{ "schema": "annalist.dataset/0.1", "company": { "id": "thermo-fisher", "name": "Thermo Fisher Scientific Inc.", "country": "US", "template": "corporate", "cik": "0000097745", "tickers": [ "TMO" ], "entity_name": "THERMO FISHER SCIENTIFIC INC.", "fiscal_year_end": "1231", "sic": "3829", "sic_description": "Measuring & Controlling Devices, NEC", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-27", "release_date": "2026-07-31" }, "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": "2020-03-28", "values": { "revenue": 6230000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 245000000.0, "sga": 1551000000.0, "operating_income": 906000000.0, "interest_expense": 126000000.0, "pretax_income": null, "income_tax": 40000000.0, "net_income_incl_nci": null, "net_income": 788000000.0, "net_income_common": 788000000.0, "eps_basic": 1.99, "eps_diluted": 1.97, "shares_basic": 397000000.0, "shares_diluted": 400000000.0, "dps_declared": 0.22, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-21-000026" ], "value_sources": { "revenue": [ "10-Q:0000097745-21-000026" ], "rnd": [ "10-Q:0000097745-21-000026" ], "sga": [ "10-Q:0000097745-21-000026" ], "operating_income": [ "10-Q:0000097745-21-000026" ], "interest_expense": [ "10-Q:0000097745-21-000026" ], "income_tax": [ "10-Q:0000097745-21-000026" ], "net_income": [ "10-Q:0000097745-21-000026" ], "net_income_common": [ "10-Q:0000097745-21-000026" ], "eps_basic": [ "10-Q:0000097745-21-000026" ], "eps_diluted": [ "10-Q:0000097745-21-000026" ], "shares_basic": [ "10-Q:0000097745-21-000026" ], "shares_diluted": [ "10-Q:0000097745-21-000026" ], "dps_declared": [ "10-Q:0000097745-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-29", "end": "2020-06-27", "values": { "revenue": 6917000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 264000000.0, "sga": 1710000000.0, "operating_income": 1391000000.0, "interest_expense": 137000000.0, "pretax_income": null, "income_tax": 97000000.0, "net_income_incl_nci": null, "net_income": 1156000000.0, "net_income_common": 1156000000.0, "eps_basic": 2.92, "eps_diluted": 2.9, "shares_basic": 395000000.0, "shares_diluted": 398000000.0, "dps_declared": 0.22, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-21-000045" ], "value_sources": { "revenue": [ "10-Q:0000097745-21-000045" ], "rnd": [ "10-Q:0000097745-21-000045" ], "sga": [ "10-Q:0000097745-21-000045" ], "operating_income": [ "10-Q:0000097745-21-000045" ], "interest_expense": [ "10-Q:0000097745-21-000045" ], "income_tax": [ "10-Q:0000097745-21-000045" ], "net_income": [ "10-Q:0000097745-21-000045" ], "net_income_common": [ "10-Q:0000097745-21-000045" ], "eps_basic": [ "10-Q:0000097745-21-000045" ], "eps_diluted": [ "10-Q:0000097745-21-000045" ], "shares_basic": [ "10-Q:0000097745-21-000045" ], "shares_diluted": [ "10-Q:0000097745-21-000045" ], "dps_declared": [ "10-Q:0000097745-21-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-28", "end": "2020-09-26", "values": { "revenue": 8521000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 296000000.0, "sga": 1592000000.0, "operating_income": 2426000000.0, "interest_expense": 144000000.0, "pretax_income": null, "income_tax": 319000000.0, "net_income_incl_nci": null, "net_income": 1933000000.0, "net_income_common": 1933000000.0, "eps_basic": 4.88, "eps_diluted": 4.84, "shares_basic": 396000000.0, "shares_diluted": 399000000.0, "dps_declared": 0.22, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-21-000058" ], "value_sources": { "revenue": [ "10-Q:0000097745-21-000058" ], "rnd": [ "10-Q:0000097745-21-000058" ], "sga": [ "10-Q:0000097745-21-000058" ], "operating_income": [ "10-Q:0000097745-21-000058" ], "interest_expense": [ "10-Q:0000097745-21-000058" ], "income_tax": [ "10-Q:0000097745-21-000058" ], "net_income": [ "10-Q:0000097745-21-000058" ], "net_income_common": [ "10-Q:0000097745-21-000058" ], "eps_basic": [ "10-Q:0000097745-21-000058" ], "eps_diluted": [ "10-Q:0000097745-21-000058" ], "shares_basic": [ "10-Q:0000097745-21-000058" ], "shares_diluted": [ "10-Q:0000097745-21-000058" ], "dps_declared": [ "10-Q:0000097745-21-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-27", "end": "2020-12-31", "values": { "revenue": 10550000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 376000000.0, "sga": 2077000000.0, "operating_income": 3071000000.0, "interest_expense": 146000000.0, "pretax_income": null, "income_tax": 394000000.0, "net_income_incl_nci": null, "net_income": 2498000000.0, "net_income_common": 2498000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "value_sources": { "revenue": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "rnd": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "sga": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "operating_income": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "interest_expense": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "income_tax": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "net_income": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "net_income_common": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-04-03", "values": { "revenue": 9906000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 320000000.0, "sga": 1826000000.0, "operating_income": 3049000000.0, "interest_expense": 125000000.0, "pretax_income": 2753000000.0, "income_tax": 416000000.0, "net_income_incl_nci": 2337000000.0, "net_income": 2337000000.0, "net_income_common": 2337000000.0, "eps_basic": 5.93, "eps_diluted": 5.88, "shares_basic": 394000000.0, "shares_diluted": 397000000.0, "dps_declared": 0.26, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-22-000027" ], "value_sources": { "revenue": [ "10-Q:0000097745-22-000027" ], "rnd": [ "10-Q:0000097745-22-000027" ], "sga": [ "10-Q:0000097745-22-000027" ], "operating_income": [ "10-Q:0000097745-22-000027" ], "interest_expense": [ "10-Q:0000097745-22-000027" ], "pretax_income": [ "10-Q:0000097745-22-000027" ], "income_tax": [ "10-Q:0000097745-22-000027" ], "net_income_incl_nci": [ "10-Q:0000097745-22-000027" ], "net_income": [ "10-Q:0000097745-22-000027" ], "net_income_common": [ "10-Q:0000097745-22-000027" ], "eps_basic": [ "10-Q:0000097745-22-000027" ], "eps_diluted": [ "10-Q:0000097745-22-000027" ], "shares_basic": [ "10-Q:0000097745-22-000027" ], "shares_diluted": [ "10-Q:0000097745-22-000027" ], "dps_declared": [ "10-Q:0000097745-22-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-04", "end": "2021-07-03", "values": { "revenue": 9273000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 343000000.0, "sga": 1899000000.0, "operating_income": 2163000000.0, "interest_expense": 122000000.0, "pretax_income": 2049000000.0, "income_tax": 219000000.0, "net_income_incl_nci": 1829000000.0, "net_income": 1828000000.0, "net_income_common": 1828000000.0, "eps_basic": 4.65, "eps_diluted": 4.61, "shares_basic": 393000000.0, "shares_diluted": 396000000.0, "dps_declared": 0.26, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-22-000047" ], "value_sources": { "revenue": [ "10-Q:0000097745-22-000047" ], "rnd": [ "10-Q:0000097745-22-000047" ], "sga": [ "10-Q:0000097745-22-000047" ], "operating_income": [ "10-Q:0000097745-22-000047" ], "interest_expense": [ "10-Q:0000097745-22-000047" ], "pretax_income": [ "10-Q:0000097745-22-000047" ], "income_tax": [ "10-Q:0000097745-22-000047" ], "net_income_incl_nci": [ "10-Q:0000097745-22-000047" ], "net_income": [ "10-Q:0000097745-22-000047" ], "net_income_common": [ "10-Q:0000097745-22-000047" ], "eps_basic": [ "10-Q:0000097745-22-000047" ], "eps_diluted": [ "10-Q:0000097745-22-000047" ], "shares_basic": [ "10-Q:0000097745-22-000047" ], "shares_diluted": [ "10-Q:0000097745-22-000047" ], "dps_declared": [ "10-Q:0000097745-22-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-04", "end": "2021-10-02", "values": { "revenue": 9330000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 351000000.0, "sga": 2004000000.0, "operating_income": 2278000000.0, "interest_expense": 128000000.0, "pretax_income": 2177000000.0, "income_tax": 271000000.0, "net_income_incl_nci": 1903000000.0, "net_income": 1902000000.0, "net_income_common": 1902000000.0, "eps_basic": 4.83, "eps_diluted": 4.79, "shares_basic": 394000000.0, "shares_diluted": 397000000.0, "dps_declared": 0.26, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-22-000057" ], "value_sources": { "revenue": [ "10-Q:0000097745-22-000057" ], "rnd": [ "10-Q:0000097745-22-000057" ], "sga": [ "10-Q:0000097745-22-000057" ], "operating_income": [ "10-Q:0000097745-22-000057" ], "interest_expense": [ "10-Q:0000097745-22-000057" ], "pretax_income": [ "10-Q:0000097745-22-000057" ], "income_tax": [ "10-Q:0000097745-22-000057" ], "net_income_incl_nci": [ "10-Q:0000097745-22-000057" ], "net_income": [ "10-Q:0000097745-22-000057" ], "net_income_common": [ "10-Q:0000097745-22-000057" ], "eps_basic": [ "10-Q:0000097745-22-000057" ], "eps_diluted": [ "10-Q:0000097745-22-000057" ], "shares_basic": [ "10-Q:0000097745-22-000057" ], "shares_diluted": [ "10-Q:0000097745-22-000057" ], "dps_declared": [ "10-Q:0000097745-22-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-03", "end": "2021-12-31", "values": { "revenue": 10702000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 392000000.0, "sga": 2278000000.0, "operating_income": 2538000000.0, "interest_expense": 161000000.0, "pretax_income": 1862000000.0, "income_tax": 203000000.0, "net_income_incl_nci": 1659000000.0, "net_income": 1658000000.0, "net_income_common": 1658000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "value_sources": { "revenue": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "rnd": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "sga": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "operating_income": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "interest_expense": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "pretax_income": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "income_tax": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "net_income_incl_nci": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "net_income": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "net_income_common": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-04-02", "values": { "revenue": 11818000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 364000000.0, "sga": 2277000000.0, "operating_income": 2821000000.0, "interest_expense": 136000000.0, "pretax_income": 2540000000.0, "income_tax": 301000000.0, "net_income_incl_nci": 2220000000.0, "net_income": 2215000000.0, "net_income_common": 2215000000.0, "eps_basic": 5.66, "eps_diluted": 5.61, "shares_basic": 392000000.0, "shares_diluted": 395000000.0, "dps_declared": 0.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-23-000033" ], "value_sources": { "revenue": [ "10-Q:0000097745-23-000033" ], "rnd": [ "10-Q:0000097745-23-000033" ], "sga": [ "10-Q:0000097745-23-000033" ], "operating_income": [ "10-Q:0000097745-23-000033" ], "interest_expense": [ "10-Q:0000097745-23-000033" ], "pretax_income": [ "10-Q:0000097745-23-000033" ], "income_tax": [ "10-Q:0000097745-23-000033" ], "net_income_incl_nci": [ "10-Q:0000097745-23-000033" ], "net_income": [ "10-Q:0000097745-23-000033" ], "net_income_common": [ "10-Q:0000097745-23-000033" ], "eps_basic": [ "10-Q:0000097745-23-000033" ], "eps_diluted": [ "10-Q:0000097745-23-000033" ], "shares_basic": [ "10-Q:0000097745-23-000033" ], "shares_diluted": [ "10-Q:0000097745-23-000033" ], "dps_declared": [ "10-Q:0000097745-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-03", "end": "2022-07-02", "values": { "revenue": 10970000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 365000000.0, "sga": 2209000000.0, "operating_income": 2001000000.0, "interest_expense": 148000000.0, "pretax_income": 1917000000.0, "income_tax": 198000000.0, "net_income_incl_nci": 1668000000.0, "net_income": 1664000000.0, "net_income_common": 1664000000.0, "eps_basic": 4.25, "eps_diluted": 4.22, "shares_basic": 392000000.0, "shares_diluted": 394000000.0, "dps_declared": 0.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-23-000059" ], "value_sources": { "revenue": [ "10-Q:0000097745-23-000059" ], "rnd": [ "10-Q:0000097745-23-000059" ], "sga": [ "10-Q:0000097745-23-000059" ], "operating_income": [ "10-Q:0000097745-23-000059" ], "interest_expense": [ "10-Q:0000097745-23-000059" ], "pretax_income": [ "10-Q:0000097745-23-000059" ], "income_tax": [ "10-Q:0000097745-23-000059" ], "net_income_incl_nci": [ "10-Q:0000097745-23-000059" ], "net_income": [ "10-Q:0000097745-23-000059" ], "net_income_common": [ "10-Q:0000097745-23-000059" ], "eps_basic": [ "10-Q:0000097745-23-000059" ], "eps_diluted": [ "10-Q:0000097745-23-000059" ], "shares_basic": [ "10-Q:0000097745-23-000059" ], "shares_diluted": [ "10-Q:0000097745-23-000059" ], "dps_declared": [ "10-Q:0000097745-23-000059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-03", "end": "2022-10-01", "values": { "revenue": 10677000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 351000000.0, "sga": 2208000000.0, "operating_income": 1710000000.0, "interest_expense": 173000000.0, "pretax_income": 1601000000.0, "income_tax": 31000000.0, "net_income_incl_nci": 1498000000.0, "net_income": 1495000000.0, "net_income_common": 1495000000.0, "eps_basic": 3.82, "eps_diluted": 3.79, "shares_basic": 392000000.0, "shares_diluted": 395000000.0, "dps_declared": 0.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-23-000069" ], "value_sources": { "revenue": [ "10-Q:0000097745-23-000069" ], "rnd": [ "10-Q:0000097745-23-000069" ], "sga": [ "10-Q:0000097745-23-000069" ], "operating_income": [ "10-Q:0000097745-23-000069" ], "interest_expense": [ "10-Q:0000097745-23-000069" ], "pretax_income": [ "10-Q:0000097745-23-000069" ], "income_tax": [ "10-Q:0000097745-23-000069" ], "net_income_incl_nci": [ "10-Q:0000097745-23-000069" ], "net_income": [ "10-Q:0000097745-23-000069" ], "net_income_common": [ "10-Q:0000097745-23-000069" ], "eps_basic": [ "10-Q:0000097745-23-000069" ], "eps_diluted": [ "10-Q:0000097745-23-000069" ], "shares_basic": [ "10-Q:0000097745-23-000069" ], "shares_diluted": [ "10-Q:0000097745-23-000069" ], "dps_declared": [ "10-Q:0000097745-23-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-02", "end": "2022-12-31", "values": { "revenue": 11450000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 391000000.0, "sga": 2299000000.0, "operating_income": 1861000000.0, "interest_expense": 269000000.0, "pretax_income": 1777000000.0, "income_tax": 173000000.0, "net_income_incl_nci": 1574000000.0, "net_income": 1576000000.0, "net_income_common": 1576000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "value_sources": { "revenue": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "rnd": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "sga": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "operating_income": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "interest_expense": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "pretax_income": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "income_tax": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "net_income_incl_nci": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "net_income": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "net_income_common": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-04-01", "values": { "revenue": 10710000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 346000000.0, "sga": 2119000000.0, "operating_income": 1563000000.0, "interest_expense": 300000000.0, "pretax_income": 1363000000.0, "income_tax": 46000000.0, "net_income_incl_nci": 1292000000.0, "net_income": 1289000000.0, "net_income_common": 1289000000.0, "eps_basic": 3.34, "eps_diluted": 3.32, "shares_basic": 386000000.0, "shares_diluted": 388000000.0, "dps_declared": 0.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-24-000023" ], "value_sources": { "revenue": [ "10-Q:0000097745-24-000023" ], "rnd": [ "10-Q:0000097745-24-000023" ], "sga": [ "10-Q:0000097745-24-000023" ], "operating_income": [ "10-Q:0000097745-24-000023" ], "interest_expense": [ "10-Q:0000097745-24-000023" ], "pretax_income": [ "10-Q:0000097745-24-000023" ], "income_tax": [ "10-Q:0000097745-24-000023" ], "net_income_incl_nci": [ "10-Q:0000097745-24-000023" ], "net_income": [ "10-Q:0000097745-24-000023" ], "net_income_common": [ "10-Q:0000097745-24-000023" ], "eps_basic": [ "10-Q:0000097745-24-000023" ], "eps_diluted": [ "10-Q:0000097745-24-000023" ], "shares_basic": [ "10-Q:0000097745-24-000023" ], "shares_diluted": [ "10-Q:0000097745-24-000023" ], "dps_declared": [ "10-Q:0000097745-24-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-02", "end": "2023-07-01", "values": { "revenue": 10687000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 345000000.0, "sga": 2145000000.0, "operating_income": 1578000000.0, "interest_expense": 326000000.0, "pretax_income": 1430000000.0, "income_tax": 52000000.0, "net_income_incl_nci": 1362000000.0, "net_income": 1361000000.0, "net_income_common": 1361000000.0, "eps_basic": 3.53, "eps_diluted": 3.51, "shares_basic": 386000000.0, "shares_diluted": 388000000.0, "dps_declared": 0.