{ "schema": "annalist.dataset/0.1", "company": { "id": "walmart", "name": "Walmart Inc.", "country": "US", "template": "corporate", "cik": "0000104169", "tickers": [ "WMT" ], "entity_name": "WALMART INC.", "fiscal_year_end": "0131", "sic": "5331", "sic_description": "Retail-Variety Stores", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2027 Q2", "period_end": "2026-07-31", "release_date": "2026-08-28" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2021, "latest_period": "FY2027 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": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-02-01", "end": "2020-04-30", "values": { "revenue": 134622000000.0, "cost_of_revenue": 102026000000.0, "gross_profit": null, "rnd": null, "sga": 27372000000.0, "operating_income": 5224000000.0, "interest_expense": 510000000.0, "pretax_income": 5396000000.0, "income_tax": 1322000000.0, "net_income_incl_nci": 4074000000.0, "net_income": 3990000000.0, "net_income_common": null, "eps_basic": 1.41, "eps_diluted": 1.4, "shares_basic": 2831000000.0, "shares_diluted": 2849000000.0, "dps_declared": 2.16, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-21-000042" ], "value_sources": { "revenue": [ "10-Q:0000104169-21-000042" ], "cost_of_revenue": [ "10-Q:0000104169-21-000042" ], "sga": [ "10-Q:0000104169-21-000042" ], "operating_income": [ "10-Q:0000104169-21-000042" ], "interest_expense": [ "10-Q:0000104169-21-000042" ], "pretax_income": [ "10-Q:0000104169-21-000042" ], "income_tax": [ "10-Q:0000104169-21-000042" ], "net_income_incl_nci": [ "10-Q:0000104169-21-000042" ], "net_income": [ "10-Q:0000104169-21-000042" ], "eps_basic": [ "10-Q:0000104169-21-000042" ], "eps_diluted": [ "10-Q:0000104169-21-000042" ], "shares_basic": [ "10-Q:0000104169-21-000042" ], "shares_diluted": [ "10-Q:0000104169-21-000042" ], "dps_declared": [ "10-Q:0000104169-21-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-05-01", "end": "2020-07-31", "values": { "revenue": 137742000000.0, "cost_of_revenue": 102689000000.0, "gross_profit": null, "rnd": null, "sga": 28994000000.0, "operating_income": 6059000000.0, "interest_expense": 577000000.0, "pretax_income": 8646000000.0, "income_tax": 2207000000.0, "net_income_incl_nci": 6439000000.0, "net_income": 6476000000.0, "net_income_common": null, "eps_basic": 2.29, "eps_diluted": 2.27, "shares_basic": 2832000000.0, "shares_diluted": 2848000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-21-000058" ], "value_sources": { "revenue": [ "10-Q:0000104169-21-000058" ], "cost_of_revenue": [ "10-Q:0000104169-21-000058" ], "sga": [ "10-Q:0000104169-21-000058" ], "operating_income": [ "10-Q:0000104169-21-000058" ], "interest_expense": [ "10-Q:0000104169-21-000058" ], "pretax_income": [ "10-Q:0000104169-21-000058" ], "income_tax": [ "10-Q:0000104169-21-000058" ], "net_income_incl_nci": [ "10-Q:0000104169-21-000058" ], "net_income": [ "10-Q:0000104169-21-000058" ], "eps_basic": [ "10-Q:0000104169-21-000058" ], "eps_diluted": [ "10-Q:0000104169-21-000058" ], "shares_basic": [ "10-Q:0000104169-21-000058" ], "shares_diluted": [ "10-Q:0000104169-21-000058" ], "dps_declared": [ "10-Q:0000104169-21-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-08-01", "end": "2020-10-31", "values": { "revenue": 134708000000.0, "cost_of_revenue": 100339000000.0, "gross_profit": null, "rnd": null, "sga": 28591000000.0, "operating_income": 5778000000.0, "interest_expense": 455000000.0, "pretax_income": 7115000000.0, "income_tax": 1914000000.0, "net_income_incl_nci": 5201000000.0, "net_income": 5135000000.0, "net_income_common": null, "eps_basic": 1.81, "eps_diluted": 1.8, "shares_basic": 2833000000.0, "shares_diluted": 2849000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-21-000072" ], "value_sources": { "revenue": [ "10-Q:0000104169-21-000072" ], "cost_of_revenue": [ "10-Q:0000104169-21-000072" ], "sga": [ "10-Q:0000104169-21-000072" ], "operating_income": [ "10-Q:0000104169-21-000072" ], "interest_expense": [ "10-Q:0000104169-21-000072" ], "pretax_income": [ "10-Q:0000104169-21-000072" ], "income_tax": [ "10-Q:0000104169-21-000072" ], "net_income_incl_nci": [ "10-Q:0000104169-21-000072" ], "net_income": [ "10-Q:0000104169-21-000072" ], "eps_basic": [ "10-Q:0000104169-21-000072" ], "eps_diluted": [ "10-Q:0000104169-21-000072" ], "shares_basic": [ "10-Q:0000104169-21-000072" ], "shares_diluted": [ "10-Q:0000104169-21-000072" ], "dps_declared": [ "10-Q:0000104169-21-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2020-11-01", "end": "2021-01-31", "values": { "revenue": 152079000000.0, "cost_of_revenue": 115261000000.0, "gross_profit": null, "rnd": null, "sga": 31331000000.0, "operating_income": 5487000000.0, "interest_expense": 434000000.0, "pretax_income": -593000000.0, "income_tax": 1415000000.0, "net_income_incl_nci": -2008000000.0, "net_income": -2091000000.0, "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:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "value_sources": { "revenue": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "cost_of_revenue": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "sga": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "operating_income": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "interest_expense": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "pretax_income": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "income_tax": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "net_income_incl_nci": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "net_income": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-02-01", "end": "2021-04-30", "values": { "revenue": 138310000000.0, "cost_of_revenue": 103272000000.0, "gross_profit": null, "rnd": null, "sga": 28129000000.0, "operating_income": 6909000000.0, "interest_expense": 481000000.0, "pretax_income": 3844000000.0, "income_tax": 1033000000.0, "net_income_incl_nci": 2811000000.0, "net_income": 2730000000.0, "net_income_common": null, "eps_basic": 0.97, "eps_diluted": 0.97, "shares_basic": 2815000000.0, "shares_diluted": 2829000000.0, "dps_declared": 2.2, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-22-000029" ], "value_sources": { "revenue": [ "10-Q:0000104169-22-000029" ], "cost_of_revenue": [ "10-Q:0000104169-22-000029" ], "sga": [ "10-Q:0000104169-22-000029" ], "operating_income": [ "10-Q:0000104169-22-000029" ], "interest_expense": [ "10-Q:0000104169-22-000029" ], "pretax_income": [ "10-Q:0000104169-22-000029" ], "income_tax": [ "10-Q:0000104169-22-000029" ], "net_income_incl_nci": [ "10-Q:0000104169-22-000029" ], "net_income": [ "10-Q:0000104169-22-000029" ], "eps_basic": [ "10-Q:0000104169-22-000029" ], "eps_diluted": [ "10-Q:0000104169-22-000029" ], "shares_basic": [ "10-Q:0000104169-22-000029" ], "shares_diluted": [ "10-Q:0000104169-22-000029" ], "dps_declared": [ "10-Q:0000104169-22-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-05-01", "end": "2021-07-31", "values": { "revenue": 141048000000.0, "cost_of_revenue": 105183000000.0, "gross_profit": null, "rnd": null, "sga": 28511000000.0, "operating_income": 7354000000.0, "interest_expense": 437000000.0, "pretax_income": 5923000000.0, "income_tax": 1559000000.0, "net_income_incl_nci": 4364000000.0, "net_income": 4276000000.0, "net_income_common": null, "eps_basic": 1.53, "eps_diluted": 1.52, "shares_basic": 2799000000.0, "shares_diluted": 2812000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-22-000072" ], "value_sources": { "revenue": [ "10-Q:0000104169-22-000072" ], "cost_of_revenue": [ "10-Q:0000104169-22-000072" ], "sga": [ "10-Q:0000104169-22-000072" ], "operating_income": [ "10-Q:0000104169-22-000072" ], "interest_expense": [ "10-Q:0000104169-22-000072" ], "pretax_income": [ "10-Q:0000104169-22-000072" ], "income_tax": [ "10-Q:0000104169-22-000072" ], "net_income_incl_nci": [ "10-Q:0000104169-22-000072" ], "net_income": [ "10-Q:0000104169-22-000072" ], "eps_basic": [ "10-Q:0000104169-22-000072" ], "eps_diluted": [ "10-Q:0000104169-22-000072" ], "shares_basic": [ "10-Q:0000104169-22-000072" ], "shares_diluted": [ "10-Q:0000104169-22-000072" ], "dps_declared": [ "10-Q:0000104169-22-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-08-01", "end": "2021-10-31", "values": { "revenue": 140525000000.0, "cost_of_revenue": 105023000000.0, "gross_profit": null, "rnd": null, "sga": 29710000000.0, "operating_income": 5792000000.0, "interest_expense": 408000000.0, "pretax_income": 4147000000.0, "income_tax": 1015000000.0, "net_income_incl_nci": 3132000000.0, "net_income": 3105000000.0, "net_income_common": null, "eps_basic": 1.11, "eps_diluted": 1.11, "shares_basic": 2785000000.0, "shares_diluted": 2797000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-22-000083" ], "value_sources": { "revenue": [ "10-Q:0000104169-22-000083" ], "cost_of_revenue": [ "10-Q:0000104169-22-000083" ], "sga": [ "10-Q:0000104169-22-000083" ], "operating_income": [ "10-Q:0000104169-22-000083" ], "interest_expense": [ "10-Q:0000104169-22-000083" ], "pretax_income": [ "10-Q:0000104169-22-000083" ], "income_tax": [ "10-Q:0000104169-22-000083" ], "net_income_incl_nci": [ "10-Q:0000104169-22-000083" ], "net_income": [ "10-Q:0000104169-22-000083" ], "eps_basic": [ "10-Q:0000104169-22-000083" ], "eps_diluted": [ "10-Q:0000104169-22-000083" ], "shares_basic": [ "10-Q:0000104169-22-000083" ], "shares_diluted": [ "10-Q:0000104169-22-000083" ], "dps_declared": [ "10-Q:0000104169-22-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2021-11-01", "end": "2022-01-31", "values": { "revenue": 152871000000.0, "cost_of_revenue": 115522000000.0, "gross_profit": null, "rnd": null, "sga": 31462000000.0, "operating_income": 5887000000.0, "interest_expense": 348000000.0, "pretax_income": 4782000000.0, "income_tax": 1149000000.0, "net_income_incl_nci": 3633000000.0, "net_income": 3562000000.0, "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:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "value_sources": { "revenue": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "cost_of_revenue": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "sga": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "operating_income": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "interest_expense": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "pretax_income": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "income_tax": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "net_income_incl_nci": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "net_income": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-02-01", "end": "2022-04-30", "values": { "revenue": 141569000000.0, "cost_of_revenue": 106847000000.0, "gross_profit": null, "rnd": null, "sga": 29404000000.0, "operating_income": 5318000000.0, "interest_expense": 372000000.0, "pretax_income": 2901000000.0, "income_tax": 798000000.0, "net_income_incl_nci": 2103000000.0, "net_income": 2054000000.0, "net_income_common": null, "eps_basic": 0.75, "eps_diluted": 0.74, "shares_basic": 2754000000.0, "shares_diluted": 2765000000.0, "dps_declared": 2.24, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-23-000052" ], "value_sources": { "revenue": [ "10-Q:0000104169-23-000052" ], "cost_of_revenue": [ "10-Q:0000104169-23-000052" ], "sga": [ "10-Q:0000104169-23-000052" ], "operating_income": [ "10-Q:0000104169-23-000052" ], "interest_expense": [ "10-Q:0000104169-23-000052" ], "pretax_income": [ "10-Q:0000104169-23-000052" ], "income_tax": [ "10-Q:0000104169-23-000052" ], "net_income_incl_nci": [ "10-Q:0000104169-23-000052" ], "net_income": [ "10-Q:0000104169-23-000052" ], "eps_basic": [ "10-Q:0000104169-23-000052" ], "eps_diluted": [ "10-Q:0000104169-23-000052" ], "shares_basic": [ "10-Q:0000104169-23-000052" ], "shares_diluted": [ "10-Q:0000104169-23-000052" ], "dps_declared": [ "10-Q:0000104169-23-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-05-01", "end": "2022-07-31", "values": { "revenue": 152859000000.0, "cost_of_revenue": 115838000000.0, "gross_profit": null, "rnd": null, "sga": 30167000000.0, "operating_income": 6854000000.0, "interest_expense": 395000000.0, "pretax_income": 6644000000.0, "income_tax": 1497000000.0, "net_income_incl_nci": 5147000000.0, "net_income": 5149000000.0, "net_income_common": null, "eps_basic": 1.88, "eps_diluted": 1.88, "shares_basic": 2736000000.0, "shares_diluted": 2745000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-23-000097" ], "value_sources": { "revenue": [ "10-Q:0000104169-23-000097" ], "cost_of_revenue": [ "10-Q:0000104169-23-000097" ], "sga": [ "10-Q:0000104169-23-000097" ], "operating_income": [ "10-Q:0000104169-23-000097" ], "interest_expense": [ "10-Q:0000104169-23-000097" ], "pretax_income": [ "10-Q:0000104169-23-000097" ], "income_tax": [ "10-Q:0000104169-23-000097" ], "net_income_incl_nci": [ "10-Q:0000104169-23-000097" ], "net_income": [ "10-Q:0000104169-23-000097" ], "eps_basic": [ "10-Q:0000104169-23-000097" ], "eps_diluted": [ "10-Q:0000104169-23-000097" ], "shares_basic": [ "10-Q:0000104169-23-000097" ], "shares_diluted": [ "10-Q:0000104169-23-000097" ], "dps_declared": [ "10-Q:0000104169-23-000097" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-08-01", "end": "2022-10-31", "values": { "revenue": 152813000000.0, "cost_of_revenue": 115613000000.0, "gross_profit": null, "rnd": null, "sga": 34505000000.0, "operating_income": 2695000000.0, "interest_expense": 499000000.0, "pretax_income": -1431000000.0, "income_tax": 336000000.0, "net_income_incl_nci": -1767000000.0, "net_income": -1798000000.0, "net_income_common": null, "eps_basic": -0.66, "eps_diluted": -0.66, "shares_basic": 2711000000.0, "shares_diluted": 2711000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-23-000132" ], "value_sources": { "revenue": [ "10-Q:0000104169-23-000132" ], "cost_of_revenue": [ "10-Q:0000104169-23-000132" ], "sga": [ "10-Q:0000104169-23-000132" ], "operating_income": [ "10-Q:0000104169-23-000132" ], "interest_expense": [ "10-Q:0000104169-23-000132" ], "pretax_income": [ "10-Q:0000104169-23-000132" ], "income_tax": [ "10-Q:0000104169-23-000132" ], "net_income_incl_nci": [ "10-Q:0000104169-23-000132" ], "net_income": [ "10-Q:0000104169-23-000132" ], "eps_basic": [ "10-Q:0000104169-23-000132" ], "eps_diluted": [ "10-Q:0000104169-23-000132" ], "shares_basic": [ "10-Q:0000104169-23-000132" ], "shares_diluted": [ "10-Q:0000104169-23-000132" ], "dps_declared": [ "10-Q:0000104169-23-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2022-11-01", "end": "2023-01-31", "values": { "revenue": 164048000000.0, "cost_of_revenue": 125423000000.0, "gross_profit": null, "rnd": null, "sga": 33064000000.0, "operating_income": 5561000000.0, "interest_expense": 521000000.0, "pretax_income": 8902000000.0, "income_tax": 3093000000.0, "net_income_incl_nci": 5809000000.0, "net_income": 6275000000.0, "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:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "value_sources": { "revenue": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "cost_of_revenue": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "sga": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "operating_income": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "interest_expense": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "pretax_income": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "income_tax": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "net_income_incl_nci": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "net_income": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-02-01", "end": "2023-04-30", "values": { "revenue": 152301000000.0, "cost_of_revenue": 115284000000.0, "gross_profit": null, "rnd": null, "sga": 30777000000.0, "operating_income": 6240000000.0, "interest_expense": 568000000.0, "pretax_income": 2688000000.0, "income_tax": 792000000.0, "net_income_incl_nci": 1896000000.0, "net_income": 1673000000.0, "net_income_common": null, "eps_basic": 0.21, "eps_diluted": 0.21, "shares_basic": 8082000000.0, "shares_diluted": 8112000000.0, "dps_declared": 0.76, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-24-000105" ], "value_sources": { "revenue": [ "10-Q:0000104169-24-000105" ], "cost_of_revenue": [ "10-Q:0000104169-24-000105" ], "sga": [ "10-Q:0000104169-24-000105" ], "operating_income": [ "10-Q:0000104169-24-000105" ], "interest_expense": [ "10-Q:0000104169-24-000105" ], "pretax_income": [ "10-Q:0000104169-24-000105" ], "income_tax": [ "10-Q:0000104169-24-000105" ], "net_income_incl_nci": [ "10-Q:0000104169-24-000105" ], "net_income": [ "10-Q:0000104169-24-000105" ], "eps_basic": [ "10-Q:0000104169-24-000105" ], "eps_diluted": [ "10-Q:0000104169-24-000105" ], "shares_basic": [ "10-Q:0000104169-24-000105" ], "shares_diluted": [ "10-Q:0000104169-24-000105" ], "dps_declared": [ "10-Q:0000104169-24-000105" ] }, "comparison": { "eps_diluted": { "value": 0.62, "earlier": 0.74, "sources": [ "10-Q:0000104169-23-000052" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-05-01", "end": "2023-07-31", "values": { "revenue": 161632000000.0, "cost_of_revenue": 121850000000.0, "gross_profit": null, "rnd": null, "sga": 32466000000.0, "operating_income": 7316000000.0, "interest_expense": 543000000.0, "pretax_income": 10727000000.0, "income_tax": 2674000000.0, "net_income_incl_nci": 8053000000.0, "net_income": 7891000000.0, "net_income_common": null, "eps_basic": 0.98, "eps_diluted": 0.97, "shares_basic": 8079000000.0, "shares_diluted": 8108000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-24-000141" ], "value_sources": { "revenue": [ "10-Q:0000104169-24-000141" ], "cost_of_revenue": [ "10-Q:0000104169-24-000141" ], "sga": [ "10-Q:0000104169-24-000141" ], "operating_income": [ "10-Q:0000104169-24-000141" ], "interest_expense": [ "10-Q:0000104169-24-000141" ], "pretax_income": [ "10-Q:0000104169-24-000141" ], "income_tax": [ "10-Q:0000104169-24-000141" ], "net_income_incl_nci": [ "10-Q:0000104169-24-000141" ], "net_income": [ "10-Q:0000104169-24-000141" ], "eps_basic": [ "10-Q:0000104169-24-000141" ], "eps_diluted": [ "10-Q:0000104169-24-000141" ], "shares_basic": [ "10-Q:0000104169-24-000141" ], "shares_diluted": [ "10-Q:0000104169-24-000141" ], "dps_declared": [ "10-Q:0000104169-24-000141" ] }, "comparison": { "eps_diluted": { "value": 2.92, "earlier": 1.88, "sources": [ "10-Q:0000104169-23-000097" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-08-01", "end": "2023-10-31", "values": { "revenue": 160804000000.0, "cost_of_revenue": 121183000000.0, "gross_profit": null, "rnd": null, "sga": 33419000000.0, "operating_income": 6202000000.0, "interest_expense": 572000000.0, "pretax_income": 915000000.0, "income_tax": 272000000.0, "net_income_incl_nci": 643000000.0, "net_income": 453000000.0, "net_income_common": null, "eps_basic": 0.06, "eps_diluted": 0.06, "shares_basic": 8078000000.0, "shares_diluted": 8110000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-24-000178" ], "value_sources": { "revenue": [ "10-Q:0000104169-24-000178" ], "cost_of_revenue": [ "10-Q:0000104169-24-000178" ], "sga": [ "10-Q:0000104169-24-000178" ], "operating_income": [ "10-Q:0000104169-24-000178" ], "interest_expense": [ "10-Q:0000104169-24-000178" ], "pretax_income": [ "10-Q:0000104169-24-000178" ], "income_tax": [ "10-Q:0000104169-24-000178" ], "net_income_incl_nci": [ "10-Q:0000104169-24-000178" ], "net_income": [ "10-Q:0000104169-24-000178" ], "eps_basic": [ "10-Q:0000104169-24-000178" ], "eps_diluted": [ "10-Q:0000104169-24-000178" ], "shares_basic": [ "10-Q:0000104169-24-000178" ], "shares_diluted": [ "10-Q:0000104169-24-000178" ], "dps_declared": [ "10-Q:0000104169-24-000178" ] }, "comparison": { "eps_diluted": { "value": 0.17, "earlier": -0.66, "sources": [ "10-Q:0000104169-23-000132" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2023-11-01", "end": "2024-01-31", "values": { "revenue": 173388000000.0, "cost_of_revenue": 131825000000.0, "gross_profit": null, "rnd": null, "sga": 34309000000.0, "operating_income": 7254000000.0, "interest_expense": 576000000.0, "pretax_income": 7518000000.0, "income_tax": 1840000000.0, "net_income_incl_nci": 5678000000.0, "net_income": 5494000000.0, "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:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "value_sources": { "revenue": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "cost_of_revenue": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "sga": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "operating_income": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "interest_expense": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "pretax_income": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "income_tax": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "net_income_incl_nci": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "net_income": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-02-01", "end": "2024-04-30", "values": { "revenue": 161508000000.0, "cost_of_revenue": 121431000000.0, "gross_profit": null, "rnd": null, "sga": 33236000000.0, "operating_income": 6841000000.0, "interest_expense": 597000000.0, "pretax_income": 7035000000.0, "income_tax": 1728000000.0, "net_income_incl_nci": 5307000000.0, "net_income": 5104000000.0, "net_income_common": null, "eps_basic": 0.63, "eps_diluted": 0.63, "shares_basic": 8053000000.0, "shares_diluted": 8084000000.0, "dps_declared": 0.83, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-25-000090" ], "value_sources": { "revenue": [ "10-Q:0000104169-25-000090" ], "cost_of_revenue": [ "10-Q:0000104169-25-000090" ], "sga": [ "10-Q:0000104169-25-000090" ], "operating_income": [ "10-Q:0000104169-25-000090" ], "interest_expense": [ "10-Q:0000104169-25-000090" ], "pretax_income": [ "10-Q:0000104169-25-000090" ], "income_tax": [ "10-Q:0000104169-25-000090" ], "net_income_incl_nci": [ "10-Q:0000104169-25-000090" ], "net_income": [ "10-Q:0000104169-25-000090" ], "eps_basic": [ "10-Q:0000104169-25-000090" ], "eps_diluted": [ "10-Q:0000104169-25-000090" ], "shares_basic": [ "10-Q:0000104169-25-000090" ], "shares_diluted": [ "10-Q:0000104169-25-000090" ], "dps_declared": [ "10-Q:0000104169-25-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-05-01", "end": "2024-07-31", "values": { "revenue": 169335000000.0, "cost_of_revenue": 126810000000.0, "gross_profit": null, "rnd": null, "sga": 34585000000.0, "operating_income": 7940000000.0, "interest_expense": 557000000.0, "pretax_income": 6213000000.0, "income_tax": 1502000000.0, "net_income_incl_nci": 4711000000.0, "net_income": 4501000000.0, "net_income_common": null, "eps_basic": 0.56, "eps_diluted": 0.56, "shares_basic": 8044000000.0, "shares_diluted": 8081000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-25-000137" ], "value_sources": { "revenue": [ "10-Q:0000104169-25-000137" ], "cost_of_revenue": [ "10-Q:0000104169-25-000137" ], "sga": [ "10-Q:0000104169-25-000137" ], "operating_income": [ "10-Q:0000104169-25-000137" ], "interest_expense": [ "10-Q:0000104169-25-000137" ], "pretax_income": [ "10-Q:0000104169-25-000137" ], "income_tax": [ "10-Q:0000104169-25-000137" ], "net_income_incl_nci": [ "10-Q:0000104169-25-000137" ], "net_income": [ "10-Q:0000104169-25-000137" ], "eps_basic": [ "10-Q:0000104169-25-000137" ], "eps_diluted": [ "10-Q:0000104169-25-000137" ], "shares_basic": [ "10-Q:0000104169-25-000137" ], "shares_diluted": [ "10-Q:0000104169-25-000137" ], "dps_declared": [ "10-Q:0000104169-25-000137" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-08-01", "end": "2024-10-31", "values": { "revenue": 169588000000.0, "cost_of_revenue": 127340000000.0, "gross_profit": null, "rnd": null, "sga": 35540000000.0, "operating_income": 6708000000.0, "interest_expense": 496000000.0, "pretax_income": 6098000000.0, "income_tax": 1384000000.0, "net_income_incl_nci": 4714000000.0, "net_income": 4577000000.0, "net_income_common": null, "eps_basic": 0.57, "eps_diluted": 0.57, "shares_basic": 8038000000.0, "shares_diluted": 8082000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-24-000178", "10-Q:0000104169-25-000191" ], "value_sources": { "revenue": [ "10-Q:0000104169-25-000191" ], "cost_of_revenue": [ "10-Q:0000104169-25-000191" ], "sga": [ "10-Q:0000104169-25-000191" ], "operating_income": [ "10-Q:0000104169-25-000191" ], "interest_expense": [ "10-Q:0000104169-25-000191" ], "pretax_income": [ "10-Q:0000104169-25-000191" ], "income_tax": [ "10-Q:0000104169-25-000191" ], "net_income_incl_nci": [ "10-Q:0000104169-25-000191" ], "net_income": [ "10-Q:0000104169-25-000191" ], "eps_basic": [ "10-Q:0000104169-25-000191" ], "eps_diluted": [ "10-Q:0000104169-25-000191" ], "shares_basic": [ "10-Q:0000104169-25-000191" ], "shares_diluted": [ "10-Q:0000104169-25-000191" ], "dps_declared": [ "10-Q:0000104169-24-000178" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2024-11-01", "end": "2025-01-31", "values": { "revenue": 180554000000.0, "cost_of_revenue": 136172000000.0, "gross_profit": null, "rnd": null, "sga": 36523000000.0, "operating_income": 7859000000.0, "interest_expense": 599000000.0, "pretax_income": 6963000000.0, "income_tax": 1538000000.0, "net_income_incl_nci": 5425000000.0, "net_income": 5254000000.0, "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:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "value_sources": { "revenue": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "cost_of_revenue": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "sga": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "operating_income": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "interest_expense": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "pretax_income": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "income_tax": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "net_income_incl_nci": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "net_income": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "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": "2025-02-01", "end": "2025-04-30", "values": { "revenue": 165609000000.0, "cost_of_revenue": 124303000000.0, "gross_profit": null, "rnd": null, "sga": 34171000000.0, "operating_income": 7135000000.0, "interest_expense": 519000000.0, "pretax_income": 5994000000.0, "income_tax": 1355000000.0, "net_income_incl_nci": 4639000000.0, "net_income": 4487000000.0, "net_income_common": null, "eps_basic": 0.56, "eps_diluted": 0.56, "shares_basic": 8011000000.0, "shares_diluted": 8051000000.0, "dps_declared": 0.94, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-26-000102" ], "value_sources": { "revenue": [ "10-Q:0000104169-26-000102" ], "cost_of_revenue": [ "10-Q:0000104169-26-000102" ], "sga": [ "10-Q:0000104169-26-000102" ], "operating_income": [ "10-Q:0000104169-26-000102" ], "interest_expense": [ "10-Q:0000104169-26-000102" ], "pretax_income": [ "10-Q:0000104169-26-000102" ], "income_tax": [ "10-Q:0000104169-26-000102" ], "net_income_incl_nci": [ "10-Q:0000104169-26-000102" ], "net_income": [ "10-Q:0000104169-26-000102" ], "eps_basic": [ "10-Q:0000104169-26-000102" ], "eps_diluted": [ "10-Q:0000104169-26-000102" ], "shares_basic": [ "10-Q:0000104169-26-000102" ], "shares_diluted": [ "10-Q:0000104169-26-000102" ], "dps_declared": [ "10-Q:0000104169-26-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-05-01", "end": "2025-07-31", "values": { "revenue": 177402000000.0, "cost_of_revenue": 132771000000.0, "gross_profit": null, "rnd": null, "sga": 37345000000.0, "operating_income": 7286000000.0, "interest_expense": 651000000.0, "pretax_income": 9319000000.0, "income_tax": 2168000000.0, "net_income_incl_nci": 7151000000.0, "net_income": 7026000000.0, "net_income_common": null, "eps_basic": 0.88, "eps_diluted": 0.88, "shares_basic": 7978000000.0, "shares_diluted": 8016000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-26-000154" ], "value_sources": { "revenue": [ "10-Q:0000104169-26-000154" ], "cost_of_revenue": [ "10-Q:0000104169-26-000154" ], "sga": [ "10-Q:0000104169-26-000154" ], "operating_income": [ "10-Q:0000104169-26-000154" ], "interest_expense": [ "10-Q:0000104169-26-000154" ], "pretax_income": [ "10-Q:0000104169-26-000154" ], "income_tax": [ "10-Q:0000104169-26-000154" ], "net_income_incl_nci": [ "10-Q:0000104169-26-000154" ], "net_income": [ "10-Q:0000104169-26-000154" ], "eps_basic": [ "10-Q:0000104169-26-000154" ], "eps_diluted": [ "10-Q:0000104169-26-000154" ], "shares_basic": [ "10-Q:0000104169-26-000154" ], "shares_diluted": [ "10-Q:0000104169-26-000154" ], "dps_declared": [ "10-Q:0000104169-26-000154" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-08-01", "end": "2025-10-31", "values": { "revenue": 179496000000.0, "cost_of_revenue": 134706000000.0, "gross_profit": null, "rnd": null, "sga": 38094000000.0, "operating_income": 6696000000.0, "interest_expense": 563000000.0, "pretax_income": 8186000000.0, "income_tax": 2098000000.0, "net_income_incl_nci": 6088000000.0, "net_income": 6143000000.0, "net_income_common": null, "eps_basic": 0.77, "eps_diluted": 0.77, "shares_basic": 7974000000.0, "shares_diluted": 8011000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-25-000191" ], "value_sources": { "revenue": [ "10-Q:0000104169-25-000191" ], "cost_of_revenue": [ "10-Q:0000104169-25-000191" ], "sga": [ "10-Q:0000104169-25-000191" ], "operating_income": [ "10-Q:0000104169-25-000191" ], "interest_expense": [ "10-Q:0000104169-25-000191" ], "pretax_income": [ "10-Q:0000104169-25-000191" ], "income_tax": [ "10-Q:0000104169-25-000191" ], "net_income_incl_nci": [ "10-Q:0000104169-25-000191" ], "net_income": [ "10-Q:0000104169-25-000191" ], "eps_basic": [ "10-Q:0000104169-25-000191" ], "eps_diluted": [ "10-Q:0000104169-25-000191" ], "shares_basic": [ "10-Q:0000104169-25-000191" ], "shares_diluted": [ "10-Q:0000104169-25-000191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2025-11-01", "end": "2026-01-31", "values": { "revenue": 190656000000.0, "cost_of_revenue": 143615000000.0, "gross_profit": null, "rnd": null, "sga": 38333000000.0, "operating_income": 8708000000.0, "interest_expense": 585000000.0, "pretax_income": 5970000000.0, "income_tax": 1578000000.0, "net_income_incl_nci": 4392000000.0, "net_income": 4237000000.0, "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:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "value_sources": { "revenue": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "cost_of_revenue": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "sga": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "operating_income": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "interest_expense": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "pretax_income": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "income_tax": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "net_income_incl_nci": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "net_income": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "sga": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-02-01", "end": "2026-04-30", "values": { "revenue": 177751000000.0, "cost_of_revenue": 133058000000.0, "gross_profit": null, "rnd": null, "sga": 37200000000.0, "operating_income": 7493000000.0, "interest_expense": 574000000.0, "pretax_income": 7148000000.0, "income_tax": 1658000000.0, "net_income_incl_nci": 5490000000.0, "net_income": 5330000000.0, "net_income_common": null, "eps_basic": 0.67, "eps_diluted": 0.67, "shares_basic": 7969000000.0, "shares_diluted": 7999000000.0, "dps_declared": 0.99, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-26-000102" ], "value_sources": { "revenue": [ "10-Q:0000104169-26-000102" ], "cost_of_revenue": [ "10-Q:0000104169-26-000102" ], "sga": [ "10-Q:0000104169-26-000102" ], "operating_income": [ "10-Q:0000104169-26-000102" ], "interest_expense": [ "10-Q:0000104169-26-000102" ], "pretax_income": [ "10-Q:0000104169-26-000102" ], "income_tax": [ "10-Q:0000104169-26-000102" ], "net_income_incl_nci": [ "10-Q:0000104169-26-000102" ], "net_income": [ "10-Q:0000104169-26-000102" ], "eps_basic": [ "10-Q:0000104169-26-000102" ], "eps_diluted": [ "10-Q:0000104169-26-000102" ], "shares_basic": [ "10-Q:0000104169-26-000102" ], "shares_diluted": [ "10-Q:0000104169-26-000102" ], "dps_declared": [ "10-Q:0000104169-26-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q2", "fiscal_year": 2027, "quarter": 2, "start": "2026-05-01", "end": "2026-07-31", "values": { "revenue": 187937000000.0, "cost_of_revenue": 138804000000.0, "gross_profit": null, "rnd": null, "sga": 39750000000.0, "operating_income": 9383000000.0, "interest_expense": 137000000.0, "pretax_income": 8012000000.0, "income_tax": 1483000000.0, "net_income_incl_nci": 6529000000.0, "net_income": 6366000000.0, "net_income_common": null, "eps_basic": 0.8, "eps_diluted": 0.8, "shares_basic": 7954000000.0, "shares_diluted": 7978000000.0, "dps_declared": 0.0, "operating_lease_cost": null }, "sources": [ "10-Q:0000104169-26-000154" ], "value_sources": { "revenue": [ "10-Q:0000104169-26-000154" ], "cost_of_revenue": [ "10-Q:0000104169-26-000154" ], "sga": [ "10-Q:0000104169-26-000154" ], "operating_income": [ "10-Q:0000104169-26-000154" ], "interest_expense": [ "10-Q:0000104169-26-000154" ], "pretax_income": [ "10-Q:0000104169-26-000154" ], "income_tax": [ "10-Q:0000104169-26-000154" ], "net_income_incl_nci": [ "10-Q:0000104169-26-000154" ], "net_income": [ "10-Q:0000104169-26-000154" ], "eps_basic": [ "10-Q:0000104169-26-000154" ], "eps_diluted": [ "10-Q:0000104169-26-000154" ], "shares_basic": [ "10-Q:0000104169-26-000154" ], "shares_diluted": [ "10-Q:0000104169-26-000154" ], "dps_declared": [ "10-Q:0000104169-26-000154" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-02-01", "end": "2021-01-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 559151000000.0, "cost_of_revenue": 420315000000.0, "gross_profit": null, "rnd": null, "sga": 116288000000.0, "operating_income": 22548000000.0, "interest_expense": 1976000000.0, "pretax_income": 20564000000.0, "income_tax": 6858000000.0, "net_income_incl_nci": 13706000000.0, "net_income": 13510000000.0, "net_income_common": null, "eps_basic": 4.77, "eps_diluted": 4.75, "shares_basic": 2831000000.0, "shares_diluted": 2847000000.0, "dps_declared": 2.16, "operating_lease_cost": 2626000000.0 }, "sources": [ "10-K:0000104169-23-000020" ], "value_sources": { "revenue": [ "10-K:0000104169-23-000020" ], "cost_of_revenue": [ "10-K:0000104169-23-000020" ], "sga": [ "10-K:0000104169-23-000020" ], "operating_income": [ "10-K:0000104169-23-000020" ], "interest_expense": [ "10-K:0000104169-23-000020" ], "pretax_income": [ "10-K:0000104169-23-000020" ], "income_tax": [ "10-K:0000104169-23-000020" ], "net_income_incl_nci": [ "10-K:0000104169-23-000020" ], "net_income": [ "10-K:0000104169-23-000020" ], "eps_basic": [ "10-K:0000104169-23-000020" ], "eps_diluted": [ "10-K:0000104169-23-000020" ], "shares_basic": [ "10-K:0000104169-23-000020" ], "shares_diluted": [ "10-K:0000104169-23-000020" ], "dps_declared": [ "10-K:0000104169-23-000020" ], "operating_lease_cost": [ "10-K:0000104169-23-000020" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-02-01", "end": "2022-01-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 572754000000.0, "cost_of_revenue": 429000000000.0, "gross_profit": null, "rnd": null, "sga": 117812000000.0, "operating_income": 25942000000.0, "interest_expense": 1674000000.0, "pretax_income": 18696000000.0, "income_tax": 4756000000.0, "net_income_incl_nci": 13940000000.0, "net_income": 13673000000.0, "net_income_common": null, "eps_basic": 1.63, "eps_diluted": 1.62, "shares_basic": 8376000000.0, "shares_diluted": 8415000000.0, "dps_declared": 0.7333, "operating_lease_cost": 2274000000.0 }, "sources": [ "10-K:0000104169-24-000056" ], "value_sources": { "revenue": [ "10-K:0000104169-24-000056" ], "cost_of_revenue": [ "10-K:0000104169-24-000056" ], "sga": [ "10-K:0000104169-24-000056" ], "operating_income": [ "10-K:0000104169-24-000056" ], "interest_expense": [ "10-K:0000104169-24-000056" ], "pretax_income": [ "10-K:0000104169-24-000056" ], "income_tax": [ "10-K:0000104169-24-000056" ], "net_income_incl_nci": [ "10-K:0000104169-24-000056" ], "net_income": [ "10-K:0000104169-24-000056" ], "eps_basic": [ "10-K:0000104169-24-000056" ], "eps_diluted": [ "10-K:0000104169-24-000056" ], "shares_basic": [ "10-K:0000104169-24-000056" ], "shares_diluted": [ "10-K:0000104169-24-000056" ], "dps_declared": [ "10-K:0000104169-24-000056" ], "operating_lease_cost": [ "10-K:0000104169-24-000056" ] }, "comparison": { "eps_diluted": { "value": 4.87, "earlier": 4.75, "sources": [ "10-K:0000104169-23-000020" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-02-01", "end": "2023-01-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 611289000000.0, "cost_of_revenue": 463721000000.0, "gross_profit": null, "rnd": null, "sga": 127140000000.0, "operating_income": 20428000000.0, "interest_expense": 1787000000.0, "pretax_income": 17016000000.0, "income_tax": 5724000000.0, "net_income_incl_nci": 11292000000.0, "net_income": 11680000000.0, "net_income_common": null, "eps_basic": 1.43, "eps_diluted": 1.42, "shares_basic": 8171000000.0, "shares_diluted": 8202000000.0, "dps_declared": 0.7467, "operating_lease_cost": 2306000000.0 }, "sources": [ "10-K:0000104169-25-000021" ], "value_sources": { "revenue": [ "10-K:0000104169-25-000021" ], "cost_of_revenue": [ "10-K:0000104169-25-000021" ], "sga": [ "10-K:0000104169-25-000021" ], "operating_income": [ "10-K:0000104169-25-000021" ], "interest_expense": [ "10-K:0000104169-25-000021" ], "pretax_income": [ "10-K:0000104169-25-000021" ], "income_tax": [ "10-K:0000104169-25-000021" ], "net_income_incl_nci": [ "10-K:0000104169-25-000021" ], "net_income": [ "10-K:0000104169-25-000021" ], "eps_basic": [ "10-K:0000104169-25-000021" ], "eps_diluted": [ "10-K:0000104169-25-000021" ], "shares_basic": [ "10-K:0000104169-25-000021" ], "shares_diluted": [ "10-K:0000104169-25-000021" ], "dps_declared": [ "10-K:0000104169-25-000021" ], "operating_lease_cost": [ "10-K:0000104169-25-000021" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-02-01", "end": "2024-01-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 648125000000.0, "cost_of_revenue": 490142000000.0, "gross_profit": null, "rnd": null, "sga": 130971000000.0, "operating_income": 27012000000.0, "interest_expense": 2259000000.0, "pretax_income": 21848000000.0, "income_tax": 5578000000.0, "net_income_incl_nci": 16270000000.0, "net_income": 15511000000.0, "net_income_common": null, "eps_basic": 1.92, "eps_diluted": 1.91, "shares_basic": 8077000000.0, "shares_diluted": 8108000000.0, "dps_declared": 0.76, "operating_lease_cost": 2277000000.0 }, "sources": [ "10-K:0000104169-26-000055" ], "value_sources": { "revenue": [ "10-K:0000104169-26-000055" ], "cost_of_revenue": [ "10-K:0000104169-26-000055" ], "sga": [ "10-K:0000104169-26-000055" ], "operating_income": [ "10-K:0000104169-26-000055" ], "interest_expense": [ "10-K:0000104169-26-000055" ], "pretax_income": [ "10-K:0000104169-26-000055" ], "income_tax": [ "10-K:0000104169-26-000055" ], "net_income_incl_nci": [ "10-K:0000104169-26-000055" ], "net_income": [ "10-K:0000104169-26-000055" ], "eps_basic": [ "10-K:0000104169-26-000055" ], "eps_diluted": [ "10-K:0000104169-26-000055" ], "shares_basic": [ "10-K:0000104169-26-000055" ], "shares_diluted": [ "10-K:0000104169-26-000055" ], "dps_declared": [ "10-K:0000104169-26-000055" ], "operating_lease_cost": [ "10-K:0000104169-26-000055" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-02-01", "end": "2025-01-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 680985000000.0, "cost_of_revenue": 511753000000.0, "gross_profit": null, "rnd": null, "sga": 139884000000.0, "operating_income": 29348000000.0, "interest_expense": 2249000000.0, "pretax_income": 26309000000.0, "income_tax": 6152000000.0, "net_income_incl_nci": 20157000000.0, "net_income": 19436000000.0, "net_income_common": null, "eps_basic": 2.42, "eps_diluted": 2.41, "shares_basic": 8041000000.0, "shares_diluted": 8081000000.0, "dps_declared": 0.83, "operating_lease_cost": 2347000000.0 }, "sources": [ "10-K:0000104169-26-000055" ], "value_sources": { "revenue": [ "10-K:0000104169-26-000055" ], "cost_of_revenue": [ "10-K:0000104169-26-000055" ], "sga": [ "10-K:0000104169-26-000055" ], "operating_income": [ "10-K:0000104169-26-000055" ], "interest_expense": [ "10-K:0000104169-26-000055" ], "pretax_income": [ "10-K:0000104169-26-000055" ], "income_tax": [ "10-K:0000104169-26-000055" ], "net_income_incl_nci": [ "10-K:0000104169-26-000055" ], "net_income": [ "10-K:0000104169-26-000055" ], "eps_basic": [ "10-K:0000104169-26-000055" ], "eps_diluted": [ "10-K:0000104169-26-000055" ], "shares_basic": [ "10-K:0000104169-26-000055" ], "shares_diluted": [ "10-K:0000104169-26-000055" ], "dps_declared": [ "10-K:0000104169-26-000055" ], "operating_lease_cost": [ "10-K:0000104169-26-000055" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-02-01", "end": "2026-01-31", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 713163000000.0, "cost_of_revenue": 535395000000.0, "gross_profit": null, "rnd": null, "sga": 147943000000.0, "operating_income": 29825000000.0, "interest_expense": 2318000000.0, "pretax_income": 29469000000.0, "income_tax": 7199000000.0, "net_income_incl_nci": 22270000000.0, "net_income": 21893000000.0, "net_income_common": null, "eps_basic": 2.74, "eps_diluted": 2.73, "shares_basic": 7983000000.0, "shares_diluted": 8022000000.0, "dps_declared": 0.94, "operating_lease_cost": 2434000000.0 }, "sources": [ "10-K:0000104169-26-000055" ], "value_sources": { "revenue": [ "10-K:0000104169-26-000055" ], "cost_of_revenue": [ "10-K:0000104169-26-000055" ], "sga": [ "10-K:0000104169-26-000055" ], "operating_income": [ "10-K:0000104169-26-000055" ], "interest_expense": [ "10-K:0000104169-26-000055" ], "pretax_income": [ "10-K:0000104169-26-000055" ], "income_tax": [ "10-K:0000104169-26-000055" ], "net_income_incl_nci": [ "10-K:0000104169-26-000055" ], "net_income": [ "10-K:0000104169-26-000055" ], "eps_basic": [ "10-K:0000104169-26-000055" ], "eps_diluted": [ "10-K:0000104169-26-000055" ], "shares_basic": [ "10-K:0000104169-26-000055" ], "shares_diluted": [ "10-K:0000104169-26-000055" ], "dps_declared": [ "10-K:0000104169-26-000055" ], "operating_lease_cost": [ "10-K:0000104169-26-000055" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-04-30", "values": { "cash": 14930000000.0, "short_term_investments": null, "receivables": 5029000000.0, "inventory": 41217000000.0, "current_assets": 63328000000.0, "ppe_net": 101872000000.0, "goodwill": 29416000000.0, "intangibles": null, "total_assets": 232892000000.0, "accounts_payable": 44096000000.0, "short_term_borrowings": 4048000000.0, "debt_current": 5983000000.0, "current_liabilities": 82647000000.0, "long_term_debt": 43006000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 68240000000.0, "nci": 5870000000.0, "equity_total": 74110000000.0, "liabilities_and_equity": 232892000000.0, "shares_outstanding": null, "retained_earnings": 81141000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1303000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1729000000.0, "operating_lease_liability_noncurrent": 15669000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-21-000042" ], "value_sources": { "cash": [ "10-Q:0000104169-21-000042" ], "receivables": [ "10-Q:0000104169-21-000042" ], "inventory": [ "10-Q:0000104169-21-000042" ], "current_assets": [ "10-Q:0000104169-21-000042" ], "ppe_net": [ "10-Q:0000104169-21-000042" ], "goodwill": [ "10-Q:0000104169-21-000042" ], "total_assets": [ "10-Q:0000104169-21-000042" ], "accounts_payable": [ "10-Q:0000104169-21-000042" ], "short_term_borrowings": [ "10-Q:0000104169-21-000042" ], "debt_current": [ "10-Q:0000104169-21-000042" ], "current_liabilities": [ "10-Q:0000104169-21-000042" ], "long_term_debt": [ "10-Q:0000104169-21-000042" ], "equity_parent": [ "10-Q:0000104169-21-000042" ], "nci": [ "10-Q:0000104169-21-000042" ], "equity_total": [ "10-Q:0000104169-21-000042" ], "liabilities_and_equity": [ "10-Q:0000104169-21-000042" ], "retained_earnings": [ "10-Q:0000104169-21-000042" ], "accrued_taxes_current": [ "10-Q:0000104169-21-000042" ], "operating_lease_liability_current": [ "10-Q:0000104169-21-000042" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-21-000042" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-07-31", "values": { "cash": 16906000000.0, "short_term_investments": null, "receivables": 5111000000.0, "inventory": 41084000000.0, "current_assets": 64996000000.0, "ppe_net": 101182000000.0, "goodwill": 29542000000.0, "intangibles": null, "total_assets": 237382000000.0, "accounts_payable": 46326000000.0, "short_term_borrowings": 357000000.0, "debt_current": 5553000000.0, "current_liabilities": 81957000000.0, "long_term_debt": 40959000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 75310000000.0, "nci": 5887000000.0, "equity_total": 81197000000.0, "liabilities_and_equity": 237382000000.0, "shares_outstanding": null, "retained_earnings": 87614000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 610000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1734000000.0, "operating_lease_liability_noncurrent": 15669000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-21-000058" ], "value_sources": { "cash": [ "10-Q:0000104169-21-000058" ], "receivables": [ "10-Q:0000104169-21-000058" ], "inventory": [ "10-Q:0000104169-21-000058" ], "current_assets": [ "10-Q:0000104169-21-000058" ], "ppe_net": [ "10-Q:0000104169-21-000058" ], "goodwill": [ "10-Q:0000104169-21-000058" ], "total_assets": [ "10-Q:0000104169-21-000058" ], "accounts_payable": [ "10-Q:0000104169-21-000058" ], "short_term_borrowings": [ "10-Q:0000104169-21-000058" ], "debt_current": [ "10-Q:0000104169-21-000058" ], "current_liabilities": [ "10-Q:0000104169-21-000058" ], "long_term_debt": [ "10-Q:0000104169-21-000058" ], "equity_parent": [ "10-Q:0000104169-21-000058" ], "nci": [ "10-Q:0000104169-21-000058" ], "equity_total": [ "10-Q:0000104169-21-000058" ], "liabilities_and_equity": [ "10-Q:0000104169-21-000058" ], "retained_earnings": [ "10-Q:0000104169-21-000058" ], "accrued_taxes_current": [ "10-Q:0000104169-21-000058" ], "operating_lease_liability_current": [ "10-Q:0000104169-21-000058" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-21-000058" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2020-10-31", "values": { "cash": 14325000000.0, "short_term_investments": null, "receivables": 5770000000.0, "inventory": 51842000000.0, "current_assets": 73602000000.0, "ppe_net": 102232000000.0, "goodwill": 30236000000.0, "intangibles": null, "total_assets": 250863000000.0, "accounts_payable": 54152000000.0, "short_term_borrowings": 240000000.0, "debt_current": 4358000000.0, "current_liabilities": 88121000000.0, "long_term_debt": 40849000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 81431000000.0, "nci": 6073000000.0, "equity_total": 87504000000.0, "liabilities_and_equity": 250863000000.0, "shares_outstanding": null, "retained_earnings": 92279000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 548000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1725000000.0, "operating_lease_liability_noncurrent": 15982000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-21-000072" ], "value_sources": { "cash": [ "10-Q:0000104169-21-000072" ], "receivables": [ "10-Q:0000104169-21-000072" ], "inventory": [ "10-Q:0000104169-21-000072" ], "current_assets": [ "10-Q:0000104169-21-000072" ], "ppe_net": [ "10-Q:0000104169-21-000072" ], "goodwill": [ "10-Q:0000104169-21-000072" ], "total_assets": [ "10-Q:0000104169-21-000072" ], "accounts_payable": [ "10-Q:0000104169-21-000072" ], "short_term_borrowings": [ "10-Q:0000104169-21-000072" ], "debt_current": [ "10-Q:0000104169-21-000072" ], "current_liabilities": [ "10-Q:0000104169-21-000072" ], "long_term_debt": [ "10-Q:0000104169-21-000072" ], "equity_parent": [ "10-Q:0000104169-21-000072" ], "nci": [ "10-Q:0000104169-21-000072" ], "equity_total": [ "10-Q:0000104169-21-000072" ], "liabilities_and_equity": [ "10-Q:0000104169-21-000072" ], "retained_earnings": [ "10-Q:0000104169-21-000072" ], "accrued_taxes_current": [ "10-Q:0000104169-21-000072" ], "operating_lease_liability_current": [ "10-Q:0000104169-21-000072" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-21-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-01-31", "values": { "cash": 17741000000.0, "short_term_investments": null, "receivables": 6516000000.0, "inventory": 44949000000.0, "current_assets": 90067000000.0, "ppe_net": 92201000000.0, "goodwill": 28983000000.0, "intangibles": null, "total_assets": 252496000000.0, "accounts_payable": 49141000000.0, "short_term_borrowings": 224000000.0, "debt_current": 3115000000.0, "current_liabilities": 92645000000.0, "long_term_debt": 41194000000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 80925000000.0, "nci": 6606000000.0, "equity_total": 87531000000.0, "liabilities_and_equity": 252496000000.0, "shares_outstanding": null, "retained_earnings": 88763000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 242000000.0, "commercial_paper": null, "operating_lease_liability": 14375000000.0, "operating_lease_liability_current": 1466000000.0, "operating_lease_liability_noncurrent": 12909000000.0, "operating_lease_discount_rate": 0.061, "operating_lease_payments_y1": 2189000000.0, "operating_lease_payments_total": 20949000000.0, "operating_lease_imputed_interest": 6574000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000104169-21-000033", "10-K:0000104169-22-000012" ], "value_sources": { "cash": [ "10-K:0000104169-22-000012" ], "receivables": [ "10-K:0000104169-22-000012" ], "inventory": [ "10-K:0000104169-22-000012" ], "current_assets": [ "10-K:0000104169-22-000012" ], "ppe_net": [ "10-K:0000104169-22-000012" ], "goodwill": [ "10-K:0000104169-22-000012" ], "total_assets": [ "10-K:0000104169-22-000012" ], "accounts_payable": [ "10-K:0000104169-22-000012" ], "short_term_borrowings": [ "10-K:0000104169-22-000012" ], "debt_current": [ "10-K:0000104169-22-000012" ], "current_liabilities": [ "10-K:0000104169-22-000012" ], "long_term_debt": [ "10-K:0000104169-22-000012" ], "equity_parent": [ "10-K:0000104169-22-000012" ], "nci": [ "10-K:0000104169-22-000012" ], "equity_total": [ "10-K:0000104169-22-000012" ], "liabilities_and_equity": [ "10-K:0000104169-22-000012" ], "retained_earnings": [ "10-K:0000104169-22-000012" ], "accrued_taxes_current": [ "10-K:0000104169-22-000012" ], "operating_lease_liability": [ "10-K:0000104169-21-000033" ], "operating_lease_liability_current": [ "10-K:0000104169-22-000012" ], "operating_lease_liability_noncurrent": [ "10-K:0000104169-22-000012" ], "operating_lease_discount_rate": [ "10-K:0000104169-22-000012" ], "operating_lease_payments_y1": [ "10-K:0000104169-21-000033" ], "operating_lease_payments_total": [ "10-K:0000104169-21-000033" ], "operating_lease_imputed_interest": [ "10-K:0000104169-21-000033" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-04-30", "values": { "cash": 22846000000.0, "short_term_investments": null, "receivables": 5797000000.0, "inventory": 46383000000.0, "current_assets": 76591000000.0, "ppe_net": 90996000000.0, "goodwill": 28872000000.0, "intangibles": null, "total_assets": 236581000000.0, "accounts_payable": 48151000000.0, "short_term_borrowings": 362000000.0, "debt_current": 3500000000.0, "current_liabilities": 80841000000.0, "long_term_debt": 40273000000.0, "total_liabilities": null, "temporary_equity": 0.0, "equity_parent": 78335000000.0, "nci": 6257000000.0, "equity_total": 84592000000.0, "liabilities_and_equity": 236581000000.0, "shares_outstanding": null, "retained_earnings": 82577000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 851000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1448000000.0, "operating_lease_liability_noncurrent": 12930000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-22-000029" ], "value_sources": { "cash": [ "10-Q:0000104169-22-000029" ], "receivables": [ "10-Q:0000104169-22-000029" ], "inventory": [ "10-Q:0000104169-22-000029" ], "current_assets": [ "10-Q:0000104169-22-000029" ], "ppe_net": [ "10-Q:0000104169-22-000029" ], "goodwill": [ "10-Q:0000104169-22-000029" ], "total_assets": [ "10-Q:0000104169-22-000029" ], "accounts_payable": [ "10-Q:0000104169-22-000029" ], "short_term_borrowings": [ "10-Q:0000104169-22-000029" ], "debt_current": [ "10-Q:0000104169-22-000029" ], "current_liabilities": [ "10-Q:0000104169-22-000029" ], "long_term_debt": [ "10-Q:0000104169-22-000029" ], "temporary_equity": [ "10-Q:0000104169-22-000029" ], "equity_parent": [ "10-Q:0000104169-22-000029" ], "nci": [ "10-Q:0000104169-22-000029" ], "equity_total": [ "10-Q:0000104169-22-000029" ], "liabilities_and_equity": [ "10-Q:0000104169-22-000029" ], "retained_earnings": [ "10-Q:0000104169-22-000029" ], "accrued_taxes_current": [ "10-Q:0000104169-22-000029" ], "operating_lease_liability_current": [ "10-Q:0000104169-22-000029" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-22-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-07-31", "values": { "cash": 22831000000.0, "short_term_investments": null, "receivables": 6103000000.0, "inventory": 47754000000.0, "current_assets": 78243000000.0, "ppe_net": 91621000000.0, "goodwill": 29159000000.0, "intangibles": null, "total_assets": 238552000000.0, "accounts_payable": 49601000000.0, "short_term_borrowings": 671000000.0, "debt_current": 1617000000.0, "current_liabilities": 81122000000.0, "long_term_debt": 39581000000.0, "total_liabilities": null, "temporary_equity": 0.0, "equity_parent": 80529000000.0, "nci": 6598000000.0, "equity_total": 87127000000.0, "liabilities_and_equity": 238552000000.0, "shares_outstanding": null, "retained_earnings": 84572000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 267000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1441000000.0, "operating_lease_liability_noncurrent": 13116000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-22-000072" ], "value_sources": { "cash": [ "10-Q:0000104169-22-000072" ], "receivables": [ "10-Q:0000104169-22-000072" ], "inventory": [ "10-Q:0000104169-22-000072" ], "current_assets": [ "10-Q:0000104169-22-000072" ], "ppe_net": [ "10-Q:0000104169-22-000072" ], "goodwill": [ "10-Q:0000104169-22-000072" ], "total_assets": [ "10-Q:0000104169-22-000072" ], "accounts_payable": [ "10-Q:0000104169-22-000072" ], "short_term_borrowings": [ "10-Q:0000104169-22-000072" ], "debt_current": [ "10-Q:0000104169-22-000072" ], "current_liabilities": [ "10-Q:0000104169-22-000072" ], "long_term_debt": [ "10-Q:0000104169-22-000072" ], "temporary_equity": [ "10-Q:0000104169-22-000072" ], "equity_parent": [ "10-Q:0000104169-22-000072" ], "nci": [ "10-Q:0000104169-22-000072" ], "equity_total": [ "10-Q:0000104169-22-000072" ], "liabilities_and_equity": [ "10-Q:0000104169-22-000072" ], "retained_earnings": [ "10-Q:0000104169-22-000072" ], "accrued_taxes_current": [ "10-Q:0000104169-22-000072" ], "operating_lease_liability_current": [ "10-Q:0000104169-22-000072" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-22-000072" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2021-10-31", "values": { "cash": 16111000000.0, "short_term_investments": null, "receivables": 7349000000.0, "inventory": 57484000000.0, "current_assets": 82964000000.0, "ppe_net": 92242000000.0, "goodwill": 28923000000.0, "intangibles": null, "total_assets": 244851000000.0, "accounts_payable": 57156000000.0, "short_term_borrowings": 447000000.0, "debt_current": 1575000000.0, "current_liabilities": 87620000000.0, "long_term_debt": 36425000000.0, "total_liabilities": null, "temporary_equity": 0.0, "equity_parent": 82274000000.0, "nci": 8483000000.0, "equity_total": 90757000000.0, "liabilities_and_equity": 244851000000.0, "shares_outstanding": null, "retained_earnings": 85674000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 446000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1486000000.0, "operating_lease_liability_noncurrent": 13095000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-22-000083" ], "value_sources": { "cash": [ "10-Q:0000104169-22-000083" ], "receivables": [ "10-Q:0000104169-22-000083" ], "inventory": [ "10-Q:0000104169-22-000083" ], "current_assets": [ "10-Q:0000104169-22-000083" ], "ppe_net": [ "10-Q:0000104169-22-000083" ], "goodwill": [ "10-Q:0000104169-22-000083" ], "total_assets": [ "10-Q:0000104169-22-000083" ], "accounts_payable": [ "10-Q:0000104169-22-000083" ], "short_term_borrowings": [ "10-Q:0000104169-22-000083" ], "debt_current": [ "10-Q:0000104169-22-000083" ], "current_liabilities": [ "10-Q:0000104169-22-000083" ], "long_term_debt": [ "10-Q:0000104169-22-000083" ], "temporary_equity": [ "10-Q:0000104169-22-000083" ], "equity_parent": [ "10-Q:0000104169-22-000083" ], "nci": [ "10-Q:0000104169-22-000083" ], "equity_total": [ "10-Q:0000104169-22-000083" ], "liabilities_and_equity": [ "10-Q:0000104169-22-000083" ], "retained_earnings": [ "10-Q:0000104169-22-000083" ], "accrued_taxes_current": [ "10-Q:0000104169-22-000083" ], "operating_lease_liability_current": [ "10-Q:0000104169-22-000083" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-22-000083" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-01-31", "values": { "cash": 14760000000.0, "short_term_investments": null, "receivables": 8280000000.0, "inventory": 56511000000.0, "current_assets": 81070000000.0, "ppe_net": 94515000000.0, "goodwill": 29014000000.0, "intangibles": null, "total_assets": 244860000000.0, "accounts_payable": 55261000000.0, "short_term_borrowings": 410000000.0, "debt_current": 2803000000.0, "current_liabilities": 87379000000.0, "long_term_debt": 34864000000.0, "total_liabilities": null, "temporary_equity": 0.0, "equity_parent": 83253000000.0, "nci": 8638000000.0, "equity_total": 91891000000.0, "liabilities_and_equity": 244860000000.0, "shares_outstanding": null, "retained_earnings": 86904000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 851000000.0, "commercial_paper": null, "operating_lease_liability": 14492000000.0, "operating_lease_liability_current": 1483000000.0, "operating_lease_liability_noncurrent": 13009000000.0, "operating_lease_discount_rate": 0.059, "operating_lease_payments_y1": 2164000000.0, "operating_lease_payments_total": 20666000000.0, "operating_lease_imputed_interest": 6174000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000104169-22-000012", "10-K:0000104169-23-000020" ], "value_sources": { "cash": [ "10-K:0000104169-23-000020" ], "receivables": [ "10-K:0000104169-23-000020" ], "inventory": [ "10-K:0000104169-23-000020" ], "current_assets": [ "10-K:0000104169-23-000020" ], "ppe_net": [ "10-K:0000104169-23-000020" ], "goodwill": [ "10-K:0000104169-23-000020" ], "total_assets": [ "10-K:0000104169-23-000020" ], "accounts_payable": [ "10-K:0000104169-23-000020" ], "short_term_borrowings": [ "10-K:0000104169-23-000020" ], "debt_current": [ "10-K:0000104169-23-000020" ], "current_liabilities": [ "10-K:0000104169-23-000020" ], "long_term_debt": [ "10-K:0000104169-23-000020" ], "temporary_equity": [ "10-K:0000104169-23-000020" ], "equity_parent": [ "10-K:0000104169-23-000020" ], "nci": [ "10-K:0000104169-23-000020" ], "equity_total": [ "10-K:0000104169-23-000020" ], "liabilities_and_equity": [ "10-K:0000104169-23-000020" ], "retained_earnings": [ "10-K:0000104169-23-000020" ], "accrued_taxes_current": [ "10-K:0000104169-23-000020" ], "operating_lease_liability": [ "10-K:0000104169-22-000012" ], "operating_lease_liability_current": [ "10-K:0000104169-23-000020" ], "operating_lease_liability_noncurrent": [ "10-K:0000104169-23-000020" ], "operating_lease_discount_rate": [ "10-K:0000104169-23-000020" ], "operating_lease_payments_y1": [ "10-K:0000104169-22-000012" ], "operating_lease_payments_total": [ "10-K:0000104169-22-000012" ], "operating_lease_imputed_interest": [ "10-K:0000104169-22-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-04-30", "values": { "cash": 11817000000.0, "short_term_investments": null, "receivables": 7674000000.0, "inventory": 61229000000.0, "current_assets": 83220000000.0, "ppe_net": 94741000000.0, "goodwill": 29438000000.0, "intangibles": null, "total_assets": 246142000000.0, "accounts_payable": 52926000000.0, "short_term_borrowings": 11432000000.0, "debt_current": 3580000000.0, "current_liabilities": 96530000000.0, "long_term_debt": 32174000000.0, "total_liabilities": null, "temporary_equity": 260000000.0, "equity_parent": 76896000000.0, "nci": 8704000000.0, "equity_total": 85600000000.0, "liabilities_and_equity": 246142000000.0, "shares_outstanding": null, "retained_earnings": 80532000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 904000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1485000000.0, "operating_lease_liability_noncurrent": 13226000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-23-000052" ], "value_sources": { "cash": [ "10-Q:0000104169-23-000052" ], "receivables": [ "10-Q:0000104169-23-000052" ], "inventory": [ "10-Q:0000104169-23-000052" ], "current_assets": [ "10-Q:0000104169-23-000052" ], "ppe_net": [ "10-Q:0000104169-23-000052" ], "goodwill": [ "10-Q:0000104169-23-000052" ], "total_assets": [ "10-Q:0000104169-23-000052" ], "accounts_payable": [ "10-Q:0000104169-23-000052" ], "short_term_borrowings": [ "10-Q:0000104169-23-000052" ], "debt_current": [ "10-Q:0000104169-23-000052" ], "current_liabilities": [ "10-Q:0000104169-23-000052" ], "long_term_debt": [ "10-Q:0000104169-23-000052" ], "temporary_equity": [ "10-Q:0000104169-23-000052" ], "equity_parent": [ "10-Q:0000104169-23-000052" ], "nci": [ "10-Q:0000104169-23-000052" ], "equity_total": [ "10-Q:0000104169-23-000052" ], "liabilities_and_equity": [ "10-Q:0000104169-23-000052" ], "retained_earnings": [ "10-Q:0000104169-23-000052" ], "accrued_taxes_current": [ "10-Q:0000104169-23-000052" ], "operating_lease_liability_current": [ "10-Q:0000104169-23-000052" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-23-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-07-31", "values": { "cash": 13923000000.0, "short_term_investments": null, "receivables": 7522000000.0, "inventory": 59921000000.0, "current_assets": 84164000000.0, "ppe_net": 96006000000.0, "goodwill": 28664000000.0, "intangibles": null, "total_assets": 247199000000.0, "accounts_payable": 54191000000.0, "short_term_borrowings": 10634000000.0, "debt_current": 5316000000.0, "current_liabilities": 99899000000.0, "long_term_debt": 29801000000.0, "total_liabilities": null, "temporary_equity": 260000000.0, "equity_parent": 77569000000.0, "nci": 8018000000.0, "equity_total": 85587000000.0, "liabilities_and_equity": 247199000000.0, "shares_outstanding": null, "retained_earnings": 82519000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 868000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1464000000.0, "operating_lease_liability_noncurrent": 13140000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-23-000097" ], "value_sources": { "cash": [ "10-Q:0000104169-23-000097" ], "receivables": [ "10-Q:0000104169-23-000097" ], "inventory": [ "10-Q:0000104169-23-000097" ], "current_assets": [ "10-Q:0000104169-23-000097" ], "ppe_net": [ "10-Q:0000104169-23-000097" ], "goodwill": [ "10-Q:0000104169-23-000097" ], "total_assets": [ "10-Q:0000104169-23-000097" ], "accounts_payable": [ "10-Q:0000104169-23-000097" ], "short_term_borrowings": [ "10-Q:0000104169-23-000097" ], "debt_current": [ "10-Q:0000104169-23-000097" ], "current_liabilities": [ "10-Q:0000104169-23-000097" ], "long_term_debt": [ "10-Q:0000104169-23-000097" ], "temporary_equity": [ "10-Q:0000104169-23-000097" ], "equity_parent": [ "10-Q:0000104169-23-000097" ], "nci": [ "10-Q:0000104169-23-000097" ], "equity_total": [ "10-Q:0000104169-23-000097" ], "liabilities_and_equity": [ "10-Q:0000104169-23-000097" ], "retained_earnings": [ "10-Q:0000104169-23-000097" ], "accrued_taxes_current": [ "10-Q:0000104169-23-000097" ], "operating_lease_liability_current": [ "10-Q:0000104169-23-000097" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-23-000097" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2022-10-31", "values": { "cash": 11587000000.0, "short_term_investments": null, "receivables": 8218000000.0, "inventory": 64706000000.0, "current_assets": 87680000000.0, "ppe_net": 97553000000.0, "goodwill": 28137000000.0, "intangibles": null, "total_assets": 247656000000.0, "accounts_payable": 57263000000.0, "short_term_borrowings": 6811000000.0, "debt_current": 5458000000.0, "current_liabilities": 101408000000.0, "long_term_debt": 33935000000.0, "total_liabilities": null, "temporary_equity": 260000000.0, "equity_parent": 72253000000.0, "nci": 7870000000.0, "equity_total": 80123000000.0, "liabilities_and_equity": 247656000000.0, "shares_outstanding": null, "retained_earnings": 77946000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 900000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1457000000.0, "operating_lease_liability_noncurrent": 12658000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-23-000132" ], "value_sources": { "cash": [ "10-Q:0000104169-23-000132" ], "receivables": [ "10-Q:0000104169-23-000132" ], "inventory": [ "10-Q:0000104169-23-000132" ], "current_assets": [ "10-Q:0000104169-23-000132" ], "ppe_net": [ "10-Q:0000104169-23-000132" ], "goodwill": [ "10-Q:0000104169-23-000132" ], "total_assets": [ "10-Q:0000104169-23-000132" ], "accounts_payable": [ "10-Q:0000104169-23-000132" ], "short_term_borrowings": [ "10-Q:0000104169-23-000132" ], "debt_current": [ "10-Q:0000104169-23-000132" ], "current_liabilities": [ "10-Q:0000104169-23-000132" ], "long_term_debt": [ "10-Q:0000104169-23-000132" ], "temporary_equity": [ "10-Q:0000104169-23-000132" ], "equity_parent": [ "10-Q:0000104169-23-000132" ], "nci": [ "10-Q:0000104169-23-000132" ], "equity_total": [ "10-Q:0000104169-23-000132" ], "liabilities_and_equity": [ "10-Q:0000104169-23-000132" ], "retained_earnings": [ "10-Q:0000104169-23-000132" ], "accrued_taxes_current": [ "10-Q:0000104169-23-000132" ], "operating_lease_liability_current": [ "10-Q:0000104169-23-000132" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-23-000132" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-01-31", "values": { "cash": 8625000000.0, "short_term_investments": null, "receivables": 7933000000.0, "inventory": 56576000000.0, "current_assets": 75655000000.0, "ppe_net": 100760000000.0, "goodwill": 28174000000.0, "intangibles": null, "total_assets": 243197000000.0, "accounts_payable": 53742000000.0, "short_term_borrowings": 372000000.0, "debt_current": 4191000000.0, "current_liabilities": 92198000000.0, "long_term_debt": 34649000000.0, "total_liabilities": null, "temporary_equity": 237000000.0, "equity_parent": 76693000000.0, "nci": 7061000000.0, "equity_total": 83754000000.0, "liabilities_and_equity": 243197000000.0, "shares_outstanding": null, "retained_earnings": 83135000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 727000000.0, "commercial_paper": null, "operating_lease_liability": 14301000000.0, "operating_lease_liability_current": 1473000000.0, "operating_lease_liability_noncurrent": 12828000000.0, "operating_lease_discount_rate": 0.06, "operating_lease_payments_y1": 2166000000.0, "operating_lease_payments_total": 20469000000.0, "operating_lease_imputed_interest": 6168000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000104169-23-000020", "10-K:0000104169-24-000056" ], "value_sources": { "cash": [ "10-K:0000104169-24-000056" ], "receivables": [ "10-K:0000104169-24-000056" ], "inventory": [ "10-K:0000104169-24-000056" ], "current_assets": [ "10-K:0000104169-24-000056" ], "ppe_net": [ "10-K:0000104169-24-000056" ], "goodwill": [ "10-K:0000104169-24-000056" ], "total_assets": [ "10-K:0000104169-24-000056" ], "accounts_payable": [ "10-K:0000104169-24-000056" ], "short_term_borrowings": [ "10-K:0000104169-24-000056" ], "debt_current": [ "10-K:0000104169-24-000056" ], "current_liabilities": [ "10-K:0000104169-24-000056" ], "long_term_debt": [ "10-K:0000104169-24-000056" ], "temporary_equity": [ "10-K:0000104169-24-000056" ], "equity_parent": [ "10-K:0000104169-24-000056" ], "nci": [ "10-K:0000104169-24-000056" ], "equity_total": [ "10-K:0000104169-24-000056" ], "liabilities_and_equity": [ "10-K:0000104169-24-000056" ], "retained_earnings": [ "10-K:0000104169-24-000056" ], "accrued_taxes_current": [ "10-K:0000104169-24-000056" ], "operating_lease_liability": [ "10-K:0000104169-23-000020" ], "operating_lease_liability_current": [ "10-K:0000104169-24-000056" ], "operating_lease_liability_noncurrent": [ "10-K:0000104169-24-000056" ], "operating_lease_discount_rate": [ "10-K:0000104169-24-000056" ], "operating_lease_payments_y1": [ "10-K:0000104169-23-000020" ], "operating_lease_payments_total": [ "10-K:0000104169-23-000020" ], "operating_lease_imputed_interest": [ "10-K:0000104169-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-04-30", "values": { "cash": 10575000000.0, "short_term_investments": null, "receivables": 7647000000.0, "inventory": 56932000000.0, "current_assets": 78511000000.0, "ppe_net": 102335000000.0, "goodwill": 28306000000.0, "intangibles": null, "total_assets": 245053000000.0, "accounts_payable": 54268000000.0, "short_term_borrowings": 1711000000.0, "debt_current": 3975000000.0, "current_liabilities": 95505000000.0, "long_term_debt": 38120000000.0, "total_liabilities": null, "temporary_equity": 234000000.0, "equity_parent": 72405000000.0, "nci": 6826000000.0, "equity_total": 79231000000.0, "liabilities_and_equity": 245053000000.0, "shares_outstanding": null, "retained_earnings": 78035000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1325000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1490000000.0, "operating_lease_liability_noncurrent": 12925000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-24-000105" ], "value_sources": { "cash": [ "10-Q:0000104169-24-000105" ], "receivables": [ "10-Q:0000104169-24-000105" ], "inventory": [ "10-Q:0000104169-24-000105" ], "current_assets": [ "10-Q:0000104169-24-000105" ], "ppe_net": [ "10-Q:0000104169-24-000105" ], "goodwill": [ "10-Q:0000104169-24-000105" ], "total_assets": [ "10-Q:0000104169-24-000105" ], "accounts_payable": [ "10-Q:0000104169-24-000105" ], "short_term_borrowings": [ "10-Q:0000104169-24-000105" ], "debt_current": [ "10-Q:0000104169-24-000105" ], "current_liabilities": [ "10-Q:0000104169-24-000105" ], "long_term_debt": [ "10-Q:0000104169-24-000105" ], "temporary_equity": [ "10-Q:0000104169-24-000105" ], "equity_parent": [ "10-Q:0000104169-24-000105" ], "nci": [ "10-Q:0000104169-24-000105" ], "equity_total": [ "10-Q:0000104169-24-000105" ], "liabilities_and_equity": [ "10-Q:0000104169-24-000105" ], "retained_earnings": [ "10-Q:0000104169-24-000105" ], "accrued_taxes_current": [ "10-Q:0000104169-24-000105" ], "operating_lease_liability_current": [ "10-Q:0000104169-24-000105" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-24-000105" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-07-31", "values": { "cash": 13888000000.0, "short_term_investments": null, "receivables": 7891000000.0, "inventory": 56722000000.0, "current_assets": 82032000000.0, "ppe_net": 104733000000.0, "goodwill": 28268000000.0, "intangibles": null, "total_assets": 255121000000.0, "accounts_payable": 56576000000.0, "short_term_borrowings": 4546000000.0, "debt_current": 2897000000.0, "current_liabilities": 99220000000.0, "long_term_debt": 36806000000.0, "total_liabilities": null, "temporary_equity": 232000000.0, "equity_parent": 79556000000.0, "nci": 5771000000.0, "equity_total": 85327000000.0, "liabilities_and_equity": 255121000000.0, "shares_outstanding": null, "retained_earnings": 85470000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 770000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1472000000.0, "operating_lease_liability_noncurrent": 12978000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-24-000141" ], "value_sources": { "cash": [ "10-Q:0000104169-24-000141" ], "receivables": [ "10-Q:0000104169-24-000141" ], "inventory": [ "10-Q:0000104169-24-000141" ], "current_assets": [ "10-Q:0000104169-24-000141" ], "ppe_net": [ "10-Q:0000104169-24-000141" ], "goodwill": [ "10-Q:0000104169-24-000141" ], "total_assets": [ "10-Q:0000104169-24-000141" ], "accounts_payable": [ "10-Q:0000104169-24-000141" ], "short_term_borrowings": [ "10-Q:0000104169-24-000141" ], "debt_current": [ "10-Q:0000104169-24-000141" ], "current_liabilities": [ "10-Q:0000104169-24-000141" ], "long_term_debt": [ "10-Q:0000104169-24-000141" ], "temporary_equity": [ "10-Q:0000104169-24-000141" ], "equity_parent": [ "10-Q:0000104169-24-000141" ], "nci": [ "10-Q:0000104169-24-000141" ], "equity_total": [ "10-Q:0000104169-24-000141" ], "liabilities_and_equity": [ "10-Q:0000104169-24-000141" ], "retained_earnings": [ "10-Q:0000104169-24-000141" ], "accrued_taxes_current": [ "10-Q:0000104169-24-000141" ], "operating_lease_liability_current": [ "10-Q:0000104169-24-000141" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-24-000141" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2023-10-31", "values": { "cash": 12154000000.0, "short_term_investments": null, "receivables": 8625000000.0, "inventory": 63951000000.0, "current_assets": 88391000000.0, "ppe_net": 107471000000.0, "goodwill": 28015000000.0, "intangibles": null, "total_assets": 259174000000.0, "accounts_payable": 61049000000.0, "short_term_borrowings": 9942000000.0, "debt_current": 2806000000.0, "current_liabilities": 104230000000.0, "long_term_debt": 36342000000.0, "total_liabilities": null, "temporary_equity": 228000000.0, "equity_parent": 79456000000.0, "nci": 6127000000.0, "equity_total": 85583000000.0, "liabilities_and_equity": 259174000000.0, "shares_outstanding": null, "retained_earnings": 85831000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 606000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1474000000.0, "operating_lease_liability_noncurrent": 12817000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-24-000178" ], "value_sources": { "cash": [ "10-Q:0000104169-24-000178" ], "receivables": [ "10-Q:0000104169-24-000178" ], "inventory": [ "10-Q:0000104169-24-000178" ], "current_assets": [ "10-Q:0000104169-24-000178" ], "ppe_net": [ "10-Q:0000104169-24-000178" ], "goodwill": [ "10-Q:0000104169-24-000178" ], "total_assets": [ "10-Q:0000104169-24-000178" ], "accounts_payable": [ "10-Q:0000104169-24-000178" ], "short_term_borrowings": [ "10-Q:0000104169-24-000178" ], "debt_current": [ "10-Q:0000104169-24-000178" ], "current_liabilities": [ "10-Q:0000104169-24-000178" ], "long_term_debt": [ "10-Q:0000104169-24-000178" ], "temporary_equity": [ "10-Q:0000104169-24-000178" ], "equity_parent": [ "10-Q:0000104169-24-000178" ], "nci": [ "10-Q:0000104169-24-000178" ], "equity_total": [ "10-Q:0000104169-24-000178" ], "liabilities_and_equity": [ "10-Q:0000104169-24-000178" ], "retained_earnings": [ "10-Q:0000104169-24-000178" ], "accrued_taxes_current": [ "10-Q:0000104169-24-000178" ], "operating_lease_liability_current": [ "10-Q:0000104169-24-000178" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-24-000178" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-01-31", "values": { "cash": 9867000000.0, "short_term_investments": null, "receivables": 8796000000.0, "inventory": 54892000000.0, "current_assets": 76877000000.0, "ppe_net": 110810000000.0, "goodwill": 28113000000.0, "intangibles": null, "total_assets": 252399000000.0, "accounts_payable": 56812000000.0, "short_term_borrowings": 878000000.0, "debt_current": 3447000000.0, "current_liabilities": 92415000000.0, "long_term_debt": 36132000000.0, "total_liabilities": null, "temporary_equity": 222000000.0, "equity_parent": 83861000000.0, "nci": 6488000000.0, "equity_total": 90349000000.0, "liabilities_and_equity": 252399000000.0, "shares_outstanding": null, "retained_earnings": 89814000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 307000000.0, "commercial_paper": null, "operating_lease_liability": 14430000000.0, "operating_lease_liability_current": 1487000000.0, "operating_lease_liability_noncurrent": 12943000000.0, "operating_lease_discount_rate": 0.064, "operating_lease_payments_y1": 2181000000.0, "operating_lease_payments_total": 21013000000.0, "operating_lease_imputed_interest": 6583000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000104169-24-000056", "10-K:0000104169-25-000021" ], "value_sources": { "cash": [ "10-K:0000104169-25-000021" ], "receivables": [ "10-K:0000104169-25-000021" ], "inventory": [ "10-K:0000104169-25-000021" ], "current_assets": [ "10-K:0000104169-25-000021" ], "ppe_net": [ "10-K:0000104169-25-000021" ], "goodwill": [ "10-K:0000104169-25-000021" ], "total_assets": [ "10-K:0000104169-25-000021" ], "accounts_payable": [ "10-K:0000104169-25-000021" ], "short_term_borrowings": [ "10-K:0000104169-25-000021" ], "debt_current": [ "10-K:0000104169-25-000021" ], "current_liabilities": [ "10-K:0000104169-25-000021" ], "long_term_debt": [ "10-K:0000104169-25-000021" ], "temporary_equity": [ "10-K:0000104169-25-000021" ], "equity_parent": [ "10-K:0000104169-25-000021" ], "nci": [ "10-K:0000104169-25-000021" ], "equity_total": [ "10-K:0000104169-25-000021" ], "liabilities_and_equity": [ "10-K:0000104169-25-000021" ], "retained_earnings": [ "10-K:0000104169-25-000021" ], "accrued_taxes_current": [ "10-K:0000104169-25-000021" ], "operating_lease_liability": [ "10-K:0000104169-24-000056" ], "operating_lease_liability_current": [ "10-K:0000104169-25-000021" ], "operating_lease_liability_noncurrent": [ "10-K:0000104169-25-000021" ], "operating_lease_discount_rate": [ "10-K:0000104169-25-000021" ], "operating_lease_payments_y1": [ "10-K:0000104169-24-000056" ], "operating_lease_payments_total": [ "10-K:0000104169-24-000056" ], "operating_lease_imputed_interest": [ "10-K:0000104169-24-000056" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-04-30", "values": { "cash": 9405000000.0, "short_term_investments": null, "receivables": 9075000000.0, "inventory": 55382000000.0, "current_assets": 77152000000.0, "ppe_net": 111498000000.0, "goodwill": 27999000000.0, "intangibles": null, "total_assets": 254054000000.0, "accounts_payable": 56071000000.0, "short_term_borrowings": 5457000000.0, "debt_current": 1865000000.0, "current_liabilities": 96100000000.0, "long_term_debt": 35928000000.0, "total_liabilities": null, "temporary_equity": 217000000.0, "equity_parent": 81293000000.0, "nci": 6780000000.0, "equity_total": 88073000000.0, "liabilities_and_equity": 254054000000.0, "shares_outstanding": null, "retained_earnings": 87230000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1276000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1482000000.0, "operating_lease_liability_noncurrent": 12840000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-25-000090" ], "value_sources": { "cash": [ "10-Q:0000104169-25-000090" ], "receivables": [ "10-Q:0000104169-25-000090" ], "inventory": [ "10-Q:0000104169-25-000090" ], "current_assets": [ "10-Q:0000104169-25-000090" ], "ppe_net": [ "10-Q:0000104169-25-000090" ], "goodwill": [ "10-Q:0000104169-25-000090" ], "total_assets": [ "10-Q:0000104169-25-000090" ], "accounts_payable": [ "10-Q:0000104169-25-000090" ], "short_term_borrowings": [ "10-Q:0000104169-25-000090" ], "debt_current": [ "10-Q:0000104169-25-000090" ], "current_liabilities": [ "10-Q:0000104169-25-000090" ], "long_term_debt": [ "10-Q:0000104169-25-000090" ], "temporary_equity": [ "10-Q:0000104169-25-000090" ], "equity_parent": [ "10-Q:0000104169-25-000090" ], "nci": [ "10-Q:0000104169-25-000090" ], "equity_total": [ "10-Q:0000104169-25-000090" ], "liabilities_and_equity": [ "10-Q:0000104169-25-000090" ], "retained_earnings": [ "10-Q:0000104169-25-000090" ], "accrued_taxes_current": [ "10-Q:0000104169-25-000090" ], "operating_lease_liability_current": [ "10-Q:0000104169-25-000090" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-25-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-07-31", "values": { "cash": 8811000000.0, "short_term_investments": null, "receivables": 8650000000.0, "inventory": 55611000000.0, "current_assets": 76510000000.0, "ppe_net": 113818000000.0, "goodwill": 27930000000.0, "intangibles": null, "total_assets": 254440000000.0, "accounts_payable": 56716000000.0, "short_term_borrowings": 3195000000.0, "debt_current": 1495000000.0, "current_liabilities": 95260000000.0, "long_term_debt": 35364000000.0, "total_liabilities": null, "temporary_equity": 207000000.0, "equity_parent": 84423000000.0, "nci": 6142000000.0, "equity_total": 90565000000.0, "liabilities_and_equity": 254440000000.0, "shares_outstanding": null, "retained_earnings": 90788000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 576000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1493000000.0, "operating_lease_liability_noncurrent": 12811000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-25-000137" ], "value_sources": { "cash": [ "10-Q:0000104169-25-000137" ], "receivables": [ "10-Q:0000104169-25-000137" ], "inventory": [ "10-Q:0000104169-25-000137" ], "current_assets": [ "10-Q:0000104169-25-000137" ], "ppe_net": [ "10-Q:0000104169-25-000137" ], "goodwill": [ "10-Q:0000104169-25-000137" ], "total_assets": [ "10-Q:0000104169-25-000137" ], "accounts_payable": [ "10-Q:0000104169-25-000137" ], "short_term_borrowings": [ "10-Q:0000104169-25-000137" ], "debt_current": [ "10-Q:0000104169-25-000137" ], "current_liabilities": [ "10-Q:0000104169-25-000137" ], "long_term_debt": [ "10-Q:0000104169-25-000137" ], "temporary_equity": [ "10-Q:0000104169-25-000137" ], "equity_parent": [ "10-Q:0000104169-25-000137" ], "nci": [ "10-Q:0000104169-25-000137" ], "equity_total": [ "10-Q:0000104169-25-000137" ], "liabilities_and_equity": [ "10-Q:0000104169-25-000137" ], "retained_earnings": [ "10-Q:0000104169-25-000137" ], "accrued_taxes_current": [ "10-Q:0000104169-25-000137" ], "operating_lease_liability_current": [ "10-Q:0000104169-25-000137" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-25-000137" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2024-10-31", "values": { "cash": 10049000000.0, "short_term_investments": null, "receivables": 10039000000.0, "inventory": 63302000000.0, "current_assets": 86938000000.0, "ppe_net": 116598000000.0, "goodwill": 27942000000.0, "intangibles": null, "total_assets": 263399000000.0, "accounts_payable": 62863000000.0, "short_term_borrowings": 3579000000.0, "debt_current": 3246000000.0, "current_liabilities": 102558000000.0, "long_term_debt": 33645000000.0, "total_liabilities": null, "temporary_equity": 189000000.0, "equity_parent": 88108000000.0, "nci": 6168000000.0, "equity_total": 94276000000.0, "liabilities_and_equity": 263399000000.0, "shares_outstanding": null, "retained_earnings": 94435000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 783000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1507000000.0, "operating_lease_liability_noncurrent": 12927000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-25-000191" ], "value_sources": { "cash": [ "10-Q:0000104169-25-000191" ], "receivables": [ "10-Q:0000104169-25-000191" ], "inventory": [ "10-Q:0000104169-25-000191" ], "current_assets": [ "10-Q:0000104169-25-000191" ], "ppe_net": [ "10-Q:0000104169-25-000191" ], "goodwill": [ "10-Q:0000104169-25-000191" ], "total_assets": [ "10-Q:0000104169-25-000191" ], "accounts_payable": [ "10-Q:0000104169-25-000191" ], "short_term_borrowings": [ "10-Q:0000104169-25-000191" ], "debt_current": [ "10-Q:0000104169-25-000191" ], "current_liabilities": [ "10-Q:0000104169-25-000191" ], "long_term_debt": [ "10-Q:0000104169-25-000191" ], "temporary_equity": [ "10-Q:0000104169-25-000191" ], "equity_parent": [ "10-Q:0000104169-25-000191" ], "nci": [ "10-Q:0000104169-25-000191" ], "equity_total": [ "10-Q:0000104169-25-000191" ], "liabilities_and_equity": [ "10-Q:0000104169-25-000191" ], "retained_earnings": [ "10-Q:0000104169-25-000191" ], "accrued_taxes_current": [ "10-Q:0000104169-25-000191" ], "operating_lease_liability_current": [ "10-Q:0000104169-25-000191" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-25-000191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-01-31", "values": { "cash": 9037000000.0, "short_term_investments": null, "receivables": 9975000000.0, "inventory": 56435000000.0, "current_assets": 79458000000.0, "ppe_net": 119993000000.0, "goodwill": 28792000000.0, "intangibles": null, "total_assets": 260823000000.0, "accounts_payable": 58666000000.0, "short_term_borrowings": 3068000000.0, "debt_current": 2598000000.0, "current_liabilities": 96584000000.0, "long_term_debt": 33401000000.0, "total_liabilities": null, "temporary_equity": 271000000.0, "equity_parent": 91013000000.0, "nci": 6408000000.0, "equity_total": 97421000000.0, "liabilities_and_equity": 260823000000.0, "shares_outstanding": null, "retained_earnings": 98313000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 608000000.0, "commercial_paper": null, "operating_lease_liability": 14324000000.0, "operating_lease_liability_current": 1499000000.0, "operating_lease_liability_noncurrent": 12825000000.0, "operating_lease_discount_rate": 0.065, "operating_lease_payments_y1": 2160000000.0, "operating_lease_payments_total": 20603000000.0, "operating_lease_imputed_interest": 6279000000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000104169-25-000021", "10-K:0000104169-26-000055" ], "value_sources": { "cash": [ "10-K:0000104169-26-000055" ], "receivables": [ "10-K:0000104169-26-000055" ], "inventory": [ "10-K:0000104169-26-000055" ], "current_assets": [ "10-K:0000104169-26-000055" ], "ppe_net": [ "10-K:0000104169-26-000055" ], "goodwill": [ "10-K:0000104169-26-000055" ], "total_assets": [ "10-K:0000104169-26-000055" ], "accounts_payable": [ "10-K:0000104169-26-000055" ], "short_term_borrowings": [ "10-K:0000104169-26-000055" ], "debt_current": [ "10-K:0000104169-26-000055" ], "current_liabilities": [ "10-K:0000104169-26-000055" ], "long_term_debt": [ "10-K:0000104169-26-000055" ], "temporary_equity": [ "10-K:0000104169-26-000055" ], "equity_parent": [ "10-K:0000104169-26-000055" ], "nci": [ "10-K:0000104169-26-000055" ], "equity_total": [ "10-K:0000104169-26-000055" ], "liabilities_and_equity": [ "10-K:0000104169-26-000055" ], "retained_earnings": [ "10-K:0000104169-26-000055" ], "accrued_taxes_current": [ "10-K:0000104169-26-000055" ], "operating_lease_liability": [ "10-K:0000104169-25-000021" ], "operating_lease_liability_current": [ "10-K:0000104169-26-000055" ], "operating_lease_liability_noncurrent": [ "10-K:0000104169-26-000055" ], "operating_lease_discount_rate": [ "10-K:0000104169-26-000055" ], "operating_lease_payments_y1": [ "10-K:0000104169-25-000021" ], "operating_lease_payments_total": [ "10-K:0000104169-25-000021" ], "operating_lease_imputed_interest": [ "10-K:0000104169-25-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-04-30", "values": { "cash": 9311000000.0, "short_term_investments": null, "receivables": 9686000000.0, "inventory": 57467000000.0, "current_assets": 80253000000.0, "ppe_net": 121261000000.0, "goodwill": 28866000000.0, "intangibles": null, "total_assets": 262372000000.0, "accounts_payable": 57700000000.0, "short_term_borrowings": 5595000000.0, "debt_current": 4085000000.0, "current_liabilities": 102920000000.0, "long_term_debt": 36520000000.0, "total_liabilities": null, "temporary_equity": 307000000.0, "equity_parent": 83793000000.0, "nci": 6548000000.0, "equity_total": 90341000000.0, "liabilities_and_equity": 262372000000.0, "shares_outstanding": null, "retained_earnings": 90849000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1465000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1539000000.0, "operating_lease_liability_noncurrent": 12797000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-26-000102" ], "value_sources": { "cash": [ "10-Q:0000104169-26-000102" ], "receivables": [ "10-Q:0000104169-26-000102" ], "inventory": [ "10-Q:0000104169-26-000102" ], "current_assets": [ "10-Q:0000104169-26-000102" ], "ppe_net": [ "10-Q:0000104169-26-000102" ], "goodwill": [ "10-Q:0000104169-26-000102" ], "total_assets": [ "10-Q:0000104169-26-000102" ], "accounts_payable": [ "10-Q:0000104169-26-000102" ], "short_term_borrowings": [ "10-Q:0000104169-26-000102" ], "debt_current": [ "10-Q:0000104169-26-000102" ], "current_liabilities": [ "10-Q:0000104169-26-000102" ], "long_term_debt": [ "10-Q:0000104169-26-000102" ], "temporary_equity": [ "10-Q:0000104169-26-000102" ], "equity_parent": [ "10-Q:0000104169-26-000102" ], "nci": [ "10-Q:0000104169-26-000102" ], "equity_total": [ "10-Q:0000104169-26-000102" ], "liabilities_and_equity": [ "10-Q:0000104169-26-000102" ], "retained_earnings": [ "10-Q:0000104169-26-000102" ], "accrued_taxes_current": [ "10-Q:0000104169-26-000102" ], "operating_lease_liability_current": [ "10-Q:0000104169-26-000102" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-26-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-07-31", "values": { "cash": 9431000000.0, "short_term_investments": null, "receivables": 10518000000.0, "inventory": 57729000000.0, "current_assets": 82033000000.0, "ppe_net": 125476000000.0, "goodwill": 29060000000.0, "intangibles": null, "total_assets": 270837000000.0, "accounts_payable": 60086000000.0, "short_term_borrowings": 3837000000.0, "debt_current": 4011000000.0, "current_liabilities": 103566000000.0, "long_term_debt": 35640000000.0, "total_liabilities": null, "temporary_equity": 307000000.0, "equity_parent": 90110000000.0, "nci": 6440000000.0, "equity_total": 96550000000.0, "liabilities_and_equity": 270837000000.0, "shares_outstanding": null, "retained_earnings": 96328000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 620000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1580000000.0, "operating_lease_liability_noncurrent": 13171000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-26-000154" ], "value_sources": { "cash": [ "10-Q:0000104169-26-000154" ], "receivables": [ "10-Q:0000104169-26-000154" ], "inventory": [ "10-Q:0000104169-26-000154" ], "current_assets": [ "10-Q:0000104169-26-000154" ], "ppe_net": [ "10-Q:0000104169-26-000154" ], "goodwill": [ "10-Q:0000104169-26-000154" ], "total_assets": [ "10-Q:0000104169-26-000154" ], "accounts_payable": [ "10-Q:0000104169-26-000154" ], "short_term_borrowings": [ "10-Q:0000104169-26-000154" ], "debt_current": [ "10-Q:0000104169-26-000154" ], "current_liabilities": [ "10-Q:0000104169-26-000154" ], "long_term_debt": [ "10-Q:0000104169-26-000154" ], "temporary_equity": [ "10-Q:0000104169-26-000154" ], "equity_parent": [ "10-Q:0000104169-26-000154" ], "nci": [ "10-Q:0000104169-26-000154" ], "equity_total": [ "10-Q:0000104169-26-000154" ], "liabilities_and_equity": [ "10-Q:0000104169-26-000154" ], "retained_earnings": [ "10-Q:0000104169-26-000154" ], "accrued_taxes_current": [ "10-Q:0000104169-26-000154" ], "operating_lease_liability_current": [ "10-Q:0000104169-26-000154" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-26-000154" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2025-10-31", "values": { "cash": 10582000000.0, "short_term_investments": null, "receivables": 12115000000.0, "inventory": 65354000000.0, "current_assets": 92920000000.0, "ppe_net": 130201000000.0, "goodwill": 28722000000.0, "intangibles": null, "total_assets": 288655000000.0, "accounts_payable": 67156000000.0, "short_term_borrowings": 8401000000.0, "debt_current": 3523000000.0, "current_liabilities": 115732000000.0, "long_term_debt": 34445000000.0, "total_liabilities": null, "temporary_equity": 306000000.0, "equity_parent": 96094000000.0, "nci": 6112000000.0, "equity_total": 102206000000.0, "liabilities_and_equity": 288655000000.0, "shares_outstanding": null, "retained_earnings": 101558000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 789000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1592000000.0, "operating_lease_liability_noncurrent": 13705000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-25-000191" ], "value_sources": { "cash": [ "10-Q:0000104169-25-000191" ], "receivables": [ "10-Q:0000104169-25-000191" ], "inventory": [ "10-Q:0000104169-25-000191" ], "current_assets": [ "10-Q:0000104169-25-000191" ], "ppe_net": [ "10-Q:0000104169-25-000191" ], "goodwill": [ "10-Q:0000104169-25-000191" ], "total_assets": [ "10-Q:0000104169-25-000191" ], "accounts_payable": [ "10-Q:0000104169-25-000191" ], "short_term_borrowings": [ "10-Q:0000104169-25-000191" ], "debt_current": [ "10-Q:0000104169-25-000191" ], "current_liabilities": [ "10-Q:0000104169-25-000191" ], "long_term_debt": [ "10-Q:0000104169-25-000191" ], "temporary_equity": [ "10-Q:0000104169-25-000191" ], "equity_parent": [ "10-Q:0000104169-25-000191" ], "nci": [ "10-Q:0000104169-25-000191" ], "equity_total": [ "10-Q:0000104169-25-000191" ], "liabilities_and_equity": [ "10-Q:0000104169-25-000191" ], "retained_earnings": [ "10-Q:0000104169-25-000191" ], "accrued_taxes_current": [ "10-Q:0000104169-25-000191" ], "operating_lease_liability_current": [ "10-Q:0000104169-25-000191" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-25-000191" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-01-31", "values": { "cash": 10727000000.0, "short_term_investments": null, "receivables": 11172000000.0, "inventory": 58851000000.0, "current_assets": 84874000000.0, "ppe_net": 136083000000.0, "goodwill": 28735000000.0, "intangibles": null, "total_assets": 284668000000.0, "accounts_payable": 63061000000.0, "short_term_borrowings": 6596000000.0, "debt_current": 3542000000.0, "current_liabilities": 107469000000.0, "long_term_debt": 34624000000.0, "total_liabilities": null, "temporary_equity": 293000000.0, "equity_parent": 99617000000.0, "nci": 6270000000.0, "equity_total": 105887000000.0, "liabilities_and_equity": 284668000000.0, "shares_outstanding": null, "retained_earnings": 104774000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 596000000.0, "commercial_paper": null, "operating_lease_liability": 15572000000.0, "operating_lease_liability_current": 1631000000.0, "operating_lease_liability_noncurrent": 13941000000.0, "operating_lease_discount_rate": 0.067, "operating_lease_payments_y1": 2453000000.0, "operating_lease_payments_total": 22624000000.0, "operating_lease_imputed_interest": 7052000000.0, "debt_maturity_y1": 3542000000.0, "debt_maturity_y2": 3237000000.0, "debt_maturity_y3": 3389000000.0, "debt_maturity_y4": 2143000000.0, "debt_maturity_y5": 2600000000.0, "debt_maturity_after_y5": 23255000000.0 }, "sources": [ "10-K:0000104169-26-000055", "10-Q:0000104169-26-000154" ], "value_sources": { "cash": [ "10-Q:0000104169-26-000154" ], "receivables": [ "10-Q:0000104169-26-000154" ], "inventory": [ "10-Q:0000104169-26-000154" ], "current_assets": [ "10-Q:0000104169-26-000154" ], "ppe_net": [ "10-Q:0000104169-26-000154" ], "goodwill": [ "10-Q:0000104169-26-000154" ], "total_assets": [ "10-Q:0000104169-26-000154" ], "accounts_payable": [ "10-Q:0000104169-26-000154" ], "short_term_borrowings": [ "10-Q:0000104169-26-000154" ], "debt_current": [ "10-Q:0000104169-26-000154" ], "current_liabilities": [ "10-Q:0000104169-26-000154" ], "long_term_debt": [ "10-Q:0000104169-26-000154" ], "temporary_equity": [ "10-Q:0000104169-26-000154" ], "equity_parent": [ "10-Q:0000104169-26-000154" ], "nci": [ "10-Q:0000104169-26-000154" ], "equity_total": [ "10-Q:0000104169-26-000154" ], "liabilities_and_equity": [ "10-Q:0000104169-26-000154" ], "retained_earnings": [ "10-Q:0000104169-26-000154" ], "accrued_taxes_current": [ "10-Q:0000104169-26-000154" ], "operating_lease_liability": [ "10-K:0000104169-26-000055" ], "operating_lease_liability_current": [ "10-Q:0000104169-26-000154" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-26-000154" ], "operating_lease_discount_rate": [ "10-K:0000104169-26-000055" ], "operating_lease_payments_y1": [ "10-K:0000104169-26-000055" ], "operating_lease_payments_total": [ "10-K:0000104169-26-000055" ], "operating_lease_imputed_interest": [ "10-K:0000104169-26-000055" ], "debt_maturity_y1": [ "10-K:0000104169-26-000055" ], "debt_maturity_y2": [ "10-K:0000104169-26-000055" ], "debt_maturity_y3": [ "10-K:0000104169-26-000055" ], "debt_maturity_y4": [ "10-K:0000104169-26-000055" ], "debt_maturity_y5": [ "10-K:0000104169-26-000055" ], "debt_maturity_after_y5": [ "10-K:0000104169-26-000055" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q1", "date": "2026-04-30", "values": { "cash": 10729000000.0, "short_term_investments": null, "receivables": 10662000000.0, "inventory": 62570000000.0, "current_assets": 88394000000.0, "ppe_net": 137789000000.0, "goodwill": 28152000000.0, "intangibles": null, "total_assets": 289607000000.0, "accounts_payable": 62876000000.0, "short_term_borrowings": 10673000000.0, "debt_current": 3896000000.0, "current_liabilities": 114583000000.0, "long_term_debt": 36887000000.0, "total_liabilities": null, "temporary_equity": 293000000.0, "equity_parent": 94330000000.0, "nci": 6352000000.0, "equity_total": 100682000000.0, "liabilities_and_equity": 289607000000.0, "shares_outstanding": null, "retained_earnings": 100241000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 1174000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1662000000.0, "operating_lease_liability_noncurrent": 14388000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-26-000102" ], "value_sources": { "cash": [ "10-Q:0000104169-26-000102" ], "receivables": [ "10-Q:0000104169-26-000102" ], "inventory": [ "10-Q:0000104169-26-000102" ], "current_assets": [ "10-Q:0000104169-26-000102" ], "ppe_net": [ "10-Q:0000104169-26-000102" ], "goodwill": [ "10-Q:0000104169-26-000102" ], "total_assets": [ "10-Q:0000104169-26-000102" ], "accounts_payable": [ "10-Q:0000104169-26-000102" ], "short_term_borrowings": [ "10-Q:0000104169-26-000102" ], "debt_current": [ "10-Q:0000104169-26-000102" ], "current_liabilities": [ "10-Q:0000104169-26-000102" ], "long_term_debt": [ "10-Q:0000104169-26-000102" ], "temporary_equity": [ "10-Q:0000104169-26-000102" ], "equity_parent": [ "10-Q:0000104169-26-000102" ], "nci": [ "10-Q:0000104169-26-000102" ], "equity_total": [ "10-Q:0000104169-26-000102" ], "liabilities_and_equity": [ "10-Q:0000104169-26-000102" ], "retained_earnings": [ "10-Q:0000104169-26-000102" ], "accrued_taxes_current": [ "10-Q:0000104169-26-000102" ], "operating_lease_liability_current": [ "10-Q:0000104169-26-000102" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-26-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q2", "date": "2026-07-31", "values": { "cash": 11529000000.0, "short_term_investments": null, "receivables": 11075000000.0, "inventory": 61600000000.0, "current_assets": 88703000000.0, "ppe_net": 142482000000.0, "goodwill": 28260000000.0, "intangibles": null, "total_assets": 293914000000.0, "accounts_payable": 64318000000.0, "short_term_borrowings": 10479000000.0, "debt_current": 3470000000.0, "current_liabilities": 115630000000.0, "long_term_debt": 36462000000.0, "total_liabilities": null, "temporary_equity": 293000000.0, "equity_parent": 98238000000.0, "nci": 6268000000.0, "equity_total": 104506000000.0, "liabilities_and_equity": 293914000000.0, "shares_outstanding": null, "retained_earnings": 103601000000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 746000000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 1714000000.0, "operating_lease_liability_noncurrent": 14798000000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000104169-26-000154" ], "value_sources": { "cash": [ "10-Q:0000104169-26-000154" ], "receivables": [ "10-Q:0000104169-26-000154" ], "inventory": [ "10-Q:0000104169-26-000154" ], "current_assets": [ "10-Q:0000104169-26-000154" ], "ppe_net": [ "10-Q:0000104169-26-000154" ], "goodwill": [ "10-Q:0000104169-26-000154" ], "total_assets": [ "10-Q:0000104169-26-000154" ], "accounts_payable": [ "10-Q:0000104169-26-000154" ], "short_term_borrowings": [ "10-Q:0000104169-26-000154" ], "debt_current": [ "10-Q:0000104169-26-000154" ], "current_liabilities": [ "10-Q:0000104169-26-000154" ], "long_term_debt": [ "10-Q:0000104169-26-000154" ], "temporary_equity": [ "10-Q:0000104169-26-000154" ], "equity_parent": [ "10-Q:0000104169-26-000154" ], "nci": [ "10-Q:0000104169-26-000154" ], "equity_total": [ "10-Q:0000104169-26-000154" ], "liabilities_and_equity": [ "10-Q:0000104169-26-000154" ], "retained_earnings": [ "10-Q:0000104169-26-000154" ], "accrued_taxes_current": [ "10-Q:0000104169-26-000154" ], "operating_lease_liability_current": [ "10-Q:0000104169-26-000154" ], "operating_lease_liability_noncurrent": [ "10-Q:0000104169-26-000154" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-02-01", "end": "2020-04-30", "values": { "cfo": 7017000000.0, "cfi": -1696000000.0, "cff": 565000000.0, "capex": 1752000000.0, "d_and_a": 2791000000.0, "sbc": null, "dividends_paid": 1529000000.0, "buybacks": 723000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -924000000.0, "change_inventories": null, "change_payables": -1183000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-20-000020", "10-Q:0000104169-21-000042" ], "value_sources": { "cfo": [ "10-Q:0000104169-21-000042" ], "cfi": [ "10-Q:0000104169-21-000042" ], "cff": [ "10-Q:0000104169-21-000042" ], "capex": [ "10-Q:0000104169-21-000042" ], "d_and_a": [ "10-Q:0000104169-21-000042" ], "dividends_paid": [ "10-Q:0000104169-21-000042" ], "buybacks": [ "10-Q:0000104169-21-000042" ], "change_receivables": [ "10-Q:0000104169-21-000042" ], "change_payables": [ "10-Q:0000104169-21-000042" ], "proceeds_debt_issuance": [ "10-Q:0000104169-20-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-05-01", "end": "2020-07-31", "values": { "cfo": 11939000000.0, "cfi": -1938000000.0, "cff": -8379000000.0, "capex": 1817000000.0, "d_and_a": 2771000000.0, "sbc": null, "dividends_paid": 1529000000.0, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 101000000.0, "change_inventories": null, "change_payables": 2235000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-20-000020", "10-Q:0000104169-20-000042", "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "value_sources": { "cfo": [ "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "cfi": [ "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "cff": [ "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "capex": [ "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "d_and_a": [ "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "dividends_paid": [ "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "buybacks": [ "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "change_receivables": [ "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "change_payables": [ "10-Q:0000104169-21-000042", "10-Q:0000104169-21-000058" ], "proceeds_debt_issuance": [ "10-Q:0000104169-20-000020", "10-Q:0000104169-20-000042" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2020-08-01", "end": "2020-10-31", "values": { "cfo": 3924000000.0, "cfi": -2873000000.0, "cff": -3526000000.0, "capex": 2869000000.0, "d_and_a": 2771000000.0, "sbc": null, "dividends_paid": 1524000000.0, "buybacks": 463000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 658000000.0, "change_inventories": null, "change_payables": 7501000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-20-000042", "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "value_sources": { "cfo": [ "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "cfi": [ "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "cff": [ "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "capex": [ "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "d_and_a": [ "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "dividends_paid": [ "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "buybacks": [ "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "change_receivables": [ "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "change_payables": [ "10-Q:0000104169-21-000058", "10-Q:0000104169-21-000072" ], "proceeds_debt_issuance": [ "10-Q:0000104169-20-000042", "10-Q:0000104169-21-000072" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2020-11-01", "end": "2021-01-31", "values": { "cfo": 13194000000.0, "cfi": -3564000000.0, "cff": -4777000000.0, "capex": 3826000000.0, "d_and_a": 2819000000.0, "sbc": null, "dividends_paid": 1534000000.0, "buybacks": 1439000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1251000000.0, "change_inventories": null, "change_payables": -1587000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "value_sources": { "cfo": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "cfi": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "cff": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "capex": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "d_and_a": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "dividends_paid": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "buybacks": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "change_receivables": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "change_payables": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ], "proceeds_debt_issuance": [ "10-K:0000104169-22-000012", "10-Q:0000104169-21-000072" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-02-01", "end": "2021-04-30", "values": { "cfo": 2858000000.0, "cfi": 5850000000.0, "cff": -5399000000.0, "capex": 2214000000.0, "d_and_a": 2661000000.0, "sbc": null, "dividends_paid": 1549000000.0, "buybacks": 2809000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -828000000.0, "change_inventories": null, "change_payables": -1004000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000104169-22-000029" ], "value_sources": { "cfo": [ "10-Q:0000104169-22-000029" ], "cfi": [ "10-Q:0000104169-22-000029" ], "cff": [ "10-Q:0000104169-22-000029" ], "capex": [ "10-Q:0000104169-22-000029" ], "d_and_a": [ "10-Q:0000104169-22-000029" ], "dividends_paid": [ "10-Q:0000104169-22-000029" ], "buybacks": [ "10-Q:0000104169-22-000029" ], "change_receivables": [ "10-Q:0000104169-22-000029" ], "change_payables": [ "10-Q:0000104169-22-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-05-01", "end": "2021-07-31", "values": { "cfo": 9565000000.0, "cfi": -3448000000.0, "cff": -6160000000.0, "capex": 2805000000.0, "d_and_a": 2641000000.0, "sbc": null, "dividends_paid": 1542000000.0, "buybacks": 2391000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 376000000.0, "change_inventories": null, "change_payables": 1123000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ], "value_sources": { "cfo": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ], "cfi": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ], "cff": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ], "capex": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ], "d_and_a": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ], "dividends_paid": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ], "buybacks": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ], "change_receivables": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ], "change_payables": [ "10-Q:0000104169-22-000029", "10-Q:0000104169-22-000072" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2021-08-01", "end": "2021-10-31", "values": { "cfo": 3868000000.0, "cfi": -3932000000.0, "cff": -6554000000.0, "capex": 3569000000.0, "d_and_a": 2650000000.0, "sbc": null, "dividends_paid": 1536000000.0, "buybacks": 2168000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1294000000.0, "change_inventories": null, "change_payables": 7787000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ], "value_sources": { "cfo": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ], "cfi": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ], "cff": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ], "capex": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ], "d_and_a": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ], "dividends_paid": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ], "buybacks": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ], "change_receivables": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ], "change_payables": [ "10-Q:0000104169-22-000072", "10-Q:0000104169-22-000083" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2021-11-01", "end": "2022-01-31", "values": { "cfo": 7890000000.0, "cfi": -4485000000.0, "cff": -4715000000.0, "capex": 4518000000.0, "d_and_a": 2706000000.0, "sbc": null, "dividends_paid": 1525000000.0, "buybacks": 2419000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 