{ "schema": "annalist.dataset/0.1", "company": { "id": "texas-instruments", "name": "Texas Instruments Incorporated", "country": "US", "template": "corporate", "cik": "0000097476", "tickers": [ "TXN" ], "entity_name": "TEXAS INSTRUMENTS INCORPORATED", "fiscal_year_end": "1231", "sic": "3674", "sic_description": "Semiconductors & Related Devices", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-07-24" }, "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": 3329000000.0, "cost_of_revenue": 1241000000.0, "gross_profit": 2088000000.0, "rnd": 377000000.0, "sga": 417000000.0, "operating_income": 1244000000.0, "interest_expense": 45000000.0, "pretax_income": 1224000000.0, "income_tax": 50000000.0, "net_income_incl_nci": null, "net_income": 1174000000.0, "net_income_common": 1168000000.0, "eps_basic": 1.25, "eps_diluted": 1.24, "shares_basic": 931000000.0, "shares_diluted": 943000000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-21-000013" ], "value_sources": { "revenue": [ "10-Q:0000097476-21-000013" ], "cost_of_revenue": [ "10-Q:0000097476-21-000013" ], "gross_profit": [ "10-Q:0000097476-21-000013" ], "rnd": [ "10-Q:0000097476-21-000013" ], "sga": [ "10-Q:0000097476-21-000013" ], "operating_income": [ "10-Q:0000097476-21-000013" ], "interest_expense": [ "10-Q:0000097476-21-000013" ], "pretax_income": [ "10-Q:0000097476-21-000013" ], "income_tax": [ "10-Q:0000097476-21-000013" ], "net_income": [ "10-Q:0000097476-21-000013" ], "net_income_common": [ "10-Q:0000097476-21-000013" ], "eps_basic": [ "10-Q:0000097476-21-000013" ], "eps_diluted": [ "10-Q:0000097476-21-000013" ], "shares_basic": [ "10-Q:0000097476-21-000013" ], "shares_diluted": [ "10-Q:0000097476-21-000013" ], "dps_declared": [ "10-Q:0000097476-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 3239000000.0, "cost_of_revenue": 1157000000.0, "gross_profit": 2082000000.0, "rnd": 379000000.0, "sga": 401000000.0, "operating_income": 1228000000.0, "interest_expense": 48000000.0, "pretax_income": 1279000000.0, "income_tax": -101000000.0, "net_income_incl_nci": null, "net_income": 1380000000.0, "net_income_common": 1373000000.0, "eps_basic": 1.5, "eps_diluted": 1.48, "shares_basic": 916000000.0, "shares_diluted": 927000000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-21-000020" ], "value_sources": { "revenue": [ "10-Q:0000097476-21-000020" ], "cost_of_revenue": [ "10-Q:0000097476-21-000020" ], "gross_profit": [ "10-Q:0000097476-21-000020" ], "rnd": [ "10-Q:0000097476-21-000020" ], "sga": [ "10-Q:0000097476-21-000020" ], "operating_income": [ "10-Q:0000097476-21-000020" ], "interest_expense": [ "10-Q:0000097476-21-000020" ], "pretax_income": [ "10-Q:0000097476-21-000020" ], "income_tax": [ "10-Q:0000097476-21-000020" ], "net_income": [ "10-Q:0000097476-21-000020" ], "net_income_common": [ "10-Q:0000097476-21-000020" ], "eps_basic": [ "10-Q:0000097476-21-000020" ], "eps_diluted": [ "10-Q:0000097476-21-000020" ], "shares_basic": [ "10-Q:0000097476-21-000020" ], "shares_diluted": [ "10-Q:0000097476-21-000020" ], "dps_declared": [ "10-Q:0000097476-21-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 3817000000.0, "cost_of_revenue": 1364000000.0, "gross_profit": 2453000000.0, "rnd": 386000000.0, "sga": 407000000.0, "operating_income": 1609000000.0, "interest_expense": 49000000.0, "pretax_income": 1587000000.0, "income_tax": 234000000.0, "net_income_incl_nci": null, "net_income": 1353000000.0, "net_income_common": 1347000000.0, "eps_basic": 1.47, "eps_diluted": 1.45, "shares_basic": 917000000.0, "shares_diluted": 929000000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-21-000032" ], "value_sources": { "revenue": [ "10-Q:0000097476-21-000032" ], "cost_of_revenue": [ "10-Q:0000097476-21-000032" ], "gross_profit": [ "10-Q:0000097476-21-000032" ], "rnd": [ "10-Q:0000097476-21-000032" ], "sga": [ "10-Q:0000097476-21-000032" ], "operating_income": [ "10-Q:0000097476-21-000032" ], "interest_expense": [ "10-Q:0000097476-21-000032" ], "pretax_income": [ "10-Q:0000097476-21-000032" ], "income_tax": [ "10-Q:0000097476-21-000032" ], "net_income": [ "10-Q:0000097476-21-000032" ], "net_income_common": [ "10-Q:0000097476-21-000032" ], "eps_basic": [ "10-Q:0000097476-21-000032" ], "eps_diluted": [ "10-Q:0000097476-21-000032" ], "shares_basic": [ "10-Q:0000097476-21-000032" ], "shares_diluted": [ "10-Q:0000097476-21-000032" ], "dps_declared": [ "10-Q:0000097476-21-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 4076000000.0, "cost_of_revenue": 1430000000.0, "gross_profit": 2646000000.0, "rnd": 388000000.0, "sga": 398000000.0, "operating_income": 1813000000.0, "interest_expense": 48000000.0, "pretax_income": 1927000000.0, "income_tax": 239000000.0, "net_income_incl_nci": null, "net_income": 1688000000.0, "net_income_common": 1680000000.0, "eps_basic": 1.83, "eps_diluted": 1.8, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-21-000006", "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "value_sources": { "revenue": [ "10-K:0000097476-21-000006" ], "cost_of_revenue": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "gross_profit": [ "10-K:0000097476-21-000006" ], "rnd": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "sga": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "operating_income": [ "10-K:0000097476-21-000006" ], "interest_expense": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "pretax_income": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "income_tax": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "net_income": [ "10-K:0000097476-21-000006" ], "net_income_common": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "eps_basic": [ "10-K:0000097476-21-000006" ], "eps_diluted": [ "10-K:0000097476-21-000006" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 4289000000.0, "cost_of_revenue": 1492000000.0, "gross_profit": 2797000000.0, "rnd": 386000000.0, "sga": 425000000.0, "operating_income": 1939000000.0, "interest_expense": 46000000.0, "pretax_income": 1939000000.0, "income_tax": 186000000.0, "net_income_incl_nci": null, "net_income": 1753000000.0, "net_income_common": 1745000000.0, "eps_basic": 1.89, "eps_diluted": 1.87, "shares_basic": 922000000.0, "shares_diluted": 935000000.0, "dps_declared": 1.02, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-22-000028" ], "value_sources": { "revenue": [ "10-Q:0000097476-22-000028" ], "cost_of_revenue": [ "10-Q:0000097476-22-000028" ], "gross_profit": [ "10-Q:0000097476-22-000028" ], "rnd": [ "10-Q:0000097476-22-000028" ], "sga": [ "10-Q:0000097476-22-000028" ], "operating_income": [ "10-Q:0000097476-22-000028" ], "interest_expense": [ "10-Q:0000097476-22-000028" ], "pretax_income": [ "10-Q:0000097476-22-000028" ], "income_tax": [ "10-Q:0000097476-22-000028" ], "net_income": [ "10-Q:0000097476-22-000028" ], "net_income_common": [ "10-Q:0000097476-22-000028" ], "eps_basic": [ "10-Q:0000097476-22-000028" ], "eps_diluted": [ "10-Q:0000097476-22-000028" ], "shares_basic": [ "10-Q:0000097476-22-000028" ], "shares_diluted": [ "10-Q:0000097476-22-000028" ], "dps_declared": [ "10-Q:0000097476-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 4580000000.0, "cost_of_revenue": 1503000000.0, "gross_profit": 3077000000.0, "rnd": 391000000.0, "sga": 425000000.0, "operating_income": 2213000000.0, "interest_expense": 44000000.0, "pretax_income": 2242000000.0, "income_tax": 311000000.0, "net_income_incl_nci": null, "net_income": 1931000000.0, "net_income_common": 1924000000.0, "eps_basic": 2.08, "eps_diluted": 2.05, "shares_basic": 923000000.0, "shares_diluted": 937000000.0, "dps_declared": 1.02, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-22-000040" ], "value_sources": { "revenue": [ "10-Q:0000097476-22-000040" ], "cost_of_revenue": [ "10-Q:0000097476-22-000040" ], "gross_profit": [ "10-Q:0000097476-22-000040" ], "rnd": [ "10-Q:0000097476-22-000040" ], "sga": [ "10-Q:0000097476-22-000040" ], "operating_income": [ "10-Q:0000097476-22-000040" ], "interest_expense": [ "10-Q:0000097476-22-000040" ], "pretax_income": [ "10-Q:0000097476-22-000040" ], "income_tax": [ "10-Q:0000097476-22-000040" ], "net_income": [ "10-Q:0000097476-22-000040" ], "net_income_common": [ "10-Q:0000097476-22-000040" ], "eps_basic": [ "10-Q:0000097476-22-000040" ], "eps_diluted": [ "10-Q:0000097476-22-000040" ], "shares_basic": [ "10-Q:0000097476-22-000040" ], "shares_diluted": [ "10-Q:0000097476-22-000040" ], "dps_declared": [ "10-Q:0000097476-22-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 4643000000.0, "cost_of_revenue": 1491000000.0, "gross_profit": 3152000000.0, "rnd": 388000000.0, "sga": 412000000.0, "operating_income": 2305000000.0, "interest_expense": 45000000.0, "pretax_income": 2275000000.0, "income_tax": 328000000.0, "net_income_incl_nci": null, "net_income": 1947000000.0, "net_income_common": 1938000000.0, "eps_basic": 2.1, "eps_diluted": 2.07, "shares_basic": 923000000.0, "shares_diluted": 936000000.0, "dps_declared": 1.02, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-22-000048" ], "value_sources": { "revenue": [ "10-Q:0000097476-22-000048" ], "cost_of_revenue": [ "10-Q:0000097476-22-000048" ], "gross_profit": [ "10-Q:0000097476-22-000048" ], "rnd": [ "10-Q:0000097476-22-000048" ], "sga": [ "10-Q:0000097476-22-000048" ], "operating_income": [ "10-Q:0000097476-22-000048" ], "interest_expense": [ "10-Q:0000097476-22-000048" ], "pretax_income": [ "10-Q:0000097476-22-000048" ], "income_tax": [ "10-Q:0000097476-22-000048" ], "net_income": [ "10-Q:0000097476-22-000048" ], "net_income_common": [ "10-Q:0000097476-22-000048" ], "eps_basic": [ "10-Q:0000097476-22-000048" ], "eps_diluted": [ "10-Q:0000097476-22-000048" ], "shares_basic": [ "10-Q:0000097476-22-000048" ], "shares_diluted": [ "10-Q:0000097476-22-000048" ], "dps_declared": [ "10-Q:0000097476-22-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 4832000000.0, "cost_of_revenue": 1482000000.0, "gross_profit": 3350000000.0, "rnd": 389000000.0, "sga": 404000000.0, "operating_income": 2503000000.0, "interest_expense": 49000000.0, "pretax_income": 2463000000.0, "income_tax": 325000000.0, "net_income_incl_nci": null, "net_income": 2138000000.0, "net_income_common": 2128000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "value_sources": { "revenue": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "cost_of_revenue": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "gross_profit": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "rnd": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "sga": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "operating_income": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "interest_expense": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "pretax_income": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "income_tax": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "net_income": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "net_income_common": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 4905000000.0, "cost_of_revenue": 1463000000.0, "gross_profit": 3442000000.0, "rnd": 391000000.0, "sga": 422000000.0, "operating_income": 2563000000.0, "interest_expense": 52000000.0, "pretax_income": 2526000000.0, "income_tax": 325000000.0, "net_income_incl_nci": null, "net_income": 2201000000.0, "net_income_common": 2192000000.0, "eps_basic": 2.37, "eps_diluted": 2.35, "shares_basic": 923000000.0, "shares_diluted": 934000000.0, "dps_declared": 1.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-23-000025" ], "value_sources": { "revenue": [ "10-Q:0000097476-23-000025" ], "cost_of_revenue": [ "10-Q:0000097476-23-000025" ], "gross_profit": [ "10-Q:0000097476-23-000025" ], "rnd": [ "10-Q:0000097476-23-000025" ], "sga": [ "10-Q:0000097476-23-000025" ], "operating_income": [ "10-Q:0000097476-23-000025" ], "interest_expense": [ "10-Q:0000097476-23-000025" ], "pretax_income": [ "10-Q:0000097476-23-000025" ], "income_tax": [ "10-Q:0000097476-23-000025" ], "net_income": [ "10-Q:0000097476-23-000025" ], "net_income_common": [ "10-Q:0000097476-23-000025" ], "eps_basic": [ "10-Q:0000097476-23-000025" ], "eps_diluted": [ "10-Q:0000097476-23-000025" ], "shares_basic": [ "10-Q:0000097476-23-000025" ], "shares_diluted": [ "10-Q:0000097476-23-000025" ], "dps_declared": [ "10-Q:0000097476-23-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 5212000000.0, "cost_of_revenue": 1587000000.0, "gross_profit": 3625000000.0, "rnd": 414000000.0, "sga": 422000000.0, "operating_income": 2723000000.0, "interest_expense": 49000000.0, "pretax_income": 2681000000.0, "income_tax": 390000000.0, "net_income_incl_nci": null, "net_income": 2291000000.0, "net_income_common": 2281000000.0, "eps_basic": 2.48, "eps_diluted": 2.45, "shares_basic": 920000000.0, "shares_diluted": 930000000.0, "dps_declared": 1.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-23-000035" ], "value_sources": { "revenue": [ "10-Q:0000097476-23-000035" ], "cost_of_revenue": [ "10-Q:0000097476-23-000035" ], "gross_profit": [ "10-Q:0000097476-23-000035" ], "rnd": [ "10-Q:0000097476-23-000035" ], "sga": [ "10-Q:0000097476-23-000035" ], "operating_income": [ "10-Q:0000097476-23-000035" ], "interest_expense": [ "10-Q:0000097476-23-000035" ], "pretax_income": [ "10-Q:0000097476-23-000035" ], "income_tax": [ "10-Q:0000097476-23-000035" ], "net_income": [ "10-Q:0000097476-23-000035" ], "net_income_common": [ "10-Q:0000097476-23-000035" ], "eps_basic": [ "10-Q:0000097476-23-000035" ], "eps_diluted": [ "10-Q:0000097476-23-000035" ], "shares_basic": [ "10-Q:0000097476-23-000035" ], "shares_diluted": [ "10-Q:0000097476-23-000035" ], "dps_declared": [ "10-Q:0000097476-23-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 5241000000.0, "cost_of_revenue": 1624000000.0, "gross_profit": 3617000000.0, "rnd": 431000000.0, "sga": 431000000.0, "operating_income": 2678000000.0, "interest_expense": 53000000.0, "pretax_income": 2658000000.0, "income_tax": 363000000.0, "net_income_incl_nci": null, "net_income": 2295000000.0, "net_income_common": 2284000000.0, "eps_basic": 2.5, "eps_diluted": 2.47, "shares_basic": 913000000.0, "shares_diluted": 923000000.0, "dps_declared": 1.15, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-23-000041" ], "value_sources": { "revenue": [ "10-Q:0000097476-23-000041" ], "cost_of_revenue": [ "10-Q:0000097476-23-000041" ], "gross_profit": [ "10-Q:0000097476-23-000041" ], "rnd": [ "10-Q:0000097476-23-000041" ], "sga": [ "10-Q:0000097476-23-000041" ], "operating_income": [ "10-Q:0000097476-23-000041" ], "interest_expense": [ "10-Q:0000097476-23-000041" ], "pretax_income": [ "10-Q:0000097476-23-000041" ], "income_tax": [ "10-Q:0000097476-23-000041" ], "net_income": [ "10-Q:0000097476-23-000041" ], "net_income_common": [ "10-Q:0000097476-23-000041" ], "eps_basic": [ "10-Q:0000097476-23-000041" ], "eps_diluted": [ "10-Q:0000097476-23-000041" ], "shares_basic": [ "10-Q:0000097476-23-000041" ], "shares_diluted": [ "10-Q:0000097476-23-000041" ], "dps_declared": [ "10-Q:0000097476-23-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 4670000000.0, "cost_of_revenue": 1583000000.0, "gross_profit": 3087000000.0, "rnd": 434000000.0, "sga": 429000000.0, "operating_income": 2176000000.0, "interest_expense": 60000000.0, "pretax_income": 2167000000.0, "income_tax": 205000000.0, "net_income_incl_nci": null, "net_income": 1962000000.0, "net_income_common": 1952000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "value_sources": { "revenue": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "cost_of_revenue": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "gross_profit": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "rnd": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "sga": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "operating_income": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "interest_expense": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "pretax_income": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "income_tax": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "net_income": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "net_income_common": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 4379000000.0, "cost_of_revenue": 1516000000.0, "gross_profit": 2863000000.0, "rnd": 455000000.0, "sga": 474000000.0, "operating_income": 1934000000.0, "interest_expense": 68000000.0, "pretax_income": 1946000000.0, "income_tax": 238000000.0, "net_income_incl_nci": null, "net_income": 1708000000.0, "net_income_common": 1699000000.0, "eps_basic": 1.87, "eps_diluted": 1.85, "shares_basic": 907000000.0, "shares_diluted": 916000000.0, "dps_declared": 1.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-24-000021" ], "value_sources": { "revenue": [ "10-Q:0000097476-24-000021" ], "cost_of_revenue": [ "10-Q:0000097476-24-000021" ], "gross_profit": [ "10-Q:0000097476-24-000021" ], "rnd": [ "10-Q:0000097476-24-000021" ], "sga": [ "10-Q:0000097476-24-000021" ], "operating_income": [ "10-Q:0000097476-24-000021" ], "interest_expense": [ "10-Q:0000097476-24-000021" ], "pretax_income": [ "10-Q:0000097476-24-000021" ], "income_tax": [ "10-Q:0000097476-24-000021" ], "net_income": [ "10-Q:0000097476-24-000021" ], "net_income_common": [ "10-Q:0000097476-24-000021" ], "eps_basic": [ "10-Q:0000097476-24-000021" ], "eps_diluted": [ "10-Q:0000097476-24-000021" ], "shares_basic": [ "10-Q:0000097476-24-000021" ], "shares_diluted": [ "10-Q:0000097476-24-000021" ], "dps_declared": [ "10-Q:0000097476-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 4531000000.0, "cost_of_revenue": 1621000000.0, "gross_profit": 2910000000.0, "rnd": 477000000.0, "sga": 461000000.0, "operating_income": 1972000000.0, "interest_expense": 89000000.0, "pretax_income": 2002000000.0, "income_tax": 280000000.0, "net_income_incl_nci": null, "net_income": 1722000000.0, "net_income_common": 1713000000.0, "eps_basic": 1.89, "eps_diluted": 1.87, "shares_basic": 908000000.0, "shares_diluted": 916000000.0, "dps_declared": 1.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-24-000030" ], "value_sources": { "revenue": [ "10-Q:0000097476-24-000030" ], "cost_of_revenue": [ "10-Q:0000097476-24-000030" ], "gross_profit": [ "10-Q:0000097476-24-000030" ], "rnd": [ "10-Q:0000097476-24-000030" ], "sga": [ "10-Q:0000097476-24-000030" ], "operating_income": [ "10-Q:0000097476-24-000030" ], "interest_expense": [ "10-Q:0000097476-24-000030" ], "pretax_income": [ "10-Q:0000097476-24-000030" ], "income_tax": [ "10-Q:0000097476-24-000030" ], "net_income": [ "10-Q:0000097476-24-000030" ], "net_income_common": [ "10-Q:0000097476-24-000030" ], "eps_basic": [ "10-Q:0000097476-24-000030" ], "eps_diluted": [ "10-Q:0000097476-24-000030" ], "shares_basic": [ "10-Q:0000097476-24-000030" ], "shares_diluted": [ "10-Q:0000097476-24-000030" ], "dps_declared": [ "10-Q:0000097476-24-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 4532000000.0, "cost_of_revenue": 1717000000.0, "gross_profit": 2815000000.0, "rnd": 471000000.0, "sga": 452000000.0, "operating_income": 1892000000.0, "interest_expense": 98000000.0, "pretax_income": 1922000000.0, "income_tax": 213000000.0, "net_income_incl_nci": null, "net_income": 1709000000.0, "net_income_common": 1700000000.0, "eps_basic": 1.87, "eps_diluted": 1.85, "shares_basic": 908000000.0, "shares_diluted": 916000000.0, "dps_declared": 1.