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-24-000040" ], "value_sources": { "revenue": [ "10-Q:0000097745-24-000040" ], "rnd": [ "10-Q:0000097745-24-000040" ], "sga": [ "10-Q:0000097745-24-000040" ], "operating_income": [ "10-Q:0000097745-24-000040" ], "interest_expense": [ "10-Q:0000097745-24-000040" ], "pretax_income": [ "10-Q:0000097745-24-000040" ], "income_tax": [ "10-Q:0000097745-24-000040" ], "net_income_incl_nci": [ "10-Q:0000097745-24-000040" ], "net_income": [ "10-Q:0000097745-24-000040" ], "net_income_common": [ "10-Q:0000097745-24-000040" ], "eps_basic": [ "10-Q:0000097745-24-000040" ], "eps_diluted": [ "10-Q:0000097745-24-000040" ], "shares_basic": [ "10-Q:0000097745-24-000040" ], "shares_diluted": [ "10-Q:0000097745-24-000040" ], "dps_declared": [ "10-Q:0000097745-24-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-02", "end": "2023-09-30", "values": { "revenue": 10574000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 319000000.0, "sga": 2049000000.0, "operating_income": 1864000000.0, "interest_expense": 359000000.0, "pretax_income": 1765000000.0, "income_tax": 53000000.0, "net_income_incl_nci": 1695000000.0, "net_income": 1715000000.0, "net_income_common": 1715000000.0, "eps_basic": 4.44, "eps_diluted": 4.42, "shares_basic": 386000000.0, "shares_diluted": 388000000.0, "dps_declared": 0.35, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-24-000046" ], "value_sources": { "revenue": [ "10-Q:0000097745-24-000046" ], "rnd": [ "10-Q:0000097745-24-000046" ], "sga": [ "10-Q:0000097745-24-000046" ], "operating_income": [ "10-Q:0000097745-24-000046" ], "interest_expense": [ "10-Q:0000097745-24-000046" ], "pretax_income": [ "10-Q:0000097745-24-000046" ], "income_tax": [ "10-Q:0000097745-24-000046" ], "net_income_incl_nci": [ "10-Q:0000097745-24-000046" ], "net_income": [ "10-Q:0000097745-24-000046" ], "net_income_common": [ "10-Q:0000097745-24-000046" ], "eps_basic": [ "10-Q:0000097745-24-000046" ], "eps_diluted": [ "10-Q:0000097745-24-000046" ], "shares_basic": [ "10-Q:0000097745-24-000046" ], "shares_diluted": [ "10-Q:0000097745-24-000046" ], "dps_declared": [ "10-Q:0000097745-24-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 10886000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 327000000.0, "sga": 2132000000.0, "operating_income": 1854000000.0, "interest_expense": 390000000.0, "pretax_income": 1740000000.0, "income_tax": 133000000.0, "net_income_incl_nci": 1606000000.0, "net_income": 1630000000.0, "net_income_common": 1630000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "value_sources": { "revenue": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "rnd": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "sga": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "operating_income": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "interest_expense": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "pretax_income": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "income_tax": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "net_income_incl_nci": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "net_income": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "net_income_common": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-30", "values": { "revenue": 10345000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 331000000.0, "sga": 2183000000.0, "operating_income": 1663000000.0, "interest_expense": 363000000.0, "pretax_income": 1589000000.0, "income_tax": 281000000.0, "net_income_incl_nci": 1331000000.0, "net_income": 1328000000.0, "net_income_common": 1328000000.0, "eps_basic": 3.47, "eps_diluted": 3.46, "shares_basic": 382000000.0, "shares_diluted": 384000000.0, "dps_declared": 0.39, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-25-000041" ], "value_sources": { "revenue": [ "10-Q:0000097745-25-000041" ], "rnd": [ "10-Q:0000097745-25-000041" ], "sga": [ "10-Q:0000097745-25-000041" ], "operating_income": [ "10-Q:0000097745-25-000041" ], "interest_expense": [ "10-Q:0000097745-25-000041" ], "pretax_income": [ "10-Q:0000097745-25-000041" ], "income_tax": [ "10-Q:0000097745-25-000041" ], "net_income_incl_nci": [ "10-Q:0000097745-25-000041" ], "net_income": [ "10-Q:0000097745-25-000041" ], "net_income_common": [ "10-Q:0000097745-25-000041" ], "eps_basic": [ "10-Q:0000097745-25-000041" ], "eps_diluted": [ "10-Q:0000097745-25-000041" ], "shares_basic": [ "10-Q:0000097745-25-000041" ], "shares_diluted": [ "10-Q:0000097745-25-000041" ], "dps_declared": [ "10-Q:0000097745-25-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-31", "end": "2024-06-29", "values": { "revenue": 10541000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 339000000.0, "sga": 2111000000.0, "operating_income": 1820000000.0, "interest_expense": 354000000.0, "pretax_income": 1765000000.0, "income_tax": 128000000.0, "net_income_incl_nci": 1553000000.0, "net_income": 1548000000.0, "net_income_common": 1548000000.0, "eps_basic": 4.05, "eps_diluted": 4.04, "shares_basic": 382000000.0, "shares_diluted": 383000000.0, "dps_declared": 0.39, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-25-000101" ], "value_sources": { "revenue": [ "10-Q:0000097745-25-000101" ], "rnd": [ "10-Q:0000097745-25-000101" ], "sga": [ "10-Q:0000097745-25-000101" ], "operating_income": [ "10-Q:0000097745-25-000101" ], "interest_expense": [ "10-Q:0000097745-25-000101" ], "pretax_income": [ "10-Q:0000097745-25-000101" ], "income_tax": [ "10-Q:0000097745-25-000101" ], "net_income_incl_nci": [ "10-Q:0000097745-25-000101" ], "net_income": [ "10-Q:0000097745-25-000101" ], "net_income_common": [ "10-Q:0000097745-24-000040" ], "eps_basic": [ "10-Q:0000097745-25-000101" ], "eps_diluted": [ "10-Q:0000097745-25-000101" ], "shares_basic": [ "10-Q:0000097745-25-000101" ], "shares_diluted": [ "10-Q:0000097745-25-000101" ], "dps_declared": [ "10-Q:0000097745-25-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-30", "end": "2024-09-28", "values": { "revenue": 10598000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 346000000.0, "sga": 2098000000.0, "operating_income": 1838000000.0, "interest_expense": 356000000.0, "pretax_income": 1742000000.0, "income_tax": 99000000.0, "net_income_incl_nci": 1629000000.0, "net_income": 1630000000.0, "net_income_common": 1630000000.0, "eps_basic": 4.26, "eps_diluted": 4.25, "shares_basic": 382000000.0, "shares_diluted": 384000000.0, "dps_declared": 0.39, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-24-000046", "10-Q:0000097745-25-000159" ], "value_sources": { "revenue": [ "10-Q:0000097745-25-000159" ], "rnd": [ "10-Q:0000097745-25-000159" ], "sga": [ "10-Q:0000097745-25-000159" ], "operating_income": [ "10-Q:0000097745-25-000159" ], "interest_expense": [ "10-Q:0000097745-25-000159" ], "pretax_income": [ "10-Q:0000097745-25-000159" ], "income_tax": [ "10-Q:0000097745-25-000159" ], "net_income_incl_nci": [ "10-Q:0000097745-25-000159" ], "net_income": [ "10-Q:0000097745-25-000159" ], "net_income_common": [ "10-Q:0000097745-24-000046" ], "eps_basic": [ "10-Q:0000097745-25-000159" ], "eps_diluted": [ "10-Q:0000097745-25-000159" ], "shares_basic": [ "10-Q:0000097745-25-000159" ], "shares_diluted": [ "10-Q:0000097745-25-000159" ], "dps_declared": [ "10-Q:0000097745-25-000159" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-29", "end": "2024-12-31", "values": { "revenue": 11395000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 374000000.0, "sga": 2203000000.0, "operating_income": 2016000000.0, "interest_expense": 317000000.0, "pretax_income": 1941000000.0, "income_tax": 150000000.0, "net_income_incl_nci": 1824000000.0, "net_income": 1830000000.0, "net_income_common": 1830000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097745-25-000010", "10-K:0000097745-26-000018", "10-Q:0000097745-24-000046", "10-Q:0000097745-25-000159" ], "value_sources": { "revenue": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "rnd": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "sga": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "operating_income": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "interest_expense": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "pretax_income": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "income_tax": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "net_income_incl_nci": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "net_income": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "net_income_common": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-29", "values": { "revenue": 10364000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 342000000.0, "sga": 2078000000.0, "operating_income": 1716000000.0, "interest_expense": 303000000.0, "pretax_income": 1620000000.0, "income_tax": 95000000.0, "net_income_incl_nci": 1511000000.0, "net_income": 1507000000.0, "net_income_common": 1507000000.0, "eps_basic": 3.99, "eps_diluted": 3.98, "shares_basic": 378000000.0, "shares_diluted": 379000000.0, "dps_declared": 0.43, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-26-000092" ], "value_sources": { "revenue": [ "10-Q:0000097745-26-000092" ], "rnd": [ "10-Q:0000097745-26-000092" ], "sga": [ "10-Q:0000097745-26-000092" ], "operating_income": [ "10-Q:0000097745-26-000092" ], "interest_expense": [ "10-Q:0000097745-26-000092" ], "pretax_income": [ "10-Q:0000097745-26-000092" ], "income_tax": [ "10-Q:0000097745-26-000092" ], "net_income_incl_nci": [ "10-Q:0000097745-26-000092" ], "net_income": [ "10-Q:0000097745-26-000092" ], "net_income_common": [ "10-Q:0000097745-25-000041" ], "eps_basic": [ "10-Q:0000097745-26-000092" ], "eps_diluted": [ "10-Q:0000097745-26-000092" ], "shares_basic": [ "10-Q:0000097745-26-000092" ], "shares_diluted": [ "10-Q:0000097745-26-000092" ], "dps_declared": [ "10-Q:0000097745-26-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-30", "end": "2025-06-28", "values": { "revenue": 10855000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 352000000.0, "sga": 2140000000.0, "operating_income": 1834000000.0, "interest_expense": 404000000.0, "pretax_income": 1709000000.0, "income_tax": 92000000.0, "net_income_incl_nci": 1618000000.0, "net_income": 1617000000.0, "net_income_common": null, "eps_basic": 4.28, "eps_diluted": 4.28, "shares_basic": 378000000.0, "shares_diluted": 378000000.0, "dps_declared": 0.43, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-26-000144" ], "value_sources": { "revenue": [ "10-Q:0000097745-26-000144" ], "rnd": [ "10-Q:0000097745-26-000144" ], "sga": [ "10-Q:0000097745-26-000144" ], "operating_income": [ "10-Q:0000097745-26-000144" ], "interest_expense": [ "10-Q:0000097745-25-000101" ], "pretax_income": [ "10-Q:0000097745-26-000144" ], "income_tax": [ "10-Q:0000097745-26-000144" ], "net_income_incl_nci": [ "10-Q:0000097745-26-000144" ], "net_income": [ "10-Q:0000097745-26-000144" ], "eps_basic": [ "10-Q:0000097745-26-000144" ], "eps_diluted": [ "10-Q:0000097745-26-000144" ], "shares_basic": [ "10-Q:0000097745-26-000144" ], "shares_diluted": [ "10-Q:0000097745-26-000144" ], "dps_declared": [ "10-Q:0000097745-26-000144" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-29", "end": "2025-09-27", "values": { "revenue": 11122000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 346000000.0, "sga": 2162000000.0, "operating_income": 1941000000.0, "interest_expense": 347000000.0, "pretax_income": 1826000000.0, "income_tax": 207000000.0, "net_income_incl_nci": 1621000000.0, "net_income": 1616000000.0, "net_income_common": null, "eps_basic": 4.28, "eps_diluted": 4.27, "shares_basic": 378000000.0, "shares_diluted": 378000000.0, "dps_declared": 0.43, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-25-000159" ], "value_sources": { "revenue": [ "10-Q:0000097745-25-000159" ], "rnd": [ "10-Q:0000097745-25-000159" ], "sga": [ "10-Q:0000097745-25-000159" ], "operating_income": [ "10-Q:0000097745-25-000159" ], "interest_expense": [ "10-Q:0000097745-25-000159" ], "pretax_income": [ "10-Q:0000097745-25-000159" ], "income_tax": [ "10-Q:0000097745-25-000159" ], "net_income_incl_nci": [ "10-Q:0000097745-25-000159" ], "net_income": [ "10-Q:0000097745-25-000159" ], "eps_basic": [ "10-Q:0000097745-25-000159" ], "eps_diluted": [ "10-Q:0000097745-25-000159" ], "shares_basic": [ "10-Q:0000097745-25-000159" ], "shares_diluted": [ "10-Q:0000097745-25-000159" ], "dps_declared": [ "10-Q:0000097745-25-000159" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-28", "end": "2025-12-31", "values": { "revenue": 12215000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 356000000.0, "sga": 2352000000.0, "operating_income": 2255000000.0, "interest_expense": 365000000.0, "pretax_income": 2153000000.0, "income_tax": 153000000.0, "net_income_incl_nci": 1970000000.0, "net_income": 1964000000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "value_sources": { "revenue": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "rnd": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "sga": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "operating_income": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "interest_expense": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "pretax_income": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "income_tax": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "net_income_incl_nci": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "net_income": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ] }, "method": "derived", "value_methods": { "revenue": "derived", "rnd": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-28", "values": { "revenue": 11005000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 336000000.0, "sga": 2181000000.0, "operating_income": 1863000000.0, "interest_expense": 354000000.0, "pretax_income": 1734000000.0, "income_tax": 70000000.0, "net_income_incl_nci": 1656000000.0, "net_income": 1651000000.0, "net_income_common": null, "eps_basic": 4.44, "eps_diluted": 4.43, "shares_basic": 372000000.0, "shares_diluted": 373000000.0, "dps_declared": 0.47, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-26-000092" ], "value_sources": { "revenue": [ "10-Q:0000097745-26-000092" ], "rnd": [ "10-Q:0000097745-26-000092" ], "sga": [ "10-Q:0000097745-26-000092" ], "operating_income": [ "10-Q:0000097745-26-000092" ], "interest_expense": [ "10-Q:0000097745-26-000092" ], "pretax_income": [ "10-Q:0000097745-26-000092" ], "income_tax": [ "10-Q:0000097745-26-000092" ], "net_income_incl_nci": [ "10-Q:0000097745-26-000092" ], "net_income": [ "10-Q:0000097745-26-000092" ], "eps_basic": [ "10-Q:0000097745-26-000092" ], "eps_diluted": [ "10-Q:0000097745-26-000092" ], "shares_basic": [ "10-Q:0000097745-26-000092" ], "shares_diluted": [ "10-Q:0000097745-26-000092" ], "dps_declared": [ "10-Q:0000097745-26-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-29", "end": "2026-06-27", "values": { "revenue": 11994000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 364000000.0, "sga": 2333000000.0, "operating_income": 2087000000.0, "interest_expense": 401000000.0, "pretax_income": 1924000000.0, "income_tax": 167000000.0, "net_income_incl_nci": 1741000000.0, "net_income": 1736000000.0, "net_income_common": null, "eps_basic": 4.68, "eps_diluted": 4.68, "shares_basic": 371000000.0, "shares_diluted": 371000000.0, "dps_declared": 0.47, "operating_lease_cost": null }, "sources": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "value_sources": { "revenue": [ "10-Q:0000097745-26-000144" ], "rnd": [ "10-Q:0000097745-26-000144" ], "sga": [ "10-Q:0000097745-26-000144" ], "operating_income": [ "10-Q:0000097745-26-000144" ], "interest_expense": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "pretax_income": [ "10-Q:0000097745-26-000144" ], "income_tax": [ "10-Q:0000097745-26-000144" ], "net_income_incl_nci": [ "10-Q:0000097745-26-000144" ], "net_income": [ "10-Q:0000097745-26-000144" ], "eps_basic": [ "10-Q:0000097745-26-000144" ], "eps_diluted": [ "10-Q:0000097745-26-000144" ], "shares_basic": [ "10-Q:0000097745-26-000144" ], "shares_diluted": [ "10-Q:0000097745-26-000144" ], "dps_declared": [ "10-Q:0000097745-26-000144" ] }, "method": "derived", "value_methods": { "interest_expense": "derived" } } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 32218000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1181000000.0, "sga": 6930000000.0, "operating_income": 7794000000.0, "interest_expense": 553000000.0, "pretax_income": 7230000000.0, "income_tax": 850000000.0, "net_income_incl_nci": 6377000000.0, "net_income": 6375000000.0, "net_income_common": 6375000000.0, "eps_basic": 16.09, "eps_diluted": 15.96, "shares_basic": 396000000.0, "shares_diluted": 399000000.0, "dps_declared": 0.88, "operating_lease_cost": 224000000.0 }, "sources": [ "10-K:0000097745-23-000008" ], "value_sources": { "revenue": [ "10-K:0000097745-23-000008" ], "rnd": [ "10-K:0000097745-23-000008" ], "sga": [ "10-K:0000097745-23-000008" ], "operating_income": [ "10-K:0000097745-23-000008" ], "interest_expense": [ "10-K:0000097745-23-000008" ], "pretax_income": [ "10-K:0000097745-23-000008" ], "income_tax": [ "10-K:0000097745-23-000008" ], "net_income_incl_nci": [ "10-K:0000097745-23-000008" ], "net_income": [ "10-K:0000097745-23-000008" ], "net_income_common": [ "10-K:0000097745-23-000008" ], "eps_basic": [ "10-K:0000097745-23-000008" ], "eps_diluted": [ "10-K:0000097745-23-000008" ], "shares_basic": [ "10-K:0000097745-23-000008" ], "shares_diluted": [ "10-K:0000097745-23-000008" ], "dps_declared": [ "10-K:0000097745-23-000008" ], "operating_lease_cost": [ "10-K:0000097745-23-000008" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 39211000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1406000000.0, "sga": 8007000000.0, "operating_income": 10028000000.0, "interest_expense": 536000000.0, "pretax_income": 8841000000.0, "income_tax": 1109000000.0, "net_income_incl_nci": 7728000000.0, "net_income": 7725000000.0, "net_income_common": 7725000000.0, "eps_basic": 19.62, "eps_diluted": 19.46, "shares_basic": 394000000.0, "shares_diluted": 397000000.0, "dps_declared": 1.04, "operating_lease_cost": 254000000.0 }, "sources": [ "10-K:0000097745-24-000007" ], "value_sources": { "revenue": [ "10-K:0000097745-24-000007" ], "rnd": [ "10-K:0000097745-24-000007" ], "sga": [ "10-K:0000097745-24-000007" ], "operating_income": [ "10-K:0000097745-24-000007" ], "interest_expense": [ "10-K:0000097745-24-000007" ], "pretax_income": [ "10-K:0000097745-24-000007" ], "income_tax": [ "10-K:0000097745-24-000007" ], "net_income_incl_nci": [ "10-K:0000097745-24-000007" ], "net_income": [ "10-K:0000097745-24-000007" ], "net_income_common": [ "10-K:0000097745-24-000007" ], "eps_basic": [ "10-K:0000097745-24-000007" ], "eps_diluted": [ "10-K:0000097745-24-000007" ], "shares_basic": [ "10-K:0000097745-24-000007" ], "shares_diluted": [ "10-K:0000097745-24-000007" ], "dps_declared": [ "10-K:0000097745-24-000007" ], "operating_lease_cost": [ "10-K:0000097745-24-000007" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 44915000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1471000000.0, "sga": 