buybacks": 596000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 510000000.0, "goodwill_impairment": null, "deferred_tax": -371000000.0, "change_receivables": -263000000.0, "change_inventories": 602000000.0, "change_payables": -639000000.0, "change_contract_liabilities": 32000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3000000.0 }, "sources": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "value_sources": { "cfo": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "cfi": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "cff": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "capex": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "d_and_a": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "sbc": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "dividends_paid": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "buybacks": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "amortisation_intangibles": [ "10-Q:0000101829-24-000027" ], "deferred_tax": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "change_receivables": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "change_inventories": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "change_payables": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "change_contract_liabilities": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ], "proceeds_debt_issuance": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 3316000000.0, "cfi": -859000000.0, "cff": -2377000000.0, "capex": 564000000.0, "d_and_a": 1074000000.0, "sbc": 107000000.0, "dividends_paid": 838000000.0, "buybacks": 1429000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 545000000.0, "goodwill_impairment": null, "deferred_tax": -28000000.0, "change_receivables": 214000000.0, "change_inventories": 108000000.0, "change_payables": 3571000000.0, "change_contract_liabilities": 174000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "value_sources": { "cfo": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "cfi": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "cff": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "capex": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "d_and_a": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "sbc": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "dividends_paid": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "buybacks": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "amortisation_intangibles": [ "10-Q:0000101829-24-000038" ], "deferred_tax": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "change_receivables": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "change_inventories": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "change_payables": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "change_contract_liabilities": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ], "proceeds_debt_issuance": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 4711000000.0, "cfi": -978000000.0, "cff": -2618000000.0, "capex": 805000000.0, "d_and_a": 1059000000.0, "sbc": 106000000.0, "dividends_paid": 767000000.0, "buybacks": 10283000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 536000000.0, "goodwill_impairment": null, "deferred_tax": 326000000.0, "change_receivables": 892000000.0, "change_inventories": -326000000.0, "change_payables": 594000000.0, "change_contract_liabilities": 1893000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 9940000000.0 }, "sources": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "value_sources": { "cfo": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "cfi": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "cff": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "capex": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "d_and_a": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "sbc": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "dividends_paid": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "buybacks": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "amortisation_intangibles": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "deferred_tax": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "change_receivables": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "change_inventories": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "change_payables": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "change_contract_liabilities": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ], "proceeds_debt_issuance": [ "10-K:0000101829-25-000005", "10-Q:0000101829-24-000038" ] }, "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", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 342000000.0, "cfi": 693000000.0, "cff": -2007000000.0, "capex": 467000000.0, "d_and_a": 1059000000.0, "sbc": 112000000.0, "dividends_paid": 769000000.0, "buybacks": 56000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 526000000.0, "goodwill_impairment": null, "deferred_tax": -114000000.0, "change_receivables": -431000000.0, "change_inventories": 646000000.0, "change_payables": -218000000.0, "change_contract_liabilities": -54000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-25-000015" ], "value_sources": { "cfo": [ "10-Q:0000101829-25-000015" ], "cfi": [ "10-Q:0000101829-25-000015" ], "cff": [ "10-Q:0000101829-25-000015" ], "capex": [ "10-Q:0000101829-25-000015" ], "d_and_a": [ "10-Q:0000101829-25-000015" ], "sbc": [ "10-Q:0000101829-25-000015" ], "dividends_paid": [ "10-Q:0000101829-25-000015" ], "buybacks": [ "10-Q:0000101829-25-000015" ], "amortisation_intangibles": [ "10-Q:0000101829-25-000015" ], "deferred_tax": [ "10-Q:0000101829-25-000015" ], "change_receivables": [ "10-Q:0000101829-25-000015" ], "change_inventories": [ "10-Q:0000101829-25-000015" ], "change_payables": [ "10-Q:0000101829-25-000015" ], "change_contract_liabilities": [ "10-Q:0000101829-25-000015" ], "proceeds_debt_issuance": [ "10-Q:0000101829-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 2733000000.0, "cfi": -733000000.0, "cff": -1584000000.0, "capex": 537000000.0, "d_and_a": 1072000000.0, "sbc": 111000000.0, "dividends_paid": 823000000.0, "buybacks": 44000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 534000000.0, "goodwill_impairment": null, "deferred_tax": 299000000.0, "change_receivables": -156000000.0, "change_inventories": 715000000.0, "change_payables": 1463000000.0, "change_contract_liabilities": 566000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027", "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "value_sources": { "cfo": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "cfi": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "cff": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "capex": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "d_and_a": [ "10-Q:0000101829-25-000032" ], "sbc": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "dividends_paid": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "buybacks": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "amortisation_intangibles": [ "10-Q:0000101829-25-000032" ], "deferred_tax": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "change_receivables": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "change_inventories": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "change_payables": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "change_contract_liabilities": [ "10-Q:0000101829-25-000015", "10-Q:0000101829-25-000032" ], "proceeds_debt_issuance": [ "10-Q:0000101829-24-000012", "10-Q:0000101829-24-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 2523000000.0, "cfi": -715000000.0, "cff": -1158000000.0, "capex": 552000000.0, "d_and_a": 1094000000.0, "sbc": 105000000.0, "dividends_paid": 823000000.0, "buybacks": 294000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 560000000.0, "goodwill_impairment": null, "deferred_tax": -304000000.0, "change_receivables": -349000000.0, "change_inventories": 344000000.0, "change_payables": 1082000000.0, "change_contract_liabilities": 684000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038", "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "value_sources": { "cfo": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "cfi": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "cff": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "capex": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "d_and_a": [ "10-Q:0000101829-25-000042" ], "sbc": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "dividends_paid": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "buybacks": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "amortisation_intangibles": [ "10-Q:0000101829-25-000042" ], "deferred_tax": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "change_receivables": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "change_inventories": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "change_payables": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "change_contract_liabilities": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "proceeds_debt_issuance": [ "10-Q:0000101829-24-000027", "10-Q:0000101829-24-000038" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1561000000.0, "cfi": -779000000.0, "cff": -1868000000.0, "capex": 1069000000.0, "d_and_a": 1139000000.0, "sbc": 109000000.0, "dividends_paid": 802000000.0, "buybacks": 50000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 580000000.0, "goodwill_impairment": null, "deferred_tax": 72000000.0, "change_receivables": 1111000000.0, "change_inventories": -231000000.0, "change_payables": -819000000.0, "change_contract_liabilities": 676000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000101829-26-000006", "10-Q:0000101829-24-000038", "10-Q:0000101829-25-000042" ], "value_sources": { "cfo": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "cfi": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "cff": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "capex": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "d_and_a": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "sbc": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "dividends_paid": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "buybacks": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "amortisation_intangibles": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "deferred_tax": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "change_receivables": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "change_inventories": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "change_payables": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "change_contract_liabilities": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "proceeds_debt_issuance": [ "10-K:0000101829-26-000006", "10-Q:0000101829-24-000038" ] }, "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", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1305000000.0, "cfi": -678000000.0, "cff": -1056000000.0, "capex": 513000000.0, "d_and_a": 1052000000.0, "sbc": 111000000.0, "dividends_paid": 840000000.0, "buybacks": 50000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 501000000.0, "goodwill_impairment": null, "deferred_tax": 67000000.0, "change_receivables": 372000000.0, "change_inventories": 813000000.0, "change_payables": 397000000.0, "change_contract_liabilities": 373000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000101829-26-000011" ], "value_sources": { "cfo": [ "10-Q:0000101829-26-000011" ], "cfi": [ "10-Q:0000101829-26-000011" ], "cff": [ "10-Q:0000101829-26-000011" ], "capex": [ "10-Q:0000101829-26-000011" ], "d_and_a": [ "10-Q:0000101829-26-000011" ], "sbc": [ "10-Q:0000101829-26-000011" ], "dividends_paid": [ "10-Q:0000101829-26-000011" ], "buybacks": [ "10-Q:0000101829-26-000011" ], "amortisation_intangibles": [ "10-Q:0000101829-26-000011" ], "deferred_tax": [ "10-Q:0000101829-26-000011" ], "change_receivables": [ "10-Q:0000101829-26-000011" ], "change_inventories": [ "10-Q:0000101829-26-000011" ], "change_payables": [ "10-Q:0000101829-26-000011" ], "change_contract_liabilities": [ "10-Q:0000101829-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 458000000.0, "cfi": -509000000.0, "cff": -353000000.0, "capex": 530000000.0, "d_and_a": 1076000000.0, "sbc": 113000000.0, "dividends_paid": 910000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 508000000.0, "goodwill_impairment": null, "deferred_tax": 54000000.0, "change_receivables": 765000000.0, "change_inventories": 384000000.0, "change_payables": -538000000.0, "change_contract_liabilities": -30000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "value_sources": { "cfo": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "cfi": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "cff": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "capex": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "d_and_a": [ "10-Q:0000101829-26-000027" ], "sbc": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "dividends_paid": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "buybacks": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "amortisation_intangibles": [ "10-Q:0000101829-26-000027" ], "deferred_tax": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "change_receivables": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "change_inventories": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "change_payables": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "change_contract_liabilities": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 4639000000.0, "cfi": 471000000.0, "cff": -3923000000.0, "capex": 614000000.0, "d_and_a": 1091000000.0, "sbc": 113000000.0, "dividends_paid": 910000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 520000000.0, "goodwill_impairment": null, "deferred_tax": 477000000.0, "change_receivables": 351000000.0, "change_inventories": -182000000.0, "change_payables": 2237000000.0, "change_contract_liabilities": 986000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "value_sources": { "cfo": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "cfi": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "cff": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "capex": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "d_and_a": [ "10-Q:0000101829-25-000042" ], "sbc": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "dividends_paid": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "buybacks": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "amortisation_intangibles": [ "10-Q:0000101829-25-000042" ], "deferred_tax": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "change_receivables": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "change_inventories": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "change_payables": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ], "change_contract_liabilities": [ "10-Q:0000101829-25-000032", "10-Q:0000101829-25-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 4165000000.0, "cfi": -549000000.0, "cff": -2154000000.0, "capex": 970000000.0, "d_and_a": 1159000000.0, "sbc": 182000000.0, "dividends_paid": 914000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 571000000.0, "goodwill_impairment": null, "deferred_tax": 191000000.0, "change_receivables": 1747000000.0, "change_inventories": -483000000.0, "change_payables": 1322000000.0, "change_contract_liabilities": 1444000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "value_sources": { "cfo": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "cfi": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "cff": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "capex": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "d_and_a": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "sbc": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "dividends_paid": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "buybacks": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "amortisation_intangibles": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "deferred_tax": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "change_receivables": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "change_inventories": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "change_payables": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ], "change_contract_liabilities": [ "10-K:0000101829-26-000006", "10-Q:0000101829-25-000042" ] }, "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", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1855000000.0, "cfi": -608000000.0, "cff": -1840000000.0, "capex": 546000000.0, "d_and_a": 1071000000.0, "sbc": 132000000.0, "dividends_paid": 915000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 494000000.0, "goodwill_impairment": null, "deferred_tax": 26000000.0, "change_receivables": -1823000000.0, "change_inventories": 813000000.0, "change_payables": -1155000000.0, "change_contract_liabilities": 94000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000101829-26-000011" ], "value_sources": { "cfo": [ "10-Q:0000101829-26-000011" ], "cfi": [ "10-Q:0000101829-26-000011" ], "cff": [ "10-Q:0000101829-26-000011" ], "capex": [ "10-Q:0000101829-26-000011" ], "d_and_a": [ "10-Q:0000101829-26-000011" ], "sbc": [ "10-Q:0000101829-26-000011" ], "dividends_paid": [ "10-Q:0000101829-26-000011" ], "buybacks": [ "10-Q:0000101829-26-000011" ], "amortisation_intangibles": [ "10-Q:0000101829-26-000011" ], "deferred_tax": [ "10-Q:0000101829-26-000011" ], "change_receivables": [ "10-Q:0000101829-26-000011" ], "change_inventories": [ "10-Q:0000101829-26-000011" ], "change_payables": [ "10-Q:0000101829-26-000011" ], "change_contract_liabilities": [ "10-Q:0000101829-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 3547000000.0, "cfi": -944000000.0, "cff": -1069000000.0, "capex": 669000000.0, "d_and_a": 1079000000.0, "sbc": 164000000.0, "dividends_paid": 983000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 494000000.0, "goodwill_impairment": null, "deferred_tax": -56000000.0, "change_receivables": 729000000.0, "change_inventories": 330000000.0, "change_payables": 2102000000.0, "change_contract_liabilities": 198000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "value_sources": { "cfo": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "cfi": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "cff": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "capex": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "d_and_a": [ "10-Q:0000101829-26-000027" ], "sbc": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "dividends_paid": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "buybacks": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "amortisation_intangibles": [ "10-Q:0000101829-26-000027" ], "deferred_tax": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "change_receivables": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "change_inventories": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "change_payables": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ], "change_contract_liabilities": [ "10-Q:0000101829-26-000011", "10-Q:0000101829-26-000027" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 4334000000.0, "cfi": 3343000000.0, "cff": -3860000000.0, "capex": 1795000000.0, "d_and_a": 4156000000.0, "sbc": 330000000.0, "dividends_paid": 2732000000.0, "buybacks": 47000000.0, "interest_paid": 1628000000.0, "taxes_paid": 1716000000.0, "depreciation": 1767000000.0, "amortisation_intangibles": 2125000000.0, "goodwill_impairment": 3183000000.0, "deferred_tax": -99000000.0, "change_receivables": -1318000000.0, "change_inventories": -412000000.0, "change_payables": -1666000000.0, "change_contract_liabilities": 1129000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2004000000.0 }, "sources": [ "10-K:0000101829-21-000008", "10-K:0000101829-23-000009" ], "value_sources": { "cfo": [ "10-K:0000101829-23-000009" ], "cfi": [ "10-K:0000101829-21-000008" ], "cff": [ "10-K:0000101829-21-000008" ], "capex": [ "10-K:0000101829-23-000009" ], "d_and_a": [ "10-K:0000101829-23-000009" ], "sbc": [ "10-K:0000101829-23-000009" ], "dividends_paid": [ "10-K:0000101829-23-000009" ], "buybacks": [ "10-K:0000101829-23-000009" ], "interest_paid": [ "10-K:0000101829-23-000009" ], "taxes_paid": [ "10-K:0000101829-23-000009" ], "depreciation": [ "10-K:0000101829-23-000009" ], "amortisation_intangibles": [ "10-K:0000101829-23-000009" ], "goodwill_impairment": [ "10-K:0000101829-23-000009" ], "deferred_tax": [ "10-K:0000101829-23-000009" ], "change_receivables": [ "10-K:0000101829-23-000009" ], "change_inventories": [ "10-K:0000101829-23-000009" ], "change_payables": [ "10-K:0000101829-23-000009" ], "change_contract_liabilities": [ "10-K:0000101829-23-000009" ], "proceeds_debt_issuance": [ "10-K:0000101829-23-000009" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 7142000000.0, "cfi": -1364000000.0, "cff": -6756000000.0, "capex": 2134000000.0, "d_and_a": 4557000000.0, "sbc": 442000000.0, "dividends_paid": 2957000000.0, "buybacks": 2327000000.0, "interest_paid": 1339000000.0, "taxes_paid": 1124000000.0, "depreciation": 1800000000.0, "amortisation_intangibles": 2439000000.0, "goodwill_impairment": 0.0, "deferred_tax": -88000000.0, "change_receivables": 570000000.0, "change_inventories": -163000000.0, "change_payables": 917000000.0, "change_contract_liabilities": 1372000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4062000000.0 }, "sources": [ "10-K:0000101829-23-000009", "10-K:0000101829-24-000008" ], "value_sources": { "cfo": [ "10-K:0000101829-24-000008" ], "cfi": [ "10-K:0000101829-24-000008" ], "cff": [ "10-K:0000101829-24-000008" ], "capex": [ "10-K:0000101829-24-000008" ], "d_and_a": [ "10-K:0000101829-24-000008" ], "sbc": [ "10-K:0000101829-24-000008" ], "dividends_paid": [ "10-K:0000101829-24-000008" ], "buybacks": [ "10-K:0000101829-24-000008" ], "interest_paid": [ "10-K:0000101829-24-000008" ], "taxes_paid": [ "10-K:0000101829-24-000008" ], "depreciation": [ "10-K:0000101829-24-000008" ], "amortisation_intangibles": [ "10-K:0000101829-24-000008" ], "goodwill_impairment": [ "10-K:0000101829-23-000009" ], "deferred_tax": [ "10-K:0000101829-24-000008" ], "change_receivables": [ "10-K:0000101829-24-000008" ], "change_inventories": [ "10-K:0000101829-24-000008" ], "change_payables": [ "10-K:0000101829-24-000008" ], "change_contract_liabilities": [ "10-K:0000101829-24-000008" ], "proceeds_debt_issuance": [ "10-K:0000101829-24-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 7168000000.0, "cfi": -2829000000.0, "cff": -5859000000.0, "capex": 2288000000.0, "d_and_a": 4108000000.0, "sbc": 420000000.0, "dividends_paid": 3128000000.0, "buybacks": 2803000000.0, "interest_paid": 1263000000.0, "taxes_paid": 2400000000.0, "depreciation": 1800000000.0, "amortisation_intangibles": 2000000000.0, "goodwill_impairment": 0.0, "deferred_tax": -1663000000.0, "change_receivables": -437000000.0, "change_inventories": 1575000000.0, "change_payables": 2075000000.0, "change_contract_liabilities": 846000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1000000.0 }, "sources": [ "10-K:0000101829-23-000009", "10-K:0000101829-25-000005" ], "value_sources": { "cfo": [ "10-K:0000101829-25-000005" ], "cfi": [ "10-K:0000101829-25-000005" ], "cff": [ "10-K:0000101829-25-000005" ], "capex": [ "10-K:0000101829-25-000005" ], "d_and_a": [ "10-K:0000101829-25-000005" ], "sbc": [ "10-K:0000101829-25-000005" ], "dividends_paid": [ "10-K:0000101829-25-000005" ], "buybacks": [ "10-K:0000101829-25-000005" ], "interest_paid": [ "10-K:0000101829-25-000005" ], "taxes_paid": [ "10-K:0000101829-25-000005" ], "depreciation": [ "10-K:0000101829-25-000005" ], "amortisation_intangibles": [ "10-K:0000101829-25-000005" ], "goodwill_impairment": [ "10-K:0000101829-23-000009" ], "deferred_tax": [ "10-K:0000101829-25-000005" ], "change_receivables": [ "10-K:0000101829-25-000005" ], "change_inventories": [ "10-K:0000101829-25-000005" ], "change_payables": [ "10-K:0000101829-25-000005" ], "change_contract_liabilities": [ "10-K:0000101829-25-000005" ], "proceeds_debt_issuance": [ "10-K:0000101829-25-000005" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 7883000000.0, "cfi": -3039000000.0, "cff": -4527000000.0, "capex": 2415000000.0, "d_and_a": 4211000000.0, "sbc": 425000000.0, "dividends_paid": 3239000000.0, "buybacks": 12870000000.0, "interest_paid": 1464000000.0, "taxes_paid": 1527000000.0, "depreciation": 1800000000.0, "amortisation_intangibles": 2100000000.0, "goodwill_impairment": null, "deferred_tax": -402000000.0, "change_receivables": 1805000000.0, "change_inventories": 1104000000.0, "change_payables": 4016000000.0, "change_contract_liabilities": 2322000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 12914000000.0 }, "sources": [ "10-K:0000101829-26-000006" ], "value_sources": { "cfo": [ "10-K:0000101829-26-000006" ], "cfi": [ "10-K:0000101829-26-000006" ], "cff": [ "10-K:0000101829-26-000006" ], "capex": [ "10-K:0000101829-26-000006" ], "d_and_a": [ "10-K:0000101829-26-000006" ], "sbc": [ "10-K:0000101829-26-000006" ], "dividends_paid": [ "10-K:0000101829-26-000006" ], "buybacks": [ "10-K:0000101829-26-000006" ], "interest_paid": [ "10-K:0000101829-26-000006" ], "taxes_paid": [ "10-K:0000101829-26-000006" ], "depreciation": [ "10-K:0000101829-26-000006" ], "amortisation_intangibles": [ "10-K:0000101829-26-000006" ], "deferred_tax": [ "10-K:0000101829-26-000006" ], "change_receivables": [ "10-K:0000101829-26-000006" ], "change_inventories": [ "10-K:0000101829-26-000006" ], "change_payables": [ "10-K:0000101829-26-000006" ], "change_contract_liabilities": [ "10-K:0000101829-26-000006" ], "proceeds_debt_issuance": [ "10-K:0000101829-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 7159000000.0, "cfi": -1534000000.0, "cff": -6617000000.0, "capex": 2625000000.0, "d_and_a": 4364000000.0, "sbc": 437000000.0, "dividends_paid": 3217000000.0, "buybacks": 444000000.0, "interest_paid": 1942000000.0, "taxes_paid": 1176000000.0, "depreciation": 1800000000.0, "amortisation_intangibles": 2200000000.0, "goodwill_impairment": null, "deferred_tax": -47000000.0, "change_receivables": 175000000.0, "change_inventories": 1474000000.0, "change_payables": 1508000000.0, "change_contract_liabilities": 1872000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000101829-26-000006" ], "value_sources": { "cfo": [ "10-K:0000101829-26-000006" ], "cfi": [ "10-K:0000101829-26-000006" ], "cff": [ "10-K:0000101829-26-000006" ], "capex": [ "10-K:0000101829-26-000006" ], "d_and_a": [ "10-K:0000101829-26-000006" ], "sbc": [ "10-K:0000101829-26-000006" ], "dividends_paid": [ "10-K:0000101829-26-000006" ], "buybacks": [ "10-K:0000101829-26-000006" ], "interest_paid": [ "10-K:0000101829-26-000006" ], "taxes_paid": [ "10-K:0000101829-26-000006" ], "depreciation": [ "10-K:0000101829-26-000006" ], "amortisation_intangibles": [ "10-K:0000101829-26-000006" ], "deferred_tax": [ "10-K:0000101829-26-000006" ], "change_receivables": [ "10-K:0000101829-26-000006" ], "change_inventories": [ "10-K:0000101829-26-000006" ], "change_payables": [ "10-K:0000101829-26-000006" ], "change_contract_liabilities": [ "10-K:0000101829-26-000006" ], "proceeds_debt_issuance": [ "10-K:0000101829-26-000006" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 10567000000.0, "cfi": -1265000000.0, "cff": -7486000000.0, "capex": 2627000000.0, "d_and_a": 4378000000.0, "sbc": 519000000.0, "dividends_paid": 3574000000.0, "buybacks": 50000000.0, "interest_paid": 1858000000.0, "taxes_paid": 1607000000.0, "depreciation": 1900000000.0, "amortisation_intangibles": 2100000000.0, "goodwill_impairment": null, "deferred_tax": 789000000.0, "change_receivables": 3235000000.0, "change_inventories": 532000000.0, "change_payables": 3418000000.0, "change_contract_liabilities": 2773000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000101829-26-000006" ], "value_sources": { "cfo": [ "10-K:0000101829-26-000006" ], "cfi": [ "10-K:0000101829-26-000006" ], "cff": [ "10-K:0000101829-26-000006" ], "capex": [ "10-K:0000101829-26-000006" ], "d_and_a": [ "10-K:0000101829-26-000006" ], "sbc": [ "10-K:0000101829-26-000006" ], "dividends_paid": [ "10-K:0000101829-26-000006" ], "buybacks": [ "10-K:0000101829-26-000006" ], "interest_paid": [ "10-K:0000101829-26-000006" ], "taxes_paid": [ "10-K:0000101829-26-000006" ], "depreciation": [ "10-K:0000101829-26-000006" ], "amortisation_intangibles": [ "10-K:0000101829-26-000006" ], "deferred_tax": [ "10-K:0000101829-26-000006" ], "change_receivables": [ "10-K:0000101829-26-000006" ], "change_inventories": [ "10-K:0000101829-26-000006" ], "change_payables": [ "10-K:0000101829-26-000006" ], "change_contract_liabilities": [ "10-K:0000101829-26-000006" ], "proceeds_debt_issuance": [ "10-K:0000101829-26-000006" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000101829-21-000008": { "kind": "filing", "form": "10-K", "accession": "0000101829-21-000008", "report_date": "2020-12-31", "filed": "2021-02-08", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182921000008/rtx-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182921000008/" }, "10-K:0000101829-22-000005": { "kind": "filing", "form": "10-K", "accession": "0000101829-22-000005", "report_date": "2021-12-31", "filed": "2022-02-11", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182922000005/rtx-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182922000005/" }, "10-K:0000101829-23-000009": { "kind": "filing", "form": "10-K", "accession": "0000101829-23-000009", "report_date": "2022-12-31", "filed": "2023-02-07", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182923000009/rtx-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182923000009/" }, "10-K:0000101829-24-000008": { "kind": "filing", "form": "10-K", "accession": "0000101829-24-000008", "report_date": "2023-12-31", "filed": "2024-02-05", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182924000008/rtx-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182924000008/" }, "10-K:0000101829-25-000005": { "kind": "filing", "form": "10-K", "accession": "0000101829-25-000005", "report_date": "2024-12-31", "filed": "2025-02-03", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182925000005/rtx-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182925000005/" }, "10-K:0000101829-26-000006": { "kind": "filing", "form": "10-K", "accession": "0000101829-26-000006", "report_date": "2025-12-31", "filed": "2026-02-06", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182926000006/rtx-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182926000006/" }, "10-Q:0000101829-20-000034": { "kind": "filing", "form": "10-Q", "accession": "0000101829-20-000034", "report_date": "2020-03-31", "filed": "2020-05-07", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182920000034/utx-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182920000034/" }, "10-Q:0000101829-20-000055": { "kind": "filing", "form": "10-Q", "accession": "0000101829-20-000055", "report_date": "2020-06-30", "filed": "2020-07-29", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182920000055/utx-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182920000055/" }, "10-Q:0000101829-20-000071": { "kind": "filing", "form": "10-Q", "accession": "0000101829-20-000071", "report_date": "2020-09-30", "filed": "2020-10-27", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182920000071/utx-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182920000071/" }, "10-Q:0000101829-21-000024": { "kind": "filing", "form": "10-Q", "accession": "0000101829-21-000024", "report_date": "2021-03-31", "filed": "2021-04-27", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182921000024/rtx-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182921000024/" }, "10-Q:0000101829-21-000051": { "kind": "filing", "form": "10-Q", "accession": "0000101829-21-000051", "report_date": "2021-06-30", "filed": "2021-07-27", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182921000051/rtx-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182921000051/" }, "10-Q:0000101829-21-000056": { "kind": "filing", "form": "10-Q", "accession": "0000101829-21-000056", "report_date": "2021-09-30", "filed": "2021-10-26", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182921000056/rtx-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182921000056/" }, "10-Q:0000101829-22-000018": { "kind": "filing", "form": "10-Q", "accession": "0000101829-22-000018", "report_date": "2022-03-31", "filed": "2022-04-26", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182922000018/rtx-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182922000018/" }, "10-Q:0000101829-22-000040": { "kind": "filing", "form": "10-Q", "accession": "0000101829-22-000040", "report_date": "2022-06-30", "filed": "2022-07-26", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182922000040/rtx-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182922000040/" }, "10-Q:0000101829-22-000056": { "kind": "filing", "form": "10-Q", "accession": "0000101829-22-000056", "report_date": "2022-09-30", "filed": "2022-10-25", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182922000056/rtx-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182922000056/" }, "10-Q:0000101829-23-000015": { "kind": "filing", "form": "10-Q", "accession": "0000101829-23-000015", "report