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-24-000042" ], "value_sources": { "revenue": [ "10-Q:0000097476-24-000042" ], "cost_of_revenue": [ "10-Q:0000097476-24-000042" ], "gross_profit": [ "10-Q:0000097476-24-000042" ], "rnd": [ "10-Q:0000097476-24-000042" ], "sga": [ "10-Q:0000097476-24-000042" ], "operating_income": [ "10-Q:0000097476-24-000042" ], "interest_expense": [ "10-Q:0000097476-24-000042" ], "pretax_income": [ "10-Q:0000097476-24-000042" ], "income_tax": [ "10-Q:0000097476-24-000042" ], "net_income": [ "10-Q:0000097476-24-000042" ], "net_income_common": [ "10-Q:0000097476-24-000042" ], "eps_basic": [ "10-Q:0000097476-24-000042" ], "eps_diluted": [ "10-Q:0000097476-24-000042" ], "shares_basic": [ "10-Q:0000097476-24-000042" ], "shares_diluted": [ "10-Q:0000097476-24-000042" ], "dps_declared": [ "10-Q:0000097476-24-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 4077000000.0, "cost_of_revenue": 1646000000.0, "gross_profit": 2431000000.0, "rnd": 460000000.0, "sga": 438000000.0, "operating_income": 1533000000.0, "interest_expense": 98000000.0, "pretax_income": 1548000000.0, "income_tax": 177000000.0, "net_income_incl_nci": null, "net_income": 1371000000.0, "net_income_common": 1364000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "value_sources": { "revenue": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "cost_of_revenue": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "gross_profit": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "rnd": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "sga": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "operating_income": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "interest_expense": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "pretax_income": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "income_tax": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "net_income": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "net_income_common": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 3661000000.0, "cost_of_revenue": 1566000000.0, "gross_profit": 2095000000.0, "rnd": 478000000.0, "sga": 455000000.0, "operating_income": 1286000000.0, "interest_expense": 116000000.0, "pretax_income": 1293000000.0, "income_tax": 188000000.0, "net_income_incl_nci": null, "net_income": 1105000000.0, "net_income_common": 1100000000.0, "eps_basic": 1.21, "eps_diluted": 1.2, "shares_basic": 910000000.0, "shares_diluted": 917000000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-25-000027" ], "value_sources": { "revenue": [ "10-Q:0000097476-25-000027" ], "cost_of_revenue": [ "10-Q:0000097476-25-000027" ], "gross_profit": [ "10-Q:0000097476-25-000027" ], "rnd": [ "10-Q:0000097476-25-000027" ], "sga": [ "10-Q:0000097476-25-000027" ], "operating_income": [ "10-Q:0000097476-25-000027" ], "interest_expense": [ "10-Q:0000097476-25-000027" ], "pretax_income": [ "10-Q:0000097476-25-000027" ], "income_tax": [ "10-Q:0000097476-25-000027" ], "net_income": [ "10-Q:0000097476-25-000027" ], "net_income_common": [ "10-Q:0000097476-25-000027" ], "eps_basic": [ "10-Q:0000097476-25-000027" ], "eps_diluted": [ "10-Q:0000097476-25-000027" ], "shares_basic": [ "10-Q:0000097476-25-000027" ], "shares_diluted": [ "10-Q:0000097476-25-000027" ], "dps_declared": [ "10-Q:0000097476-25-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 3822000000.0, "cost_of_revenue": 1611000000.0, "gross_profit": 2211000000.0, "rnd": 498000000.0, "sga": 465000000.0, "operating_income": 1248000000.0, "interest_expense": 131000000.0, "pretax_income": 1247000000.0, "income_tax": 120000000.0, "net_income_incl_nci": null, "net_income": 1127000000.0, "net_income_common": 1121000000.0, "eps_basic": 1.23, "eps_diluted": 1.22, "shares_basic": 912000000.0, "shares_diluted": 919000000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-25-000036" ], "value_sources": { "revenue": [ "10-Q:0000097476-25-000036" ], "cost_of_revenue": [ "10-Q:0000097476-25-000036" ], "gross_profit": [ "10-Q:0000097476-25-000036" ], "rnd": [ "10-Q:0000097476-25-000036" ], "sga": [ "10-Q:0000097476-25-000036" ], "operating_income": [ "10-Q:0000097476-25-000036" ], "interest_expense": [ "10-Q:0000097476-25-000036" ], "pretax_income": [ "10-Q:0000097476-25-000036" ], "income_tax": [ "10-Q:0000097476-25-000036" ], "net_income": [ "10-Q:0000097476-25-000036" ], "net_income_common": [ "10-Q:0000097476-25-000036" ], "eps_basic": [ "10-Q:0000097476-25-000036" ], "eps_diluted": [ "10-Q:0000097476-25-000036" ], "shares_basic": [ "10-Q:0000097476-25-000036" ], "shares_diluted": [ "10-Q:0000097476-25-000036" ], "dps_declared": [ "10-Q:0000097476-25-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 4151000000.0, "cost_of_revenue": 1677000000.0, "gross_profit": 2474000000.0, "rnd": 492000000.0, "sga": 428000000.0, "operating_income": 1554000000.0, "interest_expense": 131000000.0, "pretax_income": 1554000000.0, "income_tax": 192000000.0, "net_income_incl_nci": null, "net_income": 1362000000.0, "net_income_common": 1355000000.0, "eps_basic": 1.48, "eps_diluted": 1.47, "shares_basic": 913000000.0, "shares_diluted": 920000000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-25-000060" ], "value_sources": { "revenue": [ "10-Q:0000097476-25-000060" ], "cost_of_revenue": [ "10-Q:0000097476-25-000060" ], "gross_profit": [ "10-Q:0000097476-25-000060" ], "rnd": [ "10-Q:0000097476-25-000060" ], "sga": [ "10-Q:0000097476-25-000060" ], "operating_income": [ "10-Q:0000097476-25-000060" ], "interest_expense": [ "10-Q:0000097476-25-000060" ], "pretax_income": [ "10-Q:0000097476-25-000060" ], "income_tax": [ "10-Q:0000097476-25-000060" ], "net_income": [ "10-Q:0000097476-25-000060" ], "net_income_common": [ "10-Q:0000097476-25-000060" ], "eps_basic": [ "10-Q:0000097476-25-000060" ], "eps_diluted": [ "10-Q:0000097476-25-000060" ], "shares_basic": [ "10-Q:0000097476-25-000060" ], "shares_diluted": [ "10-Q:0000097476-25-000060" ], "dps_declared": [ "10-Q:0000097476-25-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 4007000000.0, "cost_of_revenue": 1693000000.0, "gross_profit": 2314000000.0, "rnd": 491000000.0, "sga": 446000000.0, "operating_income": 1377000000.0, "interest_expense": 130000000.0, "pretax_income": 1359000000.0, "income_tax": 154000000.0, "net_income_incl_nci": null, "net_income": 1205000000.0, "net_income_common": 1199000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "value_sources": { "revenue": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "cost_of_revenue": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "gross_profit": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "rnd": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "sga": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "operating_income": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "interest_expense": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "pretax_income": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "income_tax": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "net_income": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "net_income_common": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 4069000000.0, "cost_of_revenue": 1756000000.0, "gross_profit": 2313000000.0, "rnd": 517000000.0, "sga": 472000000.0, "operating_income": 1324000000.0, "interest_expense": 128000000.0, "pretax_income": 1276000000.0, "income_tax": 97000000.0, "net_income_incl_nci": null, "net_income": 1179000000.0, "net_income_common": 1173000000.0, "eps_basic": 1.29, "eps_diluted": 1.28, "shares_basic": 910000000.0, "shares_diluted": 916000000.0, "dps_declared": 1.36, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-26-000101" ], "value_sources": { "revenue": [ "10-Q:0000097476-26-000101" ], "cost_of_revenue": [ "10-Q:0000097476-26-000101" ], "gross_profit": [ "10-Q:0000097476-26-000101" ], "rnd": [ "10-Q:0000097476-26-000101" ], "sga": [ "10-Q:0000097476-26-000101" ], "operating_income": [ "10-Q:0000097476-26-000101" ], "interest_expense": [ "10-Q:0000097476-26-000101" ], "pretax_income": [ "10-Q:0000097476-26-000101" ], "income_tax": [ "10-Q:0000097476-26-000101" ], "net_income": [ "10-Q:0000097476-26-000101" ], "net_income_common": [ "10-Q:0000097476-26-000101" ], "eps_basic": [ "10-Q:0000097476-26-000101" ], "eps_diluted": [ "10-Q:0000097476-26-000101" ], "shares_basic": [ "10-Q:0000097476-26-000101" ], "shares_diluted": [ "10-Q:0000097476-26-000101" ], "dps_declared": [ "10-Q:0000097476-26-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 4448000000.0, "cost_of_revenue": 1873000000.0, "gross_profit": 2575000000.0, "rnd": 527000000.0, "sga": 485000000.0, "operating_income": 1563000000.0, "interest_expense": 133000000.0, "pretax_income": 1478000000.0, "income_tax": 183000000.0, "net_income_incl_nci": null, "net_income": 1295000000.0, "net_income_common": 1288000000.0, "eps_basic": 1.42, "eps_diluted": 1.41, "shares_basic": 908000000.0, "shares_diluted": 912000000.0, "dps_declared": 1.36, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-26-000152" ], "value_sources": { "revenue": [ "10-Q:0000097476-26-000152" ], "cost_of_revenue": [ "10-Q:0000097476-26-000152" ], "gross_profit": [ "10-Q:0000097476-26-000152" ], "rnd": [ "10-Q:0000097476-26-000152" ], "sga": [ "10-Q:0000097476-26-000152" ], "operating_income": [ "10-Q:0000097476-26-000152" ], "interest_expense": [ "10-Q:0000097476-26-000152" ], "pretax_income": [ "10-Q:0000097476-26-000152" ], "income_tax": [ "10-Q:0000097476-26-000152" ], "net_income": [ "10-Q:0000097476-26-000152" ], "net_income_common": [ "10-Q:0000097476-26-000152" ], "eps_basic": [ "10-Q:0000097476-26-000152" ], "eps_diluted": [ "10-Q:0000097476-26-000152" ], "shares_basic": [ "10-Q:0000097476-26-000152" ], "shares_diluted": [ "10-Q:0000097476-26-000152" ], "dps_declared": [ "10-Q:0000097476-26-000152" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 4742000000.0, "cost_of_revenue": 2019000000.0, "gross_profit": 2723000000.0, "rnd": 518000000.0, "sga": 457000000.0, "operating_income": 1663000000.0, "interest_expense": 141000000.0, "pretax_income": 1584000000.0, "income_tax": 220000000.0, "net_income_incl_nci": null, "net_income": 1364000000.0, "net_income_common": 1356000000.0, "eps_basic": 1.49, "eps_diluted": 1.48, "shares_basic": 909000000.0, "shares_diluted": 914000000.0, "dps_declared": 1.36, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-25-000060" ], "value_sources": { "revenue": [ "10-Q:0000097476-25-000060" ], "cost_of_revenue": [ "10-Q:0000097476-25-000060" ], "gross_profit": [ "10-Q:0000097476-25-000060" ], "rnd": [ "10-Q:0000097476-25-000060" ], "sga": [ "10-Q:0000097476-25-000060" ], "operating_income": [ "10-Q:0000097476-25-000060" ], "interest_expense": [ "10-Q:0000097476-25-000060" ], "pretax_income": [ "10-Q:0000097476-25-000060" ], "income_tax": [ "10-Q:0000097476-25-000060" ], "net_income": [ "10-Q:0000097476-25-000060" ], "net_income_common": [ "10-Q:0000097476-25-000060" ], "eps_basic": [ "10-Q:0000097476-25-000060" ], "eps_diluted": [ "10-Q:0000097476-25-000060" ], "shares_basic": [ "10-Q:0000097476-25-000060" ], "shares_diluted": [ "10-Q:0000097476-25-000060" ], "dps_declared": [ "10-Q:0000097476-25-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 4423000000.0, "cost_of_revenue": 1951000000.0, "gross_profit": 2472000000.0, "rnd": 521000000.0, "sga": 446000000.0, "operating_income": 1473000000.0, "interest_expense": 141000000.0, "pretax_income": 1372000000.0, "income_tax": 209000000.0, "net_income_incl_nci": null, "net_income": 1163000000.0, "net_income_common": 1156000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "value_sources": { "revenue": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "cost_of_revenue": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "gross_profit": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "rnd": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "sga": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "operating_income": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "interest_expense": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "pretax_income": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "income_tax": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "net_income": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "net_income_common": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 4825000000.0, "cost_of_revenue": 2026000000.0, "gross_profit": 2799000000.0, "rnd": 510000000.0, "sga": 464000000.0, "operating_income": 1808000000.0, "interest_expense": 141000000.0, "pretax_income": 1714000000.0, "income_tax": 169000000.0, "net_income_incl_nci": null, "net_income": 1545000000.0, "net_income_common": 1536000000.0, "eps_basic": 1.69, "eps_diluted": 1.68, "shares_basic": 909000000.0, "shares_diluted": 914000000.0, "dps_declared": 1.42, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-26-000101" ], "value_sources": { "revenue": [ "10-Q:0000097476-26-000101" ], "cost_of_revenue": [ "10-Q:0000097476-26-000101" ], "gross_profit": [ "10-Q:0000097476-26-000101" ], "rnd": [ "10-Q:0000097476-26-000101" ], "sga": [ "10-Q:0000097476-26-000101" ], "operating_income": [ "10-Q:0000097476-26-000101" ], "interest_expense": [ "10-Q:0000097476-26-000101" ], "pretax_income": [ "10-Q:0000097476-26-000101" ], "income_tax": [ "10-Q:0000097476-26-000101" ], "net_income": [ "10-Q:0000097476-26-000101" ], "net_income_common": [ "10-Q:0000097476-26-000101" ], "eps_basic": [ "10-Q:0000097476-26-000101" ], "eps_diluted": [ "10-Q:0000097476-26-000101" ], "shares_basic": [ "10-Q:0000097476-26-000101" ], "shares_diluted": [ "10-Q:0000097476-26-000101" ], "dps_declared": [ "10-Q:0000097476-26-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 5463000000.0, "cost_of_revenue": 2111000000.0, "gross_profit": 3352000000.0, "rnd": 535000000.0, "sga": 490000000.0, "operating_income": 2310000000.0, "interest_expense": 141000000.0, "pretax_income": 2238000000.0, "income_tax": 258000000.0, "net_income_incl_nci": null, "net_income": 1980000000.0, "net_income_common": 1969000000.0, "eps_basic": 2.16, "eps_diluted": 2.14, "shares_basic": 912000000.0, "shares_diluted": 920000000.0, "dps_declared": 1.42, "operating_lease_cost": null }, "sources": [ "10-Q:0000097476-26-000152" ], "value_sources": { "revenue": [ "10-Q:0000097476-26-000152" ], "cost_of_revenue": [ "10-Q:0000097476-26-000152" ], "gross_profit": [ "10-Q:0000097476-26-000152" ], "rnd": [ "10-Q:0000097476-26-000152" ], "sga": [ "10-Q:0000097476-26-000152" ], "operating_income": [ "10-Q:0000097476-26-000152" ], "interest_expense": [ "10-Q:0000097476-26-000152" ], "pretax_income": [ "10-Q:0000097476-26-000152" ], "income_tax": [ "10-Q:0000097476-26-000152" ], "net_income": [ "10-Q:0000097476-26-000152" ], "net_income_common": [ "10-Q:0000097476-26-000152" ], "eps_basic": [ "10-Q:0000097476-26-000152" ], "eps_diluted": [ "10-Q:0000097476-26-000152" ], "shares_basic": [ "10-Q:0000097476-26-000152" ], "shares_diluted": [ "10-Q:0000097476-26-000152" ], "dps_declared": [ "10-Q:0000097476-26-000152" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 14461000000.0, "cost_of_revenue": 5192000000.0, "gross_profit": 9269000000.0, "rnd": 1530000000.0, "sga": 1623000000.0, "operating_income": 5894000000.0, "interest_expense": 190000000.0, "pretax_income": 6017000000.0, "income_tax": 422000000.0, "net_income_incl_nci": null, "net_income": 5595000000.0, "net_income_common": 5568000000.0, "eps_basic": 6.05, "eps_diluted": 5.97, "shares_basic": 921000000.0, "shares_diluted": 933000000.0, "dps_declared": 3.72, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-21-000006", "10-K:0000097476-23-000007" ], "value_sources": { "revenue": [ "10-K:0000097476-23-000007" ], "cost_of_revenue": [ "10-K:0000097476-21-000006" ], "gross_profit": [ "10-K:0000097476-23-000007" ], "rnd": [ "10-K:0000097476-23-000007" ], "sga": [ "10-K:0000097476-23-000007" ], "operating_income": [ "10-K:0000097476-23-000007" ], "interest_expense": [ "10-K:0000097476-23-000007" ], "pretax_income": [ "10-K:0000097476-23-000007" ], "income_tax": [ "10-K:0000097476-23-000007" ], "net_income": [ "10-K:0000097476-23-000007" ], "net_income_common": [ "10-K:0000097476-23-000007" ], "eps_basic": [ "10-K:0000097476-23-000007" ], "eps_diluted": [ "10-K:0000097476-23-000007" ], "shares_basic": [ "10-K:0000097476-23-000007" ], "shares_diluted": [ "10-K:0000097476-23-000007" ], "dps_declared": [ "10-K:0000097476-23-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 18344000000.0, "cost_of_revenue": 5968000000.0, "gross_profit": 12376000000.0, "rnd": 1554000000.0, "sga": 1666000000.0, "operating_income": 8960000000.0, "interest_expense": 184000000.0, "pretax_income": 8919000000.0, "income_tax": 1150000000.0, "net_income_incl_nci": null, "net_income": 7769000000.0, "net_income_common": 7736000000.0, "eps_basic": 8.38, "eps_diluted": 8.26, "shares_basic": 923000000.0, "shares_diluted": 936000000.0, "dps_declared": 4.21, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-24-000007" ], "value_sources": { "revenue": [ "10-K:0000097476-24-000007" ], "cost_of_revenue": [ "10-K:0000097476-24-000007" ], "gross_profit": [ "10-K:0000097476-24-000007" ], "rnd": [ "10-K:0000097476-24-000007" ], "sga": [ "10-K:0000097476-24-000007" ], "operating_income": [ "10-K:0000097476-24-000007" ], "interest_expense": [ "10-K:0000097476-24-000007" ], "pretax_income": [ "10-K:0000097476-24-000007" ], "income_tax": [ "10-K:0000097476-24-000007" ], "net_income": [ "10-K:0000097476-24-000007" ], "net_income_common": [ "10-K:0000097476-24-000007" ], "eps_basic": [ "10-K:0000097476-24-000007" ], "eps_diluted": [ "10-K:0000097476-24-000007" ], "shares_basic": [ "10-K:0000097476-24-000007" ], "shares_diluted": [ "10-K:0000097476-24-000007" ], "dps_declared": [ "10-K:0000097476-24-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 20028000000.0, "cost_of_revenue": 6257000000.0, "gross_profit": 13771000000.0, "rnd": 1670000000.0, "sga": 1704000000.0, "operating_income": 10140000000.0, "interest_expense": 214000000.0, "pretax_income": 10032000000.0, "income_tax": 1283000000.0, "net_income_incl_nci": null, "net_income": 8749000000.0, "net_income_common": 8709000000.0, "eps_basic": 9.51, "eps_diluted": 9.41, "shares_basic": 916000000.0, "shares_diluted": 926000000.0, "dps_declared": 4.69, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-25-000007" ], "value_sources": { "revenue": [ "10-K:0000097476-25-000007" ], "cost_of_revenue": [ "10-K:0000097476-25-000007" ], "gross_profit": [ "10-K:0000097476-25-000007" ], "rnd": [ "10-K:0000097476-25-000007" ], "sga": [ "10-K:0000097476-25-000007" ], "operating_income": [ "10-K:0000097476-25-000007" ], "interest_expense": [ "10-K:0000097476-25-000007" ], "pretax_income": [ "10-K:0000097476-25-000007" ], "income_tax": [ "10-K:0000097476-25-000007" ], "net_income": [ "10-K:0000097476-25-000007" ], "net_income_common": [ "10-K:0000097476-25-000007" ], "eps_basic": [ "10-K:0000097476-25-000007" ], "eps_diluted": [ "10-K:0000097476-25-000007" ], "shares_basic": [ "10-K:0000097476-25-000007" ], "shares_diluted": [ "10-K:0000097476-25-000007" ], "dps_declared": [ "10-K:0000097476-25-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 17519000000.0, "cost_of_revenue": 6500000000.0, "gross_profit": 11019000000.0, "rnd": 1863000000.0, "sga": 