8993000000.0, "operating_income": 8393000000.0, "interest_expense": 726000000.0, "pretax_income": 7835000000.0, "income_tax": 703000000.0, "net_income_incl_nci": 6960000000.0, "net_income": 6950000000.0, "net_income_common": 6950000000.0, "eps_basic": 17.75, "eps_diluted": 17.63, "shares_basic": 392000000.0, "shares_diluted": 394000000.0, "dps_declared": 1.2, "operating_lease_cost": 351000000.0 }, "sources": [ "10-K:0000097745-25-000010" ], "value_sources": { "revenue": [ "10-K:0000097745-25-000010" ], "rnd": [ "10-K:0000097745-25-000010" ], "sga": [ "10-K:0000097745-25-000010" ], "operating_income": [ "10-K:0000097745-25-000010" ], "interest_expense": [ "10-K:0000097745-25-000010" ], "pretax_income": [ "10-K:0000097745-25-000010" ], "income_tax": [ "10-K:0000097745-25-000010" ], "net_income_incl_nci": [ "10-K:0000097745-25-000010" ], "net_income": [ "10-K:0000097745-25-000010" ], "net_income_common": [ "10-K:0000097745-25-000010" ], "eps_basic": [ "10-K:0000097745-25-000010" ], "eps_diluted": [ "10-K:0000097745-25-000010" ], "shares_basic": [ "10-K:0000097745-25-000010" ], "shares_diluted": [ "10-K:0000097745-25-000010" ], "dps_declared": [ "10-K:0000097745-25-000010" ], "operating_lease_cost": [ "10-K:0000097745-25-000010" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 42857000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1337000000.0, "sga": 8445000000.0, "operating_income": 6859000000.0, "interest_expense": 1375000000.0, "pretax_income": 6298000000.0, "income_tax": 284000000.0, "net_income_incl_nci": 5955000000.0, "net_income": 5995000000.0, "net_income_common": 5995000000.0, "eps_basic": 15.52, "eps_diluted": 15.45, "shares_basic": 386000000.0, "shares_diluted": 388000000.0, "dps_declared": 1.4, "operating_lease_cost": 355000000.0 }, "sources": [ "10-K:0000097745-25-000010", "10-K:0000097745-26-000018" ], "value_sources": { "revenue": [ "10-K:0000097745-26-000018" ], "rnd": [ "10-K:0000097745-26-000018" ], "sga": [ "10-K:0000097745-26-000018" ], "operating_income": [ "10-K:0000097745-26-000018" ], "interest_expense": [ "10-K:0000097745-26-000018" ], "pretax_income": [ "10-K:0000097745-26-000018" ], "income_tax": [ "10-K:0000097745-26-000018" ], "net_income_incl_nci": [ "10-K:0000097745-26-000018" ], "net_income": [ "10-K:0000097745-26-000018" ], "net_income_common": [ "10-K:0000097745-25-000010" ], "eps_basic": [ "10-K:0000097745-26-000018" ], "eps_diluted": [ "10-K:0000097745-26-000018" ], "shares_basic": [ "10-K:0000097745-26-000018" ], "shares_diluted": [ "10-K:0000097745-26-000018" ], "dps_declared": [ "10-K:0000097745-26-000018" ], "operating_lease_cost": [ "10-K:0000097745-26-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 42879000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1390000000.0, "sga": 8595000000.0, "operating_income": 7337000000.0, "interest_expense": 1390000000.0, "pretax_income": 7037000000.0, "income_tax": 657000000.0, "net_income_incl_nci": 6338000000.0, "net_income": 6335000000.0, "net_income_common": 6335000000.0, "eps_basic": 16.58, "eps_diluted": 16.53, "shares_basic": 382000000.0, "shares_diluted": 383000000.0, "dps_declared": 1.56, "operating_lease_cost": 353000000.0 }, "sources": [ "10-K:0000097745-25-000010", "10-K:0000097745-26-000018" ], "value_sources": { "revenue": [ "10-K:0000097745-26-000018" ], "rnd": [ "10-K:0000097745-26-000018" ], "sga": [ "10-K:0000097745-26-000018" ], "operating_income": [ "10-K:0000097745-26-000018" ], "interest_expense": [ "10-K:0000097745-26-000018" ], "pretax_income": [ "10-K:0000097745-26-000018" ], "income_tax": [ "10-K:0000097745-26-000018" ], "net_income_incl_nci": [ "10-K:0000097745-26-000018" ], "net_income": [ "10-K:0000097745-26-000018" ], "net_income_common": [ "10-K:0000097745-25-000010" ], "eps_basic": [ "10-K:0000097745-26-000018" ], "eps_diluted": [ "10-K:0000097745-26-000018" ], "shares_basic": [ "10-K:0000097745-26-000018" ], "shares_diluted": [ "10-K:0000097745-26-000018" ], "dps_declared": [ "10-K:0000097745-26-000018" ], "operating_lease_cost": [ "10-K:0000097745-26-000018" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 44556000000.0, "cost_of_revenue": null, "gross_profit": null, "rnd": 1397000000.0, "sga": 8732000000.0, "operating_income": 7746000000.0, "interest_expense": 1419000000.0, "pretax_income": 7308000000.0, "income_tax": 547000000.0, "net_income_incl_nci": 6721000000.0, "net_income": 6704000000.0, "net_income_common": null, "eps_basic": 17.77, "eps_diluted": 17.74, "shares_basic": 377000000.0, "shares_diluted": 378000000.0, "dps_declared": 1.72, "operating_lease_cost": 381000000.0 }, "sources": [ "10-K:0000097745-26-000018" ], "value_sources": { "revenue": [ "10-K:0000097745-26-000018" ], "rnd": [ "10-K:0000097745-26-000018" ], "sga": [ "10-K:0000097745-26-000018" ], "operating_income": [ "10-K:0000097745-26-000018" ], "interest_expense": [ "10-K:0000097745-26-000018" ], "pretax_income": [ "10-K:0000097745-26-000018" ], "income_tax": [ "10-K:0000097745-26-000018" ], "net_income_incl_nci": [ "10-K:0000097745-26-000018" ], "net_income": [ "10-K:0000097745-26-000018" ], "eps_basic": [ "10-K:0000097745-26-000018" ], "eps_diluted": [ "10-K:0000097745-26-000018" ], "shares_basic": [ "10-K:0000097745-26-000018" ], "shares_diluted": [ "10-K:0000097745-26-000018" ], "dps_declared": [ "10-K:0000097745-26-000018" ], "operating_lease_cost": [ "10-K:0000097745-26-000018" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-28", "values": { "cash": 2981000000.0, "short_term_investments": null, "receivables": 4508000000.0, "inventory": 3454000000.0, "current_assets": 12738000000.0, "ppe_net": 4736000000.0, "goodwill": 25614000000.0, "intangibles": 13543000000.0, "total_assets": 58688000000.0, "accounts_payable": 1599000000.0, "short_term_borrowings": null, "debt_current": 738000000.0, "current_liabilities": 5500000000.0, "long_term_debt": 19231000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 28559000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 58688000000.0, "shares_outstanding": null, "retained_earnings": 22791000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097745-20-000018" ], "value_sources": { "cash": [ "10-Q:0000097745-20-000018" ], "receivables": [ "10-Q:0000097745-20-000018" ], "inventory": [ "10-Q:0000097745-20-000018" ], "current_assets": [ "10-Q:0000097745-20-000018" ], "ppe_net": [ "10-Q:0000097745-20-000018" ], "goodwill": [ "10-Q:0000097745-20-000018" ], "intangibles": [ "10-Q:0000097745-20-000018" ], "total_assets": [ "10-Q:0000097745-20-000018" ], "accounts_payable": [ "10-Q:0000097745-20-000018" ], "debt_current": [ "10-Q:0000097745-20-000018" ], "current_liabilities": [ "10-Q:0000097745-20-000018" ], "long_term_debt": [ "10-Q:0000097745-20-000018" ], "equity_parent": [ "10-Q:0000097745-20-000018" ], "liabilities_and_equity": [ "10-Q:0000097745-20-000018" ], "retained_earnings": [ "10-Q:0000097745-20-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-27", "values": { "cash": 5818000000.0, "short_term_investments": null, "receivables": 4478000000.0, "inventory": 3648000000.0, "current_assets": 15775000000.0, "ppe_net": 4887000000.0, "goodwill": 25700000000.0, "intangibles": 13170000000.0, "total_assets": 61593000000.0, "accounts_payable": 1385000000.0, "short_term_borrowings": null, "debt_current": 675000000.0, "current_liabilities": 6013000000.0, "long_term_debt": 20638000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 29875000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 61593000000.0, "shares_outstanding": null, "retained_earnings": 23860000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097745-20-000038" ], "value_sources": { "cash": [ "10-Q:0000097745-20-000038" ], "receivables": [ "10-Q:0000097745-20-000038" ], "inventory": [ "10-Q:0000097745-20-000038" ], "current_assets": [ "10-Q:0000097745-20-000038" ], "ppe_net": [ "10-Q:0000097745-20-000038" ], "goodwill": [ "10-Q:0000097745-20-000038" ], "intangibles": [ "10-Q:0000097745-20-000038" ], "total_assets": [ "10-Q:0000097745-20-000038" ], "accounts_payable": [ "10-Q:0000097745-20-000038" ], "debt_current": [ "10-Q:0000097745-20-000038" ], "current_liabilities": [ "10-Q:0000097745-20-000038" ], "long_term_debt": [ "10-Q:0000097745-20-000038" ], "equity_parent": [ "10-Q:0000097745-20-000038" ], "liabilities_and_equity": [ "10-Q:0000097745-20-000038" ], "retained_earnings": [ "10-Q:0000097745-20-000038" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-26", "values": { "cash": 7540000000.0, "short_term_investments": null, "receivables": 5186000000.0, "inventory": 3829000000.0, "current_assets": 18234000000.0, "ppe_net": 5180000000.0, "goodwill": 25782000000.0, "intangibles": 12870000000.0, "total_assets": 64061000000.0, "accounts_payable": 1703000000.0, "short_term_borrowings": null, "debt_current": 2000000.0, "current_liabilities": 6228000000.0, "long_term_debt": 21091000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 31824000000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 64061000000.0, "shares_outstanding": null, "retained_earnings": 25705000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097745-20-000051" ], "value_sources": { "cash": [ "10-Q:0000097745-20-000051" ], "receivables": [ "10-Q:0000097745-20-000051" ], "inventory": [ "10-Q:0000097745-20-000051" ], "current_assets": [ "10-Q:0000097745-20-000051" ], "ppe_net": [ "10-Q:0000097745-20-000051" ], "goodwill": [ "10-Q:0000097745-20-000051" ], "intangibles": [ "10-Q:0000097745-20-000051" ], "total_assets": [ "10-Q:0000097745-20-000051" ], "accounts_payable": [ "10-Q:0000097745-20-000051" ], "debt_current": [ "10-Q:0000097745-20-000051" ], "current_liabilities": [ "10-Q:0000097745-20-000051" ], "long_term_debt": [ "10-Q:0000097745-20-000051" ], "equity_parent": [ "10-Q:0000097745-20-000051" ], "liabilities_and_equity": [ "10-Q:0000097745-20-000051" ], "retained_earnings": [ "10-Q:0000097745-20-000051" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 10325000000.0, "short_term_investments": null, "receivables": 5741000000.0, "inventory": 4029000000.0, "current_assets": 21957000000.0, "ppe_net": 5912000000.0, "goodwill": 26041000000.0, "intangibles": 12685000000.0, "total_assets": 69052000000.0, "accounts_payable": 2175000000.0, "short_term_borrowings": null, "debt_current": 2628000000.0, "current_liabilities": 10304000000.0, "long_term_debt": 19107000000.0, "total_liabilities": null, "temporary_equity": 0.0, "equity_parent": 34507000000.0, "nci": 10000000.0, "equity_total": 34517000000.0, "liabilities_and_equity": 69052000000.0, "shares_outstanding": null, "retained_earnings": 28116000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": 32000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 810000000.0, "operating_lease_liability_current": 184000000.0, "operating_lease_liability_noncurrent": 626000000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 210000000.0, "operating_lease_payments_total": 905000000.0, "operating_lease_imputed_interest": 95000000.0, "debt_maturity_y1": 2613000000.0, "debt_maturity_y2": 2000000.0, "debt_maturity_y3": 2000000.0, "debt_maturity_y4": 1223000000.0, "debt_maturity_y5": 3211000000.0, "debt_maturity_after_y5": 14875000000.0 }, "sources": [ "10-K:0000097745-21-000011", "10-K:0000097745-22-000011" ], "value_sources": { "cash": [ "10-K:0000097745-22-000011" ], "receivables": [ "10-K:0000097745-22-000011" ], "inventory": [ "10-K:0000097745-22-000011" ], "current_assets": [ "10-K:0000097745-22-000011" ], "ppe_net": [ "10-K:0000097745-22-000011" ], "goodwill": [ "10-K:0000097745-22-000011" ], "intangibles": [ "10-K:0000097745-22-000011" ], "total_assets": [ "10-K:0000097745-22-000011" ], "accounts_payable": [ "10-K:0000097745-22-000011" ], "debt_current": [ "10-K:0000097745-22-000011" ], "current_liabilities": [ "10-K:0000097745-22-000011" ], "long_term_debt": [ "10-K:0000097745-22-000011" ], "temporary_equity": [ "10-K:0000097745-22-000011" ], "equity_parent": [ "10-K:0000097745-22-000011" ], "nci": [ "10-K:0000097745-22-000011" ], "equity_total": [ "10-K:0000097745-22-000011" ], "liabilities_and_equity": [ "10-K:0000097745-22-000011" ], "retained_earnings": [ "10-K:0000097745-22-000011" ], "equity_method_investments": [ "10-K:0000097745-22-000011" ], "operating_lease_liability": [ "10-K:0000097745-21-000011" ], "operating_lease_liability_current": [ "10-K:0000097745-22-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0000097745-22-000011" ], "operating_lease_discount_rate": [ "10-K:0000097745-22-000011" ], "operating_lease_payments_y1": [ "10-K:0000097745-21-000011" ], "operating_lease_payments_total": [ "10-K:0000097745-21-000011" ], "operating_lease_imputed_interest": [ "10-K:0000097745-21-000011" ], "debt_maturity_y1": [ "10-K:0000097745-21-000011" ], "debt_maturity_y2": [ "10-K:0000097745-21-000011" ], "debt_maturity_y3": [ "10-K:0000097745-21-000011" ], "debt_maturity_y4": [ "10-K:0000097745-21-000011" ], "debt_maturity_y5": [ "10-K:0000097745-21-000011" ], "debt_maturity_after_y5": [ "10-K:0000097745-21-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-04-03", "values": { "cash": 5583000000.0, "short_term_investments": null, "receivables": 5554000000.0, "inventory": 4342000000.0, "current_assets": 17685000000.0, "ppe_net": 6133000000.0, "goodwill": 26823000000.0, "intangibles": 12831000000.0, "total_assets": 65931000000.0, "accounts_payable": 2146000000.0, "short_term_borrowings": null, "debt_current": 4000000.0, "current_liabilities": 6995000000.0, "long_term_debt": 18641000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 35058000000.0, "nci": null, "equity_total": 35068000000.0, "liabilities_and_equity": 65931000000.0, "shares_outstanding": null, "retained_earnings": 30350000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-22-000047" ], "value_sources": { "cash": [ "10-Q:0000097745-21-000026" ], "receivables": [ "10-Q:0000097745-21-000026" ], "inventory": [ "10-Q:0000097745-21-000026" ], "current_assets": [ "10-Q:0000097745-21-000026" ], "ppe_net": [ "10-Q:0000097745-21-000026" ], "goodwill": [ "10-Q:0000097745-21-000026" ], "intangibles": [ "10-Q:0000097745-21-000026" ], "total_assets": [ "10-Q:0000097745-21-000026" ], "accounts_payable": [ "10-Q:0000097745-21-000026" ], "debt_current": [ "10-Q:0000097745-21-000026" ], "current_liabilities": [ "10-Q:0000097745-21-000026" ], "long_term_debt": [ "10-Q:0000097745-21-000026" ], "equity_parent": [ "10-Q:0000097745-21-000026" ], "equity_total": [ "10-Q:0000097745-22-000047" ], "liabilities_and_equity": [ "10-Q:0000097745-21-000026" ], "retained_earnings": [ "10-Q:0000097745-21-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-07-03", "values": { "cash": 7023000000.0, "short_term_investments": null, "receivables": 5476000000.0, "inventory": 4625000000.0, "current_assets": 19260000000.0, "ppe_net": 6560000000.0, "goodwill": 26904000000.0, "intangibles": 12390000000.0, "total_assets": 67698000000.0, "accounts_payable": 2098000000.0, "short_term_borrowings": null, "debt_current": 4000000.0, "current_liabilities": 6925000000.0, "long_term_debt": 18773000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 36854000000.0, "nci": null, "equity_total": 36901000000.0, "liabilities_and_equity": 67698000000.0, "shares_outstanding": null, "retained_earnings": 32076000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-22-000057" ], "value_sources": { "cash": [ "10-Q:0000097745-21-000045" ], "receivables": [ "10-Q:0000097745-21-000045" ], "inventory": [ "10-Q:0000097745-21-000045" ], "current_assets": [ "10-Q:0000097745-21-000045" ], "ppe_net": [ "10-Q:0000097745-21-000045" ], "goodwill": [ "10-Q:0000097745-21-000045" ], "intangibles": [ "10-Q:0000097745-21-000045" ], "total_assets": [ "10-Q:0000097745-21-000045" ], "accounts_payable": [ "10-Q:0000097745-21-000045" ], "debt_current": [ "10-Q:0000097745-21-000045" ], "current_liabilities": [ "10-Q:0000097745-21-000045" ], "long_term_debt": [ "10-Q:0000097745-21-000045" ], "equity_parent": [ "10-Q:0000097745-21-000045" ], "equity_total": [ "10-Q:0000097745-22-000057" ], "liabilities_and_equity": [ "10-Q:0000097745-21-000045" ], "retained_earnings": [ "10-Q:0000097745-21-000045" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-10-02", "values": { "cash": 12027000000.0, "short_term_investments": null, "receivables": 5557000000.0, "inventory": 4906000000.0, "current_assets": 24724000000.0, "ppe_net": 7049000000.0, "goodwill": 26909000000.0, "intangibles": 11927000000.0, "total_assets": 73600000000.0, "accounts_payable": 2301000000.0, "short_term_borrowings": null, "debt_current": 19000000.0, "current_liabilities": 7753000000.0, "long_term_debt": 21688000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 38710000000.0, "nci": null, "equity_total": 38757000000.0, "liabilities_and_equity": 73600000000.0, "shares_outstanding": null, "retained_earnings": 33876000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097745-21-000058", "10-Q:0000097745-22-000057" ], "value_sources": { "cash": [ "10-Q:0000097745-21-000058" ], "receivables": [ "10-Q:0000097745-21-000058" ], "inventory": [ "10-Q:0000097745-21-000058" ], "current_assets": [ "10-Q:0000097745-21-000058" ], "ppe_net": [ "10-Q:0000097745-21-000058" ], "goodwill": [ "10-Q:0000097745-21-000058" ], "intangibles": [ "10-Q:0000097745-21-000058" ], "total_assets": [ "10-Q:0000097745-21-000058" ], "accounts_payable": [ "10-Q:0000097745-21-000058" ], "debt_current": [ "10-Q:0000097745-21-000058" ], "current_liabilities": [ "10-Q:0000097745-21-000058" ], "long_term_debt": [ "10-Q:0000097745-21-000058" ], "equity_parent": [ "10-Q:0000097745-21-000058" ], "equity_total": [ "10-Q:0000097745-22-000057" ], "liabilities_and_equity": [ "10-Q:0000097745-21-000058" ], "retained_earnings": [ "10-Q:0000097745-21-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 4477000000.0, "short_term_investments": null, "receivables": 7977000000.0, "inventory": 5051000000.0, "current_assets": 20113000000.0, "ppe_net": 8333000000.0, "goodwill": 41924000000.0, "intangibles": 20113000000.0, "total_assets": 95123000000.0, "accounts_payable": 2867000000.0, "short_term_borrowings": null, "debt_current": 