_date": "2023-03-31", "filed": "2023-04-25", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182923000015/rtx-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182923000015/" }, "10-Q:0000101829-23-000032": { "kind": "filing", "form": "10-Q", "accession": "0000101829-23-000032", "report_date": "2023-06-30", "filed": "2023-07-25", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182923000032/rtx-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182923000032/" }, "10-Q:0000101829-23-000037": { "kind": "filing", "form": "10-Q", "accession": "0000101829-23-000037", "report_date": "2023-09-30", "filed": "2023-10-24", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182923000037/rtx-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182923000037/" }, "10-Q:0000101829-24-000012": { "kind": "filing", "form": "10-Q", "accession": "0000101829-24-000012", "report_date": "2024-03-31", "filed": "2024-04-23", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182924000012/rtx-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182924000012/" }, "10-Q:0000101829-24-000027": { "kind": "filing", "form": "10-Q", "accession": "0000101829-24-000027", "report_date": "2024-06-30", "filed": "2024-07-25", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182924000027/rtx-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182924000027/" }, "10-Q:0000101829-24-000038": { "kind": "filing", "form": "10-Q", "accession": "0000101829-24-000038", "report_date": "2024-09-30", "filed": "2024-10-22", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182924000038/rtx-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182924000038/" }, "10-Q:0000101829-25-000015": { "kind": "filing", "form": "10-Q", "accession": "0000101829-25-000015", "report_date": "2025-03-31", "filed": "2025-04-22", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182925000015/rtx-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182925000015/" }, "10-Q:0000101829-25-000032": { "kind": "filing", "form": "10-Q", "accession": "0000101829-25-000032", "report_date": "2025-06-30", "filed": "2025-07-22", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182925000032/rtx-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182925000032/" }, "10-Q:0000101829-25-000042": { "kind": "filing", "form": "10-Q", "accession": "0000101829-25-000042", "report_date": "2025-09-30", "filed": "2025-10-21", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182925000042/rtx-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182925000042/" }, "10-Q:0000101829-26-000011": { "kind": "filing", "form": "10-Q", "accession": "0000101829-26-000011", "report_date": "2026-03-31", "filed": "2026-04-21", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182926000011/rtx-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182926000011/" }, "10-Q:0000101829-26-000027": { "kind": "filing", "form": "10-Q", "accession": "0000101829-26-000027", "report_date": "2026-06-30", "filed": "2026-07-23", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/101829/000010182926000027/rtx-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000010182926000027/" }, "8-K:0001140361-20-008397": { "kind": "filing", "form": "8-K", "accession": "0001140361-20-008397", "report_date": "2020-04-02", "filed": "2020-04-08", "fiscal_period": null, "url": "https://www.sec.gov/Archives/edgar/data/101829/000114036120008397/nc10010681x2_8k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/101829/000114036120008397/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "amortisation_intangibles", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 354000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 307000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 307000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "capex", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 412000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 325000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 325000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "cash", "start": null, "end": "2020-03-31", "first": { "value": 8001000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 6025000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 8001000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" } }, { "period": "FY2020 Q1", "item": "cff", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 1362000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 1040000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 1040000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "cfi", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": -1283000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": -1040000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": -1040000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "cfo", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 661000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 1132000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 1132000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "change_contract_liabilities", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 353000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": -101000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": -101000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "change_inventories", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 707000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 395000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 395000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "change_payables", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": -318000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 612000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 612000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "change_receivables", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": -196000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": -390000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": -390000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "d_and_a", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 980000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 728000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 728000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "deferred_tax", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 485000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 392000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 392000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "income_tax", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 