1825000000.0, "operating_income": 7331000000.0, "interest_expense": 353000000.0, "pretax_income": 7418000000.0, "income_tax": 908000000.0, "net_income_incl_nci": null, "net_income": 6510000000.0, "net_income_common": 6476000000.0, "eps_basic": 7.13, "eps_diluted": 7.07, "shares_basic": 908000000.0, "shares_diluted": 916000000.0, "dps_declared": 5.02, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-26-000059" ], "value_sources": { "revenue": [ "10-K:0000097476-26-000059" ], "cost_of_revenue": [ "10-K:0000097476-26-000059" ], "gross_profit": [ "10-K:0000097476-26-000059" ], "rnd": [ "10-K:0000097476-26-000059" ], "sga": [ "10-K:0000097476-26-000059" ], "operating_income": [ "10-K:0000097476-26-000059" ], "interest_expense": [ "10-K:0000097476-26-000059" ], "pretax_income": [ "10-K:0000097476-26-000059" ], "income_tax": [ "10-K:0000097476-26-000059" ], "net_income": [ "10-K:0000097476-26-000059" ], "net_income_common": [ "10-K:0000097476-26-000059" ], "eps_basic": [ "10-K:0000097476-26-000059" ], "eps_diluted": [ "10-K:0000097476-26-000059" ], "shares_basic": [ "10-K:0000097476-26-000059" ], "shares_diluted": [ "10-K:0000097476-26-000059" ], "dps_declared": [ "10-K:0000097476-26-000059" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 15641000000.0, "cost_of_revenue": 6547000000.0, "gross_profit": 9094000000.0, "rnd": 1959000000.0, "sga": 1794000000.0, "operating_income": 5465000000.0, "interest_expense": 508000000.0, "pretax_income": 5453000000.0, "income_tax": 654000000.0, "net_income_incl_nci": null, "net_income": 4799000000.0, "net_income_common": 4775000000.0, "eps_basic": 5.24, "eps_diluted": 5.2, "shares_basic": 912000000.0, "shares_diluted": 919000000.0, "dps_declared": 5.26, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-26-000059" ], "value_sources": { "revenue": [ "10-K:0000097476-26-000059" ], "cost_of_revenue": [ "10-K:0000097476-26-000059" ], "gross_profit": [ "10-K:0000097476-26-000059" ], "rnd": [ "10-K:0000097476-26-000059" ], "sga": [ "10-K:0000097476-26-000059" ], "operating_income": [ "10-K:0000097476-26-000059" ], "interest_expense": [ "10-K:0000097476-26-000059" ], "pretax_income": [ "10-K:0000097476-26-000059" ], "income_tax": [ "10-K:0000097476-26-000059" ], "net_income": [ "10-K:0000097476-26-000059" ], "net_income_common": [ "10-K:0000097476-26-000059" ], "eps_basic": [ "10-K:0000097476-26-000059" ], "eps_diluted": [ "10-K:0000097476-26-000059" ], "shares_basic": [ "10-K:0000097476-26-000059" ], "shares_diluted": [ "10-K:0000097476-26-000059" ], "dps_declared": [ "10-K:0000097476-26-000059" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 17682000000.0, "cost_of_revenue": 7599000000.0, "gross_profit": 10083000000.0, "rnd": 2083000000.0, "sga": 1860000000.0, "operating_income": 6023000000.0, "interest_expense": 543000000.0, "pretax_income": 5710000000.0, "income_tax": 709000000.0, "net_income_incl_nci": null, "net_income": 5001000000.0, "net_income_common": 4973000000.0, "eps_basic": 5.47, "eps_diluted": 5.45, "shares_basic": 909000000.0, "shares_diluted": 913000000.0, "dps_declared": 5.5, "operating_lease_cost": null }, "sources": [ "10-K:0000097476-26-000059" ], "value_sources": { "revenue": [ "10-K:0000097476-26-000059" ], "cost_of_revenue": [ "10-K:0000097476-26-000059" ], "gross_profit": [ "10-K:0000097476-26-000059" ], "rnd": [ "10-K:0000097476-26-000059" ], "sga": [ "10-K:0000097476-26-000059" ], "operating_income": [ "10-K:0000097476-26-000059" ], "interest_expense": [ "10-K:0000097476-26-000059" ], "pretax_income": [ "10-K:0000097476-26-000059" ], "income_tax": [ "10-K:0000097476-26-000059" ], "net_income": [ "10-K:0000097476-26-000059" ], "net_income_common": [ "10-K:0000097476-26-000059" ], "eps_basic": [ "10-K:0000097476-26-000059" ], "eps_diluted": [ "10-K:0000097476-26-000059" ], "shares_basic": [ "10-K:0000097476-26-000059" ], "shares_diluted": [ "10-K:0000097476-26-000059" ], "dps_declared": [ "10-K:0000097476-26-000059" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 2518000000.0, "short_term_investments": 2224000000.0, "receivables": 1316000000.0, "inventory": 2003000000.0, "current_assets": 8310000000.0, "ppe_net": 3233000000.0, "goodwill": 4362000000.0, "intangibles": 290000000.0, "total_assets": 17283000000.0, "accounts_payable": 363000000.0, "short_term_borrowings": 0.0, "debt_current": 1051000000.0, "current_liabilities": 2381000000.0, "long_term_debt": 5499000000.0, "total_liabilities": 9549000000.0, "temporary_equity": null, "equity_parent": 7734000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 17283000000.0, "shares_outstanding": null, "retained_earnings": 40227000000.0, "preferred_stock": 0.0, "long_term_investments": 34000000.0, "equity_method_investments": null, "accrued_taxes_current": 62000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-20-000017" ], "value_sources": { "cash": [ "10-Q:0000097476-20-000017" ], "short_term_investments": [ "10-Q:0000097476-20-000017" ], "receivables": [ "10-Q:0000097476-20-000017" ], "inventory": [ "10-Q:0000097476-20-000017" ], "current_assets": [ "10-Q:0000097476-20-000017" ], "ppe_net": [ "10-Q:0000097476-20-000017" ], "goodwill": [ "10-Q:0000097476-20-000017" ], "intangibles": [ "10-Q:0000097476-20-000017" ], "total_assets": [ "10-Q:0000097476-20-000017" ], "accounts_payable": [ "10-Q:0000097476-20-000017" ], "short_term_borrowings": [ "10-Q:0000097476-20-000017" ], "debt_current": [ "10-Q:0000097476-20-000017" ], "current_liabilities": [ "10-Q:0000097476-20-000017" ], "long_term_debt": [ "10-Q:0000097476-20-000017" ], "total_liabilities": [ "10-Q:0000097476-20-000017" ], "equity_parent": [ "10-Q:0000097476-20-000017" ], "liabilities_and_equity": [ "10-Q:0000097476-20-000017" ], "retained_earnings": [ "10-Q:0000097476-20-000017" ], "preferred_stock": [ "10-Q:0000097476-20-000017" ], "long_term_investments": [ "10-Q:0000097476-20-000017" ], "accrued_taxes_current": [ "10-Q:0000097476-20-000017" ], "commercial_paper": [ "10-Q:0000097476-20-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 4294000000.0, "short_term_investments": 666000000.0, "receivables": 1176000000.0, "inventory": 2136000000.0, "current_assets": 8488000000.0, "ppe_net": 3201000000.0, "goodwill": 4362000000.0, "intangibles": 240000000.0, "total_assets": 17445000000.0, "accounts_payable": 409000000.0, "short_term_borrowings": 0.0, "debt_current": 551000000.0, "current_liabilities": 2163000000.0, "long_term_debt": 6245000000.0, "total_liabilities": 9801000000.0, "temporary_equity": null, "equity_parent": 7644000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 17445000000.0, "shares_outstanding": null, "retained_earnings": 40780000000.0, "preferred_stock": 0.0, "long_term_investments": 36000000.0, "equity_method_investments": null, "accrued_taxes_current": 179000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-20-000026" ], "value_sources": { "cash": [ "10-Q:0000097476-20-000026" ], "short_term_investments": [ "10-Q:0000097476-20-000026" ], "receivables": [ "10-Q:0000097476-20-000026" ], "inventory": [ "10-Q:0000097476-20-000026" ], "current_assets": [ "10-Q:0000097476-20-000026" ], "ppe_net": [ "10-Q:0000097476-20-000026" ], "goodwill": [ "10-Q:0000097476-20-000026" ], "intangibles": [ "10-Q:0000097476-20-000026" ], "total_assets": [ "10-Q:0000097476-20-000026" ], "accounts_payable": [ "10-Q:0000097476-20-000026" ], "short_term_borrowings": [ "10-Q:0000097476-20-000026" ], "debt_current": [ "10-Q:0000097476-20-000026" ], "current_liabilities": [ "10-Q:0000097476-20-000026" ], "long_term_debt": [ "10-Q:0000097476-20-000026" ], "total_liabilities": [ "10-Q:0000097476-20-000026" ], "equity_parent": [ "10-Q:0000097476-20-000026" ], "liabilities_and_equity": [ "10-Q:0000097476-20-000026" ], "retained_earnings": [ "10-Q:0000097476-20-000026" ], "preferred_stock": [ "10-Q:0000097476-20-000026" ], "long_term_investments": [ "10-Q:0000097476-20-000026" ], "accrued_taxes_current": [ "10-Q:0000097476-20-000026" ], "commercial_paper": [ "10-Q:0000097476-20-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 2822000000.0, "short_term_investments": 2696000000.0, "receivables": 1392000000.0, "inventory": 2072000000.0, "current_assets": 9259000000.0, "ppe_net": 3190000000.0, "goodwill": 4362000000.0, "intangibles": 189000000.0, "total_assets": 18207000000.0, "accounts_payable": 411000000.0, "short_term_borrowings": 0.0, "debt_current": 550000000.0, "current_liabilities": 2185000000.0, "long_term_debt": 6247000000.0, "total_liabilities": 9882000000.0, "temporary_equity": null, "equity_parent": 8325000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 18207000000.0, "shares_outstanding": null, "retained_earnings": 41305000000.0, "preferred_stock": 0.0, "long_term_investments": 47000000.0, "equity_method_investments": null, "accrued_taxes_current": 44000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-20-014630" ], "value_sources": { "cash": [ "10-Q:0001628280-20-014630" ], "short_term_investments": [ "10-Q:0001628280-20-014630" ], "receivables": [ "10-Q:0001628280-20-014630" ], "inventory": [ "10-Q:0001628280-20-014630" ], "current_assets": [ "10-Q:0001628280-20-014630" ], "ppe_net": [ "10-Q:0001628280-20-014630" ], "goodwill": [ "10-Q:0001628280-20-014630" ], "intangibles": [ "10-Q:0001628280-20-014630" ], "total_assets": [ "10-Q:0001628280-20-014630" ], "accounts_payable": [ "10-Q:0001628280-20-014630" ], "short_term_borrowings": [ "10-Q:0001628280-20-014630" ], "debt_current": [ "10-Q:0001628280-20-014630" ], "current_liabilities": [ "10-Q:0001628280-20-014630" ], "long_term_debt": [ "10-Q:0001628280-20-014630" ], "total_liabilities": [ "10-Q:0001628280-20-014630" ], "equity_parent": [ "10-Q:0001628280-20-014630" ], "liabilities_and_equity": [ "10-Q:0001628280-20-014630" ], "retained_earnings": [ "10-Q:0001628280-20-014630" ], "preferred_stock": [ "10-Q:0001628280-20-014630" ], "long_term_investments": [ "10-Q:0001628280-20-014630" ], "accrued_taxes_current": [ "10-Q:0001628280-20-014630" ], "commercial_paper": [ "10-Q:0001628280-20-014630" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 3107000000.0, "short_term_investments": 3461000000.0, "receivables": 1414000000.0, "inventory": 1955000000.0, "current_assets": 10239000000.0, "ppe_net": 3269000000.0, "goodwill": 4362000000.0, "intangibles": 152000000.0, "total_assets": 19351000000.0, "accounts_payable": 415000000.0, "short_term_borrowings": 0.0, "debt_current": 550000000.0, "current_liabilities": 2390000000.0, "long_term_debt": 6248000000.0, "total_liabilities": 10164000000.0, "temporary_equity": null, "equity_parent": 9187000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 19351000000.0, "shares_outstanding": null, "retained_earnings": 42051000000.0, "preferred_stock": 0.0, "long_term_investments": 49000000.0, "equity_method_investments": null, "accrued_taxes_current": 134000000.0, "commercial_paper": 0.0, "operating_lease_liability": 321000000.0, "operating_lease_liability_current": 72000000.0, "operating_lease_liability_noncurrent": 249000000.0, "operating_lease_discount_rate": 0.0302, "operating_lease_payments_y1": 76000000.0, "operating_lease_payments_total": 371000000.0, "operating_lease_imputed_interest": 50000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000097476-21-000006", "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "value_sources": { "cash": [ "10-K:0000097476-22-000009" ], "short_term_investments": [ "10-K:0000097476-22-000009" ], "receivables": [ "10-K:0000097476-22-000009" ], "inventory": [ "10-K:0000097476-22-000009" ], "current_assets": [ "10-K:0000097476-22-000009" ], "ppe_net": [ "10-K:0000097476-22-000009" ], "goodwill": [ "10-K:0000097476-22-000009" ], "intangibles": [ "10-Q:0000097476-21-000032" ], "total_assets": [ "10-K:0000097476-22-000009" ], "accounts_payable": [ "10-K:0000097476-22-000009" ], "short_term_borrowings": [ "10-K:0000097476-21-000006" ], "debt_current": [ "10-K:0000097476-22-000009" ], "current_liabilities": [ "10-K:0000097476-22-000009" ], "long_term_debt": [ "10-K:0000097476-22-000009" ], "total_liabilities": [ "10-K:0000097476-22-000009" ], "equity_parent": [ "10-K:0000097476-22-000009" ], "liabilities_and_equity": [ "10-K:0000097476-22-000009" ], "retained_earnings": [ "10-K:0000097476-22-000009" ], "preferred_stock": [ "10-K:0000097476-22-000009" ], "long_term_investments": [ "10-K:0000097476-22-000009" ], "accrued_taxes_current": [ "10-K:0000097476-22-000009" ], "commercial_paper": [ "10-K:0000097476-21-000006" ], "operating_lease_liability": [ "10-K:0000097476-21-000006" ], "operating_lease_liability_current": [ "10-K:0000097476-22-000009" ], "operating_lease_liability_noncurrent": [ "10-K:0000097476-22-000009" ], "operating_lease_discount_rate": [ "10-K:0000097476-22-000009" ], "operating_lease_payments_y1": [ "10-K:0000097476-21-000006" ], "operating_lease_payments_total": [ "10-K:0000097476-21-000006" ], "operating_lease_imputed_interest": [ "10-K:0000097476-21-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 2442000000.0, "short_term_investments": 4244000000.0, "receivables": 1584000000.0, "inventory": 1890000000.0, "current_assets": 10405000000.0, "ppe_net": 3431000000.0, "goodwill": 4362000000.0, "intangibles": 105000000.0, "total_assets": 19639000000.0, "accounts_payable": 567000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 1700000000.0, "long_term_debt": 6250000000.0, "total_liabilities": 9473000000.0, "temporary_equity": null, "equity_parent": 10166000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 19639000000.0, "shares_outstanding": null, "retained_earnings": 42860000000.0, "preferred_stock": 0.0, "long_term_investments": 70000000.0, "equity_method_investments": null, "accrued_taxes_current": 278000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-21-000013" ], "value_sources": { "cash": [ "10-Q:0000097476-21-000013" ], "short_term_investments": [ "10-Q:0000097476-21-000013" ], "receivables": [ "10-Q:0000097476-21-000013" ], "inventory": [ "10-Q:0000097476-21-000013" ], "current_assets": [ "10-Q:0000097476-21-000013" ], "ppe_net": [ "10-Q:0000097476-21-000013" ], "goodwill": [ "10-Q:0000097476-21-000013" ], "intangibles": [ "10-Q:0000097476-21-000013" ], "total_assets": [ "10-Q:0000097476-21-000013" ], "accounts_payable": [ "10-Q:0000097476-21-000013" ], "short_term_borrowings": [ "10-Q:0000097476-21-000013" ], "debt_current": [ "10-Q:0000097476-21-000013" ], "current_liabilities": [ "10-Q:0000097476-21-000013" ], "long_term_debt": [ "10-Q:0000097476-21-000013" ], "total_liabilities": [ "10-Q:0000097476-21-000013" ], "equity_parent": [ "10-Q:0000097476-21-000013" ], "liabilities_and_equity": [ "10-Q:0000097476-21-000013" ], "retained_earnings": [ "10-Q:0000097476-21-000013" ], "preferred_stock": [ "10-Q:0000097476-21-000013" ], "long_term_investments": [ "10-Q:0000097476-21-000013" ], "accrued_taxes_current": [ "10-Q:0000097476-21-000013" ], "commercial_paper": [ "10-Q:0000097476-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 3649000000.0, "short_term_investments": 3741000000.0, "receivables": 1591000000.0, "inventory": 1856000000.0, "current_assets": 11177000000.0, "ppe_net": 3678000000.0, "goodwill": 4362000000.0, "intangibles": 57000000.0, "total_assets": 20603000000.0, "accounts_payable": 587000000.0, "short_term_borrowings": 0.0, "debt_current": 499000000.0, "current_liabilities": 2201000000.0, "long_term_debt": 5752000000.0, "total_liabilities": 9450000000.0, "temporary_equity": null, "equity_parent": 11153000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 20603000000.0, "shares_outstanding": null, "retained_earnings": 43846000000.0, "preferred_stock": 0.0, "long_term_investments": 71000000.0, "equity_method_investments": null, "accrued_taxes_current": 107000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-21-000020" ], "value_sources": { "cash": [ "10-Q:0000097476-21-000020" ], "short_term_investments": [ "10-Q:0000097476-21-000020" ], "receivables": [ "10-Q:0000097476-21-000020" ], "inventory": [ "10-Q:0000097476-21-000020" ], "current_assets": [ "10-Q:0000097476-21-000020" ], "ppe_net": [ "10-Q:0000097476-21-000020" ], "goodwill": [ "10-Q:0000097476-21-000020" ], "intangibles": [ "10-Q:0000097476-21-000020" ], "total_assets": [ "10-Q:0000097476-21-000020" ], "accounts_payable": [ "10-Q:0000097476-21-000020" ], "short_term_borrowings": [ "10-Q:0000097476-21-000020" ], "debt_current": [ "10-Q:0000097476-21-000020" ], "current_liabilities": [ "10-Q:0000097476-21-000020" ], "long_term_debt": [ "10-Q:0000097476-21-000020" ], "total_liabilities": [ "10-Q:0000097476-21-000020" ], "equity_parent": [ "10-Q:0000097476-21-000020" ], "liabilities_and_equity": [ "10-Q:0000097476-21-000020" ], "retained_earnings": [ "10-Q:0000097476-21-000020" ], "preferred_stock": [ "10-Q:0000097476-21-000020" ], "long_term_investments": [ "10-Q:0000097476-21-000020" ], "accrued_taxes_current": [ "10-Q:0000097476-21-000020" ], "commercial_paper": [ "10-Q:0000097476-21-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 5663000000.0, "short_term_investments": 4119000000.0, "receivables": 1653000000.0, "inventory": 1863000000.0, "current_assets": 13585000000.0, "ppe_net": 4021000000.0, "goodwill": 4362000000.0, "intangibles": 9000000.0, "total_assets": 23273000000.0, "accounts_payable": 596000000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 2413000000.0, "long_term_debt": 7239000000.0, "total_liabilities": 11122000000.0, "temporary_equity": null, "equity_parent": 12151000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 23273000000.0, "shares_outstanding": null, "retained_earnings": 44847000000.0, "preferred_stock": 0.0, "long_term_investments": 73000000.0, "equity_method_investments": null, "accrued_taxes_current": 101000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-21-000032" ], "value_sources": { "cash": [ "10-Q:0000097476-21-000032" ], "short_term_investments": [ "10-Q:0000097476-21-000032" ], "receivables": [ "10-Q:0000097476-21-000032" ], "inventory": [ "10-Q:0000097476-21-000032" ], "current_assets": [ "10-Q:0000097476-21-000032" ], "ppe_net": [ "10-Q:0000097476-21-000032" ], "goodwill": [ "10-Q:0000097476-21-000032" ], "intangibles": [ "10-Q:0000097476-21-000032" ], "total_assets": [ "10-Q:0000097476-21-000032" ], "accounts_payable": [ "10-Q:0000097476-21-000032" ], "short_term_borrowings": [ "10-Q:0000097476-21-000032" ], "debt_current": [ "10-Q:0000097476-21-000032" ], "current_liabilities": [ "10-Q:0000097476-21-000032" ], "long_term_debt": [ "10-Q:0000097476-21-000032" ], "total_liabilities": [ "10-Q:0000097476-21-000032" ], "equity_parent": [ "10-Q:0000097476-21-000032" ], "liabilities_and_equity": [ "10-Q:0000097476-21-000032" ], "retained_earnings": [ "10-Q:0000097476-21-000032" ], "preferred_stock": [ "10-Q:0000097476-21-000032" ], "long_term_investments": [ "10-Q:0000097476-21-000032" ], "accrued_taxes_current": [ "10-Q:0000097476-21-000032" ], "commercial_paper": [ "10-Q:0000097476-21-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 4631000000.0, "short_term_investments": 5108000000.0, "receivables": 1701000000.0, "inventory": 1910000000.0, "current_assets": 13685000000.0, "ppe_net": 5141000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 24676000000.0, "accounts_payable": 571000000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 2569000000.0, "long_term_debt": 