2537000000.0, "current_liabilities": 13436000000.0, "long_term_debt": 32333000000.0, "total_liabilities": null, "temporary_equity": 122000000.0, "equity_parent": 40793000000.0, "nci": 62000000.0, "equity_total": 40855000000.0, "liabilities_and_equity": 95123000000.0, "shares_outstanding": null, "retained_earnings": 35431000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 576000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1469000000.0, "operating_lease_liability_current": 266000000.0, "operating_lease_liability_noncurrent": 1203000000.0, "operating_lease_discount_rate": 0.026, "operating_lease_payments_y1": 303000000.0, "operating_lease_payments_total": 1658000000.0, "operating_lease_imputed_interest": 189000000.0, "debt_maturity_y1": 2522000000.0, "debt_maturity_y2": 5396000000.0, "debt_maturity_y3": 4138000000.0, "debt_maturity_y4": 2610000000.0, "debt_maturity_y5": 797000000.0, "debt_maturity_after_y5": 19508000000.0 }, "sources": [ "10-K:0000097745-22-000011", "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "value_sources": { "cash": [ "10-K:0000097745-23-000008" ], "receivables": [ "10-K:0000097745-23-000008" ], "inventory": [ "10-K:0000097745-23-000008" ], "current_assets": [ "10-K:0000097745-23-000008" ], "ppe_net": [ "10-K:0000097745-23-000008" ], "goodwill": [ "10-K:0000097745-23-000008" ], "intangibles": [ "10-K:0000097745-23-000008" ], "total_assets": [ "10-K:0000097745-23-000008" ], "accounts_payable": [ "10-K:0000097745-23-000008" ], "debt_current": [ "10-K:0000097745-23-000008" ], "current_liabilities": [ "10-K:0000097745-23-000008" ], "long_term_debt": [ "10-K:0000097745-23-000008" ], "temporary_equity": [ "10-K:0000097745-23-000008" ], "equity_parent": [ "10-K:0000097745-23-000008" ], "nci": [ "10-K:0000097745-23-000008" ], "equity_total": [ "10-K:0000097745-23-000008" ], "liabilities_and_equity": [ "10-K:0000097745-23-000008" ], "retained_earnings": [ "10-K:0000097745-23-000008" ], "preferred_stock": [ "10-Q:0000097745-22-000057" ], "equity_method_investments": [ "10-K:0000097745-23-000008" ], "operating_lease_liability": [ "10-K:0000097745-22-000011" ], "operating_lease_liability_current": [ "10-K:0000097745-23-000008" ], "operating_lease_liability_noncurrent": [ "10-K:0000097745-23-000008" ], "operating_lease_discount_rate": [ "10-K:0000097745-23-000008" ], "operating_lease_payments_y1": [ "10-K:0000097745-22-000011" ], "operating_lease_payments_total": [ "10-K:0000097745-22-000011" ], "operating_lease_imputed_interest": [ "10-K:0000097745-22-000011" ], "debt_maturity_y1": [ "10-K:0000097745-22-000011" ], "debt_maturity_y2": [ "10-K:0000097745-22-000011" ], "debt_maturity_y3": [ "10-K:0000097745-22-000011" ], "debt_maturity_y4": [ "10-K:0000097745-22-000011" ], "debt_maturity_y5": [ "10-K:0000097745-22-000011" ], "debt_maturity_after_y5": [ "10-K:0000097745-22-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-04-02", "values": { "cash": 2752000000.0, "short_term_investments": null, "receivables": 7889000000.0, "inventory": 5483000000.0, "current_assets": 18776000000.0, "ppe_net": 8448000000.0, "goodwill": 41721000000.0, "intangibles": 19378000000.0, "total_assets": 92747000000.0, "accounts_payable": 2667000000.0, "short_term_borrowings": null, "debt_current": 1866000000.0, "current_liabilities": 12070000000.0, "long_term_debt": 31389000000.0, "total_liabilities": null, "temporary_equity": 113000000.0, "equity_parent": 40956000000.0, "nci": 62000000.0, "equity_total": 41018000000.0, "liabilities_and_equity": 92747000000.0, "shares_outstanding": null, "retained_earnings": 37528000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000097745-22-000027" ], "value_sources": { "cash": [ "10-Q:0000097745-22-000027" ], "receivables": [ "10-Q:0000097745-22-000027" ], "inventory": [ "10-Q:0000097745-22-000027" ], "current_assets": [ "10-Q:0000097745-22-000027" ], "ppe_net": [ "10-Q:0000097745-22-000027" ], "goodwill": [ "10-Q:0000097745-22-000027" ], "intangibles": [ "10-Q:0000097745-22-000027" ], "total_assets": [ "10-Q:0000097745-22-000027" ], "accounts_payable": [ "10-Q:0000097745-22-000027" ], "debt_current": [ "10-Q:0000097745-22-000027" ], "current_liabilities": [ "10-Q:0000097745-22-000027" ], "long_term_debt": [ "10-Q:0000097745-22-000027" ], "temporary_equity": [ "10-Q:0000097745-22-000027" ], "equity_parent": [ "10-Q:0000097745-22-000027" ], "nci": [ "10-Q:0000097745-22-000027" ], "equity_total": [ "10-Q:0000097745-22-000027" ], "liabilities_and_equity": [ "10-Q:0000097745-22-000027" ], "retained_earnings": [ "10-Q:0000097745-22-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-07-02", "values": { "cash": 1888000000.0, "short_term_investments": null, "receivables": 7745000000.0, "inventory": 5668000000.0, "current_assets": 18100000000.0, "ppe_net": 8529000000.0, "goodwill": 41066000000.0, "intangibles": 18578000000.0, "total_assets": 90579000000.0, "accounts_payable": 2586000000.0, "short_term_borrowings": null, "debt_current": 1010000000.0, "current_liabilities": 10997000000.0, "long_term_debt": 29250000000.0, "total_liabilities": null, "temporary_equity": 117000000.0, "equity_parent": 42293000000.0, "nci": 61000000.0, "equity_total": 42354000000.0, "liabilities_and_equity": 90579000000.0, "shares_outstanding": null, "retained_earnings": 39074000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-22-000047" ], "value_sources": { "cash": [ "10-Q:0000097745-22-000047" ], "receivables": [ "10-Q:0000097745-22-000047" ], "inventory": [ "10-Q:0000097745-22-000047" ], "current_assets": [ "10-Q:0000097745-22-000047" ], "ppe_net": [ "10-Q:0000097745-22-000047" ], "goodwill": [ "10-Q:0000097745-22-000047" ], "intangibles": [ "10-Q:0000097745-22-000047" ], "total_assets": [ "10-Q:0000097745-22-000047" ], "accounts_payable": [ "10-Q:0000097745-22-000047" ], "debt_current": [ "10-Q:0000097745-22-000047" ], "current_liabilities": [ "10-Q:0000097745-22-000047" ], "long_term_debt": [ "10-Q:0000097745-22-000047" ], "temporary_equity": [ "10-Q:0000097745-22-000047" ], "equity_parent": [ "10-Q:0000097745-22-000047" ], "nci": [ "10-Q:0000097745-22-000047" ], "equity_total": [ "10-Q:0000097745-22-000047" ], "liabilities_and_equity": [ "10-Q:0000097745-22-000047" ], "retained_earnings": [ "10-Q:0000097745-22-000047" ], "preferred_stock": [ "10-Q:0000097745-22-000047" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-10-01", "values": { "cash": 2919000000.0, "short_term_investments": null, "receivables": 7671000000.0, "inventory": 5722000000.0, "current_assets": 19299000000.0, "ppe_net": 8628000000.0, "goodwill": 40488000000.0, "intangibles": 17813000000.0, "total_assets": 90536000000.0, "accounts_payable": 2471000000.0, "short_term_borrowings": null, "debt_current": 1010000000.0, "current_liabilities": 11118000000.0, "long_term_debt": 28150000000.0, "total_liabilities": null, "temporary_equity": 119000000.0, "equity_parent": 43549000000.0, "nci": 59000000.0, "equity_total": 43608000000.0, "liabilities_and_equity": 90536000000.0, "shares_outstanding": null, "retained_earnings": 40452000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-22-000057" ], "value_sources": { "cash": [ "10-Q:0000097745-22-000057" ], "receivables": [ "10-Q:0000097745-22-000057" ], "inventory": [ "10-Q:0000097745-22-000057" ], "current_assets": [ "10-Q:0000097745-22-000057" ], "ppe_net": [ "10-Q:0000097745-22-000057" ], "goodwill": [ "10-Q:0000097745-22-000057" ], "intangibles": [ "10-Q:0000097745-22-000057" ], "total_assets": [ "10-Q:0000097745-22-000057" ], "accounts_payable": [ "10-Q:0000097745-22-000057" ], "debt_current": [ "10-Q:0000097745-22-000057" ], "current_liabilities": [ "10-Q:0000097745-22-000057" ], "long_term_debt": [ "10-Q:0000097745-22-000057" ], "temporary_equity": [ "10-Q:0000097745-22-000057" ], "equity_parent": [ "10-Q:0000097745-22-000057" ], "nci": [ "10-Q:0000097745-22-000057" ], "equity_total": [ "10-Q:0000097745-22-000057" ], "liabilities_and_equity": [ "10-Q:0000097745-22-000057" ], "retained_earnings": [ "10-Q:0000097745-22-000057" ], "preferred_stock": [ "10-Q:0000097745-22-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 8524000000.0, "short_term_investments": null, "receivables": 8115000000.0, "inventory": 5634000000.0, "current_assets": 25229000000.0, "ppe_net": 9280000000.0, "goodwill": 41196000000.0, "intangibles": 17442000000.0, "total_assets": 97154000000.0, "accounts_payable": 3381000000.0, "short_term_borrowings": null, "debt_current": 5579000000.0, "current_liabilities": 17010000000.0, "long_term_debt": 28909000000.0, "total_liabilities": null, "temporary_equity": 116000000.0, "equity_parent": 43978000000.0, "nci": 54000000.0, "equity_total": 44032000000.0, "liabilities_and_equity": 97154000000.0, "shares_outstanding": null, "retained_earnings": 41910000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 369000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1585000000.0, "operating_lease_liability_current": 272000000.0, "operating_lease_liability_noncurrent": 1313000000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": 321000000.0, "operating_lease_payments_total": 1872000000.0, "operating_lease_imputed_interest": 287000000.0, "debt_maturity_y1": 5583000000.0, "debt_maturity_y2": 4071000000.0, "debt_maturity_y3": 2298000000.0, "debt_maturity_y4": 1285000000.0, "debt_maturity_y5": 1999000000.0, "debt_maturity_after_y5": 19325000000.0 }, "sources": [ "10-K:0000097745-23-000008", "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "value_sources": { "cash": [ "10-K:0000097745-24-000007" ], "receivables": [ "10-K:0000097745-24-000007" ], "inventory": [ "10-K:0000097745-24-000007" ], "current_assets": [ "10-K:0000097745-24-000007" ], "ppe_net": [ "10-K:0000097745-24-000007" ], "goodwill": [ "10-K:0000097745-24-000007" ], "intangibles": [ "10-K:0000097745-24-000007" ], "total_assets": [ "10-K:0000097745-24-000007" ], "accounts_payable": [ "10-K:0000097745-24-000007" ], "debt_current": [ "10-K:0000097745-24-000007" ], "current_liabilities": [ "10-K:0000097745-24-000007" ], "long_term_debt": [ "10-K:0000097745-24-000007" ], "temporary_equity": [ "10-K:0000097745-24-000007" ], "equity_parent": [ "10-K:0000097745-24-000007" ], "nci": [ "10-K:0000097745-24-000007" ], "equity_total": [ "10-K:0000097745-24-000007" ], "liabilities_and_equity": [ "10-K:0000097745-24-000007" ], "retained_earnings": [ "10-K:0000097745-24-000007" ], "preferred_stock": [ "10-Q:0000097745-23-000069" ], "equity_method_investments": [ "10-K:0000097745-24-000007" ], "operating_lease_liability": [ "10-K:0000097745-23-000008" ], "operating_lease_liability_current": [ "10-K:0000097745-24-000007" ], "operating_lease_liability_noncurrent": [ "10-K:0000097745-24-000007" ], "operating_lease_discount_rate": [ "10-K:0000097745-24-000007" ], "operating_lease_payments_y1": [ "10-K:0000097745-23-000008" ], "operating_lease_payments_total": [ "10-K:0000097745-23-000008" ], "operating_lease_imputed_interest": [ "10-K:0000097745-23-000008" ], "debt_maturity_y1": [ "10-K:0000097745-23-000008" ], "debt_maturity_y2": [ "10-K:0000097745-23-000008" ], "debt_maturity_y3": [ "10-K:0000097745-23-000008" ], "debt_maturity_y4": [ "10-K:0000097745-23-000008" ], "debt_maturity_y5": [ "10-K:0000097745-23-000008" ], "debt_maturity_after_y5": [ "10-K:0000097745-23-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-04-01", "values": { "cash": 3482000000.0, "short_term_investments": null, "receivables": 7922000000.0, "inventory": 5664000000.0, "current_assets": 20209000000.0, "ppe_net": 9354000000.0, "goodwill": 43140000000.0, "intangibles": 17972000000.0, "total_assets": 94658000000.0, "accounts_payable": 2798000000.0, "short_term_borrowings": null, "debt_current": 6122000000.0, "current_liabilities": 15884000000.0, "long_term_debt": 29135000000.0, "total_liabilities": null, "temporary_equity": 123000000.0, "equity_parent": 42257000000.0, "nci": 53000000.0, "equity_total": 42310000000.0, "liabilities_and_equity": 94658000000.0, "shares_outstanding": null, "retained_earnings": 43064000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-23-000033" ], "value_sources": { "cash": [ "10-Q:0000097745-23-000033" ], "receivables": [ "10-Q:0000097745-23-000033" ], "inventory": [ "10-Q:0000097745-23-000033" ], "current_assets": [ "10-Q:0000097745-23-000033" ], "ppe_net": [ "10-Q:0000097745-23-000033" ], "goodwill": [ "10-Q:0000097745-23-000033" ], "intangibles": [ "10-Q:0000097745-23-000033" ], "total_assets": [ "10-Q:0000097745-23-000033" ], "accounts_payable": [ "10-Q:0000097745-23-000033" ], "debt_current": [ "10-Q:0000097745-23-000033" ], "current_liabilities": [ "10-Q:0000097745-23-000033" ], "long_term_debt": [ "10-Q:0000097745-23-000033" ], "temporary_equity": [ "10-Q:0000097745-23-000033" ], "equity_parent": [ "10-Q:0000097745-23-000033" ], "nci": [ "10-Q:0000097745-23-000033" ], "equity_total": [ "10-Q:0000097745-23-000033" ], "liabilities_and_equity": [ "10-Q:0000097745-23-000033" ], "retained_earnings": [ "10-Q:0000097745-23-000033" ], "preferred_stock": [ "10-Q:0000097745-23-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-07-01", "values": { "cash": 3133000000.0, "short_term_investments": null, "receivables": 8019000000.0, "inventory": 5655000000.0, "current_assets": 19995000000.0, "ppe_net": 9292000000.0, "goodwill": 43273000000.0, "intangibles": 17437000000.0, "total_assets": 94105000000.0, "accounts_payable": 2423000000.0, "short_term_borrowings": null, "debt_current": 4814000000.0, "current_liabilities": 14112000000.0, "long_term_debt": 29194000000.0, "total_liabilities": null, "temporary_equity": 113000000.0, "equity_parent": 43752000000.0, "nci": 50000000.0, "equity_total": 43802000000.0, "liabilities_and_equity": 94105000000.0, "shares_outstanding": null, "retained_earnings": 44289000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-23-000059" ], "value_sources": { "cash": [ "10-Q:0000097745-23-000059" ], "receivables": [ "10-Q:0000097745-23-000059" ], "inventory": [ "10-Q:0000097745-23-000059" ], "current_assets": [ "10-Q:0000097745-23-000059" ], "ppe_net": [ "10-Q:0000097745-23-000059" ], "goodwill": [ "10-Q:0000097745-23-000059" ], "intangibles": [ "10-Q:0000097745-23-000059" ], "total_assets": [ "10-Q:0000097745-23-000059" ], "accounts_payable": [ "10-Q:0000097745-23-000059" ], "debt_current": [ "10-Q:0000097745-23-000059" ], "current_liabilities": [ "10-Q:0000097745-23-000059" ], "long_term_debt": [ "10-Q:0000097745-23-000059" ], "temporary_equity": [ "10-Q:0000097745-23-000059" ], "equity_parent": [ "10-Q:0000097745-23-000059" ], "nci": [ "10-Q:0000097745-23-000059" ], "equity_total": [ "10-Q:0000097745-23-000059" ], "liabilities_and_equity": [ "10-Q:0000097745-23-000059" ], "retained_earnings": [ "10-Q:0000097745-23-000059" ], "preferred_stock": [ "10-Q:0000097745-23-000059" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 6151000000.0, "short_term_investments": null, "receivables": 8370000000.0, "inventory": 5404000000.0, "current_assets": 23092000000.0, "ppe_net": 9167000000.0, "goodwill": 43583000000.0, "intangibles": 17091000000.0, "total_assets": 97057000000.0, "accounts_payable": 2508000000.0, "short_term_borrowings": null, "debt_current": 4795000000.0, "current_liabilities": 14158000000.0, "long_term_debt": 30489000000.0, "total_liabilities": null, "temporary_equity": 118000000.0, "equity_parent": 45328000000.0, "nci": 18000000.0, "equity_total": 45346000000.0, "liabilities_and_equity": 97057000000.0, "shares_outstanding": null, "retained_earnings": 45869000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-23-000069" ], "value_sources": { "cash": [ "10-Q:0000097745-23-000069" ], "receivables": [ "10-Q:0000097745-23-000069" ], "inventory": [ "10-Q:0000097745-23-000069" ], "current_assets": [ "10-Q:0000097745-23-000069" ], "ppe_net": [ "10-Q:0000097745-23-000069" ], "goodwill": [ "10-Q:0000097745-23-000069" ], "intangibles": [ "10-Q:0000097745-23-000069" ], "total_assets": [ "10-Q:0000097745-23-000069" ], "accounts_payable": [ "10-Q:0000097745-23-000069" ], "debt_current": [ "10-Q:0000097745-23-000069" ], "current_liabilities": [ "10-Q:0000097745-23-000069" ], "long_term_debt": [ "10-Q:0000097745-23-000069" ], "temporary_equity": [ "10-Q:0000097745-23-000069" ], "equity_parent": [ "10-Q:0000097745-23-000069" ], "nci": [ "10-Q:0000097745-23-000069" ], "equity_total": [ "10-Q:0000097745-23-000069" ], "liabilities_and_equity": [ "10-Q:0000097745-23-000069" ], "retained_earnings": [ "10-Q:0000097745-23-000069" ], "preferred_stock": [ "10-Q:0000097745-23-000069" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 8077000000.0, "short_term_investments": 3000000.0, "receivables": 8221000000.0, "inventory": 5088000000.0, "current_assets": 24589000000.0, "ppe_net": 9448000000.0, "goodwill": 44020000000.0, "intangibles": 16670000000.0, "total_assets": 98726000000.0, "accounts_payable": 2872000000.0, "short_term_borrowings": null, "debt_current": 3609000000.0, "current_liabilities": 14012000000.0, "long_term_debt": 31308000000.0, "total_liabilities": null, "temporary_equity": 118000000.0, "equity_parent": 46735000000.0, "nci": -11000000.0, "equity_total": 46724000000.0, "liabilities_and_equity": 98726000000.0, "shares_outstanding": null, "retained_earnings": 47364000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 489000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1507000000.0, "operating_lease_liability_current": 263000000.0, "operating_lease_liability_noncurrent": 1244000000.0, "operating_lease_discount_rate": 0.04, "operating_lease_payments_y1": 294000000.0, "operating_lease_payments_total": 1850000000.0, "operating_lease_imputed_interest": 343000000.0, "debt_maturity_y1": 3604000000.0, "debt_maturity_y2": 2356000000.0, "debt_maturity_y3": 2925000000.0, "debt_maturity_y4": 2020000000.0, "debt_maturity_y5": 2451000000.0, "debt_maturity_after_y5": 21672000000.0 }, "sources": [ "10-K:0000097745-24-000007", "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "value_sources": { "cash": [ "10-K:0000097745-25-000010" ], "short_term_investments": [ "10-K:0000097745-25-000010" ], "receivables": [ "10-K:0000097745-25-000010" ], "inventory": [ "10-K:0000097745-25-000010" ], "current_assets": [ "10-K:0000097745-25-000010" ], "ppe_net": [ "10-K:0000097745-25-000010" ], "goodwill": [ "10-K:0000097745-25-000010" ], "intangibles": [ "10-K:0000097745-25-000010" ], "total_assets": [ "10-K:0000097745-25-000010" ], "accounts_payable": [ "10-K:0000097745-25-000010" ], "debt_current": [ "10-K:0000097745-25-000010" ], "current_liabilities": [ "10-K:0000097745-25-000010" ], "long_term_debt": [ "10-K:0000097745-25-000010" ], "temporary_equity": [ "10-K:0000097745-25-000010" ], "equity_parent": [ "10-K:0000097745-25-000010" ], "nci": [ "10-K:0000097745-25-000010" ], "equity_total": [ "10-K:0000097745-25-000010" ], "liabilities_and_equity": [ "10-K:0000097745-25-000010" ], "retained_earnings": [ "10-K:0000097745-25-000010" ], "preferred_stock": [ "10-Q:0000097745-24-000046" ], "equity_method_investments": [ "10-K:0000097745-25-000010" ], "operating_lease_liability": [ "10-K:0000097745-24-000007" ], "operating_lease_liability_current": [ "10-K:0000097745-25-000010" ], "operating_lease_liability_noncurrent": [ "10-K:0000097745-25-000010" ], "operating_lease_discount_rate": [ "10-K:0000097745-25-000010" ], "operating_lease_payments_y1": [ "10-K:0000097745-24-000007" ], "operating_lease_payments_total": [ "10-K:0000097745-24-000007" ], "operating_lease_imputed_interest": [ "10-K:0000097745-24-000007" ], "debt_maturity_y1": [ "10-K:0000097745-24-000007" ], "debt_maturity_y2": [ "10-K:0000097745-24-000007" ], "debt_maturity_y3": [ "10-K:0000097745-24-000007" ], "debt_maturity_y4": [ "10-K:0000097745-24-000007" ], "debt_maturity_y5": [ "10-K:0000097745-24-000007" ], "debt_maturity_after_y5": [ "10-K:0000097745-24-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-30", "values": { "cash": 5499000000.0, "short_term_investments": 1751000000.0, "receivables": 7931000000.0, "inventory": 5133000000.0, "current_assets": 23640000000.0, "ppe_net": 9324000000.0, "goodwill": 43843000000.0, "intangibles": 16048000000.0, "total_assets": 97095000000.0, "accounts_payable": 2555000000.0, "short_term_borrowings": null, "debt_current": 4451000000.0, "current_liabilities": 13937000000.0, "long_term_debt": 31157000000.0, "total_liabilities": null, "temporary_equity": 119000000.0, "equity_parent": 45516000000.0, "nci": -12000000.0, "equity_total": 45504000000.0, "liabilities_and_equity": 97095000000.0, "shares_outstanding": null, "retained_earnings": 48542000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-24-000023" ], "value_sources": { "cash": [ "10-Q:0000097745-24-000023" ], "short_term_investments": [ "10-Q:0000097745-24-000023" ], "receivables": [ "10-Q:0000097745-24-000023" ], "inventory": [ "10-Q:0000097745-24-000023" ], "current_assets": [ "10-Q:0000097745-24-000023" ], "ppe_net": [ "10-Q:0000097745-24-000023" ], "goodwill": [ "10-Q:0000097745-24-000023" ], "intangibles": [ "10-Q:0000097745-24-000023" ], "total_assets": [ "10-Q:0000097745-24-000023" ], "accounts_payable": [ "10-Q:0000097745-24-000023" ], "debt_current": [ "10-Q:0000097745-24-000023" ], "current_liabilities": [ "10-Q:0000097745-24-000023" ], "long_term_debt": [ "10-Q:0000097745-24-000023" ], "temporary_equity": [ "10-Q:0000097745-24-000023" ], "equity_parent": [ "10-Q:0000097745-24-000023" ], "nci": [ "10-Q:0000097745-24-000023" ], "equity_total": [ "10-Q:0000097745-24-000023" ], "liabilities_and_equity": [ "10-Q:0000097745-24-000023" ], "retained_earnings": [ "10-Q:0000097745-24-000023" ], "preferred_stock": [ "10-Q:0000097745-24-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-29", "values": { "cash": 7073000000.0, "short_term_investments": 1750000000.0, "receivables": 7943000000.0, "inventory": 5198000000.0, "current_assets": 25476000000.0, "ppe_net": 9282000000.0, "goodwill": 43843000000.0, "intangibles": 15519000000.0, "total_assets": 98496000000.0, "accounts_payable": 2547000000.0, "short_term_borrowings": null, "debt_current": 5121000000.0, "current_liabilities": 14772000000.0, "long_term_debt": 30284000000.0, "total_liabilities": null, "temporary_equity": 115000000.0, "equity_parent": 47432000000.0, "nci": -12000000.0, "equity_total": 47419000000.0, "liabilities_and_equity": 98496000000.0, "shares_outstanding": null, "retained_earnings": 49940000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-24-000040" ], "value_sources": { "cash": [ "10-Q:0000097745-24-000040" ], "short_term_investments": [ "10-Q:0000097745-24-000040" ], "receivables": [ "10-Q:0000097745-24-000040" ], "inventory": [ "10-Q:0000097745-24-000040" ], "current_assets": [ "10-Q:0000097745-24-000040" ], "ppe_net": [ "10-Q:0000097745-24-000040" ], "goodwill": [ "10-Q:0000097745-24-000040" ], "intangibles": [ "10-Q:0000097745-24-000040" ], "total_assets": [ "10-Q:0000097745-24-000040" ], "accounts_payable": [ "10-Q:0000097745-24-000040" ], "debt_current": [ "10-Q:0000097745-24-000040" ], "current_liabilities": [ "10-Q:0000097745-24-000040" ], "long_term_debt": [ "10-Q:0000097745-24-000040" ], "temporary_equity": [ "10-Q:0000097745-24-000040" ], "equity_parent": [ "10-Q:0000097745-24-000040" ], "nci": [ "10-Q:0000097745-24-000040" ], "equity_total": [ "10-Q:0000097745-24-000040" ], "liabilities_and_equity": [ "10-Q:0000097745-24-000040" ], "retained_earnings": [ "10-Q:0000097745-24-000040" ], "preferred_stock": [ "10-Q:0000097745-24-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-28", "values": { "cash": 4645000000.0, "short_term_investments": 2000000000.0, "receivables": 8255000000.0, "inventory": 5430000000.0, "current_assets": 23783000000.0, "ppe_net": 9412000000.0, "goodwill": 46726000000.0, "intangibles": 16262000000.0, "total_assets": 100364000000.0, "accounts_payable": 2606000000.0, "short_term_borrowings": null, "debt_current": 4116000000.0, "current_liabilities": 14601000000.0, "long_term_debt": 31197000000.0, "total_liabilities": null, "temporary_equity": 127000000.0, "equity_parent": 48992000000.0, "nci": -20000000.0, "equity_total": 48972000000.0, "liabilities_and_equity": 100364000000.0, "shares_outstanding": null, "retained_earnings": 51421000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-24-000046" ], "value_sources": { "cash": [ "10-Q:0000097745-24-000046" ], "short_term_investments": [ "10-Q:0000097745-24-000046" ], "receivables": [ "10-Q:0000097745-24-000046" ], "inventory": [ "10-Q:0000097745-24-000046" ], "current_assets": [ "10-Q:0000097745-24-000046" ], "ppe_net": [ "10-Q:0000097745-24-000046" ], "goodwill": [ "10-Q:0000097745-24-000046" ], "intangibles": [ "10-Q:0000097745-24-000046" ], "total_assets": [ "10-Q:0000097745-24-000046" ], "accounts_payable": [ "10-Q:0000097745-24-000046" ], "debt_current": [ "10-Q:0000097745-24-000046" ], "current_liabilities": [ "10-Q:0000097745-24-000046" ], "long_term_debt": [ "10-Q:0000097745-24-000046" ], "temporary_equity": [ "10-Q:0000097745-24-000046" ], "equity_parent": [ "10-Q:0000097745-24-000046" ], "nci": [ "10-Q:0000097745-24-000046" ], "equity_total": [ "10-Q:0000097745-24-000046" ], "liabilities_and_equity": [ "10-Q:0000097745-24-000046" ], "retained_earnings": [ "10-Q:0000097745-24-000046" ], "preferred_stock": [ "10-Q:0000097745-24-000046" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 4009000000.0, "short_term_investments": 1561000000.0, "receivables": 8191000000.0, "inventory": 4978000000.0, "current_assets": 22137000000.0, "ppe_net": 9306000000.0, "goodwill": 45853000000.0, "intangibles": 15533000000.0, "total_assets": 97321000000.0, "accounts_payable": 3079000000.0, "short_term_borrowings": null, "debt_current": 2214000000.0, "current_liabilities": 13332000000.0, "long_term_debt": 29061000000.0, "total_liabilities": null, "temporary_equity": 120000000.0, "equity_parent": 49584000000.0, "nci": -33000000.0, "equity_total": 49551000000.0, "liabilities_and_equity": 97321000000.0, "shares_outstanding": null, "retained_earnings": 53102000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 357000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1501000000.0, "operating_lease_liability_current": 261000000.0, "operating_lease_liability_noncurrent": 1239000000.0, "operating_lease_discount_rate": 0.046, "operating_lease_payments_y1": 320000000.0, "operating_lease_payments_total": 1858000000.0, "operating_lease_imputed_interest": 357000000.0, "debt_maturity_y1": 2202000000.0, "debt_maturity_y2": 2843000000.0, "debt_maturity_y3": 1923000000.0, "debt_maturity_y4": 2726000000.0, "debt_maturity_y5": 2655000000.0, "debt_maturity_after_y5": 18983000000.0 }, "sources": [ "10-K:0000097745-25-000010", "10-K:0000097745-26-000018" ], "value_sources": { "cash": [ "10-K:0000097745-26-000018" ], "short_term_investments": [ "10-K:0000097745-26-000018" ], "receivables": [ "10-K:0000097745-26-000018" ], "inventory": [ "10-K:0000097745-26-000018" ], "current_assets": [ "10-K:0000097745-26-000018" ], "ppe_net": [ "10-K:0000097745-26-000018" ], "goodwill": [ "10-K:0000097745-26-000018" ], "intangibles": [ "10-K:0000097745-26-000018" ], "total_assets": [ "10-K:0000097745-26-000018" ], "accounts_payable": [ "10-K:0000097745-26-000018" ], "debt_current": [ "10-K:0000097745-26-000018" ], "current_liabilities": [ "10-K:0000097745-26-000018" ], "long_term_debt": [ "10-K:0000097745-26-000018" ], "temporary_equity": [ "10-K:0000097745-26-000018" ], "equity_parent": [ "10-K:0000097745-26-000018" ], "nci": [ "10-K:0000097745-26-000018" ], "equity_total": [ "10-K:0000097745-26-000018" ], "liabilities_and_equity": [ "10-K:0000097745-26-000018" ], "retained_earnings": [ "10-K:0000097745-26-000018" ], "preferred_stock": [ "10-K:0000097745-26-000018" ], "equity_method_investments": [ "10-K:0000097745-26-000018" ], "operating_lease_liability": [ "10-K:0000097745-25-000010" ], "operating_lease_liability_current": [ "10-K:0000097745-26-000018" ], "operating_lease_liability_noncurrent": [ "10-K:0000097745-26-000018" ], "operating_lease_discount_rate": [ "10-K:0000097745-26-000018" ], "operating_lease_payments_y1": [ "10-K:0000097745-25-000010" ], "operating_lease_payments_total": [ "10-K:0000097745-25-000010" ], "operating_lease_imputed_interest": [ "10-K:0000097745-25-000010" ], "debt_maturity_y1": [ "10-K:0000097745-25-000010" ], "debt_maturity_y2": [ "10-K:0000097745-25-000010" ], "debt_maturity_y3": [ "10-K:0000097745-25-000010" ], "debt_maturity_y4": [ "10-K:0000097745-25-000010" ], "debt_maturity_y5": [ "10-K:0000097745-25-000010" ], "debt_maturity_after_y5": [ "10-K:0000097745-25-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-29", "values": { "cash": 4134000000.0, "short_term_investments": 1813000000.0, "receivables": 8455000000.0, "inventory": 5224000000.0, "current_assets": 23378000000.0, "ppe_net": 9331000000.0, "goodwill": 46493000000.0, "intangibles": 15323000000.0, "total_assets": 99041000000.0, "accounts_payable": 3049000000.0, "short_term_borrowings": null, "debt_current": 2819000000.0, "current_liabilities": 13174000000.0, "long_term_debt": 31370000000.0, "total_liabilities": null, "temporary_equity": 128000000.0, "equity_parent": 49390000000.0, "nci": -33000000.0, "equity_total": 49357000000.0, "liabilities_and_equity": 99041000000.0, "shares_outstanding": null, "retained_earnings": 54447000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-25-000041" ], "value_sources": { "cash": [ "10-Q:0000097745-25-000041" ], "short_term_investments": [ "10-Q:0000097745-25-000041" ], "receivables": [ "10-Q:0000097745-25-000041" ], "inventory": [ "10-Q:0000097745-25-000041" ], "current_assets": [ "10-Q:0000097745-25-000041" ], "ppe_net": [ "10-Q:0000097745-25-000041" ], "goodwill": [ "10-Q:0000097745-25-000041" ], "intangibles": [ "10-Q:0000097745-25-000041" ], "total_assets": [ "10-Q:0000097745-25-000041" ], "accounts_payable": [ "10-Q:0000097745-25-000041" ], "debt_current": [ "10-Q:0000097745-25-000041" ], "current_liabilities": [ "10-Q:0000097745-25-000041" ], "long_term_debt": [ "10-Q:0000097745-25-000041" ], "temporary_equity": [ "10-Q:0000097745-25-000041" ], "equity_parent": [ "10-Q:0000097745-25-000041" ], "nci": [ "10-Q:0000097745-25-000041" ], "equity_total": [ "10-Q:0000097745-25-000041" ], "liabilities_and_equity": [ "10-Q:0000097745-25-000041" ], "retained_earnings": [ "10-Q:0000097745-25-000041" ], "preferred_stock": [ "10-Q:0000097745-25-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-28", "values": { "cash": 4576000000.0, "short_term_investments": 1814000000.0, "receivables": 8594000000.0, "inventory": 5559000000.0, "current_assets": 24584000000.0, "ppe_net": 9635000000.0, "goodwill": 47249000000.0, "intangibles": 15148000000.0, "total_assets": 101230000000.0, "accounts_payable": 2980000000.0, "short_term_borrowings": null, "debt_current": 2214000000.0, "current_liabilities": 12718000000.0, "long_term_debt": 33015000000.0, "total_liabilities": null, "temporary_equity": 126000000.0, "equity_parent": 50512000000.0, "nci": -35000000.0, "equity_total": 50476000000.0, "liabilities_and_equity": 101230000000.0, "shares_outstanding": null, "retained_earnings": 55901000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-25-000101" ], "value_sources": { "cash": [ "10-Q:0000097745-25-000101" ], "short_term_investments": [ "10-Q:0000097745-25-000101" ], "receivables": [ "10-Q:0000097745-25-000101" ], "inventory": [ "10-Q:0000097745-25-000101" ], "current_assets": [ "10-Q:0000097745-25-000101" ], "ppe_net": [ "10-Q:0000097745-25-000101" ], "goodwill": [ "10-Q:0000097745-25-000101" ], "intangibles": [ "10-Q:0000097745-25-000101" ], "total_assets": [ "10-Q:0000097745-25-000101" ], "accounts_payable": [ "10-Q:0000097745-25-000101" ], "debt_current": [ "10-Q:0000097745-25-000101" ], "current_liabilities": [ "10-Q:0000097745-25-000101" ], "long_term_debt": [ "10-Q:0000097745-25-000101" ], "temporary_equity": [ "10-Q:0000097745-25-000101" ], "equity_parent": [ "10-Q:0000097745-25-000101" ], "nci": [ "10-Q:0000097745-25-000101" ], "equity_total": [ "10-Q:0000097745-25-000101" ], "liabilities_and_equity": [ "10-Q:0000097745-25-000101" ], "retained_earnings": [ "10-Q:0000097745-25-000101" ], "preferred_stock": [ "10-Q:0000097745-25-000101" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-27", "values": { "cash": 1982000000.0, "short_term_investments": 1564000000.0, "receivables": 8911000000.0, "inventory": 5745000000.0, "current_assets": 22295000000.0, "ppe_net": 10177000000.0, "goodwill": 49287000000.0, "intangibles": 16242000000.0, "total_assets": 103020000000.0, "accounts_payable": 3120000000.0, "short_term_borrowings": null, "debt_current": 3823000000.0, "current_liabilities": 14888000000.0, "long_term_debt": 31857000000.0, "total_liabilities": null, "temporary_equity": 129000000.0, "equity_parent": 51018000000.0, "nci": 7000000.0, "equity_total": 51024000000.0, "liabilities_and_equity": 103020000000.0, "shares_outstanding": null, "retained_earnings": 57354000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-25-000159" ], "value_sources": { "cash": [ "10-Q:0000097745-25-000159" ], "short_term_investments": [ "10-Q:0000097745-25-000159" ], "receivables": [ "10-Q:0000097745-25-000159" ], "inventory": [ "10-Q:0000097745-25-000159" ], "current_assets": [ "10-Q:0000097745-25-000159" ], "ppe_net": [ "10-Q:0000097745-25-000159" ], "goodwill": [ "10-Q:0000097745-25-000159" ], "intangibles": [ "10-Q:0000097745-25-000159" ], "total_assets": [ "10-Q:0000097745-25-000159" ], "accounts_payable": [ "10-Q:0000097745-25-000159" ], "debt_current": [ "10-Q:0000097745-25-000159" ], "current_liabilities": [ "10-Q:0000097745-25-000159" ], "long_term_debt": [ "10-Q:0000097745-25-000159" ], "temporary_equity": [ "10-Q:0000097745-25-000159" ], "equity_parent": [ "10-Q:0000097745-25-000159" ], "nci": [ "10-Q:0000097745-25-000159" ], "equity_total": [ "10-Q:0000097745-25-000159" ], "liabilities_and_equity": [ "10-Q:0000097745-25-000159" ], "retained_earnings": [ "10-Q:0000097745-25-000159" ], "preferred_stock": [ "10-Q:0000097745-25-000159" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 9852000000.0, "short_term_investments": 253000000.0, "receivables": 8900000000.0, "inventory": 5425000000.0, "current_assets": 28707000000.0, "ppe_net": 10565000000.0, "goodwill": 49362000000.0, "intangibles": 15838000000.0, "total_assets": 110343000000.0, "accounts_payable": 3622000000.0, "short_term_borrowings": null, "debt_current": 3533000000.0, "current_liabilities": 15189000000.0, "long_term_debt": 35852000000.0, "total_liabilities": null, "temporary_equity": 122000000.0, "equity_parent": 53407000000.0, "nci": 7000000.0, "equity_total": 53415000000.0, "liabilities_and_equity": 110343000000.0, "shares_outstanding": null, "retained_earnings": 59156000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": 178000000.0, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1470000000.0, "operating_lease_liability_current": 275000000.0, "operating_lease_liability_noncurrent": 1195000000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 331000000.0, "operating_lease_payments_total": 1819000000.0, "operating_lease_imputed_interest": 349000000.0, "debt_maturity_y1": 3528000000.0, "debt_maturity_y2": 3254000000.0, "debt_maturity_y3": 3057000000.0, "debt_maturity_y4": 3150000000.0, "debt_maturity_y5": 3105000000.0, "debt_maturity_after_y5": 23366000000.0 }, "sources": [ "10-K:0000097745-26-000018", "10-Q:0000097745-26-000144" ], "value_sources": { "cash": [ "10-Q:0000097745-26-000144" ], "short_term_investments": [ "10-Q:0000097745-26-000144" ], "receivables": [ "10-Q:0000097745-26-000144" ], "inventory": [ "10-Q:0000097745-26-000144" ], "current_assets": [ "10-Q:0000097745-26-000144" ], "ppe_net": [ "10-Q:0000097745-26-000144" ], "goodwill": [ "10-Q:0000097745-26-000144" ], "intangibles": [ "10-Q:0000097745-26-000144" ], "total_assets": [ "10-Q:0000097745-26-000144" ], "accounts_payable": [ "10-Q:0000097745-26-000144" ], "debt_current": [ "10-Q:0000097745-26-000144" ], "current_liabilities": [ "10-Q:0000097745-26-000144" ], "long_term_debt": [ "10-Q:0000097745-26-000144" ], "temporary_equity": [ "10-Q:0000097745-26-000144" ], "equity_parent": [ "10-Q:0000097745-26-000144" ], "nci": [ "10-Q:0000097745-26-000144" ], "equity_total": [ "10-Q:0000097745-26-000144" ], "liabilities_and_equity": [ "10-Q:0000097745-26-000144" ], "retained_earnings": [ "10-Q:0000097745-26-000144" ], "preferred_stock": [ "10-Q:0000097745-26-000144" ], "equity_method_investments": [ "10-K:0000097745-26-000018" ], "operating_lease_liability": [ "10-K:0000097745-26-000018" ], "operating_lease_liability_current": [ "10-K:0000097745-26-000018" ], "operating_lease_liability_noncurrent": [ "10-K:0000097745-26-000018" ], "operating_lease_discount_rate": [ "10-K:0000097745-26-000018" ], "operating_lease_payments_y1": [ "10-K:0000097745-26-000018" ], "operating_lease_payments_total": [ "10-K:0000097745-26-000018" ], "operating_lease_imputed_interest": [ "10-K:0000097745-26-000018" ], "debt_maturity_y1": [ "10-K:0000097745-26-000018" ], "debt_maturity_y2": [ "10-K:0000097745-26-000018" ], "debt_maturity_y3": [ "10-K:0000097745-26-000018" ], "debt_maturity_y4": [ "10-K:0000097745-26-000018" ], "debt_maturity_y5": [ "10-K:0000097745-26-000018" ], "debt_maturity_after_y5": [ "10-K:0000097745-26-000018" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-28", "values": { "cash": 3254000000.0, "short_term_investments": 2000000.0, "receivables": 9204000000.0, "inventory": 5496000000.0, "current_assets": 22316000000.0, "ppe_net": 10658000000.0, "goodwill": 55187000000.0, "intangibles": 19146000000.0, "total_assets": 113281000000.0, "accounts_payable": 3344000000.0, "short_term_borrowings": null, "debt_current": 3090000000.0, "current_liabilities": 14621000000.0, "long_term_debt": 40071000000.0, "total_liabilities": null, "temporary_equity": 121000000.0, "equity_parent": 51934000000.0, "nci": 7000000.0, "equity_total": 51940000000.0, "liabilities_and_equity": 113281000000.0, "shares_outstanding": null, "retained_earnings": 60632000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-26-000092" ], "value_sources": { "cash": [ "10-Q:0000097745-26-000092" ], "short_term_investments": [ "10-Q:0000097745-26-000092" ], "receivables": [ "10-Q:0000097745-26-000092" ], "inventory": [ "10-Q:0000097745-26-000092" ], "current_assets": [ "10-Q:0000097745-26-000092" ], "ppe_net": [ "10-Q:0000097745-26-000092" ], "goodwill": [ "10-Q:0000097745-26-000092" ], "intangibles": [ "10-Q:0000097745-26-000092" ], "total_assets": [ "10-Q:0000097745-26-000092" ], "accounts_payable": [ "10-Q:0000097745-26-000092" ], "debt_current": [ "10-Q:0000097745-26-000092" ], "current_liabilities": [ "10-Q:0000097745-26-000092" ], "long_term_debt": [ "10-Q:0000097745-26-000092" ], "temporary_equity": [ "10-Q:0000097745-26-000092" ], "equity_parent": [ "10-Q:0000097745-26-000092" ], "nci": [ "10-Q:0000097745-26-000092" ], "equity_total": [ "10-Q:0000097745-26-000092" ], "liabilities_and_equity": [ "10-Q:0000097745-26-000092" ], "retained_earnings": [ "10-Q:0000097745-26-000092" ], "preferred_stock": [ "10-Q:0000097745-26-000092" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-27", "values": { "cash": 4064000000.0, "short_term_investments": 0.0, "receivables": 9451000000.0, "inventory": 5627000000.0, "current_assets": 23365000000.0, "ppe_net": 10755000000.0, "goodwill": 54832000000.0, "intangibles": 18606000000.0, "total_assets": 113174000000.0, "accounts_payable": 3268000000.0, "short_term_borrowings": null, "debt_current": 3368000000.0, "current_liabilities": 15069000000.0, "long_term_debt": 39181000000.0, "total_liabilities": null, "temporary_equity": 121000000.0, "equity_parent": 52679000000.0, "nci": 7000000.0, "equity_total": 52686000000.0, "liabilities_and_equity": 113174000000.0, "shares_outstanding": null, "retained_earnings": 62194000000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 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:0000097745-26-000144" ], "value_sources": { "cash": [ "10-Q:0000097745-26-000144" ], "short_term_investments": [ "10-Q:0000097745-26-000144" ], "receivables": [ "10-Q:0000097745-26-000144" ], "inventory": [ "10-Q:0000097745-26-000144" ], "current_assets": [ "10-Q:0000097745-26-000144" ], "ppe_net": [ "10-Q:0000097745-26-000144" ], "goodwill": [ "10-Q:0000097745-26-000144" ], "intangibles": [ "10-Q:0000097745-26-000144" ], "total_assets": [ "10-Q:0000097745-26-000144" ], "accounts_payable": [ "10-Q:0000097745-26-000144" ], "debt_current": [ "10-Q:0000097745-26-000144" ], "current_liabilities": [ "10-Q:0000097745-26-000144" ], "long_term_debt": [ "10-Q:0000097745-26-000144" ], "temporary_equity": [ "10-Q:0000097745-26-000144" ], "equity_parent": [ "10-Q:0000097745-26-000144" ], "nci": [ "10-Q:0000097745-26-000144" ], "equity_total": [ "10-Q:0000097745-26-000144" ], "liabilities_and_equity": [ "10-Q:0000097745-26-000144" ], "retained_earnings": [ "10-Q:0000097745-26-000144" ], "preferred_stock": [ "10-Q:0000097745-26-000144" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-28", "values": { "cfo": 356000000.0, "cfi": -260000000.0, "cff": 619000000.0, "capex": 253000000.0, "d_and_a": 574000000.0, "sbc": 46000000.0, "dividends_paid": 76000000.0, "buybacks": 1500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 149000000.0, "amortisation_intangibles": 425000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 218000000.0, "change_inventories": 141000000.0, "change_payables": -241000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2185000000.0 }, "sources": [ "10-Q:0000097745-20-000018", "10-Q:0000097745-21-000026" ], "value_sources": { "cfo": [ "10-Q:0000097745-21-000026" ], "cfi": [ "10-Q:0000097745-21-000026" ], "cff": [ "10-Q:0000097745-21-000026" ], "capex": [ "10-Q:0000097745-21-000026" ], "d_and_a": [ "10-Q:0000097745-21-000026" ], "sbc": [ "10-Q:0000097745-21-000026" ], "dividends_paid": [ "10-Q:0000097745-21-000026" ], "buybacks": [ "10-Q:0000097745-21-000026" ], "depreciation": [ "10-Q:0000097745-21-000026" ], "amortisation_intangibles": [ "10-Q:0000097745-21-000026" ], "change_receivables": [ "10-Q:0000097745-20-000018" ], "change_inventories": [ "10-Q:0000097745-20-000018" ], "change_payables": [ "10-Q:0000097745-20-000018" ], "proceeds_debt_issuance": [ "10-Q:0000097745-21-000026" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-03-29", "end": "2020-06-27", "values": { "cfo": 1886000000.0, "cfi": -259000000.0, "cff": 1180000000.0, "capex": 269000000.0, "d_and_a": 574000000.0, "sbc": 47000000.0, "dividends_paid": 87000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 157000000.0, "amortisation_intangibles": 417000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -23000000.0, "change_inventories": 168000000.0, "change_payables": -256000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1279000000.0 }, "sources": [ "10-Q:0000097745-20-000018", "10-Q:0000097745-20-000038", "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "value_sources": { "cfo": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "cfi": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "cff": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "capex": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "d_and_a": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "sbc": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "dividends_paid": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "buybacks": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "depreciation": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "amortisation_intangibles": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ], "change_receivables": [ "10-Q:0000097745-20-000018", "10-Q:0000097745-20-000038" ], "change_inventories": [ "10-Q:0000097745-20-000018", "10-Q:0000097745-20-000038" ], "change_payables": [ "10-Q:0000097745-20-000018", "10-Q:0000097745-20-000038" ], "proceeds_debt_issuance": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ] }, "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", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-06-28", "end": "2020-09-26", "values": { "cfo": 2708000000.0, "cfi": -365000000.0, "cff": -791000000.0, "capex": 366000000.0, "d_and_a": 575000000.0, "sbc": 52000000.0, "dividends_paid": 87000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 161000000.0, "amortisation_intangibles": 414000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 663000000.0, "change_inventories": 118000000.0, "change_payables": 277000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097745-20-000038", "10-Q:0000097745-20-000051", "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "value_sources": { "cfo": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "cfi": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "cff": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "capex": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "d_and_a": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "sbc": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "dividends_paid": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "buybacks": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "depreciation": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "amortisation_intangibles": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ], "change_receivables": [ "10-Q:0000097745-20-000038", "10-Q:0000097745-20-000051" ], "change_inventories": [ "10-Q:0000097745-20-000038", "10-Q:0000097745-20-000051" ], "change_payables": [ "10-Q:0000097745-20-000038", "10-Q:0000097745-20-000051" ], "proceeds_debt_issuance": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-21-000058" ] }, "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", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-09-27", "end": "2020-12-31", "values": { "cfo": 3339000000.0, "cfi": -626000000.0, "cff": -49000000.0, "capex": 586000000.0, "d_and_a": 602000000.0, "sbc": 51000000.0, "dividends_paid": 87000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 191000000.0, "amortisation_intangibles": 411000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 444000000.0, "change_inventories": 81000000.0, "change_payables": 279000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000097745-22-000011", "10-Q:0000097745-20-000051", "10-Q:0000097745-21-000058" ], "value_sources": { "cfo": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "cfi": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "cff": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "capex": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "d_and_a": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "sbc": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "dividends_paid": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "buybacks": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "depreciation": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "amortisation_intangibles": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ], "change_receivables": [ "10-K:0000097745-22-000011", "10-Q:0000097745-20-000051" ], "change_inventories": [ "10-K:0000097745-22-000011", "10-Q:0000097745-20-000051" ], "change_payables": [ "10-K:0000097745-22-000011", "10-Q:0000097745-20-000051" ], "proceeds_debt_issuance": [ "10-K:0000097745-22-000011", "10-Q:0000097745-21-000058" ] }, "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", "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": "2021-04-03", "values": { "cfo": 1978000000.0, "cfi": -1998000000.0, "cff": -4850000000.0, "capex": 628000000.0, "d_and_a": 621000000.0, "sbc": 51000000.0, "dividends_paid": 87000000.0, "buybacks": 2000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 198000000.0, "amortisation_intangibles": 423000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-22-000027" ], "value_sources": { "cfo": [ "10-Q:0000097745-22-000027" ], "cfi": [ "10-Q:0000097745-22-000027" ], "cff": [ "10-Q:0000097745-22-000027" ], "capex": [ "10-Q:0000097745-22-000027" ], "d_and_a": [ "10-Q:0000097745-22-000027" ], "sbc": [ "10-Q:0000097745-22-000027" ], "dividends_paid": [ "10-Q:0000097745-22-000027" ], "buybacks": [ "10-Q:0000097745-22-000027" ], "depreciation": [ "10-Q:0000097745-22-000027" ], "amortisation_intangibles": [ "10-Q:0000097745-22-000027" ], "proceeds_debt_issuance": [ "10-Q:0000097745-21-000026" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-04", "end": "2021-07-03", "values": { "cfo": 2227000000.0, "cfi": -626000000.0, "cff": -76000000.0, "capex": 540000000.0, "d_and_a": 660000000.0, "sbc": 51000000.0, "dividends_paid": 103000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 211000000.0, "amortisation_intangibles": 449000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045", "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "value_sources": { "cfo": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "cfi": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "cff": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "capex": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "d_and_a": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "sbc": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "dividends_paid": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "buybacks": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "depreciation": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "amortisation_intangibles": [ "10-Q:0000097745-22-000027", "10-Q:0000097745-22-000047" ], "proceeds_debt_issuance": [ "10-Q:0000097745-21-000026", "10-Q:0000097745-21-000045" ] }, "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", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-04", "end": "2021-10-02", "values": { "cfo": 2650000000.0, "cfi": -616000000.0, "cff": 3040000000.0, "capex": 524000000.0, "d_and_a": 628000000.0, "sbc": 51000000.0, "dividends_paid": 102000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 205000000.0, "amortisation_intangibles": 423000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3122000000.0 }, "sources": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "value_sources": { "cfo": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "cfi": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "cff": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "capex": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "d_and_a": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "sbc": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "dividends_paid": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "buybacks": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "depreciation": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "amortisation_intangibles": [ "10-Q:0000097745-22-000047", "10-Q:0000097745-22-000057" ], "proceeds_debt_issuance": [ "10-Q:0000097745-21-000045", "10-Q:0000097745-22-000057" ] }, "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", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-03", "end": "2021-12-31", "values": { "cfo": 2457000000.0, "cfi": -18692000000.0, "cff": 8467000000.0, "capex": 831000000.0, "d_and_a": 683000000.0, "sbc": 77000000.0, "dividends_paid": 103000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 217000000.0, "amortisation_intangibles": 466000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 15015000000.0 }, "sources": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "value_sources": { "cfo": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "cfi": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "cff": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "capex": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "d_and_a": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "sbc": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "dividends_paid": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "buybacks": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "depreciation": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "amortisation_intangibles": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ], "proceeds_debt_issuance": [ "10-K:0000097745-23-000008", "10-Q:0000097745-22-000057" ] }, "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", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-04-02", "values": { "cfo": 2202000000.0, "cfi": -670000000.0, "cff": -3145000000.0, "capex": 640000000.0, "d_and_a": 859000000.0, "sbc": 78000000.0, "dividends_paid": 103000000.0, "buybacks": 2000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 250000000.0, "amortisation_intangibles": 609000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000097745-23-000033" ], "value_sources": { "cfo": [ "10-Q:0000097745-23-000033" ], "cfi": [ "10-Q:0000097745-23-000033" ], "cff": [ "10-Q:0000097745-23-000033" ], "capex": [ "10-Q:0000097745-23-000033" ], "d_and_a": [ "10-Q:0000097745-23-000033" ], "sbc": [ "10-Q:0000097745-23-000033" ], "dividends_paid": [ "10-Q:0000097745-23-000033" ], "buybacks": [ "10-Q:0000097745-23-000033" ], "depreciation": [ "10-Q:0000097745-23-000033" ], "amortisation_intangibles": [ "10-Q:0000097745-23-000033" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-03", "end": "2022-07-02", "values": { "cfo": 1528000000.0, "cfi": -419000000.0, "cff": -1905000000.0, "capex": 506000000.0, "d_and_a": 836000000.0, "sbc": 77000000.0, "dividends_paid": 117000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 236000000.0, "amortisation_intangibles": 600000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "value_sources": { "cfo": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "cfi": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "cff": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "capex": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "d_and_a": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "sbc": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "dividends_paid": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "buybacks": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "depreciation": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ], "amortisation_intangibles": [ "10-Q:0000097745-23-000033", "10-Q:0000097745-23-000059" ] }, "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" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-03", "end": "2022-10-01", "values": { "cfo": 1937000000.0, "cfi": -545000000.0, "cff": -151000000.0, "capex": 