941000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 639000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 639000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "interest_expense", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 380000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 332000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 332000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "operating_income", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 1807000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 1295000000.0, "source": "10-Q:0000101829-21-000056", "filed": "2021-10-26" }, "used": { "value": 1295000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "pretax_income", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 955000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 1131000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 1131000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "revenue", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 18210000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 11360000000.0, "source": "10-Q:0000101829-21-000056", "filed": "2021-10-26" }, "used": { "value": 11360000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "rnd", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 671000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 535000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 535000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "sbc", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 87000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 63000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 63000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "sga", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 2248000000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 977000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 977000000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q1", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-03-31", "first": { "value": 858400000.0, "source": "10-Q:0000101829-20-000034", "filed": "2020-05-07" }, "latest": { "value": 865800000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" }, "used": { "value": 865800000.0, "source": "10-Q:0000101829-21-000024", "filed": "2021-04-27" } }, { "period": "FY2020 Q2", "item": "dps_declared", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 0.475, "source": "10-Q:0000101829-20-000055", "filed": "2020-07-29" }, "latest": { "value": 0.95, "source": "10-Q:0000101829-21-000051", "filed": "2021-07-27" }, "used": { "value": 0.95, "source": "10-Q:0000101829-21-000051", "filed": "2021-07-27" } }, { "period": "FY2020 Q2", "item": "goodwill_impairment", "start": "2020-04-01", "end": "2020-06-30", "first": { "value": 3183000000.0, "source": "10-Q:0000101829-20-000055", "filed": "2020-07-29" }, "latest": { "value": 3200000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" }, "used": { "value": 3183000000.0, "source": "10-Q:0000101829-21-000051", "filed": "2021-07-27" } }, { "period": "FY2020 Q3", "item": "dps_declared", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 0.475, "source": "10-Q:0000101829-20-000071", "filed": "2020-10-27" }, "latest": { "value": 0.0, "source": "10-Q:0000101829-21-000056", "filed": "2021-10-26" }, "used": { "value": 0.0, "source": "10-Q:0000101829-21-000056", "filed": "2021-10-26" } }, { "period": "FY2021", "item": "depreciation", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 1828000000.0, "source": "10-K:0000101829-22-000005", "filed": "2022-02-11" }, "latest": { "value": 1800000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" }, "used": { "value": 1800000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" } }, { "period": "FY2021", "item": "income_tax", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 786000000.0, "source": "10-K:0000101829-22-000005", "filed": "2022-02-11" }, "latest": { "value": 964000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" }, "used": { "value": 786000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" } }, { "period": "FY2021", "item": "operating_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 4958000000.0, "source": "10-K:0000101829-22-000005", "filed": "2022-02-11" }, "latest": { "value": 5136000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" }, "used": { "value": 4958000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" } }, { "period": "FY2021", "item": "pretax_income", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 4931000000.0, "source": "10-K:0000101829-22-000005", "filed": "2022-02-11" }, "latest": { "value": 5109000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" }, "used": { "value": 4931000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" } }, { "period": "FY2021", "item": "sga", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 5224000000.0, "source": "10-K:0000101829-22-000005", "filed": "2022-02-11" }, "latest": { "value": 5046000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" }, "used": { "value": 5224000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" } }, { "period": "FY2022 Q3", "item": "income_tax", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 518000000.0, "source": "10-Q:0000101829-22-000056", "filed": "2022-10-25" }, "latest": { "value": 618000000.0, "source": "10-Q:0000101829-23-000037", "filed": "2023-10-24" }, "used": { "value": 618000000.0, "source": "10-Q:0000101829-23-000037", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "operating_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 3913000000.0, "source": "10-Q:0000101829-22-000056", "filed": "2022-10-25" }, "latest": { "value": 4013000000.0, "source": "10-Q:0000101829-23-000037", "filed": "2023-10-24" }, "used": { "value": 4013000000.0, "source": "10-Q:0000101829-23-000037", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "pretax_income", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 4377000000.0, "source": "10-Q:0000101829-22-000056", "filed": "2022-10-25" }, "latest": { "value": 4477000000.0, "source": "10-Q:0000101829-23-000037", "filed": "2023-10-24" }, "used": { "value": 4477000000.0, "source": "10-Q:0000101829-23-000037", "filed": "2023-10-24" } }, { "period": "FY2022 Q3", "item": "sga", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 4284000000.0, "source": "10-Q:0000101829-22-000056", "filed": "2022-10-25" }, "latest": { "value": 4184000000.0, "source": "10-Q:0000101829-23-000037", "filed": "2023-10-24" }, "used": { "value": 4184000000.0, "source": "10-Q:0000101829-23-000037", "filed": "2023-10-24" } }, { "period": "FY2022", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1957000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" }, "latest": { "value": 