7241000000.0, "total_liabilities": 11343000000.0, "temporary_equity": null, "equity_parent": 13333000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 24676000000.0, "shares_outstanding": null, "retained_earnings": 45919000000.0, "preferred_stock": 0.0, "long_term_investments": 62000000.0, "equity_method_investments": null, "accrued_taxes_current": 121000000.0, "commercial_paper": 0.0, "operating_lease_liability": 465000000.0, "operating_lease_liability_current": 82000000.0, "operating_lease_liability_noncurrent": 383000000.0, "operating_lease_discount_rate": 0.0251, "operating_lease_payments_y1": 84000000.0, "operating_lease_payments_total": 525000000.0, "operating_lease_imputed_interest": 60000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000097476-22-000009", "10-K:0000097476-23-000007" ], "value_sources": { "cash": [ "10-K:0000097476-23-000007" ], "short_term_investments": [ "10-K:0000097476-23-000007" ], "receivables": [ "10-K:0000097476-23-000007" ], "inventory": [ "10-K:0000097476-23-000007" ], "current_assets": [ "10-K:0000097476-23-000007" ], "ppe_net": [ "10-K:0000097476-23-000007" ], "goodwill": [ "10-K:0000097476-23-000007" ], "total_assets": [ "10-K:0000097476-23-000007" ], "accounts_payable": [ "10-K:0000097476-23-000007" ], "short_term_borrowings": [ "10-K:0000097476-22-000009" ], "debt_current": [ "10-K:0000097476-23-000007" ], "current_liabilities": [ "10-K:0000097476-23-000007" ], "long_term_debt": [ "10-K:0000097476-23-000007" ], "total_liabilities": [ "10-K:0000097476-23-000007" ], "equity_parent": [ "10-K:0000097476-23-000007" ], "liabilities_and_equity": [ "10-K:0000097476-23-000007" ], "retained_earnings": [ "10-K:0000097476-23-000007" ], "preferred_stock": [ "10-K:0000097476-23-000007" ], "long_term_investments": [ "10-K:0000097476-23-000007" ], "accrued_taxes_current": [ "10-K:0000097476-23-000007" ], "commercial_paper": [ "10-K:0000097476-22-000009" ], "operating_lease_liability": [ "10-K:0000097476-22-000009" ], "operating_lease_liability_current": [ "10-K:0000097476-23-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000097476-23-000007" ], "operating_lease_discount_rate": [ "10-K:0000097476-23-000007" ], "operating_lease_payments_y1": [ "10-K:0000097476-22-000009" ], "operating_lease_payments_total": [ "10-K:0000097476-22-000009" ], "operating_lease_imputed_interest": [ "10-K:0000097476-22-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 3505000000.0, "short_term_investments": 6320000000.0, "receivables": 1795000000.0, "inventory": 2060000000.0, "current_assets": 14010000000.0, "ppe_net": 5439000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 25276000000.0, "accounts_payable": 641000000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 2528000000.0, "long_term_debt": 7242000000.0, "total_liabilities": 11259000000.0, "temporary_equity": null, "equity_parent": 14017000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 25276000000.0, "shares_outstanding": null, "retained_earnings": 47053000000.0, "preferred_stock": 0.0, "long_term_investments": 50000000.0, "equity_method_investments": null, "accrued_taxes_current": 405000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-22-000028" ], "value_sources": { "cash": [ "10-Q:0000097476-22-000028" ], "short_term_investments": [ "10-Q:0000097476-22-000028" ], "receivables": [ "10-Q:0000097476-22-000028" ], "inventory": [ "10-Q:0000097476-22-000028" ], "current_assets": [ "10-Q:0000097476-22-000028" ], "ppe_net": [ "10-Q:0000097476-22-000028" ], "goodwill": [ "10-Q:0000097476-22-000028" ], "total_assets": [ "10-Q:0000097476-22-000028" ], "accounts_payable": [ "10-Q:0000097476-22-000028" ], "short_term_borrowings": [ "10-Q:0000097476-22-000028" ], "debt_current": [ "10-Q:0000097476-22-000028" ], "current_liabilities": [ "10-Q:0000097476-22-000028" ], "long_term_debt": [ "10-Q:0000097476-22-000028" ], "total_liabilities": [ "10-Q:0000097476-22-000028" ], "equity_parent": [ "10-Q:0000097476-22-000028" ], "liabilities_and_equity": [ "10-Q:0000097476-22-000028" ], "retained_earnings": [ "10-Q:0000097476-22-000028" ], "preferred_stock": [ "10-Q:0000097476-22-000028" ], "long_term_investments": [ "10-Q:0000097476-22-000028" ], "accrued_taxes_current": [ "10-Q:0000097476-22-000028" ], "commercial_paper": [ "10-Q:0000097476-22-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 3802000000.0, "short_term_investments": 4585000000.0, "receivables": 2190000000.0, "inventory": 2199000000.0, "current_assets": 13043000000.0, "ppe_net": 5931000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 24723000000.0, "accounts_payable": 712000000.0, "short_term_borrowings": 0.0, "debt_current": 499000000.0, "current_liabilities": 2560000000.0, "long_term_debt": 6745000000.0, "total_liabilities": 10631000000.0, "temporary_equity": null, "equity_parent": 14092000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 24723000000.0, "shares_outstanding": null, "retained_earnings": 48280000000.0, "preferred_stock": 0.0, "long_term_investments": 39000000.0, "equity_method_investments": null, "accrued_taxes_current": 115000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-22-000040" ], "value_sources": { "cash": [ "10-Q:0000097476-22-000040" ], "short_term_investments": [ "10-Q:0000097476-22-000040" ], "receivables": [ "10-Q:0000097476-22-000040" ], "inventory": [ "10-Q:0000097476-22-000040" ], "current_assets": [ "10-Q:0000097476-22-000040" ], "ppe_net": [ "10-Q:0000097476-22-000040" ], "goodwill": [ "10-Q:0000097476-22-000040" ], "total_assets": [ "10-Q:0000097476-22-000040" ], "accounts_payable": [ "10-Q:0000097476-22-000040" ], "short_term_borrowings": [ "10-Q:0000097476-22-000040" ], "debt_current": [ "10-Q:0000097476-22-000040" ], "current_liabilities": [ "10-Q:0000097476-22-000040" ], "long_term_debt": [ "10-Q:0000097476-22-000040" ], "total_liabilities": [ "10-Q:0000097476-22-000040" ], "equity_parent": [ "10-Q:0000097476-22-000040" ], "liabilities_and_equity": [ "10-Q:0000097476-22-000040" ], "retained_earnings": [ "10-Q:0000097476-22-000040" ], "preferred_stock": [ "10-Q:0000097476-22-000040" ], "long_term_investments": [ "10-Q:0000097476-22-000040" ], "accrued_taxes_current": [ "10-Q:0000097476-22-000040" ], "commercial_paper": [ "10-Q:0000097476-22-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 3169000000.0, "short_term_investments": 5921000000.0, "receivables": 2040000000.0, "inventory": 2404000000.0, "current_assets": 13772000000.0, "ppe_net": 6485000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 26057000000.0, "accounts_payable": 780000000.0, "short_term_borrowings": 0.0, "debt_current": 499000000.0, "current_liabilities": 2798000000.0, "long_term_debt": 7438000000.0, "total_liabilities": 11550000000.0, "temporary_equity": null, "equity_parent": 14507000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 26057000000.0, "shares_outstanding": null, "retained_earnings": 49519000000.0, "preferred_stock": 0.0, "long_term_investments": 37000000.0, "equity_method_investments": null, "accrued_taxes_current": 123000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-22-000048" ], "value_sources": { "cash": [ "10-Q:0000097476-22-000048" ], "short_term_investments": [ "10-Q:0000097476-22-000048" ], "receivables": [ "10-Q:0000097476-22-000048" ], "inventory": [ "10-Q:0000097476-22-000048" ], "current_assets": [ "10-Q:0000097476-22-000048" ], "ppe_net": [ "10-Q:0000097476-22-000048" ], "goodwill": [ "10-Q:0000097476-22-000048" ], "total_assets": [ "10-Q:0000097476-22-000048" ], "accounts_payable": [ "10-Q:0000097476-22-000048" ], "short_term_borrowings": [ "10-Q:0000097476-22-000048" ], "debt_current": [ "10-Q:0000097476-22-000048" ], "current_liabilities": [ "10-Q:0000097476-22-000048" ], "long_term_debt": [ "10-Q:0000097476-22-000048" ], "total_liabilities": [ "10-Q:0000097476-22-000048" ], "equity_parent": [ "10-Q:0000097476-22-000048" ], "liabilities_and_equity": [ "10-Q:0000097476-22-000048" ], "retained_earnings": [ "10-Q:0000097476-22-000048" ], "preferred_stock": [ "10-Q:0000097476-22-000048" ], "long_term_investments": [ "10-Q:0000097476-22-000048" ], "accrued_taxes_current": [ "10-Q:0000097476-22-000048" ], "commercial_paper": [ "10-Q:0000097476-22-000048" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 3050000000.0, "short_term_investments": 6017000000.0, "receivables": 1895000000.0, "inventory": 2757000000.0, "current_assets": 14021000000.0, "ppe_net": 6876000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 27207000000.0, "accounts_payable": 851000000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 2985000000.0, "long_term_debt": 8235000000.0, "total_liabilities": 12630000000.0, "temporary_equity": null, "equity_parent": 14577000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 27207000000.0, "shares_outstanding": null, "retained_earnings": 50353000000.0, "preferred_stock": 0.0, "long_term_investments": 34000000.0, "equity_method_investments": null, "accrued_taxes_current": 189000000.0, "commercial_paper": 0.0, "operating_lease_liability": 419000000.0, "operating_lease_liability_current": 75000000.0, "operating_lease_liability_noncurrent": 344000000.0, "operating_lease_discount_rate": 0.0271, "operating_lease_payments_y1": 81000000.0, "operating_lease_payments_total": 474000000.0, "operating_lease_imputed_interest": 55000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000097476-23-000007", "10-K:0000097476-24-000007" ], "value_sources": { "cash": [ "10-K:0000097476-24-000007" ], "short_term_investments": [ "10-K:0000097476-24-000007" ], "receivables": [ "10-K:0000097476-24-000007" ], "inventory": [ "10-K:0000097476-24-000007" ], "current_assets": [ "10-K:0000097476-24-000007" ], "ppe_net": [ "10-K:0000097476-24-000007" ], "goodwill": [ "10-K:0000097476-24-000007" ], "total_assets": [ "10-K:0000097476-24-000007" ], "accounts_payable": [ "10-K:0000097476-24-000007" ], "short_term_borrowings": [ "10-K:0000097476-23-000007" ], "debt_current": [ "10-K:0000097476-24-000007" ], "current_liabilities": [ "10-K:0000097476-24-000007" ], "long_term_debt": [ "10-K:0000097476-24-000007" ], "total_liabilities": [ "10-K:0000097476-24-000007" ], "equity_parent": [ "10-K:0000097476-24-000007" ], "liabilities_and_equity": [ "10-K:0000097476-24-000007" ], "retained_earnings": [ "10-K:0000097476-24-000007" ], "preferred_stock": [ "10-K:0000097476-24-000007" ], "long_term_investments": [ "10-K:0000097476-24-000007" ], "accrued_taxes_current": [ "10-K:0000097476-24-000007" ], "commercial_paper": [ "10-K:0000097476-23-000007" ], "operating_lease_liability": [ "10-K:0000097476-23-000007" ], "operating_lease_liability_current": [ "10-K:0000097476-24-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000097476-24-000007" ], "operating_lease_discount_rate": [ "10-K:0000097476-24-000007" ], "operating_lease_payments_y1": [ "10-K:0000097476-23-000007" ], "operating_lease_payments_total": [ "10-K:0000097476-23-000007" ], "operating_lease_imputed_interest": [ "10-K:0000097476-23-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 4477000000.0, "short_term_investments": 5068000000.0, "receivables": 1877000000.0, "inventory": 3288000000.0, "current_assets": 15023000000.0, "ppe_net": 7665000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 29220000000.0, "accounts_payable": 952000000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 2904000000.0, "long_term_debt": 9626000000.0, "total_liabilities": 13977000000.0, "temporary_equity": null, "equity_parent": 15243000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 29220000000.0, "shares_outstanding": null, "retained_earnings": 50930000000.0, "preferred_stock": 0.0, "long_term_investments": 29000000.0, "equity_method_investments": null, "accrued_taxes_current": 372000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-23-000025" ], "value_sources": { "cash": [ "10-Q:0000097476-23-000025" ], "short_term_investments": [ "10-Q:0000097476-23-000025" ], "receivables": [ "10-Q:0000097476-23-000025" ], "inventory": [ "10-Q:0000097476-23-000025" ], "current_assets": [ "10-Q:0000097476-23-000025" ], "ppe_net": [ "10-Q:0000097476-23-000025" ], "goodwill": [ "10-Q:0000097476-23-000025" ], "total_assets": [ "10-Q:0000097476-23-000025" ], "accounts_payable": [ "10-Q:0000097476-23-000025" ], "short_term_borrowings": [ "10-Q:0000097476-23-000025" ], "debt_current": [ "10-Q:0000097476-23-000025" ], "current_liabilities": [ "10-Q:0000097476-23-000025" ], "long_term_debt": [ "10-Q:0000097476-23-000025" ], "total_liabilities": [ "10-Q:0000097476-23-000025" ], "equity_parent": [ "10-Q:0000097476-23-000025" ], "liabilities_and_equity": [ "10-Q:0000097476-23-000025" ], "retained_earnings": [ "10-Q:0000097476-23-000025" ], "preferred_stock": [ "10-Q:0000097476-23-000025" ], "long_term_investments": [ "10-Q:0000097476-23-000025" ], "accrued_taxes_current": [ "10-Q:0000097476-23-000025" ], "commercial_paper": [ "10-Q:0000097476-23-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 3439000000.0, "short_term_investments": 6113000000.0, "receivables": 1956000000.0, "inventory": 3729000000.0, "current_assets": 15514000000.0, "ppe_net": 8525000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 30939000000.0, "accounts_payable": 923000000.0, "short_term_borrowings": 0.0, "debt_current": 299000000.0, "current_liabilities": 2711000000.0, "long_term_debt": 10920000000.0, "total_liabilities": 14999000000.0, "temporary_equity": null, "equity_parent": 15940000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 30939000000.0, "shares_outstanding": null, "retained_earnings": 51522000000.0, "preferred_stock": 0.0, "long_term_investments": 31000000.0, "equity_method_investments": null, "accrued_taxes_current": 121000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-23-000035" ], "value_sources": { "cash": [ "10-Q:0000097476-23-000035" ], "short_term_investments": [ "10-Q:0000097476-23-000035" ], "receivables": [ "10-Q:0000097476-23-000035" ], "inventory": [ "10-Q:0000097476-23-000035" ], "current_assets": [ "10-Q:0000097476-23-000035" ], "ppe_net": [ "10-Q:0000097476-23-000035" ], "goodwill": [ "10-Q:0000097476-23-000035" ], "total_assets": [ "10-Q:0000097476-23-000035" ], "accounts_payable": [ "10-Q:0000097476-23-000035" ], "short_term_borrowings": [ "10-Q:0000097476-23-000035" ], "debt_current": [ "10-Q:0000097476-23-000035" ], "current_liabilities": [ "10-Q:0000097476-23-000035" ], "long_term_debt": [ "10-Q:0000097476-23-000035" ], "total_liabilities": [ "10-Q:0000097476-23-000035" ], "equity_parent": [ "10-Q:0000097476-23-000035" ], "liabilities_and_equity": [ "10-Q:0000097476-23-000035" ], "retained_earnings": [ "10-Q:0000097476-23-000035" ], "preferred_stock": [ "10-Q:0000097476-23-000035" ], "long_term_investments": [ "10-Q:0000097476-23-000035" ], "accrued_taxes_current": [ "10-Q:0000097476-23-000035" ], "commercial_paper": [ "10-Q:0000097476-23-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 2566000000.0, "short_term_investments": 6382000000.0, "receivables": 1976000000.0, "inventory": 3908000000.0, "current_assets": 15097000000.0, "ppe_net": 9320000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 31638000000.0, "accounts_payable": 713000000.0, "short_term_borrowings": 0.0, "debt_current": 300000000.0, "current_liabilities": 2652000000.0, "long_term_debt": 10922000000.0, "total_liabilities": 15007000000.0, "temporary_equity": null, "equity_parent": 16631000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 31638000000.0, "shares_outstanding": null, "retained_earnings": 52098000000.0, "preferred_stock": 0.0, "long_term_investments": 32000000.0, "equity_method_investments": null, "accrued_taxes_current": 108000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-23-000041" ], "value_sources": { "cash": [ "10-Q:0000097476-23-000041" ], "short_term_investments": [ "10-Q:0000097476-23-000041" ], "receivables": [ "10-Q:0000097476-23-000041" ], "inventory": [ "10-Q:0000097476-23-000041" ], "current_assets": [ "10-Q:0000097476-23-000041" ], "ppe_net": [ "10-Q:0000097476-23-000041" ], "goodwill": [ "10-Q:0000097476-23-000041" ], "total_assets": [ "10-Q:0000097476-23-000041" ], "accounts_payable": [ "10-Q:0000097476-23-000041" ], "short_term_borrowings": [ "10-Q:0000097476-23-000041" ], "debt_current": [ "10-Q:0000097476-23-000041" ], "current_liabilities": [ "10-Q:0000097476-23-000041" ], "long_term_debt": [ "10-Q:0000097476-23-000041" ], "total_liabilities": [ "10-Q:0000097476-23-000041" ], "equity_parent": [ "10-Q:0000097476-23-000041" ], "liabilities_and_equity": [ "10-Q:0000097476-23-000041" ], "retained_earnings": [ "10-Q:0000097476-23-000041" ], "preferred_stock": [ "10-Q:0000097476-23-000041" ], "long_term_investments": [ "10-Q:0000097476-23-000041" ], "accrued_taxes_current": [ "10-Q:0000097476-23-000041" ], "commercial_paper": [ "10-Q:0000097476-23-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2964000000.0, "short_term_investments": 5611000000.0, "receivables": 1787000000.0, "inventory": 3999000000.0, "current_assets": 15122000000.0, "ppe_net": 9999000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 32348000000.0, "accounts_payable": 802000000.0, "short_term_borrowings": 0.0, "debt_current": 599000000.0, "current_liabilities": 3320000000.0, "long_term_debt": 10624000000.0, "total_liabilities": 15451000000.0, "temporary_equity": null, "equity_parent": 16897000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 32348000000.0, "shares_outstanding": null, "retained_earnings": 52283000000.0, "preferred_stock": 0.0, "long_term_investments": 34000000.0, "equity_method_investments": null, "accrued_taxes_current": 172000000.0, "commercial_paper": 0.0, "operating_lease_liability": 566000000.0, "operating_lease_liability_current": 88000000.0, "operating_lease_liability_noncurrent": 478000000.0, "operating_lease_discount_rate": 0.0422, "operating_lease_payments_y1": 94000000.0, "operating_lease_payments_total": 730000000.0, "operating_lease_imputed_interest": 164000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000097476-24-000007", "10-K:0000097476-25-000007" ], "value_sources": { "cash": [ "10-K:0000097476-25-000007" ], "short_term_investments": [ "10-K:0000097476-25-000007" ], "receivables": [ "10-K:0000097476-25-000007" ], "inventory": [ "10-K:0000097476-25-000007" ], "current_assets": [ "10-K:0000097476-25-000007" ], "ppe_net": [ "10-K:0000097476-25-000007" ], "goodwill": [ "10-K:0000097476-25-000007" ], "total_assets": [ "10-K:0000097476-25-000007" ], "accounts_payable": [ "10-K:0000097476-25-000007" ], "short_term_borrowings": [ "10-K:0000097476-24-000007" ], "debt_current": [ "10-K:0000097476-25-000007" ], "current_liabilities": [ "10-K:0000097476-25-000007" ], "long_term_debt": [ "10-K:0000097476-25-000007" ], "total_liabilities": [ "10-K:0000097476-25-000007" ], "equity_parent": [ "10-K:0000097476-25-000007" ], "liabilities_and_equity": [ "10-K:0000097476-25-000007" ], "retained_earnings": [ "10-K:0000097476-25-000007" ], "preferred_stock": [ "10-K:0000097476-25-000007" ], "long_term_investments": [ "10-K:0000097476-25-000007" ], "accrued_taxes_current": [ "10-K:0000097476-25-000007" ], "commercial_paper": [ "10-K:0000097476-24-000007" ], "operating_lease_liability": [ "10-K:0000097476-24-000007" ], "operating_lease_liability_current": [ "10-K:0000097476-25-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000097476-25-000007" ], "operating_lease_discount_rate": [ "10-K:0000097476-25-000007" ], "operating_lease_payments_y1": [ "10-K:0000097476-24-000007" ], "operating_lease_payments_total": [ "10-K:0000097476-24-000007" ], "operating_lease_imputed_interest": [ "10-K:0000097476-24-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 2483000000.0, "short_term_investments": 7910000000.0, "receivables": 1671000000.0, "inventory": 4083000000.0, "current_assets": 17448000000.0, "ppe_net": 10442000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 34885000000.0, "accounts_payable": 551000000.0, "short_term_borrowings": 0.0, "debt_current": 1349000000.0, "current_liabilities": 3553000000.0, "long_term_debt": 12840000000.0, "total_liabilities": 17902000000.0, "temporary_equity": null, "equity_parent": 16983000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 34885000000.0, "shares_outstanding": null, "retained_earnings": 52199000000.0, "preferred_stock": 0.0, "long_term_investments": 28000000.0, "equity_method_investments": null, "accrued_taxes_current": 378000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-24-000021" ], "value_sources": { "cash": [ "10-Q:0000097476-24-000021" ], "short_term_investments": [ "10-Q:0000097476-24-000021" ], "receivables": [ "10-Q:0000097476-24-000021" ], "inventory": [ "10-Q:0000097476-24-000021" ], "current_assets": [ "10-Q:0000097476-24-000021" ], "ppe_net": [ "10-Q:0000097476-24-000021" ], "goodwill": [ "10-Q:0000097476-24-000021" ], "total_assets": [ "10-Q:0000097476-24-000021" ], "accounts_payable": [ "10-Q:0000097476-24-000021" ], "short_term_borrowings": [ "10-Q:0000097476-24-000021" ], "debt_current": [ "10-Q:0000097476-24-000021" ], "current_liabilities": [ "10-Q:0000097476-24-000021" ], "long_term_debt": [ "10-Q:0000097476-24-000021" ], "total_liabilities": [ "10-Q:0000097476-24-000021" ], "equity_parent": [ "10-Q:0000097476-24-000021" ], "liabilities_and_equity": [ "10-Q:0000097476-24-000021" ], "retained_earnings": [ "10-Q:0000097476-24-000021" ], "preferred_stock": [ "10-Q:0000097476-24-000021" ], "long_term_investments": [ "10-Q:0000097476-24-000021" ], "accrued_taxes_current": [ "10-Q:0000097476-24-000021" ], "commercial_paper": [ "10-Q:0000097476-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 2740000000.0, "short_term_investments": 6948000000.0, "receivables": 1711000000.0, "inventory": 4106000000.0, "current_assets": 16789000000.0, "ppe_net": 11174000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 35048000000.0, "accounts_payable": 858000000.0, "short_term_borrowings": 0.0, "debt_current": 1049000000.0, "current_liabilities": 3637000000.0, "long_term_debt": 12842000000.0, "total_liabilities": 17834000000.0, "temporary_equity": null, "equity_parent": 17214000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 35048000000.0, "shares_outstanding": null, "retained_earnings": 52135000000.0, "preferred_stock": 0.0, "long_term_investments": 27000000.0, "equity_method_investments": null, "accrued_taxes_current": 178000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-24-000030" ], "value_sources": { "cash": [ "10-Q:0000097476-24-000030" ], "short_term_investments": [ "10-Q:0000097476-24-000030" ], "receivables": [ "10-Q:0000097476-24-000030" ], "inventory": [ "10-Q:0000097476-24-000030" ], "current_assets": [ "10-Q:0000097476-24-000030" ], "ppe_net": [ "10-Q:0000097476-24-000030" ], "goodwill": [ "10-Q:0000097476-24-000030" ], "total_assets": [ "10-Q:0000097476-24-000030" ], "accounts_payable": [ "10-Q:0000097476-24-000030" ], "short_term_borrowings": [ "10-Q:0000097476-24-000030" ], "debt_current": [ "10-Q:0000097476-24-000030" ], "current_liabilities": [ "10-Q:0000097476-24-000030" ], "long_term_debt": [ "10-Q:0000097476-24-000030" ], "total_liabilities": [ "10-Q:0000097476-24-000030" ], "equity_parent": [ "10-Q:0000097476-24-000030" ], "liabilities_and_equity": [ "10-Q:0000097476-24-000030" ], "retained_earnings": [ "10-Q:0000097476-24-000030" ], "preferred_stock": [ "10-Q:0000097476-24-000030" ], "long_term_investments": [ "10-Q:0000097476-24-000030" ], "accrued_taxes_current": [ "10-Q:0000097476-24-000030" ], "commercial_paper": [ "10-Q:0000097476-24-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 2589000000.0, "short_term_investments": 6163000000.0, "receivables": 1862000000.0, "inventory": 4296000000.0, "current_assets": 15872000000.0, "ppe_net": 11802000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 35321000000.0, "accounts_payable": 794000000.0, "short_term_borrowings": 0.0, "debt_current": 1049000000.0, "current_liabilities": 3686000000.0, "long_term_debt": 12844000000.0, "total_liabilities": 18053000000.0, "temporary_equity": null, "equity_parent": 17268000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 35321000000.0, "shares_outstanding": null, "retained_earnings": 52304000000.0, "preferred_stock": 0.0, "long_term_investments": 26000000.0, "equity_method_investments": null, "accrued_taxes_current": 108000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 681000000.0, "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:0000097476-24-000042" ], "value_sources": { "cash": [ "10-Q:0000097476-24-000042" ], "short_term_investments": [ "10-Q:0000097476-24-000042" ], "receivables": [ "10-Q:0000097476-24-000042" ], "inventory": [ "10-Q:0000097476-24-000042" ], "current_assets": [ "10-Q:0000097476-24-000042" ], "ppe_net": [ "10-Q:0000097476-24-000042" ], "goodwill": [ "10-Q:0000097476-24-000042" ], "total_assets": [ "10-Q:0000097476-24-000042" ], "accounts_payable": [ "10-Q:0000097476-24-000042" ], "short_term_borrowings": [ "10-Q:0000097476-24-000042" ], "debt_current": [ "10-Q:0000097476-24-000042" ], "current_liabilities": [ "10-Q:0000097476-24-000042" ], "long_term_debt": [ "10-Q:0000097476-24-000042" ], "total_liabilities": [ "10-Q:0000097476-24-000042" ], "equity_parent": [ "10-Q:0000097476-24-000042" ], "liabilities_and_equity": [ "10-Q:0000097476-24-000042" ], "retained_earnings": [ "10-Q:0000097476-24-000042" ], "preferred_stock": [ "10-Q:0000097476-24-000042" ], "long_term_investments": [ "10-Q:0000097476-24-000042" ], "accrued_taxes_current": [ "10-Q:0000097476-24-000042" ], "commercial_paper": [ "10-Q:0000097476-24-000042" ], "operating_lease_liability_noncurrent": [ "10-Q:0000097476-24-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 3200000000.0, "short_term_investments": 4380000000.0, "receivables": 1719000000.0, "inventory": 4527000000.0, "current_assets": 15026000000.0, "ppe_net": 11347000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 35509000000.0, "accounts_payable": 820000000.0, "short_term_borrowings": 0.0, "debt_current": 750000000.0, "current_liabilities": 3643000000.0, "long_term_debt": 12846000000.0, "total_liabilities": 18606000000.0, "temporary_equity": null, "equity_parent": 16903000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 35509000000.0, "shares_outstanding": null, "retained_earnings": 52262000000.0, "preferred_stock": 0.0, "long_term_investments": 23000000.0, "equity_method_investments": null, "accrued_taxes_current": 159000000.0, "commercial_paper": 0.0, "operating_lease_liability": 781000000.0, "operating_lease_liability_current": 118000000.0, "operating_lease_liability_noncurrent": 663000000.0, "operating_lease_discount_rate": 0.0453, "operating_lease_payments_y1": 121000000.0, "operating_lease_payments_total": 999000000.0, "operating_lease_imputed_interest": 218000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000097476-25-000007", "10-K:0000097476-26-000059" ], "value_sources": { "cash": [ "10-K:0000097476-26-000059" ], "short_term_investments": [ "10-K:0000097476-26-000059" ], "receivables": [ "10-K:0000097476-26-000059" ], "inventory": [ "10-K:0000097476-26-000059" ], "current_assets": [ "10-K:0000097476-26-000059" ], "ppe_net": [ "10-K:0000097476-26-000059" ], "goodwill": [ "10-K:0000097476-26-000059" ], "total_assets": [ "10-K:0000097476-26-000059" ], "accounts_payable": [ "10-K:0000097476-26-000059" ], "short_term_borrowings": [ "10-K:0000097476-25-000007" ], "debt_current": [ "10-K:0000097476-26-000059" ], "current_liabilities": [ "10-K:0000097476-26-000059" ], "long_term_debt": [ "10-K:0000097476-26-000059" ], "total_liabilities": [ "10-K:0000097476-26-000059" ], "equity_parent": [ "10-K:0000097476-26-000059" ], "liabilities_and_equity": [ "10-K:0000097476-26-000059" ], "retained_earnings": [ "10-K:0000097476-26-000059" ], "preferred_stock": [ "10-K:0000097476-26-000059" ], "long_term_investments": [ "10-K:0000097476-26-000059" ], "accrued_taxes_current": [ "10-K:0000097476-26-000059" ], "commercial_paper": [ "10-K:0000097476-25-000007" ], "operating_lease_liability": [ "10-K:0000097476-25-000007" ], "operating_lease_liability_current": [ "10-K:0000097476-26-000059" ], "operating_lease_liability_noncurrent": [ "10-K:0000097476-26-000059" ], "operating_lease_discount_rate": [ "10-K:0000097476-26-000059" ], "operating_lease_payments_y1": [ "10-K:0000097476-25-000007" ], "operating_lease_payments_total": [ "10-K:0000097476-25-000007" ], "operating_lease_imputed_interest": [ "10-K:0000097476-25-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 2763000000.0, "short_term_investments": 2242000000.0, "receivables": 1860000000.0, "inventory": 4687000000.0, "current_assets": 13086000000.0, "ppe_net": 11811000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 33757000000.0, "accounts_payable": 866000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 2489000000.0, "long_term_debt": 12848000000.0, "total_liabilities": 17351000000.0, "temporary_equity": null, "equity_parent": 16406000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 33757000000.0, "shares_outstanding": null, "retained_earnings": 52196000000.0, "preferred_stock": 0.0, "long_term_investments": 20000000.0, "equity_method_investments": null, "accrued_taxes_current": 284000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-25-000027" ], "value_sources": { "cash": [ "10-Q:0000097476-25-000027" ], "short_term_investments": [ "10-Q:0000097476-25-000027" ], "receivables": [ "10-Q:0000097476-25-000027" ], "inventory": [ "10-Q:0000097476-25-000027" ], "current_assets": [ "10-Q:0000097476-25-000027" ], "ppe_net": [ "10-Q:0000097476-25-000027" ], "goodwill": [ "10-Q:0000097476-25-000027" ], "total_assets": [ "10-Q:0000097476-25-000027" ], "accounts_payable": [ "10-Q:0000097476-25-000027" ], "short_term_borrowings": [ "10-Q:0000097476-25-000027" ], "debt_current": [ "10-Q:0000097476-25-000027" ], "current_liabilities": [ "10-Q:0000097476-25-000027" ], "long_term_debt": [ "10-Q:0000097476-25-000027" ], "total_liabilities": [ "10-Q:0000097476-25-000027" ], "equity_parent": [ "10-Q:0000097476-25-000027" ], "liabilities_and_equity": [ "10-Q:0000097476-25-000027" ], "retained_earnings": [ "10-Q:0000097476-25-000027" ], "preferred_stock": [ "10-Q:0000097476-25-000027" ], "long_term_investments": [ "10-Q:0000097476-25-000027" ], "accrued_taxes_current": [ "10-Q:0000097476-25-000027" ], "commercial_paper": [ "10-Q:0000097476-25-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 3044000000.0, "short_term_investments": 2315000000.0, "receivables": 1934000000.0, "inventory": 4812000000.0, "current_assets": 14484000000.0, "ppe_net": 12321000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 34933000000.0, "accounts_payable": 881000000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 2492000000.0, "long_term_debt": 14043000000.0, "total_liabilities": 18530000000.0, "temporary_equity": null, "equity_parent": 16403000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 34933000000.0, "shares_outstanding": null, "retained_earnings": 52249000000.0, "preferred_stock": 0.0, "long_term_investments": 17000000.0, "equity_method_investments": null, "accrued_taxes_current": 53000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-25-000036" ], "value_sources": { "cash": [ "10-Q:0000097476-25-000036" ], "short_term_investments": [ "10-Q:0000097476-25-000036" ], "receivables": [ "10-Q:0000097476-25-000036" ], "inventory": [ "10-Q:0000097476-25-000036" ], "current_assets": [ "10-Q:0000097476-25-000036" ], "ppe_net": [ "10-Q:0000097476-25-000036" ], "goodwill": [ "10-Q:0000097476-25-000036" ], "total_assets": [ "10-Q:0000097476-25-000036" ], "accounts_payable": [ "10-Q:0000097476-25-000036" ], "short_term_borrowings": [ "10-Q:0000097476-25-000036" ], "debt_current": [ "10-Q:0000097476-25-000036" ], "current_liabilities": [ "10-Q:0000097476-25-000036" ], "long_term_debt": [ "10-Q:0000097476-25-000036" ], "total_liabilities": [ "10-Q:0000097476-25-000036" ], "equity_parent": [ "10-Q:0000097476-25-000036" ], "liabilities_and_equity": [ "10-Q:0000097476-25-000036" ], "retained_earnings": [ "10-Q:0000097476-25-000036" ], "preferred_stock": [ "10-Q:0000097476-25-000036" ], "long_term_investments": [ "10-Q:0000097476-25-000036" ], "accrued_taxes_current": [ "10-Q:0000097476-25-000036" ], "commercial_paper": [ "10-Q:0000097476-25-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 3311000000.0, "short_term_investments": 1875000000.0, "receivables": 2062000000.0, "inventory": 4829000000.0, "current_assets": 13876000000.0, "ppe_net": 12348000000.0, "goodwill": 4362000000.0, "intangibles": null, "total_assets": 35004000000.0, "accounts_payable": 779000000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 3118000000.0, "long_term_debt": 13546000000.0, "total_liabilities": 18377000000.0, "temporary_equity": null, "equity_parent": 16627000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 35004000000.0, "shares_outstanding": null, "retained_earnings": 52369000000.0, "preferred_stock": 0.0, "long_term_investments": 17000000.0, "equity_method_investments": null, "accrued_taxes_current": 79000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-25-000060" ], "value_sources": { "cash": [ "10-Q:0000097476-25-000060" ], "short_term_investments": [ "10-Q:0000097476-25-000060" ], "receivables": [ "10-Q:0000097476-25-000060" ], "inventory": [ "10-Q:0000097476-25-000060" ], "current_assets": [ "10-Q:0000097476-25-000060" ], "ppe_net": [ "10-Q:0000097476-25-000060" ], "goodwill": [ "10-Q:0000097476-25-000060" ], "total_assets": [ "10-Q:0000097476-25-000060" ], "accounts_payable": [ "10-Q:0000097476-25-000060" ], "short_term_borrowings": [ "10-Q:0000097476-25-000060" ], "debt_current": [ "10-Q:0000097476-25-000060" ], "current_liabilities": [ "10-Q:0000097476-25-000060" ], "long_term_debt": [ "10-Q:0000097476-25-000060" ], "total_liabilities": [ "10-Q:0000097476-25-000060" ], "equity_parent": [ "10-Q:0000097476-25-000060" ], "liabilities_and_equity": [ "10-Q:0000097476-25-000060" ], "retained_earnings": [ "10-Q:0000097476-25-000060" ], "preferred_stock": [ "10-Q:0000097476-25-000060" ], "long_term_investments": [ "10-Q:0000097476-25-000060" ], "accrued_taxes_current": [ "10-Q:0000097476-25-000060" ], "commercial_paper": [ "10-Q:0000097476-25-000060" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 3225000000.0, "short_term_investments": 1656000000.0, "receivables": 1963000000.0, "inventory": 4804000000.0, "current_assets": 13750000000.0, "ppe_net": 12320000000.0, "goodwill": 4330000000.0, "intangibles": 238000000.0, "total_assets": 34585000000.0, "accounts_payable": 756000000.0, "short_term_borrowings": 0.0, "debt_current": 500000000.0, "current_liabilities": 3159000000.0, "long_term_debt": 13548000000.0, "total_liabilities": 18312000000.0, "temporary_equity": null, "equity_parent": 16273000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 34585000000.0, "shares_outstanding": null, "retained_earnings": 52236000000.0, "preferred_stock": 0.0, "long_term_investments": 16000000.0, "equity_method_investments": null, "accrued_taxes_current": 67000000.0, "commercial_paper": 0.0, "operating_lease_liability": 731000000.0, "operating_lease_liability_current": 119000000.0, "operating_lease_liability_noncurrent": 612000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 122000000.0, "operating_lease_payments_total": 920000000.0, "operating_lease_imputed_interest": 189000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000097476-26-000059", "10-Q:0000097476-26-000152" ], "value_sources": { "cash": [ "10-Q:0000097476-26-000152" ], "short_term_investments": [ "10-Q:0000097476-26-000152" ], "receivables": [ "10-Q:0000097476-26-000152" ], "inventory": [ "10-Q:0000097476-26-000152" ], "current_assets": [ "10-Q:0000097476-26-000152" ], "ppe_net": [ "10-Q:0000097476-26-000152" ], "goodwill": [ "10-Q:0000097476-26-000152" ], "intangibles": [ "10-Q:0000097476-26-000152" ], "total_assets": [ "10-Q:0000097476-26-000152" ], "accounts_payable": [ "10-Q:0000097476-26-000152" ], "short_term_borrowings": [ "10-K:0000097476-26-000059" ], "debt_current": [ "10-Q:0000097476-26-000152" ], "current_liabilities": [ "10-Q:0000097476-26-000152" ], "long_term_debt": [ "10-Q:0000097476-26-000152" ], "total_liabilities": [ "10-Q:0000097476-26-000152" ], "equity_parent": [ "10-Q:0000097476-26-000152" ], "liabilities_and_equity": [ "10-Q:0000097476-26-000152" ], "retained_earnings": [ "10-Q:0000097476-26-000152" ], "preferred_stock": [ "10-Q:0000097476-26-000152" ], "long_term_investments": [ "10-Q:0000097476-26-000152" ], "accrued_taxes_current": [ "10-Q:0000097476-26-000152" ], "commercial_paper": [ "10-K:0000097476-26-000059" ], "operating_lease_liability": [ "10-K:0000097476-26-000059" ], "operating_lease_liability_current": [ "10-K:0000097476-26-000059" ], "operating_lease_liability_noncurrent": [ "10-K:0000097476-26-000059" ], "operating_lease_discount_rate": [ "10-K:0000097476-26-000059" ], "operating_lease_payments_y1": [ "10-K:0000097476-26-000059" ], "operating_lease_payments_total": [ "10-K:0000097476-26-000059" ], "operating_lease_imputed_interest": [ "10-K:0000097476-26-000059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 3549000000.0, "short_term_investments": 1554000000.0, "receivables": 2245000000.0, "inventory": 4695000000.0, "current_assets": 13796000000.0, "ppe_net": 12145000000.0, "goodwill": 4330000000.0, "intangibles": null, "total_assets": 34393000000.0, "accounts_payable": 638000000.0, "short_term_borrowings": 0.0, "debt_current": 1149000000.0, "current_liabilities": 3096000000.0, "long_term_debt": 12901000000.0, "total_liabilities": 17615000000.0, "temporary_equity": null, "equity_parent": 16778000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 34393000000.0, "shares_outstanding": null, "retained_earnings": 52483000000.0, "preferred_stock": 0.0, "long_term_investments": 15000000.0, "equity_method_investments": null, "accrued_taxes_current": 138000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-26-000101" ], "value_sources": { "cash": [ "10-Q:0000097476-26-000101" ], "short_term_investments": [ "10-Q:0000097476-26-000101" ], "receivables": [ "10-Q:0000097476-26-000101" ], "inventory": [ "10-Q:0000097476-26-000101" ], "current_assets": [ "10-Q:0000097476-26-000101" ], "ppe_net": [ "10-Q:0000097476-26-000101" ], "goodwill": [ "10-Q:0000097476-26-000101" ], "total_assets": [ "10-Q:0000097476-26-000101" ], "accounts_payable": [ "10-Q:0000097476-26-000101" ], "short_term_borrowings": [ "10-Q:0000097476-26-000101" ], "debt_current": [ "10-Q:0000097476-26-000101" ], "current_liabilities": [ "10-Q:0000097476-26-000101" ], "long_term_debt": [ "10-Q:0000097476-26-000101" ], "total_liabilities": [ "10-Q:0000097476-26-000101" ], "equity_parent": [ "10-Q:0000097476-26-000101" ], "liabilities_and_equity": [ "10-Q:0000097476-26-000101" ], "retained_earnings": [ "10-Q:0000097476-26-000101" ], "preferred_stock": [ "10-Q:0000097476-26-000101" ], "long_term_investments": [ "10-Q:0000097476-26-000101" ], "accrued_taxes_current": [ "10-Q:0000097476-26-000101" ], "commercial_paper": [ "10-Q:0000097476-26-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 3660000000.0, "short_term_investments": 3341000000.0, "receivables": 2520000000.0, "inventory": 4605000000.0, "current_assets": 15757000000.0, "ppe_net": 11911000000.0, "goodwill": 4330000000.0, "intangibles": 314000000.0, "total_assets": 35882000000.0, "accounts_payable": 680000000.0, "short_term_borrowings": 0.0, "debt_current": 1149000000.0, "current_liabilities": 3244000000.0, "long_term_debt": 12903000000.0, "total_liabilities": 17875000000.0, "temporary_equity": null, "equity_parent": 18007000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 35882000000.0, "shares_outstanding": null, "retained_earnings": 53161000000.0, "preferred_stock": 0.0, "long_term_investments": 15000000.0, "equity_method_investments": null, "accrued_taxes_current": 70000000.0, "commercial_paper": 0.0, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097476-26-000152" ], "value_sources": { "cash": [ "10-Q:0000097476-26-000152" ], "short_term_investments": [ "10-Q:0000097476-26-000152" ], "receivables": [ "10-Q:0000097476-26-000152" ], "inventory": [ "10-Q:0000097476-26-000152" ], "current_assets": [ "10-Q:0000097476-26-000152" ], "ppe_net": [ "10-Q:0000097476-26-000152" ], "goodwill": [ "10-Q:0000097476-26-000152" ], "intangibles": [ "10-Q:0000097476-26-000152" ], "total_assets": [ "10-Q:0000097476-26-000152" ], "accounts_payable": [ "10-Q:0000097476-26-000152" ], "short_term_borrowings": [ "10-Q:0000097476-26-000152" ], "debt_current": [ "10-Q:0000097476-26-000152" ], "current_liabilities": [ "10-Q:0000097476-26-000152" ], "long_term_debt": [ "10-Q:0000097476-26-000152" ], "total_liabilities": [ "10-Q:0000097476-26-000152" ], "equity_parent": [ "10-Q:0000097476-26-000152" ], "liabilities_and_equity": [ "10-Q:0000097476-26-000152" ], "retained_earnings": [ "10-Q:0000097476-26-000152" ], "preferred_stock": [ "10-Q:0000097476-26-000152" ], "long_term_investments": [ "10-Q:0000097476-26-000152" ], "accrued_taxes_current": [ "10-Q:0000097476-26-000152" ], "commercial_paper": [ "10-Q:0000097476-26-000152" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 851000000.0, "cfi": 826000000.0, "cff": -1596000000.0, "capex": 161000000.0, "d_and_a": 186000000.0, "sbc": 63000000.0, "dividends_paid": 841000000.0, "buybacks": 1641000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 186000000.0, "amortisation_intangibles": 50000000.0, "goodwill_impairment": 0.0, "deferred_tax": -34000000.0, "change_receivables": 242000000.0, "change_inventories": 2000000.0, "change_payables": 0.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 749000000.0 }, "sources": [ "10-Q:0000097476-20-000017", "10-Q:0000097476-21-000013" ], "value_sources": { "cfo": [ "10-Q:0000097476-21-000013" ], "cfi": [ "10-Q:0000097476-21-000013" ], "cff": [ "10-Q:0000097476-21-000013" ], "capex": [ "10-Q:0000097476-21-000013" ], "d_and_a": [ "10-Q:0000097476-21-000013" ], "sbc": [ "10-Q:0000097476-21-000013" ], "dividends_paid": [ "10-Q:0000097476-21-000013" ], "buybacks": [ "10-Q:0000097476-21-000013" ], "depreciation": [ "10-Q:0000097476-21-000013" ], "amortisation_intangibles": [ "10-Q:0000097476-21-000013" ], "goodwill_impairment": [ "10-Q:0000097476-20-000017" ], "deferred_tax": [ "10-Q:0000097476-21-000013" ], "change_receivables": [ "10-Q:0000097476-21-000013" ], "change_inventories": [ "10-Q:0000097476-21-000013" ], "change_payables": [ "10-Q:0000097476-21-000013" ], "proceeds_debt_issuance": [ "10-Q:0000097476-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 1720000000.0, "cfi": 1437000000.0, "cff": -1381000000.0, "capex": 130000000.0, "d_and_a": 184000000.0, "sbc": 69000000.0, "dividends_paid": 823000000.0, "buybacks": 882000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 184000000.0, "amortisation_intangibles": 50000000.0, "goodwill_impairment": 0.0, "deferred_tax": -30000000.0, "change_receivables": -140000000.0, "change_inventories": 133000000.0, "change_payables": 73000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 749000000.0 }, "sources": [ "10-Q:0000097476-20-000017", "10-Q:0000097476-20-000026", "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "value_sources": { "cfo": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "cfi": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "cff": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "capex": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "d_and_a": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "sbc": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "dividends_paid": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "buybacks": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "depreciation": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "amortisation_intangibles": [ "10-Q:0000097476-20-000026" ], "goodwill_impairment": [ "10-Q:0000097476-20-000017", "10-Q:0000097476-20-000026" ], "deferred_tax": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "change_receivables": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "change_inventories": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "change_payables": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ], "proceeds_debt_issuance": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1443000000.0, "cfi": -2189000000.0, "cff": -726000000.0, "capex": 146000000.0, "d_and_a": 183000000.0, "sbc": 50000000.0, "dividends_paid": 825000000.0, "buybacks": 15000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 183000000.0, "amortisation_intangibles": 51000000.0, "goodwill_impairment": 0.0, "deferred_tax": -51000000.0, "change_receivables": 216000000.0, "change_inventories": -64000000.0, "change_payables": -13000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-20-000026", "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032", "10-Q:0001628280-20-014630" ], "value_sources": { "cfo": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "cfi": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "cff": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "capex": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "d_and_a": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "sbc": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "dividends_paid": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "buybacks": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "depreciation": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "amortisation_intangibles": [ "10-Q:0001628280-20-014630" ], "goodwill_impairment": [ "10-Q:0000097476-20-000026", "10-Q:0001628280-20-014630" ], "deferred_tax": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "change_receivables": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "change_inventories": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "change_payables": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ], "proceeds_debt_issuance": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-21-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 2125000000.0, "cfi": -996000000.0, "cff": -844000000.0, "capex": 212000000.0, "d_and_a": 180000000.0, "sbc": 42000000.0, "dividends_paid": 937000000.0, "buybacks": 15000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 180000000.0, "amortisation_intangibles": 47000000.0, "goodwill_impairment": 0.0, "deferred_tax": -22000000.0, "change_receivables": 22000000.0, "change_inventories": -117000000.0, "change_payables": 3000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032", "10-Q:0001628280-20-014630" ], "value_sources": { "cfo": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "cfi": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "cff": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "capex": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "d_and_a": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "sbc": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "dividends_paid": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "buybacks": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "depreciation": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "amortisation_intangibles": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "goodwill_impairment": [ "10-K:0000097476-22-000009", "10-Q:0001628280-20-014630" ], "deferred_tax": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "change_receivables": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "change_inventories": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "change_payables": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ], "proceeds_debt_issuance": [ "10-K:0000097476-22-000009", "10-Q:0000097476-21-000032" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "goodwill_impairment": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 1850000000.0, "cfi": -1109000000.0, "cff": -1406000000.0, "capex": 308000000.0, "d_and_a": 179000000.0, "sbc": 61000000.0, "dividends_paid": 940000000.0, "buybacks": 100000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 179000000.0, "amortisation_intangibles": 47000000.0, "goodwill_impairment": null, "deferred_tax": 8000000.0, "change_receivables": 170000000.0, "change_inventories": -65000000.0, "change_payables": 69000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-22-000028" ], "value_sources": { "cfo": [ "10-Q:0000097476-22-000028" ], "cfi": [ "10-Q:0000097476-22-000028" ], "cff": [ "10-Q:0000097476-22-000028" ], "capex": [ "10-Q:0000097476-22-000028" ], "d_and_a": [ "10-Q:0000097476-22-000028" ], "sbc": [ "10-Q:0000097476-22-000028" ], "dividends_paid": [ "10-Q:0000097476-22-000028" ], "buybacks": [ "10-Q:0000097476-22-000028" ], "depreciation": [ "10-Q:0000097476-22-000028" ], "amortisation_intangibles": [ "10-Q:0000097476-22-000028" ], "deferred_tax": [ "10-Q:0000097476-22-000028" ], "change_receivables": [ "10-Q:0000097476-22-000028" ], "change_inventories": [ "10-Q:0000097476-22-000028" ], "change_payables": [ "10-Q:0000097476-22-000028" ], "proceeds_debt_issuance": [ "10-Q:0000097476-21-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 2121000000.0, "cfi": 127000000.0, "cff": -1041000000.0, "capex": 386000000.0, "d_and_a": 184000000.0, "sbc": 69000000.0, "dividends_paid": 942000000.0, "buybacks": 146000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 184000000.0, "amortisation_intangibles": 48000000.0, "goodwill_impairment": null, "deferred_tax": -1000000.0, "change_receivables": 7000000.0, "change_inventories": -40000000.0, "change_payables": -17000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020", "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "value_sources": { "cfo": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "cfi": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "cff": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "capex": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "d_and_a": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "sbc": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "dividends_paid": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "buybacks": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "depreciation": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "amortisation_intangibles": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "deferred_tax": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "change_receivables": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "change_inventories": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "change_payables": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "proceeds_debt_issuance": [ "10-Q:0000097476-21-000013", "10-Q:0000097476-21-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 2428000000.0, "cfi": -884000000.0, "cff": 470000000.0, "capex": 486000000.0, "d_and_a": 192000000.0, "sbc": 50000000.0, "dividends_paid": 942000000.0, "buybacks": 139000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 192000000.0, "amortisation_intangibles": 47000000.0, "goodwill_impairment": null, "deferred_tax": 12000000.0, "change_receivables": 62000000.0, "change_inventories": 13000000.0, "change_payables": 35000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1495000000.0 }, "sources": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "value_sources": { "cfo": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "cfi": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "cff": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "capex": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "d_and_a": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "sbc": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "dividends_paid": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "buybacks": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "depreciation": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "amortisation_intangibles": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "deferred_tax": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "change_receivables": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "change_inventories": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "change_payables": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "proceeds_debt_issuance": [ "10-Q:0000097476-21-000020", "10-Q:0000097476-22-000048" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 2357000000.0, "cfi": -2229000000.0, "cff": -1160000000.0, "capex": 1282000000.0, "d_and_a": 200000000.0, "sbc": 50000000.0, "dividends_paid": 1062000000.0, "buybacks": 142000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 200000000.0, "amortisation_intangibles": 0.0, "goodwill_impairment": null, "deferred_tax": -4000000.0, "change_receivables": 48000000.0, "change_inventories": 47000000.0, "change_payables": -54000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "value_sources": { "cfo": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "cfi": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "cff": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "capex": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "d_and_a": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "sbc": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "dividends_paid": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "buybacks": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "depreciation": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "amortisation_intangibles": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "deferred_tax": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "change_receivables": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "change_inventories": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "change_payables": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ], "proceeds_debt_issuance": [ "10-K:0000097476-23-000007", "10-Q:0000097476-22-000048" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 2144000000.0, "cfi": -1668000000.0, "cff": -1602000000.0, "capex": 443000000.0, "d_and_a": 200000000.0, "sbc": 74000000.0, "dividends_paid": 1063000000.0, "buybacks": 589000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 200000000.0, "amortisation_intangibles": 0.0, "goodwill_impairment": null, "deferred_tax": -1000000.0, "change_receivables": 94000000.0, "change_inventories": 150000000.0, "change_payables": 11000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-23-000025" ], "value_sources": { "cfo": [ "10-Q:0000097476-23-000025" ], "cfi": [ "10-Q:0000097476-23-000025" ], "cff": [ "10-Q:0000097476-23-000025" ], "capex": [ "10-Q:0000097476-23-000025" ], "d_and_a": [ "10-Q:0000097476-23-000025" ], "sbc": [ "10-Q:0000097476-23-000025" ], "dividends_paid": [ "10-Q:0000097476-23-000025" ], "buybacks": [ "10-Q:0000097476-23-000025" ], "depreciation": [ "10-Q:0000097476-23-000025" ], "amortisation_intangibles": [ "10-Q:0000097476-22-000028" ], "deferred_tax": [ "10-Q:0000097476-23-000025" ], "change_receivables": [ "10-Q:0000097476-23-000025" ], "change_inventories": [ "10-Q:0000097476-23-000025" ], "change_payables": [ "10-Q:0000097476-23-000025" ], "proceeds_debt_issuance": [ "10-Q:0000097476-23-000025" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 1768000000.0, "cfi": 1225000000.0, "cff": -2696000000.0, "capex": 597000000.0, "d_and_a": 227000000.0, "sbc": 85000000.0, "dividends_paid": 1060000000.0, "buybacks": 1182000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 227000000.0, "amortisation_intangibles": 0.0, "goodwill_impairment": null, "deferred_tax": -14000000.0, "change_receivables": 395000000.0, "change_inventories": 139000000.0, "change_payables": 19000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040", "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "value_sources": { "cfo": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "cfi": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "cff": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "capex": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "d_and_a": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "sbc": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "dividends_paid": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "buybacks": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "depreciation": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "amortisation_intangibles": [ "10-Q:0000097476-22-000028", "10-Q:0000097476-22-000040" ], "deferred_tax": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "change_receivables": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "change_inventories": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "change_payables": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ], "proceeds_debt_issuance": [ "10-Q:0000097476-23-000025", "10-Q:0000097476-23-000035" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 2766000000.0, "cfi": -2113000000.0, "cff": -1286000000.0, "capex": 790000000.0, "d_and_a": 249000000.0, "sbc": 68000000.0, "dividends_paid": 1051000000.0, "buybacks": 996000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 249000000.0, "amortisation_intangibles": 0.0, "goodwill_impairment": null, "deferred_tax": -3000000.0, "change_receivables": -150000000.0, "change_inventories": 205000000.0, "change_payables": 42000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 695000000.0 }, "sources": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048", "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "value_sources": { "cfo": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "cfi": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "cff": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "capex": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "d_and_a": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "sbc": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "dividends_paid": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "buybacks": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "depreciation": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "amortisation_intangibles": [ "10-Q:0000097476-22-000040", "10-Q:0000097476-22-000048" ], "deferred_tax": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "change_receivables": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "change_inventories": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "change_payables": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ], "proceeds_debt_issuance": [ "10-Q:0000097476-23-000035", "10-Q:0000097476-23-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 2042000000.0, "cfi": -1027000000.0, "cff": -1134000000.0, "capex": 967000000.0, "d_and_a": 249000000.0, "sbc": 62000000.0, "dividends_paid": 1123000000.0, "buybacks": 848000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 249000000.0, "amortisation_intangibles": 0.0, "goodwill_impairment": null, "deferred_tax": -173000000.0, "change_receivables": -145000000.0, "change_inventories": 353000000.0, "change_payables": 34000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 799000000.0 }, "sources": [ "10-K:0000097476-24-000007", "10-Q:0000097476-22-000048", "10-Q:0000097476-23-000041" ], "value_sources": { "cfo": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "cfi": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "cff": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "capex": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "d_and_a": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "sbc": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "dividends_paid": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "buybacks": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "depreciation": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "amortisation_intangibles": [ "10-K:0000097476-24-000007", "10-Q:0000097476-22-000048" ], "deferred_tax": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "change_receivables": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "change_inventories": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "change_payables": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ], "proceeds_debt_issuance": [ "10-K:0000097476-24-000007", "10-Q:0000097476-23-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1160000000.0, "cfi": 28000000.0, "cff": 239000000.0, "capex": 982000000.0, "d_and_a": 265000000.0, "sbc": 104000000.0, "dividends_paid": 1125000000.0, "buybacks": 103000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 265000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -8000000.0, "change_receivables": -18000000.0, "change_inventories": 531000000.0, "change_payables": -124000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1397000000.0 }, "sources": [ "10-Q:0000097476-24-000021" ], "value_sources": { "cfo": [ "10-Q:0000097476-24-000021" ], "cfi": [ "10-Q:0000097476-24-000021" ], "cff": [ "10-Q:0000097476-24-000021" ], "capex": [ "10-Q:0000097476-24-000021" ], "d_and_a": [ "10-Q:0000097476-24-000021" ], "sbc": [ "10-Q:0000097476-24-000021" ], "dividends_paid": [ "10-Q:0000097476-24-000021" ], "buybacks": [ "10-Q:0000097476-24-000021" ], "depreciation": [ "10-Q:0000097476-24-000021" ], "deferred_tax": [ "10-Q:0000097476-24-000021" ], "change_receivables": [ "10-Q:0000097476-24-000021" ], "change_inventories": [ "10-Q:0000097476-24-000021" ], "change_payables": [ "10-Q:0000097476-24-000021" ], "proceeds_debt_issuance": [ "10-Q:0000097476-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 1399000000.0, "cfi": -2385000000.0, "cff": -52000000.0, "capex": 1446000000.0, "d_and_a": 285000000.0, "sbc": 111000000.0, "dividends_paid": 1125000000.0, "buybacks": 79000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 285000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -52000000.0, "change_receivables": 79000000.0, "change_inventories": 441000000.0, "change_payables": 74000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1603000000.0 }, "sources": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "value_sources": { "cfo": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "cfi": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "cff": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "capex": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "d_and_a": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "sbc": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "dividends_paid": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "buybacks": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "depreciation": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "deferred_tax": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "change_receivables": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "change_inventories": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "change_payables": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ], "proceeds_debt_issuance": [ "10-Q:0000097476-24-000021", "10-Q:0000097476-24-000030" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1937000000.0, "cfi": -1694000000.0, "cff": -1116000000.0, "capex": 1495000000.0, "d_and_a": 303000000.0, "sbc": 79000000.0, "dividends_paid": 1126000000.0, "buybacks": 46000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 303000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -99000000.0, "change_receivables": 20000000.0, "change_inventories": 179000000.0, "change_payables": 27000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "value_sources": { "cfo": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "cfi": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "cff": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "capex": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "d_and_a": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "sbc": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "dividends_paid": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "buybacks": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "depreciation": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "deferred_tax": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "change_receivables": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "change_inventories": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "change_payables": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ], "proceeds_debt_issuance": [ "10-Q:0000097476-24-000030", "10-Q:0000097476-24-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 1924000000.0, "cfi": -311000000.0, "cff": -1215000000.0, "capex": 1148000000.0, "d_and_a": 322000000.0, "sbc": 68000000.0, "dividends_paid": 1181000000.0, "buybacks": 65000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 322000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -140000000.0, "change_receivables": -189000000.0, "change_inventories": 91000000.0, "change_payables": -10000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "value_sources": { "cfo": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "cfi": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "cff": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "capex": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "d_and_a": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "sbc": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "dividends_paid": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "buybacks": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "depreciation": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "deferred_tax": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "change_receivables": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "change_inventories": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "change_payables": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ], "proceeds_debt_issuance": [ "10-K:0000097476-25-000007", "10-Q:0000097476-24-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 1017000000.0, "cfi": -3329000000.0, "cff": 1831000000.0, "capex": 1248000000.0, "d_and_a": 346000000.0, "sbc": 106000000.0, "dividends_paid": 1183000000.0, "buybacks": 3000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 346000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -71000000.0, "change_receivables": -116000000.0, "change_inventories": 84000000.0, "change_payables": -77000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2980000000.0 }, "sources": [ "10-Q:0000097476-25-000027" ], "value_sources": { "cfo": [ "10-Q:0000097476-25-000027" ], "cfi": [ "10-Q:0000097476-25-000027" ], "cff": [ "10-Q:0000097476-25-000027" ], "capex": [ "10-Q:0000097476-25-000027" ], "d_and_a": [ "10-Q:0000097476-25-000027" ], "sbc": [ "10-Q:0000097476-25-000027" ], "dividends_paid": [ "10-Q:0000097476-25-000027" ], "buybacks": [ "10-Q:0000097476-25-000027" ], "depreciation": [ "10-Q:0000097476-25-000027" ], "deferred_tax": [ "10-Q:0000097476-25-000027" ], "change_receivables": [ "10-Q:0000097476-25-000027" ], "change_inventories": [ "10-Q:0000097476-25-000027" ], "change_payables": [ "10-Q:0000097476-25-000027" ], "proceeds_debt_issuance": [ "10-Q:0000097476-25-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1571000000.0, "cfi": 0.0, "cff": -1314000000.0, "capex": 1064000000.0, "d_and_a": 363000000.0, "sbc": 116000000.0, "dividends_paid": 1185000000.0, "buybacks": 71000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 363000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -85000000.0, "change_receivables": 40000000.0, "change_inventories": 23000000.0, "change_payables": 102000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "value_sources": { "cfo": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "cfi": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "cff": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "capex": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "d_and_a": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "sbc": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "dividends_paid": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "buybacks": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "depreciation": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "deferred_tax": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "change_receivables": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "change_inventories": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "change_payables": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ], "proceeds_debt_issuance": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-25-000036" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1732000000.0, "cfi": -487000000.0, "cff": -1396000000.0, "capex": 1316000000.0, "d_and_a": 383000000.0, "sbc": 87000000.0, "dividends_paid": 1187000000.0, "buybacks": 318000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 383000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -33000000.0, "change_receivables": 151000000.0, "change_inventories": 190000000.0, "change_payables": 13000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "value_sources": { "cfo": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "cfi": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "cff": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "capex": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "d_and_a": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "sbc": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "dividends_paid": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "buybacks": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "depreciation": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "deferred_tax": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "change_receivables": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "change_inventories": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "change_payables": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "proceeds_debt_issuance": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1998000000.0, "cfi": 614000000.0, "cff": -2001000000.0, "capex": 1192000000.0, "d_and_a": 416000000.0, "sbc": 78000000.0, "dividends_paid": 1240000000.0, "buybacks": 537000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 416000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -21000000.0, "change_receivables": -143000000.0, "change_inventories": 231000000.0, "change_payables": 87000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "value_sources": { "cfo": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "cfi": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "cff": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "capex": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "d_and_a": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "sbc": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "dividends_paid": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "buybacks": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "depreciation": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "deferred_tax": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "change_receivables": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "change_inventories": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "change_payables": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "proceeds_debt_issuance": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 849000000.0, "cfi": 1253000000.0, "cff": -2539000000.0, "capex": 1123000000.0, "d_and_a": 424000000.0, "sbc": 116000000.0, "dividends_paid": 1238000000.0, "buybacks": 653000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 424000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -87000000.0, "change_receivables": 141000000.0, "change_inventories": 160000000.0, "change_payables": -121000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-26-000101" ], "value_sources": { "cfo": [ "10-Q:0000097476-26-000101" ], "cfi": [ "10-Q:0000097476-26-000101" ], "cff": [ "10-Q:0000097476-26-000101" ], "capex": [ "10-Q:0000097476-26-000101" ], "d_and_a": [ "10-Q:0000097476-26-000101" ], "sbc": [ "10-Q:0000097476-26-000101" ], "dividends_paid": [ "10-Q:0000097476-26-000101" ], "buybacks": [ "10-Q:0000097476-26-000101" ], "depreciation": [ "10-Q:0000097476-26-000101" ], "deferred_tax": [ "10-Q:0000097476-26-000101" ], "change_receivables": [ "10-Q:0000097476-26-000101" ], "change_inventories": [ "10-Q:0000097476-26-000101" ], "change_payables": [ "10-Q:0000097476-26-000101" ], "proceeds_debt_issuance": [ "10-Q:0000097476-25-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1860000000.0, "cfi": -1335000000.0, "cff": -244000000.0, "capex": 1305000000.0, "d_and_a": 460000000.0, "sbc": 129000000.0, "dividends_paid": 1235000000.0, "buybacks": 302000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 460000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -50000000.0, "change_receivables": 74000000.0, "change_inventories": 125000000.0, "change_payables": 92000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1199000000.0 }, "sources": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "value_sources": { "cfo": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "cfi": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "cff": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "capex": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "d_and_a": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "sbc": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "dividends_paid": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "buybacks": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "depreciation": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "deferred_tax": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "change_receivables": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "change_inventories": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "change_payables": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "proceeds_debt_issuance": [ "10-Q:0000097476-25-000027", "10-Q:0000097476-26-000152" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 2190000000.0, "cfi": -681000000.0, "cff": -1242000000.0, "capex": 1197000000.0, "d_and_a": 497000000.0, "sbc": 93000000.0, "dividends_paid": 1236000000.0, "buybacks": 119000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 497000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 3000000.0, "change_receivables": 128000000.0, "change_inventories": 17000000.0, "change_payables": 86000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "value_sources": { "cfo": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "cfi": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "cff": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "capex": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "d_and_a": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "sbc": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "dividends_paid": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "buybacks": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "depreciation": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "deferred_tax": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "change_receivables": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "change_inventories": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "change_payables": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ], "proceeds_debt_issuance": [ "10-Q:0000097476-25-000036", "10-Q:0000097476-25-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2254000000.0, "cfi": -676000000.0, "cff": -1664000000.0, "capex": 925000000.0, "d_and_a": 537000000.0, "sbc": 81000000.0, "dividends_paid": 1290000000.0, "buybacks": 403000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 537000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 115000000.0, "change_receivables": -99000000.0, "change_inventories": -25000000.0, "change_payables": 20000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "value_sources": { "cfo": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "cfi": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "cff": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "capex": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "d_and_a": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "sbc": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "dividends_paid": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "buybacks": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "depreciation": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "deferred_tax": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "change_receivables": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "change_inventories": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "change_payables": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ], "proceeds_debt_issuance": [ "10-K:0000097476-26-000059", "10-Q:0000097476-25-000060" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1520000000.0, "cfi": -47000000.0, "cff": -1149000000.0, "capex": 676000000.0, "d_and_a": 541000000.0, "sbc": 109000000.0, "dividends_paid": 1291000000.0, "buybacks": 158000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 541000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -4000000.0, "change_receivables": 