547000000.0, "d_and_a": 838000000.0, "sbc": 77000000.0, "dividends_paid": 118000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 244000000.0, "amortisation_intangibles": 594000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "value_sources": { "cfo": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "cfi": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "cff": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "capex": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "d_and_a": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "sbc": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "dividends_paid": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "buybacks": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "depreciation": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ], "amortisation_intangibles": [ "10-Q:0000097745-23-000059", "10-Q:0000097745-23-000069" ] }, "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" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-02", "end": "2022-12-31", "values": { "cfo": 3487000000.0, "cfi": -525000000.0, "cff": 2391000000.0, "capex": 550000000.0, "d_and_a": 848000000.0, "sbc": 75000000.0, "dividends_paid": 117000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 256000000.0, "amortisation_intangibles": 592000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3193000000.0 }, "sources": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "value_sources": { "cfo": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "cfi": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "cff": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "capex": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "d_and_a": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "sbc": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "dividends_paid": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "buybacks": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "depreciation": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "amortisation_intangibles": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ], "proceeds_debt_issuance": [ "10-K:0000097745-24-000007", "10-Q:0000097745-23-000069" ] }, "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", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-04-01", "values": { "cfo": 729000000.0, "cfi": -3142000000.0, "cff": -2593000000.0, "capex": 458000000.0, "d_and_a": 859000000.0, "sbc": 76000000.0, "dividends_paid": 117000000.0, "buybacks": 3000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 253000000.0, "amortisation_intangibles": 606000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097745-24-000023" ], "value_sources": { "cfo": [ "10-Q:0000097745-24-000023" ], "cfi": [ "10-Q:0000097745-24-000023" ], "cff": [ "10-Q:0000097745-24-000023" ], "capex": [ "10-Q:0000097745-24-000023" ], "d_and_a": [ "10-Q:0000097745-24-000023" ], "sbc": [ "10-Q:0000097745-24-000023" ], "dividends_paid": [ "10-Q:0000097745-24-000023" ], "buybacks": [ "10-Q:0000097745-24-000023" ], "depreciation": [ "10-Q:0000097745-24-000023" ], "amortisation_intangibles": [ "10-Q:0000097745-24-000023" ], "proceeds_debt_issuance": [ "10-Q:0000097745-24-000023" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-02", "end": "2023-07-01", "values": { "cfo": 1540000000.0, "cfi": -443000000.0, "cff": -1456000000.0, "capex": 284000000.0, "d_and_a": 855000000.0, "sbc": 74000000.0, "dividends_paid": 135000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 270000000.0, "amortisation_intangibles": 585000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "value_sources": { "cfo": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "cfi": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "cff": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "capex": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "d_and_a": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "sbc": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "dividends_paid": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "buybacks": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "depreciation": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "amortisation_intangibles": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ], "proceeds_debt_issuance": [ "10-Q:0000097745-24-000023", "10-Q:0000097745-24-000040" ] }, "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", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-02", "end": "2023-09-30", "values": { "cfo": 2414000000.0, "cfi": -1181000000.0, "cff": 1855000000.0, "capex": 332000000.0, "d_and_a": 853000000.0, "sbc": 67000000.0, "dividends_paid": 135000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 269000000.0, "amortisation_intangibles": 584000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3466000000.0 }, "sources": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "value_sources": { "cfo": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "cfi": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "cff": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "capex": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "d_and_a": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "sbc": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "dividends_paid": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "buybacks": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "depreciation": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "amortisation_intangibles": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ], "proceeds_debt_issuance": [ "10-Q:0000097745-24-000040", "10-Q:0000097745-24-000046" ] }, "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", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 3723000000.0, "cfi": -376000000.0, "cff": -1428000000.0, "capex": 405000000.0, "d_and_a": 839000000.0, "sbc": 61000000.0, "dividends_paid": 136000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 276000000.0, "amortisation_intangibles": 563000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2476000000.0 }, "sources": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "value_sources": { "cfo": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "cfi": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "cff": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "capex": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "d_and_a": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "sbc": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "dividends_paid": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "buybacks": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "depreciation": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "amortisation_intangibles": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ], "proceeds_debt_issuance": [ "10-K:0000097745-25-000010", "10-Q:0000097745-24-000046" ] }, "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", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-30", "values": { "cfo": 1251000000.0, "cfi": -2030000000.0, "cff": -1821000000.0, "capex": 347000000.0, "d_and_a": 836000000.0, "sbc": 70000000.0, "dividends_paid": 135000000.0, "buybacks": 3000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 285000000.0, "amortisation_intangibles": 551000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1205000000.0 }, "sources": [ "10-Q:0000097745-25-000041" ], "value_sources": { "cfo": [ "10-Q:0000097745-25-000041" ], "cfi": [ "10-Q:0000097745-25-000041" ], "cff": [ "10-Q:0000097745-25-000041" ], "capex": [ "10-Q:0000097745-25-000041" ], "d_and_a": [ "10-Q:0000097745-25-000041" ], "sbc": [ "10-Q:0000097745-25-000041" ], "dividends_paid": [ "10-Q:0000097745-25-000041" ], "buybacks": [ "10-Q:0000097745-25-000041" ], "depreciation": [ "10-Q:0000097745-25-000041" ], "amortisation_intangibles": [ "10-Q:0000097745-25-000041" ], "proceeds_debt_issuance": [ "10-Q:0000097745-25-000041" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-03-31", "end": "2024-06-29", "values": { "cfo": 1960000000.0, "cfi": -253000000.0, "cff": -115000000.0, "capex": 301000000.0, "d_and_a": 790000000.0, "sbc": 84000000.0, "dividends_paid": 149000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 276000000.0, "amortisation_intangibles": 514000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "value_sources": { "cfo": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "cfi": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "cff": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "capex": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "d_and_a": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "sbc": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "dividends_paid": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "buybacks": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "depreciation": [ "10-Q:0000097745-25-000101" ], "amortisation_intangibles": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-06-30", "end": "2024-09-28", "values": { "cfo": 2166000000.0, "cfi": -3578000000.0, "cff": -1190000000.0, "capex": 272000000.0, "d_and_a": 740000000.0, "sbc": 68000000.0, "dividends_paid": 150000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 291000000.0, "amortisation_intangibles": 449000000.0, "goodwill_impairment": null, "deferred_tax": -400000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "value_sources": { "cfo": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "cfi": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "cff": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "capex": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "d_and_a": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "sbc": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "dividends_paid": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "buybacks": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "depreciation": [ "10-Q:0000097745-25-000159" ], "amortisation_intangibles": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "deferred_tax": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "proceeds_debt_issuance": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-09-29", "end": "2024-12-31", "values": { "cfo": 3290000000.0, "cfi": 20000000.0, "cff": -3666000000.0, "capex": 480000000.0, "d_and_a": 742000000.0, "sbc": 79000000.0, "dividends_paid": 149000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 304000000.0, "amortisation_intangibles": 438000000.0, "goodwill_impairment": null, "deferred_tax": -202000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "value_sources": { "cfo": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "cfi": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "cff": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "capex": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "d_and_a": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "sbc": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "dividends_paid": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "buybacks": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "depreciation": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "amortisation_intangibles": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "deferred_tax": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "proceeds_debt_issuance": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ] }, "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", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-29", "values": { "cfo": 723000000.0, "cfi": -527000000.0, "cff": -102000000.0, "capex": 362000000.0, "d_and_a": 705000000.0, "sbc": 75000000.0, "dividends_paid": 149000000.0, "buybacks": 2000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 276000000.0, "amortisation_intangibles": 429000000.0, "goodwill_impairment": null, "deferred_tax": -279000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2840000000.0 }, "sources": [ "10-Q:0000097745-26-000092" ], "value_sources": { "cfo": [ "10-Q:0000097745-26-000092" ], "cfi": [ "10-Q:0000097745-26-000092" ], "cff": [ "10-Q:0000097745-26-000092" ], "capex": [ "10-Q:0000097745-26-000092" ], "d_and_a": [ "10-Q:0000097745-26-000092" ], "sbc": [ "10-Q:0000097745-26-000092" ], "dividends_paid": [ "10-Q:0000097745-26-000092" ], "buybacks": [ "10-Q:0000097745-26-000092" ], "depreciation": [ "10-Q:0000097745-26-000092" ], "amortisation_intangibles": [ "10-Q:0000097745-26-000092" ], "deferred_tax": [ "10-Q:0000097745-26-000092" ], "proceeds_debt_issuance": [ "10-Q:0000097745-26-000092" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-03-30", "end": "2025-06-28", "values": { "cfo": 1399000000.0, "cfi": -288000000.0, "cff": -991000000.0, "capex": 294000000.0, "d_and_a": 686000000.0, "sbc": 81000000.0, "dividends_paid": 162000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 256000000.0, "amortisation_intangibles": 430000000.0, "goodwill_impairment": null, "deferred_tax": -322000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "value_sources": { "cfo": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "cfi": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "cff": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "capex": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "d_and_a": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "sbc": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "dividends_paid": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "buybacks": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "depreciation": [ "10-Q:0000097745-26-000144" ], "amortisation_intangibles": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "deferred_tax": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "proceeds_debt_issuance": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-06-29", "end": "2025-09-27", "values": { "cfo": 2239000000.0, "cfi": -4123000000.0, "cff": -632000000.0, "capex": 404000000.0, "d_and_a": 662000000.0, "sbc": 70000000.0, "dividends_paid": 163000000.0, "buybacks": 963000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 227000000.0, "amortisation_intangibles": 435000000.0, "goodwill_impairment": null, "deferred_tax": -127000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "value_sources": { "cfo": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "cfi": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "cff": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "capex": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "d_and_a": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "sbc": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "dividends_paid": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "buybacks": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "depreciation": [ "10-Q:0000097745-25-000159" ], "amortisation_intangibles": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "deferred_tax": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ], "proceeds_debt_issuance": [ "10-Q:0000097745-25-000101", "10-Q:0000097745-25-000159" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-09-28", "end": "2025-12-31", "values": { "cfo": 3457000000.0, "cfi": 891000000.0, "cff": 3526000000.0, "capex": 465000000.0, "d_and_a": 728000000.0, "sbc": 84000000.0, "dividends_paid": 162000000.0, "buybacks": 37000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 292000000.0, "amortisation_intangibles": 436000000.0, "goodwill_impairment": null, "deferred_tax": 89000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4919000000.0 }, "sources": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "value_sources": { "cfo": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "cfi": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "cff": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "capex": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "d_and_a": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "sbc": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "dividends_paid": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "buybacks": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "depreciation": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "amortisation_intangibles": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "deferred_tax": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ], "proceeds_debt_issuance": [ "10-K:0000097745-26-000018", "10-Q:0000097745-25-000159" ] }, "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", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-28", "values": { "cfo": 1192000000.0, "cfi": -8961000000.0, "cff": 1093000000.0, "capex": 376000000.0, "d_and_a": 736000000.0, "sbc": 83000000.0, "dividends_paid": 162000000.0, "buybacks": 3000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 306000000.0, "amortisation_intangibles": 430000000.0, "goodwill_impairment": null, "deferred_tax": -258000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5238000000.0 }, "sources": [ "10-Q:0000097745-26-000092" ], "value_sources": { "cfo": [ "10-Q:0000097745-26-000092" ], "cfi": [ "10-Q:0000097745-26-000092" ], "cff": [ "10-Q:0000097745-26-000092" ], "capex": [ "10-Q:0000097745-26-000092" ], "d_and_a": [ "10-Q:0000097745-26-000092" ], "sbc": [ "10-Q:0000097745-26-000092" ], "dividends_paid": [ "10-Q:0000097745-26-000092" ], "buybacks": [ "10-Q:0000097745-26-000092" ], "depreciation": [ "10-Q:0000097745-26-000092" ], "amortisation_intangibles": [ "10-Q:0000097745-26-000092" ], "deferred_tax": [ "10-Q:0000097745-26-000092" ], "proceeds_debt_issuance": [ "10-Q:0000097745-26-000092" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-03-29", "end": "2026-06-27", "values": { "cfo": 2125000000.0, "cfi": 164000000.0, "cff": -1571000000.0, "capex": 450000000.0, "d_and_a": 816000000.0, "sbc": 82000000.0, "dividends_paid": 175000000.0, "buybacks": 1000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 331000000.0, "amortisation_intangibles": 