2000000000.0, "source": "10-K:0000101829-25-000005", "filed": "2025-02-03" }, "used": { "value": 1957000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" } }, { "period": "FY2022 Q4", "item": "commercial_paper", "start": null, "end": "2022-12-31", "first": { "value": 524000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" }, "latest": { "value": 500000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" }, "used": { "value": 500000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" } }, { "period": "FY2022", "item": "depreciation", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 1843000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" }, "latest": { "value": 1800000000.0, "source": "10-K:0000101829-25-000005", "filed": "2025-02-03" }, "used": { "value": 1800000000.0, "source": "10-K:0000101829-25-000005", "filed": "2025-02-03" } }, { "period": "FY2022", "item": "income_tax", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 700000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" }, "latest": { "value": 790000000.0, "source": "10-K:0000101829-25-000005", "filed": "2025-02-03" }, "used": { "value": 790000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" } }, { "period": "FY2022", "item": "operating_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 5414000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" }, "latest": { "value": 5504000000.0, "source": "10-K:0000101829-25-000005", "filed": "2025-02-03" }, "used": { "value": 5504000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" } }, { "period": "FY2022", "item": "pretax_income", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 6027000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" }, "latest": { "value": 6117000000.0, "source": "10-K:0000101829-25-000005", "filed": "2025-02-03" }, "used": { "value": 6117000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" } }, { "period": "FY2022", "item": "sga", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 5663000000.0, "source": "10-K:0000101829-23-000009", "filed": "2023-02-07" }, "latest": { "value": 5573000000.0, "source": "10-K:0000101829-25-000005", "filed": "2025-02-03" }, "used": { "value": 5573000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" } }, { "period": "FY2023 Q1", "item": "income_tax", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 300000000.0, "source": "10-Q:0000101829-23-000015", "filed": "2023-04-25" }, "latest": { "value": 335000000.0, "source": "10-Q:0000101829-24-000012", "filed": "2024-04-23" }, "used": { "value": 335000000.0, "source": "10-Q:0000101829-24-000012", "filed": "2024-04-23" } }, { "period": "FY2023 Q1", "item": "operating_income", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 1652000000.0, "source": "10-Q:0000101829-23-000015", "filed": "2023-04-25" }, "latest": { "value": 1687000000.0, "source": "10-Q:0000101829-24-000012", "filed": "2024-04-23" }, "used": { "value": 1687000000.0, "source": "10-Q:0000101829-24-000012", "filed": "2024-04-23" } }, { "period": "FY2023 Q1", "item": "pretax_income", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 1781000000.0, "source": "10-Q:0000101829-23-000015", "filed": "2023-04-25" }, "latest": { "value": 1816000000.0, "source": "10-Q:0000101829-24-000012", "filed": "2024-04-23" }, "used": { "value": 1816000000.0, "source": "10-Q:0000101829-24-000012", "filed": "2024-04-23" } }, { "period": "FY2023 Q1", "item": "sga", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 1398000000.0, "source": "10-Q:0000101829-23-000015", "filed": "2023-04-25" }, "latest": { "value": 1363000000.0, "source": "10-Q:0000101829-24-000012", "filed": "2024-04-23" }, "used": { "value": 1363000000.0, "source": "10-Q:0000101829-24-000012", "filed": "2024-04-23" } }, { "period": "FY2023 Q2", "item": "income_tax", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 213000000.0, "source": "10-Q:0000101829-23-000032", "filed": "2023-07-25" }, "latest": { "value": 248000000.0, "source": "10-Q:0000101829-24-000027", "filed": "2024-07-25" }, "used": { "value": 248000000.0, "source": "10-Q:0000101829-24-000027", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "operating_income", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 1458000000.0, "source": "10-Q:0000101829-23-000032", "filed": "2023-07-25" }, "latest": { "value": 1493000000.0, "source": "10-Q:0000101829-24-000027", "filed": "2024-07-25" }, "used": { "value": 1493000000.0, "source": "10-Q:0000101829-24-000027", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "pretax_income", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 1572000000.0, "source": "10-Q:0000101829-23-000032", "filed": "2023-07-25" }, "latest": { "value": 1607000000.0, "source": "10-Q:0000101829-24-000027", "filed": "2024-07-25" }, "used": { "value": 1607000000.0, "source": "10-Q:0000101829-24-000027", "filed": "2024-07-25" } }, { "period": "FY2023 Q2", "item": "sga", "start": "2023-04-01", "end": "2023-06-30", "first": { "value": 1635000000.0, "source": "10-Q:0000101829-23-000032", "filed": "2023-07-25" }, "latest": { "value": 1600000000.0, "source": "10-Q:0000101829-24-000027", "filed": "2024-07-25" }, "used": { "value": 1600000000.0, "source": "10-Q:0000101829-24-000027", "filed": "2024-07-25" } }, { "period": "FY2023", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2085000000.0, "source": "10-K:0000101829-24-000008", "filed": "2024-02-05" }, "latest": { "value": 2100000000.0, "source": "10-K:0000101829-26-000006", "filed": "2026-02-06" }, "used": { "value": 2100000000.0, "source": "10-K:0000101829-25-000005", "filed": "2025-02-03" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2020 Q2", "item": "proceeds_debt_issuance", "value": -15223000000.0, "sources": [ "10-Q:0000101829-20-000034", "10-Q:0000101829-20-000055" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "name_change:2023-06-29:sec.former_name", "type": "name_change", "date": "2023-06-29", "fiscal_period": "FY2023 Q2", "text": "Changed its name from RAYTHEON TECHNOLOGIES CORP to RTX Corporation.", "counterparty": null, "amount": null, "sources": [] }, { "id": "spin_off:2020-04-08:8-K:0001140361-20-008397", "type": "spin_off", "date": "2020-04-08", "fiscal_period": "FY2020 Q2", "text": "Completed a spin-off.", "counterparty": null, "amount": null, "sources": [ "8-K:0001140361-20-008397" ] }, { "id": "name_change:2020-04-06:sec.former_name", "type": "name_change", "date": "2020-04-06", "fiscal_period": "FY2020 Q2", "text": "Changed its name from UNITED TECHNOLOGIES CORP to RAYTHEON TECHNOLOGIES CORP.", "counterparty": null, "amount": null, "sources": [] } ] }