954000000.0, "change_inventories": null, "change_payables": -2386000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "value_sources": { "cfo": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "cfi": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "cff": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "capex": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "d_and_a": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "dividends_paid": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "buybacks": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "change_receivables": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "change_payables": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ], "proceeds_debt_issuance": [ "10-K:0000104169-23-000020", "10-Q:0000104169-22-000083" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-02-01", "end": "2022-04-30", "values": { "cfo": -3758000000.0, "cfi": -4558000000.0, "cff": 5315000000.0, "capex": 3539000000.0, "d_and_a": 2680000000.0, "sbc": null, "dividends_paid": 1543000000.0, "buybacks": 2408000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -837000000.0, "change_inventories": null, "change_payables": -1640000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-23-000052" ], "value_sources": { "cfo": [ "10-Q:0000104169-23-000052" ], "cfi": [ "10-Q:0000104169-23-000052" ], "cff": [ "10-Q:0000104169-23-000052" ], "capex": [ "10-Q:0000104169-23-000052" ], "d_and_a": [ "10-Q:0000104169-23-000052" ], "dividends_paid": [ "10-Q:0000104169-23-000052" ], "buybacks": [ "10-Q:0000104169-23-000052" ], "change_receivables": [ "10-Q:0000104169-23-000052" ], "change_payables": [ "10-Q:0000104169-23-000052" ], "proceeds_debt_issuance": [ "10-Q:0000104169-23-000052" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-05-01", "end": "2022-07-31", "values": { "cfo": 12998000000.0, "cfi": -4026000000.0, "cff": -6715000000.0, "capex": 3953000000.0, "d_and_a": 2699000000.0, "sbc": null, "dividends_paid": 1538000000.0, "buybacks": 3339000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -37000000.0, "change_inventories": null, "change_payables": 1187000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "value_sources": { "cfo": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "cfi": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "cff": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "capex": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "d_and_a": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "dividends_paid": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "buybacks": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "change_receivables": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "change_payables": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ], "proceeds_debt_issuance": [ "10-Q:0000104169-23-000052", "10-Q:0000104169-23-000097" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2022-08-01", "end": "2022-10-31", "values": { "cfo": 6458000000.0, "cfi": -4381000000.0, "cff": -4181000000.0, "capex": 4569000000.0, "d_and_a": 2755000000.0, "sbc": null, "dividends_paid": 1519000000.0, "buybacks": 2961000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 933000000.0, "change_inventories": null, "change_payables": 3636000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4969000000.0 }, "sources": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "value_sources": { "cfo": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "cfi": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "cff": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "capex": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "d_and_a": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "dividends_paid": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "buybacks": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "change_receivables": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "change_payables": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ], "proceeds_debt_issuance": [ "10-Q:0000104169-23-000097", "10-Q:0000104169-23-000132" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2022-11-01", "end": "2023-01-31", "values": { "cfo": 13143000000.0, "cfi": -4757000000.0, "cff": -11458000000.0, "capex": 4796000000.0, "d_and_a": 2811000000.0, "sbc": null, "dividends_paid": 1514000000.0, "buybacks": 1212000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -299000000.0, "change_inventories": null, "change_payables": -4608000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 72000000.0 }, "sources": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "value_sources": { "cfo": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "cfi": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "cff": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "capex": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "d_and_a": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "dividends_paid": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "buybacks": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "change_receivables": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "change_payables": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ], "proceeds_debt_issuance": [ "10-K:0000104169-24-000056", "10-Q:0000104169-23-000132" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-02-01", "end": "2023-04-30", "values": { "cfo": 4633000000.0, "cfi": -4860000000.0, "cff": 1940000000.0, "capex": 4429000000.0, "d_and_a": 2845000000.0, "sbc": null, "dividends_paid": 1538000000.0, "buybacks": 686000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -376000000.0, "change_inventories": null, "change_payables": 971000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4967000000.0 }, "sources": [ "10-Q:0000104169-24-000105" ], "value_sources": { "cfo": [ "10-Q:0000104169-24-000105" ], "cfi": [ "10-Q:0000104169-24-000105" ], "cff": [ "10-Q:0000104169-24-000105" ], "capex": [ "10-Q:0000104169-24-000105" ], "d_and_a": [ "10-Q:0000104169-24-000105" ], "dividends_paid": [ "10-Q:0000104169-24-000105" ], "buybacks": [ "10-Q:0000104169-24-000105" ], "change_receivables": [ "10-Q:0000104169-24-000105" ], "change_payables": [ "10-Q:0000104169-24-000105" ], "proceeds_debt_issuance": [ "10-Q:0000104169-24-000105" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-05-01", "end": "2023-07-31", "values": { "cfo": 13568000000.0, "cfi": -5049000000.0, "cff": -5249000000.0, "capex": 4787000000.0, "d_and_a": 2905000000.0, "sbc": null, "dividends_paid": 1534000000.0, "buybacks": 485000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 261000000.0, "change_inventories": null, "change_payables": 2028000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "value_sources": { "cfo": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "cfi": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "cff": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "capex": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "d_and_a": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "dividends_paid": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "buybacks": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "change_receivables": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "change_payables": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ], "proceeds_debt_issuance": [ "10-Q:0000104169-24-000105", "10-Q:0000104169-24-000141" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2023-08-01", "end": "2023-10-31", "values": { "cfo": 813000000.0, "cfi": -5465000000.0, "cff": 3130000000.0, "capex": 5458000000.0, "d_and_a": 2986000000.0, "sbc": null, "dividends_paid": 1534000000.0, "buybacks": 111000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 786000000.0, "change_inventories": null, "change_payables": 4347000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "value_sources": { "cfo": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "cfi": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "cff": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "capex": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "d_and_a": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "dividends_paid": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "buybacks": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "change_receivables": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "change_payables": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ], "proceeds_debt_issuance": [ "10-Q:0000104169-24-000141", "10-Q:0000104169-24-000178" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2023-11-01", "end": "2024-01-31", "values": { "cfo": 16712000000.0, "cfi": -5913000000.0, "cff": -13235000000.0, "capex": 5932000000.0, "d_and_a": 3117000000.0, "sbc": null, "dividends_paid": 1534000000.0, "buybacks": 1497000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 126000000.0, "change_inventories": null, "change_payables": -4831000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "value_sources": { "cfo": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "cfi": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "cff": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "capex": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "d_and_a": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "dividends_paid": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "buybacks": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "change_receivables": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "change_payables": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ], "proceeds_debt_issuance": [ "10-K:0000104169-25-000021", "10-Q:0000104169-24-000178" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-02-01", "end": "2024-04-30", "values": { "cfo": 4249000000.0, "cfi": -4409000000.0, "cff": -321000000.0, "capex": 4676000000.0, "d_and_a": 3128000000.0, "sbc": null, "dividends_paid": 1671000000.0, "buybacks": 1059000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 154000000.0, "change_inventories": null, "change_payables": 213000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-25-000090" ], "value_sources": { "cfo": [ "10-Q:0000104169-25-000090" ], "cfi": [ "10-Q:0000104169-25-000090" ], "cff": [ "10-Q:0000104169-25-000090" ], "capex": [ "10-Q:0000104169-25-000090" ], "d_and_a": [ "10-Q:0000104169-25-000090" ], "dividends_paid": [ "10-Q:0000104169-25-000090" ], "buybacks": [ "10-Q:0000104169-25-000090" ], "change_receivables": [ "10-Q:0000104169-25-000090" ], "change_payables": [ "10-Q:0000104169-25-000090" ], "proceeds_debt_issuance": [ "10-Q:0000104169-25-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-05-01", "end": "2024-07-31", "values": { "cfo": 12108000000.0, "cfi": -5719000000.0, "cff": -6624000000.0, "capex": 5831000000.0, "d_and_a": 3211000000.0, "sbc": null, "dividends_paid": 1665000000.0, "buybacks": 1013000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -234000000.0, "change_inventories": null, "change_payables": 953000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ], "value_sources": { "cfo": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ], "cfi": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ], "cff": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ], "capex": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ], "d_and_a": [ "10-Q:0000104169-25-000137" ], "dividends_paid": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ], "buybacks": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ], "change_receivables": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ], "change_payables": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ], "proceeds_debt_issuance": [ "10-Q:0000104169-25-000090", "10-Q:0000104169-25-000137" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2024-08-01", "end": "2024-10-31", "values": { "cfo": 6561000000.0, "cfi": -2533000000.0, "cff": -2728000000.0, "capex": 6189000000.0, "d_and_a": 3260000000.0, "sbc": null, "dividends_paid": 1668000000.0, "buybacks": 977000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1475000000.0, "change_inventories": null, "change_payables": 6240000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "value_sources": { "cfo": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "cfi": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "cff": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "capex": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "d_and_a": [ "10-Q:0000104169-25-000191" ], "dividends_paid": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "buybacks": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "change_receivables": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "change_payables": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "proceeds_debt_issuance": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2024-11-01", "end": "2025-01-31", "values": { "cfo": 13525000000.0, "cfi": -8718000000.0, "cff": -5149000000.0, "capex": 7087000000.0, "d_and_a": 3374000000.0, "sbc": null, "dividends_paid": 1684000000.0, "buybacks": 1445000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -289000000.0, "change_inventories": null, "change_payables": -4178000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "value_sources": { "cfo": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "cfi": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "cff": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "capex": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "d_and_a": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "dividends_paid": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "buybacks": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "change_receivables": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "change_payables": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "proceeds_debt_issuance": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-02-01", "end": "2025-04-30", "values": { "cfo": 5411000000.0, "cfi": -5093000000.0, "cff": 8000000.0, "capex": 4986000000.0, "d_and_a": 3369000000.0, "sbc": null, "dividends_paid": 1880000000.0, "buybacks": 4555000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -268000000.0, "change_inventories": null, "change_payables": -310000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3983000000.0 }, "sources": [ "10-Q:0000104169-26-000102" ], "value_sources": { "cfo": [ "10-Q:0000104169-26-000102" ], "cfi": [ "10-Q:0000104169-26-000102" ], "cff": [ "10-Q:0000104169-26-000102" ], "capex": [ "10-Q:0000104169-26-000102" ], "d_and_a": [ "10-Q:0000104169-26-000102" ], "dividends_paid": [ "10-Q:0000104169-26-000102" ], "buybacks": [ "10-Q:0000104169-26-000102" ], "change_receivables": [ "10-Q:0000104169-26-000102" ], "change_payables": [ "10-Q:0000104169-26-000102" ], "proceeds_debt_issuance": [ "10-Q:0000104169-26-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-05-01", "end": "2025-07-31", "values": { "cfo": 12941000000.0, "cfi": -6106000000.0, "cff": -7001000000.0, "capex": 6423000000.0, "d_and_a": 3487000000.0, "sbc": null, "dividends_paid": 1875000000.0, "buybacks": 1645000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 673000000.0, "change_inventories": null, "change_payables": 1612000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "value_sources": { "cfo": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "cfi": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "cff": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "capex": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "d_and_a": [ "10-Q:0000104169-26-000154" ], "dividends_paid": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "buybacks": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "change_receivables": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "change_payables": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "proceeds_debt_issuance": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2025-08-01", "end": "2025-10-31", "values": { "cfo": 9100000000.0, "cfi": -7831000000.0, "cff": -19000000.0, "capex": 7218000000.0, "d_and_a": 3606000000.0, "sbc": null, "dividends_paid": 1875000000.0, "buybacks": 808000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1723000000.0, "change_inventories": null, "change_payables": 5975000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "value_sources": { "cfo": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "cfi": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "cff": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "capex": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "d_and_a": [ "10-Q:0000104169-25-000191" ], "dividends_paid": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "buybacks": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "change_receivables": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "change_payables": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ], "proceeds_debt_issuance": [ "10-Q:0000104169-25-000137", "10-Q:0000104169-25-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2025-11-01", "end": "2026-01-31", "values": { "cfo": 14113000000.0, "cfi": -7320000000.0, "cff": -6541000000.0, "capex": 8015000000.0, "d_and_a": 3741000000.0, "sbc": null, "dividends_paid": 1877000000.0, "buybacks": 1080000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -992000000.0, "change_inventories": null, "change_payables": -5666000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "value_sources": { "cfo": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "cfi": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "cff": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "capex": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "d_and_a": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "dividends_paid": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "buybacks": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "change_receivables": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "change_payables": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ], "proceeds_debt_issuance": [ "10-K:0000104169-26-000055", "10-Q:0000104169-25-000191" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-02-01", "end": "2026-04-30", "values": { "cfo": 