485000000.0, "goodwill_impairment": null, "deferred_tax": -208000000.0, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "value_sources": { "cfo": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "cfi": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "cff": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "capex": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "d_and_a": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "sbc": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "dividends_paid": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "buybacks": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "depreciation": [ "10-Q:0000097745-26-000144" ], "amortisation_intangibles": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "deferred_tax": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ], "proceeds_debt_issuance": [ "10-Q:0000097745-26-000092", "10-Q:0000097745-26-000144" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "proceeds_debt_issuance": "derived", "d_and_a": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 8289000000.0, "cfi": -1510000000.0, "cff": 959000000.0, "capex": 1474000000.0, "d_and_a": 2325000000.0, "sbc": 196000000.0, "dividends_paid": 337000000.0, "buybacks": 1500000000.0, "interest_paid": 471000000.0, "taxes_paid": 1324000000.0, "depreciation": 658000000.0, "amortisation_intangibles": 1667000000.0, "goodwill_impairment": null, "deferred_tax": -269000000.0, "change_receivables": 1302000000.0, "change_inventories": 508000000.0, "change_payables": 59000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3464000000.0 }, "sources": [ "10-K:0000097745-23-000008" ], "value_sources": { "cfo": [ "10-K:0000097745-23-000008" ], "cfi": [ "10-K:0000097745-23-000008" ], "cff": [ "10-K:0000097745-23-000008" ], "capex": [ "10-K:0000097745-23-000008" ], "d_and_a": [ "10-K:0000097745-23-000008" ], "sbc": [ "10-K:0000097745-23-000008" ], "dividends_paid": [ "10-K:0000097745-23-000008" ], "buybacks": [ "10-K:0000097745-23-000008" ], "interest_paid": [ "10-K:0000097745-23-000008" ], "taxes_paid": [ "10-K:0000097745-23-000008" ], "depreciation": [ "10-K:0000097745-23-000008" ], "amortisation_intangibles": [ "10-K:0000097745-23-000008" ], "deferred_tax": [ "10-K:0000097745-23-000008" ], "change_receivables": [ "10-K:0000097745-23-000008" ], "change_inventories": [ "10-K:0000097745-23-000008" ], "change_payables": [ "10-K:0000097745-23-000008" ], "proceeds_debt_issuance": [ "10-K:0000097745-23-000008" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 9312000000.0, "cfi": -21932000000.0, "cff": 6581000000.0, "capex": 2523000000.0, "d_and_a": 2592000000.0, "sbc": 230000000.0, "dividends_paid": 395000000.0, "buybacks": 2000000000.0, "interest_paid": 555000000.0, "taxes_paid": 2182000000.0, "depreciation": 831000000.0, "amortisation_intangibles": 1761000000.0, "goodwill_impairment": null, "deferred_tax": -645000000.0, "change_receivables": 204000000.0, "change_inventories": 1065000000.0, "change_payables": 479000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 18137000000.0 }, "sources": [ "10-K:0000097745-24-000007" ], "value_sources": { "cfo": [ "10-K:0000097745-24-000007" ], "cfi": [ "10-K:0000097745-24-000007" ], "cff": [ "10-K:0000097745-24-000007" ], "capex": [ "10-K:0000097745-24-000007" ], "d_and_a": [ "10-K:0000097745-24-000007" ], "sbc": [ "10-K:0000097745-24-000007" ], "dividends_paid": [ "10-K:0000097745-24-000007" ], "buybacks": [ "10-K:0000097745-24-000007" ], "interest_paid": [ "10-K:0000097745-24-000007" ], "taxes_paid": [ "10-K:0000097745-24-000007" ], "depreciation": [ "10-K:0000097745-24-000007" ], "amortisation_intangibles": [ "10-K:0000097745-24-000007" ], "deferred_tax": [ "10-K:0000097745-24-000007" ], "change_receivables": [ "10-K:0000097745-24-000007" ], "change_inventories": [ "10-K:0000097745-24-000007" ], "change_payables": [ "10-K:0000097745-24-000007" ], "proceeds_debt_issuance": [ "10-K:0000097745-24-000007" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 9154000000.0, "cfi": -2159000000.0, "cff": -2810000000.0, "capex": 2243000000.0, "d_and_a": 3381000000.0, "sbc": 307000000.0, "dividends_paid": 455000000.0, "buybacks": 3000000000.0, "interest_paid": 667000000.0, "taxes_paid": 1234000000.0, "depreciation": 986000000.0, "amortisation_intangibles": 2395000000.0, "goodwill_impairment": null, "deferred_tax": -997000000.0, "change_receivables": 430000000.0, "change_inventories": 825000000.0, "change_payables": 648000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3193000000.0 }, "sources": [ "10-K:0000097745-25-000010" ], "value_sources": { "cfo": [ "10-K:0000097745-25-000010" ], "cfi": [ "10-K:0000097745-25-000010" ], "cff": [ "10-K:0000097745-25-000010" ], "capex": [ "10-K:0000097745-25-000010" ], "d_and_a": [ "10-K:0000097745-25-000010" ], "sbc": [ "10-K:0000097745-25-000010" ], "dividends_paid": [ "10-K:0000097745-25-000010" ], "buybacks": [ "10-K:0000097745-25-000010" ], "interest_paid": [ "10-K:0000097745-25-000010" ], "taxes_paid": [ "10-K:0000097745-25-000010" ], "depreciation": [ "10-K:0000097745-25-000010" ], "amortisation_intangibles": [ "10-K:0000097745-25-000010" ], "deferred_tax": [ "10-K:0000097745-25-000010" ], "change_receivables": [ "10-K:0000097745-25-000010" ], "change_inventories": [ "10-K:0000097745-25-000010" ], "change_payables": [ "10-K:0000097745-25-000010" ], "proceeds_debt_issuance": [ "10-K:0000097745-25-000010" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 8406000000.0, "cfi": -5142000000.0, "cff": -3622000000.0, "capex": 1479000000.0, "d_and_a": 3406000000.0, "sbc": 278000000.0, "dividends_paid": 523000000.0, "buybacks": 3000000000.0, "interest_paid": 1385000000.0, "taxes_paid": 1482000000.0, "depreciation": 1068000000.0, "amortisation_intangibles": 2338000000.0, "goodwill_impairment": null, "deferred_tax": -1300000000.0, "change_receivables": 43000000.0, "change_inventories": -598000000.0, "change_payables": -500000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5942000000.0 }, "sources": [ "10-K:0000097745-26-000018" ], "value_sources": { "cfo": [ "10-K:0000097745-26-000018" ], "cfi": [ "10-K:0000097745-26-000018" ], "cff": [ "10-K:0000097745-26-000018" ], "capex": [ "10-K:0000097745-26-000018" ], "d_and_a": [ "10-K:0000097745-26-000018" ], "sbc": [ "10-K:0000097745-26-000018" ], "dividends_paid": [ "10-K:0000097745-26-000018" ], "buybacks": [ "10-K:0000097745-26-000018" ], "interest_paid": [ "10-K:0000097745-26-000018" ], "taxes_paid": [ "10-K:0000097745-26-000018" ], "depreciation": [ "10-K:0000097745-26-000018" ], "amortisation_intangibles": [ "10-K:0000097745-26-000018" ], "deferred_tax": [ "10-K:0000097745-26-000018" ], "change_receivables": [ "10-K:0000097745-26-000018" ], "change_inventories": [ "10-K:0000097745-26-000018" ], "change_payables": [ "10-K:0000097745-26-000018" ], "proceeds_debt_issuance": [ "10-K:0000097745-26-000018" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 8667000000.0, "cfi": -5841000000.0, "cff": -6792000000.0, "capex": 1400000000.0, "d_and_a": 3108000000.0, "sbc": 301000000.0, "dividends_paid": 583000000.0, "buybacks": 4000000000.0, "interest_paid": 1570000000.0, "taxes_paid": 1834000000.0, "depreciation": 1156000000.0, "amortisation_intangibles": 1952000000.0, "goodwill_impairment": null, "deferred_tax": -1209000000.0, "change_receivables": 171000000.0, "change_inventories": 27000000.0, "change_payables": 212000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1204000000.0 }, "sources": [ "10-K:0000097745-26-000018" ], "value_sources": { "cfo": [ "10-K:0000097745-26-000018" ], "cfi": [ "10-K:0000097745-26-000018" ], "cff": [ "10-K:0000097745-26-000018" ], "capex": [ "10-K:0000097745-26-000018" ], "d_and_a": [ "10-K:0000097745-26-000018" ], "sbc": [ "10-K:0000097745-26-000018" ], "dividends_paid": [ "10-K:0000097745-26-000018" ], "buybacks": [ "10-K:0000097745-26-000018" ], "interest_paid": [ "10-K:0000097745-26-000018" ], "taxes_paid": [ "10-K:0000097745-26-000018" ], "depreciation": [ "10-K:0000097745-26-000018" ], "amortisation_intangibles": [ "10-K:0000097745-26-000018" ], "deferred_tax": [ "10-K:0000097745-26-000018" ], "change_receivables": [ "10-K:0000097745-26-000018" ], "change_inventories": [ "10-K:0000097745-26-000018" ], "change_payables": [ "10-K:0000097745-26-000018" ], "proceeds_debt_issuance": [ "10-K:0000097745-26-000018" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 7818000000.0, "cfi": -4047000000.0, "cff": 1801000000.0, "capex": 1525000000.0, "d_and_a": 2780000000.0, "sbc": 310000000.0, "dividends_paid": 636000000.0, "buybacks": 3000000000.0, "interest_paid": 1612000000.0, "taxes_paid": 1776000000.0, "depreciation": 1050000000.0, "amortisation_intangibles": 1730000000.0, "goodwill_impairment": null, "deferred_tax": -639000000.0, "change_receivables": 426000000.0, "change_inventories": 74000000.0, "change_payables": 421000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 7759000000.0 }, "sources": [ "10-K:0000097745-26-000018" ], "value_sources": { "cfo": [ "10-K:0000097745-26-000018" ], "cfi": [ "10-K:0000097745-26-000018" ], "cff": [ "10-K:0000097745-26-000018" ], "capex": [ "10-K:0000097745-26-000018" ], "d_and_a": [ "10-K:0000097745-26-000018" ], "sbc": [ "10-K:0000097745-26-000018" ], "dividends_paid": [ "10-K:0000097745-26-000018" ], "buybacks": [ "10-K:0000097745-26-000018" ], "interest_paid": [ "10-K:0000097745-26-000018" ], "taxes_paid": [ "10-K:0000097745-26-000018" ], "depreciation": [ "10-K:0000097745-26-000018" ], "amortisation_intangibles": [ "10-K:0000097745-26-000018" ], "deferred_tax": [ "10-K:0000097745-26-000018" ], "change_receivables": [ "10-K:0000097745-26-000018" ], "change_inventories": [ "10-K:0000097745-26-000018" ], "change_payables": [ "10-K:0000097745-26-000018" ], "proceeds_debt_issuance": [ "10-K:0000097745-26-000018" ] }, "method": "derived", "value_methods": { "d_and_a": "derived" } } ], "documents": { "10-K:0000097745-21-000011": { "kind": "filing", "form": "10-K", "accession": "0000097745-21-000011", "report_date": "2020-12-31", "filed": "2021-02-25", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774521000011/tmo-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774521000011/" }, "10-K:0000097745-22-000011": { "kind": "filing", "form": "10-K", "accession": "0000097745-22-000011", "report_date": "2021-12-31", "filed": "2022-02-24", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774522000011/tmo-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774522000011/" }, "10-K:0000097745-23-000008": { "kind": "filing", "form": "10-K", "accession": "0000097745-23-000008", "report_date": "2022-12-31", "filed": "2023-02-23", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774523000008/tmo-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774523000008/" }, "10-K:0000097745-24-000007": { "kind": "filing", "form": "10-K", "accession": "0000097745-24-000007", "report_date": "2023-12-31", "filed": "2024-02-22", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774524000007/tmo-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774524000007/" }, "10-K:0000097745-25-000010": { "kind": "filing", "form": "10-K", "accession": "0000097745-25-000010", "report_date": "2024-12-31", "filed": "2025-02-20", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774525000010/tmo-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774525000010/" }, "10-K:0000097745-26-000018": { "kind": "filing", "form": "10-K", "accession": "0000097745-26-000018", "report_date": "2025-12-31", "filed": "2026-02-26", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774526000018/tmo-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774526000018/" }, "10-Q:0000097745-20-000018": { "kind": "filing", "form": "10-Q", "accession": "0000097745-20-000018", "report_date": "2020-03-28", "filed": "2020-05-01", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774520000018/tmo-20200328.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774520000018/" }, "10-Q:0000097745-20-000038": { "kind": "filing", "form": "10-Q", "accession": "0000097745-20-000038", "report_date": "2020-06-27", "filed": "2020-07-31", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774520000038/tmo-20200627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774520000038/" }, "10-Q:0000097745-20-000051": { "kind": "filing", "form": "10-Q", "accession": "0000097745-20-000051", "report_date": "2020-09-26", "filed": "2020-10-30", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774520000051/tmo-20200926.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774520000051/" }, "10-Q:0000097745-21-000026": { "kind": "filing", "form": "10-Q", "accession": "0000097745-21-000026", "report_date": "2021-04-03", "filed": "2021-05-07", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774521000026/tmo-20210403.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774521000026/" }, "10-Q:0000097745-21-000045": { "kind": "filing", "form": "10-Q", "accession": "0000097745-21-000045", "report_date": "2021-07-03", "filed": "2021-08-06", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774521000045/tmo-20210703.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774521000045/" }, "10-Q:0000097745-21-000058": { "kind": "filing", "form": "10-Q", "accession": "0000097745-21-000058", "report_date": "2021-10-02", "filed": "2021-11-04", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774521000058/tmo-20211002.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774521000058/" }, "10-Q:0000097745-22-000027": { "kind": "filing", "form": "10-Q", "accession": "0000097745-22-000027", "report_date": "2022-04-02", "filed": "2022-05-06", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774522000027/tmo-20220402.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774522000027/" }, "10-Q:0000097745-22-000047": { "kind": "filing", "form": "10-Q", "accession": "0000097745-22-000047", "report_date": "2022-07-02", "filed": "2022-08-05", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774522000047/tmo-20220702.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774522000047/" }, "10-Q:0000097745-22-000057": { "kind": "filing", "form": "10-Q", "accession": "0000097745-22-000057", "report_date": "2022-10-01", "filed": "2022-11-04", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774522000057/tmo-20221001.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774522000057/" }, "10-Q:0000097745-23-000033": { "kind": "filing", "form": "10-Q", "accession": "0000097745-23-000033", "report_date": "2023-04-01", "filed": "2023-05-05", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774523000033/tmo-20230401.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774523000033/" }, "10-Q:0000097745-23-000059": { "kind": "filing", "form": "10-Q", "accession": "0000097745-23-000059", "report_date": "2023-07-01", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774523000059/tmo-20230701.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774523000059/" }, "10-Q:0000097745-23-000069": { "kind": "filing", "form": "10-Q", "accession": "0000097745-23-000069", "report_date": "2023-09-30", "filed": "2023-11-03", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774523000069/tmo-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774523000069/" }, "10-Q:0000097745-24-000023": { "kind": "filing", "form": "10-Q", "accession": "0000097745-24-000023", "report_date": "2024-03-30", "filed": "2024-05-03", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774524000023/tmo-20240330.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774524000023/" }, "10-Q:0000097745-24-000040": { "kind": "filing", "form": "10-Q", "accession": "0000097745-24-000040", "report_date": "2024-06-29", "filed": "2024-08-02", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774524000040/tmo-20240629.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774524000040/" }, "10-Q:0000097745-24-000046": { "kind": "filing", "form": "10-Q", "accession": "0000097745-24-000046", "report_date": "2024-09-28", "filed": "2024-11-01", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774524000046/tmo-20240928.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774524000046/" }, "10-Q:0000097745-25-000041": { "kind": "filing", "form": "10-Q", "accession": "0000097745-25-000041", "report_date": "2025-03-29", "filed": "2025-05-02", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774525000041/tmo-20250329.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774525000041/" }, "10-Q:0000097745-25-000101": { "kind": "filing", "form": "10-Q", "accession": "0000097745-25-000101", "report_date": "2025-06-28", "filed": "2025-08-01", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774525000101/tmo-20250628.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774525000101/" }, "10-Q:0000097745-25-000159": { "kind": "filing", "form": "10-Q", "accession": "0000097745-25-000159", "report_date": "2025-09-27", "filed": "2025-10-31", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774525000159/tmo-20250927.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774525000159/" }, "10-Q:0000097745-26-000092": { "kind": "filing", "form": "10-Q", "accession": "0000097745-26-000092", "report_date": "2026-03-28", "filed": "2026-05-01", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774526000092/tmo-20260328.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774526000092/" }, "10-Q:0000097745-26-000144": { "kind": "filing", "form": "10-Q", "accession": "0000097745-26-000144", "report_date": "2026-06-27", "filed": "2026-07-31", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/97745/000009774526000144/tmo-20260627.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/97745/000009774526000144/" } }, "restatements": [], "withheld": [ { "table": "cf_quarterly", "period": "FY2024 Q2", "item": "proceeds_debt_issuance", "value": -1000000.0, "sources": [ "10-Q:0000097745-25-000041", "10-Q:0000097745-25-000101" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_acquisitions:2021-12-31:10-K:0000097745-24-000007", "type": "cash_acquisitions", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Paid US$19.4 billion in cash for business acquisitions in fiscal 2021, 28.1% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 19395000000.0, "unit": "USD" }, "sources": [ "10-K:0000097745-24-000007" ] } ] }