282000000.0, "change_inventories": -109000000.0, "change_payables": -125000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000097476-26-000101" ], "value_sources": { "cfo": [ "10-Q:0000097476-26-000101" ], "cfi": [ "10-Q:0000097476-26-000101" ], "cff": [ "10-Q:0000097476-26-000101" ], "capex": [ "10-Q:0000097476-26-000101" ], "d_and_a": [ "10-Q:0000097476-26-000101" ], "sbc": [ "10-Q:0000097476-26-000101" ], "dividends_paid": [ "10-Q:0000097476-26-000101" ], "buybacks": [ "10-Q:0000097476-26-000101" ], "depreciation": [ "10-Q:0000097476-26-000101" ], "deferred_tax": [ "10-Q:0000097476-26-000101" ], "change_receivables": [ "10-Q:0000097476-26-000101" ], "change_inventories": [ "10-Q:0000097476-26-000101" ], "change_payables": [ "10-Q:0000097476-26-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 2703000000.0, "cfi": -1702000000.0, "cff": -890000000.0, "capex": 514000000.0, "d_and_a": 547000000.0, "sbc": 127000000.0, "dividends_paid": 1295000000.0, "buybacks": 27000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 547000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -62000000.0, "change_receivables": 275000000.0, "change_inventories": -90000000.0, "change_payables": 101000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "value_sources": { "cfo": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "cfi": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "cff": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "capex": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "d_and_a": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "sbc": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "dividends_paid": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "buybacks": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "depreciation": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "deferred_tax": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "change_receivables": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "change_inventories": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ], "change_payables": [ "10-Q:0000097476-26-000101", "10-Q:0000097476-26-000152" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 6139000000.0, "cfi": -922000000.0, "cff": -4547000000.0, "capex": 649000000.0, "d_and_a": 733000000.0, "sbc": 224000000.0, "dividends_paid": 3426000000.0, "buybacks": 2553000000.0, "interest_paid": 182000000.0, "taxes_paid": 720000000.0, "depreciation": 733000000.0, "amortisation_intangibles": 198000000.0, "goodwill_impairment": 0.0, "deferred_tax": -137000000.0, "change_receivables": 340000000.0, "change_inventories": -46000000.0, "change_payables": 63000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1498000000.0 }, "sources": [ "10-K:0000097476-23-000007" ], "value_sources": { "cfo": [ "10-K:0000097476-23-000007" ], "cfi": [ "10-K:0000097476-23-000007" ], "cff": [ "10-K:0000097476-23-000007" ], "capex": [ "10-K:0000097476-23-000007" ], "d_and_a": [ "10-K:0000097476-23-000007" ], "sbc": [ "10-K:0000097476-23-000007" ], "dividends_paid": [ "10-K:0000097476-23-000007" ], "buybacks": [ "10-K:0000097476-23-000007" ], "interest_paid": [ "10-K:0000097476-23-000007" ], "taxes_paid": [ "10-K:0000097476-23-000007" ], "depreciation": [ "10-K:0000097476-23-000007" ], "amortisation_intangibles": [ "10-K:0000097476-23-000007" ], "goodwill_impairment": [ "10-K:0000097476-23-000007" ], "deferred_tax": [ "10-K:0000097476-23-000007" ], "change_receivables": [ "10-K:0000097476-23-000007" ], "change_inventories": [ "10-K:0000097476-23-000007" ], "change_payables": [ "10-K:0000097476-23-000007" ], "proceeds_debt_issuance": [ "10-K:0000097476-23-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 8756000000.0, "cfi": -4095000000.0, "cff": -3137000000.0, "capex": 2462000000.0, "d_and_a": 755000000.0, "sbc": 230000000.0, "dividends_paid": 3886000000.0, "buybacks": 527000000.0, "interest_paid": 181000000.0, "taxes_paid": 1200000000.0, "depreciation": 755000000.0, "amortisation_intangibles": 142000000.0, "goodwill_impairment": 0.0, "deferred_tax": 15000000.0, "change_receivables": 287000000.0, "change_inventories": -45000000.0, "change_payables": 33000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1495000000.0 }, "sources": [ "10-K:0000097476-24-000007" ], "value_sources": { "cfo": [ "10-K:0000097476-24-000007" ], "cfi": [ "10-K:0000097476-24-000007" ], "cff": [ "10-K:0000097476-24-000007" ], "capex": [ "10-K:0000097476-24-000007" ], "d_and_a": [ "10-K:0000097476-24-000007" ], "sbc": [ "10-K:0000097476-24-000007" ], "dividends_paid": [ "10-K:0000097476-24-000007" ], "buybacks": [ "10-K:0000097476-24-000007" ], "interest_paid": [ "10-K:0000097476-24-000007" ], "taxes_paid": [ "10-K:0000097476-24-000007" ], "depreciation": [ "10-K:0000097476-24-000007" ], "amortisation_intangibles": [ "10-K:0000097476-24-000007" ], "goodwill_impairment": [ "10-K:0000097476-24-000007" ], "deferred_tax": [ "10-K:0000097476-24-000007" ], "change_receivables": [ "10-K:0000097476-24-000007" ], "change_inventories": [ "10-K:0000097476-24-000007" ], "change_payables": [ "10-K:0000097476-24-000007" ], "proceeds_debt_issuance": [ "10-K:0000097476-24-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 8720000000.0, "cfi": -3583000000.0, "cff": -6718000000.0, "capex": 2797000000.0, "d_and_a": 925000000.0, "sbc": 289000000.0, "dividends_paid": 4297000000.0, "buybacks": 3615000000.0, "interest_paid": 198000000.0, "taxes_paid": 1480000000.0, "depreciation": 925000000.0, "amortisation_intangibles": 0.0, "goodwill_impairment": 0.0, "deferred_tax": -191000000.0, "change_receivables": 194000000.0, "change_inventories": 847000000.0, "change_payables": 106000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1494000000.0 }, "sources": [ "10-K:0000097476-24-000007", "10-K:0000097476-25-000007" ], "value_sources": { "cfo": [ "10-K:0000097476-25-000007" ], "cfi": [ "10-K:0000097476-25-000007" ], "cff": [ "10-K:0000097476-25-000007" ], "capex": [ "10-K:0000097476-25-000007" ], "d_and_a": [ "10-K:0000097476-25-000007" ], "sbc": [ "10-K:0000097476-25-000007" ], "dividends_paid": [ "10-K:0000097476-25-000007" ], "buybacks": [ "10-K:0000097476-25-000007" ], "interest_paid": [ "10-K:0000097476-25-000007" ], "taxes_paid": [ "10-K:0000097476-25-000007" ], "depreciation": [ "10-K:0000097476-25-000007" ], "amortisation_intangibles": [ "10-K:0000097476-24-000007" ], "goodwill_impairment": [ "10-K:0000097476-25-000007" ], "deferred_tax": [ "10-K:0000097476-25-000007" ], "change_receivables": [ "10-K:0000097476-25-000007" ], "change_inventories": [ "10-K:0000097476-25-000007" ], "change_payables": [ "10-K:0000097476-25-000007" ], "proceeds_debt_issuance": [ "10-K:0000097476-25-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 6420000000.0, "cfi": -4362000000.0, "cff": -2144000000.0, "capex": 5071000000.0, "d_and_a": 1175000000.0, "sbc": 362000000.0, "dividends_paid": 4557000000.0, "buybacks": 293000000.0, "interest_paid": 321000000.0, "taxes_paid": 1350000000.0, "depreciation": 1175000000.0, "amortisation_intangibles": 0.0, "goodwill_impairment": 0.0, "deferred_tax": -299000000.0, "change_receivables": -108000000.0, "change_inventories": 1242000000.0, "change_payables": -33000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3000000000.0 }, "sources": [ "10-K:0000097476-24-000007", "10-K:0000097476-26-000059" ], "value_sources": { "cfo": [ "10-K:0000097476-26-000059" ], "cfi": [ "10-K:0000097476-26-000059" ], "cff": [ "10-K:0000097476-26-000059" ], "capex": [ "10-K:0000097476-26-000059" ], "d_and_a": [ "10-K:0000097476-26-000059" ], "sbc": [ "10-K:0000097476-26-000059" ], "dividends_paid": [ "10-K:0000097476-26-000059" ], "buybacks": [ "10-K:0000097476-26-000059" ], "interest_paid": [ "10-K:0000097476-26-000059" ], "taxes_paid": [ "10-K:0000097476-26-000059" ], "depreciation": [ "10-K:0000097476-26-000059" ], "amortisation_intangibles": [ "10-K:0000097476-24-000007" ], "goodwill_impairment": [ "10-K:0000097476-26-000059" ], "deferred_tax": [ "10-K:0000097476-26-000059" ], "change_receivables": [ "10-K:0000097476-26-000059" ], "change_inventories": [ "10-K:0000097476-26-000059" ], "change_payables": [ "10-K:0000097476-26-000059" ], "proceeds_debt_issuance": [ "10-K:0000097476-26-000059" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 6318000000.0, "cfi": -3202000000.0, "cff": -2880000000.0, "capex": 4820000000.0, "d_and_a": 1508000000.0, "sbc": 387000000.0, "dividends_paid": 4795000000.0, "buybacks": 929000000.0, "interest_paid": 473000000.0, "taxes_paid": 451000000.0, "depreciation": 1508000000.0, "amortisation_intangibles": null, "goodwill_impairment": 0.0, "deferred_tax": -210000000.0, "change_receivables": -68000000.0, "change_inventories": 528000000.0, "change_payables": 125000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2980000000.0 }, "sources": [ "10-K:0000097476-26-000059" ], "value_sources": { "cfo": [ "10-K:0000097476-26-000059" ], "cfi": [ "10-K:0000097476-26-000059" ], "cff": [ "10-K:0000097476-26-000059" ], "capex": [ "10-K:0000097476-26-000059" ], "d_and_a": [ "10-K:0000097476-26-000059" ], "sbc": [ "10-K:0000097476-26-000059" ], "dividends_paid": [ "10-K:0000097476-26-000059" ], "buybacks": [ "10-K:0000097476-26-000059" ], "interest_paid": [ "10-K:0000097476-26-000059" ], "taxes_paid": [ "10-K:0000097476-26-000059" ], "depreciation": [ "10-K:0000097476-26-000059" ], "goodwill_impairment": [ "10-K:0000097476-26-000059" ], "deferred_tax": [ "10-K:0000097476-26-000059" ], "change_receivables": [ "10-K:0000097476-26-000059" ], "change_inventories": [ "10-K:0000097476-26-000059" ], "change_payables": [ "10-K:0000097476-26-000059" ], "proceeds_debt_issuance": [ "10-K:0000097476-26-000059" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 7153000000.0, "cfi": -1439000000.0, "cff": -5689000000.0, "capex": 4550000000.0, "d_and_a": 1918000000.0, "sbc": 419000000.0, "dividends_paid": 4999000000.0, "buybacks": 1477000000.0, "interest_paid": 542000000.0, "taxes_paid": 296000000.0, "depreciation": 1918000000.0, "amortisation_intangibles": null, "goodwill_impairment": 32000000.0, "deferred_tax": -19000000.0, "change_receivables": 244000000.0, "change_inventories": 277000000.0, "change_payables": 77000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1199000000.0 }, "sources": [ "10-K:0000097476-26-000059" ], "value_sources": { "cfo": [ "10-K:0000097476-26-000059" ], "cfi": [ "10-K:0000097476-26-000059" ], "cff": [ "10-K:0000097476-26-000059" ], "capex": [ "10-K:0000097476-26-000059" ], "d_and_a": [ "10-K:0000097476-26-000059" ], "sbc": [ "10-K:0000097476-26-000059" ], "dividends_paid": [ "10-K:0000097476-26-000059" ], "buybacks": [ "10-K:0000097476-26-000059" ], "interest_paid": [ "10-K:0000097476-26-000059" ], "taxes_paid": [ "10-K:0000097476-26-000059" ], "depreciation": [ "10-K:0000097476-26-000059" ], "goodwill_impairment": [ "10-K:0000097476-26-000059" ], "deferred_tax": [ "10-K:0000097476-26-000059" ], "change_receivables": [ "10-K:0000097476-26-000059" ], "change_inventories": [ "10-K:0000097476-26-000059" ], "change_payables": [ "10-K:0000097476-26-000059" ], "proceeds_debt_issuance": [ "10-K:0000097476-26-000059" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000097476-21-000006": { "kind": "filing", "form": "10-K", "accession": "0000097476-21-000006", "report_date": "2020-12-31", "filed": "2021-02-05", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747621000006/txn-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747621000006/" }, "10-K:0000097476-22-000009": { "kind": "filing", "form": "10-K", "accession": "0000097476-22-000009", "report_date": "2021-12-31", "filed": "2022-02-04", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747622000009/txn-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747622000009/" }, "10-K:0000097476-23-000007": { "kind": "filing", "form": "10-K", "accession": "0000097476-23-000007", "report_date": "2022-12-31", "filed": "2023-02-03", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747623000007/txn-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747623000007/" }, "10-K:0000097476-24-000007": { "kind": "filing", "form": "10-K", "accession": "0000097476-24-000007", "report_date": "2023-12-31", "filed": "2024-02-02", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747624000007/txn-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747624000007/" }, "10-K:0000097476-25-000007": { "kind": "filing", "form": "10-K", "accession": "0000097476-25-000007", "report_date": "2024-12-31", "filed": "2025-02-14", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747625000007/txn-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747625000007/" }, "10-K:0000097476-26-000059": { "kind": "filing", "form": "10-K", "accession": "0000097476-26-000059", "report_date": "2025-12-31", "filed": "2026-02-06", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747626000059/txn-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747626000059/" }, "10-Q:0000097476-20-000017": { "kind": "filing", "form": "10-Q", "accession": "0000097476-20-000017", "report_date": "2020-03-31", "filed": "2020-04-22", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747620000017/txn-20200331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747620000017/" }, "10-Q:0000097476-20-000026": { "kind": "filing", "form": "10-Q", "accession": "0000097476-20-000026", "report_date": "2020-06-30", "filed": "2020-07-22", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747620000026/txn-20200630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747620000026/" }, "10-Q:0000097476-21-000013": { "kind": "filing", "form": "10-Q", "accession": "0000097476-21-000013", "report_date": "2021-03-31", "filed": "2021-04-28", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747621000013/txn-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747621000013/" }, "10-Q:0000097476-21-000020": { "kind": "filing", "form": "10-Q", "accession": "0000097476-21-000020", "report_date": "2021-06-30", "filed": "2021-07-22", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747621000020/txn-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747621000020/" }, "10-Q:0000097476-21-000032": { "kind": "filing", "form": "10-Q", "accession": "0000097476-21-000032", "report_date": "2021-09-30", "filed": "2021-10-27", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747621000032/txn-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747621000032/" }, "10-Q:0000097476-22-000028": { "kind": "filing", "form": "10-Q", "accession": "0000097476-22-000028", "report_date": "2022-03-31", "filed": "2022-04-27", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747622000028/txn-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747622000028/" }, "10-Q:0000097476-22-000040": { "kind": "filing", "form": "10-Q", "accession": "0000097476-22-000040", "report_date": "2022-06-30", "filed": "2022-07-27", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747622000040/txn-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747622000040/" }, "10-Q:0000097476-22-000048": { "kind": "filing", "form": "10-Q", "accession": "0000097476-22-000048", "report_date": "2022-09-30", "filed": "2022-10-26", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747622000048/txn-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747622000048/" }, "10-Q:0000097476-23-000025": { "kind": "filing", "form": "10-Q", "accession": "0000097476-23-000025", "report_date": "2023-03-31", "filed": "2023-04-26", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747623000025/txn-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747623000025/" }, "10-Q:0000097476-23-000035": { "kind": "filing", "form": "10-Q", "accession": "0000097476-23-000035", "report_date": "2023-06-30", "filed": "2023-07-26", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747623000035/txn-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747623000035/" }, "10-Q:0000097476-23-000041": { "kind": "filing", "form": "10-Q", "accession": "0000097476-23-000041", "report_date": "2023-09-30", "filed": "2023-10-25", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747623000041/txn-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747623000041/" }, "10-Q:0000097476-24-000021": { "kind": "filing", "form": "10-Q", "accession": "0000097476-24-000021", "report_date": "2024-03-31", "filed": "2024-04-24", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747624000021/txn-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747624000021/" }, "10-Q:0000097476-24-000030": { "kind": "filing", "form": "10-Q", "accession": "0000097476-24-000030", "report_date": "2024-06-30", "filed": "2024-07-24", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747624000030/txn-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747624000030/" }, "10-Q:0000097476-24-000042": { "kind": "filing", "form": "10-Q", "accession": "0000097476-24-000042", "report_date": "2024-09-30", "filed": "2024-10-23", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747624000042/txn-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747624000042/" }, "10-Q:0000097476-25-000027": { "kind": "filing", "form": "10-Q", "accession": "0000097476-25-000027", "report_date": "2025-03-31", "filed": "2025-04-24", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747625000027/txn-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747625000027/" }, "10-Q:0000097476-25-000036": { "kind": "filing", "form": "10-Q", "accession": "0000097476-25-000036", "report_date": "2025-06-30", "filed": "2025-07-29", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747625000036/txn-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747625000036/" }, "10-Q:0000097476-25-000060": { "kind": "filing", "form": "10-Q", "accession": "0000097476-25-000060", "report_date": "2025-09-30", "filed": "2025-10-23", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747625000060/txn-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747625000060/" }, "10-Q:0000097476-26-000101": { "kind": "filing", "form": "10-Q", "accession": "0000097476-26-000101", "report_date": "2026-03-31", "filed": "2026-04-24", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747626000101/txn-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747626000101/" }, "10-Q:0000097476-26-000152": { "kind": "filing", "form": "10-Q", "accession": "0000097476-26-000152", "report_date": "2026-06-30", "filed": "2026-07-24", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97476/000009747626000152/txn-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000009747626000152/" }, "10-Q:0001628280-20-014630": { "kind": "filing", "form": "10-Q", "accession": "0001628280-20-014630", "report_date": "2020-09-30", "filed": "2020-10-21", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97476/000162828020014630/txn-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97476/000162828020014630/" } }, "restatements": [ { "period": "FY2021 Q4", "item": "accounts_payable", "start": null, "end": "2021-12-31", "first": { "value": 653000000.0, "source": "10-K:0000097476-22-000009", "filed": "2022-02-04" }, "latest": { "value": 571000000.0, "source": "10-K:0000097476-23-000007", "filed": "2023-02-03" }, "used": { "value": 571000000.0, "source": "10-K:0000097476-23-000007", "filed": "2023-02-03" } } ], "withheld": [], "events": [] }