4738000000.0, "cfi": -6737000000.0, "cff": 2328000000.0, "capex": 6684000000.0, "d_and_a": 3821000000.0, "sbc": null, "dividends_paid": 1972000000.0, "buybacks": 2080000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -395000000.0, "change_inventories": null, "change_payables": 1177000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4230000000.0 }, "sources": [ "10-Q:0000104169-26-000102" ], "value_sources": { "cfo": [ "10-Q:0000104169-26-000102" ], "cfi": [ "10-Q:0000104169-26-000102" ], "cff": [ "10-Q:0000104169-26-000102" ], "capex": [ "10-Q:0000104169-26-000102" ], "d_and_a": [ "10-Q:0000104169-26-000102" ], "dividends_paid": [ "10-Q:0000104169-26-000102" ], "buybacks": [ "10-Q:0000104169-26-000102" ], "change_receivables": [ "10-Q:0000104169-26-000102" ], "change_payables": [ "10-Q:0000104169-26-000102" ], "proceeds_debt_issuance": [ "10-Q:0000104169-26-000102" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q2", "fiscal_year": 2027, "quarter": 2, "start": "2026-05-01", "end": "2026-07-31", "values": { "cfo": 14972000000.0, "cfi": -7527000000.0, "cff": -7170000000.0, "capex": 7497000000.0, "d_and_a": 3925000000.0, "sbc": null, "dividends_paid": 1973000000.0, "buybacks": 3024000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 386000000.0, "change_inventories": null, "change_payables": 471000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "value_sources": { "cfo": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "cfi": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "cff": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "capex": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "d_and_a": [ "10-Q:0000104169-26-000154" ], "dividends_paid": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "buybacks": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "change_receivables": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "change_payables": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ], "proceeds_debt_issuance": [ "10-Q:0000104169-26-000102", "10-Q:0000104169-26-000154" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "dividends_paid": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-02-01", "end": "2021-01-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 36074000000.0, "cfi": -10071000000.0, "cff": -16117000000.0, "capex": 10264000000.0, "d_and_a": 11152000000.0, "sbc": 1169000000.0, "dividends_paid": 6116000000.0, "buybacks": 2625000000.0, "interest_paid": 2216000000.0, "taxes_paid": 5271000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1998000000.0, "change_receivables": 1086000000.0, "change_inventories": null, "change_payables": 6966000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000104169-23-000020" ], "value_sources": { "cfo": [ "10-K:0000104169-23-000020" ], "cfi": [ "10-K:0000104169-23-000020" ], "cff": [ "10-K:0000104169-23-000020" ], "capex": [ "10-K:0000104169-23-000020" ], "d_and_a": [ "10-K:0000104169-23-000020" ], "sbc": [ "10-K:0000104169-23-000020" ], "dividends_paid": [ "10-K:0000104169-23-000020" ], "buybacks": [ "10-K:0000104169-23-000020" ], "interest_paid": [ "10-K:0000104169-23-000020" ], "taxes_paid": [ "10-K:0000104169-23-000020" ], "deferred_tax": [ "10-K:0000104169-23-000020" ], "change_receivables": [ "10-K:0000104169-23-000020" ], "change_payables": [ "10-K:0000104169-23-000020" ], "proceeds_debt_issuance": [ "10-K:0000104169-23-000020" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-02-01", "end": "2022-01-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 24181000000.0, "cfi": -6015000000.0, "cff": -22828000000.0, "capex": 13106000000.0, "d_and_a": 10658000000.0, "sbc": 1163000000.0, "dividends_paid": 6152000000.0, "buybacks": 9787000000.0, "interest_paid": 2237000000.0, "taxes_paid": 5918000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -759000000.0, "change_receivables": 1796000000.0, "change_inventories": null, "change_payables": 5520000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 6945000000.0 }, "sources": [ "10-K:0000104169-24-000056" ], "value_sources": { "cfo": [ "10-K:0000104169-24-000056" ], "cfi": [ "10-K:0000104169-24-000056" ], "cff": [ "10-K:0000104169-24-000056" ], "capex": [ "10-K:0000104169-24-000056" ], "d_and_a": [ "10-K:0000104169-24-000056" ], "sbc": [ "10-K:0000104169-24-000056" ], "dividends_paid": [ "10-K:0000104169-24-000056" ], "buybacks": [ "10-K:0000104169-24-000056" ], "interest_paid": [ "10-K:0000104169-24-000056" ], "taxes_paid": [ "10-K:0000104169-24-000056" ], "deferred_tax": [ "10-K:0000104169-24-000056" ], "change_receivables": [ "10-K:0000104169-24-000056" ], "change_payables": [ "10-K:0000104169-24-000056" ], "proceeds_debt_issuance": [ "10-K:0000104169-24-000056" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-02-01", "end": "2023-01-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 28841000000.0, "cfi": -17722000000.0, "cff": -17039000000.0, "capex": 16857000000.0, "d_and_a": 10945000000.0, "sbc": 1578000000.0, "dividends_paid": 6114000000.0, "buybacks": 9920000000.0, "interest_paid": 2051000000.0, "taxes_paid": 3310000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 430000000.0, "change_receivables": -240000000.0, "change_inventories": null, "change_payables": -1425000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5041000000.0 }, "sources": [ "10-K:0000104169-25-000021" ], "value_sources": { "cfo": [ "10-K:0000104169-25-000021" ], "cfi": [ "10-K:0000104169-25-000021" ], "cff": [ "10-K:0000104169-25-000021" ], "capex": [ "10-K:0000104169-25-000021" ], "d_and_a": [ "10-K:0000104169-25-000021" ], "sbc": [ "10-K:0000104169-25-000021" ], "dividends_paid": [ "10-K:0000104169-25-000021" ], "buybacks": [ "10-K:0000104169-25-000021" ], "interest_paid": [ "10-K:0000104169-25-000021" ], "taxes_paid": [ "10-K:0000104169-25-000021" ], "deferred_tax": [ "10-K:0000104169-25-000021" ], "change_receivables": [ "10-K:0000104169-25-000021" ], "change_payables": [ "10-K:0000104169-25-000021" ], "proceeds_debt_issuance": [ "10-K:0000104169-25-000021" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-02-01", "end": "2024-01-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 35726000000.0, "cfi": -21287000000.0, "cff": -13414000000.0, "capex": 20606000000.0, "d_and_a": 11853000000.0, "sbc": 2093000000.0, "dividends_paid": 6140000000.0, "buybacks": 2779000000.0, "interest_paid": 2519000000.0, "taxes_paid": 5879000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -171000000.0, "change_receivables": 797000000.0, "change_inventories": null, "change_payables": 2515000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 4967000000.0 }, "sources": [ "10-K:0000104169-26-000055" ], "value_sources": { "cfo": [ "10-K:0000104169-26-000055" ], "cfi": [ "10-K:0000104169-26-000055" ], "cff": [ "10-K:0000104169-26-000055" ], "capex": [ "10-K:0000104169-26-000055" ], "d_and_a": [ "10-K:0000104169-26-000055" ], "sbc": [ "10-K:0000104169-26-000055" ], "dividends_paid": [ "10-K:0000104169-26-000055" ], "buybacks": [ "10-K:0000104169-26-000055" ], "interest_paid": [ "10-K:0000104169-26-000055" ], "taxes_paid": [ "10-K:0000104169-26-000055" ], "deferred_tax": [ "10-K:0000104169-26-000055" ], "change_receivables": [ "10-K:0000104169-26-000055" ], "change_payables": [ "10-K:0000104169-26-000055" ], "proceeds_debt_issuance": [ "10-K:0000104169-26-000055" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-02-01", "end": "2025-01-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 36443000000.0, "cfi": -21379000000.0, "cff": -14822000000.0, "capex": 23783000000.0, "d_and_a": 12973000000.0, "sbc": 2769000000.0, "dividends_paid": 6688000000.0, "buybacks": 4494000000.0, "interest_paid": 2739000000.0, "taxes_paid": 5884000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -663000000.0, "change_receivables": 1106000000.0, "change_inventories": null, "change_payables": 3228000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0000104169-26-000055" ], "value_sources": { "cfo": [ "10-K:0000104169-26-000055" ], "cfi": [ "10-K:0000104169-26-000055" ], "cff": [ "10-K:0000104169-26-000055" ], "capex": [ "10-K:0000104169-26-000055" ], "d_and_a": [ "10-K:0000104169-26-000055" ], "sbc": [ "10-K:0000104169-26-000055" ], "dividends_paid": [ "10-K:0000104169-26-000055" ], "buybacks": [ "10-K:0000104169-26-000055" ], "interest_paid": [ "10-K:0000104169-26-000055" ], "taxes_paid": [ "10-K:0000104169-26-000055" ], "deferred_tax": [ "10-K:0000104169-26-000055" ], "change_receivables": [ "10-K:0000104169-26-000055" ], "change_payables": [ "10-K:0000104169-26-000055" ], "proceeds_debt_issuance": [ "10-K:0000104169-26-000055" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-02-01", "end": "2026-01-31", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 41565000000.0, "cfi": -26350000000.0, "cff": -13553000000.0, "capex": 26642000000.0, "d_and_a": 14203000000.0, "sbc": 3603000000.0, "dividends_paid": 7507000000.0, "buybacks": 8088000000.0, "interest_paid": 2793000000.0, "taxes_paid": 5364000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 2277000000.0, "change_receivables": 1136000000.0, "change_inventories": null, "change_payables": 1611000000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 3983000000.0 }, "sources": [ "10-K:0000104169-26-000055" ], "value_sources": { "cfo": [ "10-K:0000104169-26-000055" ], "cfi": [ "10-K:0000104169-26-000055" ], "cff": [ "10-K:0000104169-26-000055" ], "capex": [ "10-K:0000104169-26-000055" ], "d_and_a": [ "10-K:0000104169-26-000055" ], "sbc": [ "10-K:0000104169-26-000055" ], "dividends_paid": [ "10-K:0000104169-26-000055" ], "buybacks": [ "10-K:0000104169-26-000055" ], "interest_paid": [ "10-K:0000104169-26-000055" ], "taxes_paid": [ "10-K:0000104169-26-000055" ], "deferred_tax": [ "10-K:0000104169-26-000055" ], "change_receivables": [ "10-K:0000104169-26-000055" ], "change_payables": [ "10-K:0000104169-26-000055" ], "proceeds_debt_issuance": [ "10-K:0000104169-26-000055" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000104169-21-000033": { "kind": "filing", "form": "10-K", "accession": "0000104169-21-000033", "report_date": "2021-01-31", "filed": "2021-03-19", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416921000033/wmt-20210131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416921000033/" }, "10-K:0000104169-22-000012": { "kind": "filing", "form": "10-K", "accession": "0000104169-22-000012", "report_date": "2022-01-31", "filed": "2022-03-18", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416922000012/wmt-20220131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416922000012/" }, "10-K:0000104169-23-000020": { "kind": "filing", "form": "10-K", "accession": "0000104169-23-000020", "report_date": "2023-01-31", "filed": "2023-03-17", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416923000020/wmt-20230131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416923000020/" }, "10-K:0000104169-24-000056": { "kind": "filing", "form": "10-K", "accession": "0000104169-24-000056", "report_date": "2024-01-31", "filed": "2024-03-15", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416924000056/wmt-20240131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416924000056/" }, "10-K:0000104169-25-000021": { "kind": "filing", "form": "10-K", "accession": "0000104169-25-000021", "report_date": "2025-01-31", "filed": "2025-03-14", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416925000021/wmt-20250131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416925000021/" }, "10-K:0000104169-26-000055": { "kind": "filing", "form": "10-K", "accession": "0000104169-26-000055", "report_date": "2026-01-31", "filed": "2026-03-13", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416926000055/wmt-20260131.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416926000055/" }, "10-Q:0000104169-20-000020": { "kind": "filing", "form": "10-Q", "accession": "0000104169-20-000020", "report_date": "2020-04-30", "filed": "2020-06-03", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416920000020/wmtform10-qx4302020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416920000020/" }, "10-Q:0000104169-20-000042": { "kind": "filing", "form": "10-Q", "accession": "0000104169-20-000042", "report_date": "2020-07-31", "filed": "2020-09-02", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416920000042/wmtform10-qx7312020.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416920000042/" }, "10-Q:0000104169-21-000042": { "kind": "filing", "form": "10-Q", "accession": "0000104169-21-000042", "report_date": "2021-04-30", "filed": "2021-06-04", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416921000042/wmt-20210430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416921000042/" }, "10-Q:0000104169-21-000058": { "kind": "filing", "form": "10-Q", "accession": "0000104169-21-000058", "report_date": "2021-07-31", "filed": "2021-09-02", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416921000058/wmt-20210731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416921000058/" }, "10-Q:0000104169-21-000072": { "kind": "filing", "form": "10-Q", "accession": "0000104169-21-000072", "report_date": "2021-10-31", "filed": "2021-12-01", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416921000072/wmt-20211031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416921000072/" }, "10-Q:0000104169-22-000029": { "kind": "filing", "form": "10-Q", "accession": "0000104169-22-000029", "report_date": "2022-04-30", "filed": "2022-06-03", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416922000029/wmt-20220430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416922000029/" }, "10-Q:0000104169-22-000072": { "kind": "filing", "form": "10-Q", "accession": "0000104169-22-000072", "report_date": "2022-07-31", "filed": "2022-09-02", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416922000072/wmt-20220731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416922000072/" }, "10-Q:0000104169-22-000083": { "kind": "filing", "form": "10-Q", "accession": "0000104169-22-000083", "report_date": "2022-10-31", "filed": "2022-12-01", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416922000083/wmt-20221031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416922000083/" }, "10-Q:0000104169-23-000052": { "kind": "filing", "form": "10-Q", "accession": "0000104169-23-000052", "report_date": "2023-04-30", "filed": "2023-06-02", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416923000052/wmt-20230430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416923000052/" }, "10-Q:0000104169-23-000097": { "kind": "filing", "form": "10-Q", "accession": "0000104169-23-000097", "report_date": "2023-07-31", "filed": "2023-09-01", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416923000097/wmt-20230731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416923000097/" }, "10-Q:0000104169-23-000132": { "kind": "filing", "form": "10-Q", "accession": "0000104169-23-000132", "report_date": "2023-10-31", "filed": "2023-11-30", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416923000132/wmt-20231031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416923000132/" }, "10-Q:0000104169-24-000105": { "kind": "filing", "form": "10-Q", "accession": "0000104169-24-000105", "report_date": "2024-04-30", "filed": "2024-06-07", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416924000105/wmt-20240430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416924000105/" }, "10-Q:0000104169-24-000141": { "kind": "filing", "form": "10-Q", "accession": "0000104169-24-000141", "report_date": "2024-07-31", "filed": "2024-08-30", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416924000141/wmt-20240731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416924000141/" }, "10-Q:0000104169-24-000178": { "kind": "filing", "form": "10-Q", "accession": "0000104169-24-000178", "report_date": "2024-10-31", "filed": "2024-12-06", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416924000178/wmt-20241031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416924000178/" }, "10-Q:0000104169-25-000090": { "kind": "filing", "form": "10-Q", "accession": "0000104169-25-000090", "report_date": "2025-04-30", "filed": "2025-06-06", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416925000090/wmt-20250430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416925000090/" }, "10-Q:0000104169-25-000137": { "kind": "filing", "form": "10-Q", "accession": "0000104169-25-000137", "report_date": "2025-07-31", "filed": "2025-08-29", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416925000137/wmt-20250731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416925000137/" }, "10-Q:0000104169-25-000191": { "kind": "filing", "form": "10-Q", "accession": "0000104169-25-000191", "report_date": "2025-10-31", "filed": "2025-12-03", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416925000191/wmt-20251031.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416925000191/" }, "10-Q:0000104169-26-000102": { "kind": "filing", "form": "10-Q", "accession": "0000104169-26-000102", "report_date": "2026-04-30", "filed": "2026-05-29", "fiscal_period": "FY2027 Q1", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416926000102/wmt-20260430.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416926000102/" }, "10-Q:0000104169-26-000154": { "kind": "filing", "form": "10-Q", "accession": "0000104169-26-000154", "report_date": "2026-07-31", "filed": "2026-08-28", "fiscal_period": "FY2027 Q2", "url": "https://www.sec.gov/Archives/edgar/data/104169/000010416926000154/wmt-20260731.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/104169/000010416926000154/" } }, "restatements": [ { "period": "FY2022", "item": "dps_declared", "start": "2021-02-01", "end": "2022-01-31", "first": { "value": 2.2, "source": "10-K:0000104169-22-000012", "filed": "2022-03-18" }, "latest": { "value": 0.7333, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" }, "used": { "value": 0.7333, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" } }, { "period": "FY2022", "item": "eps_basic", "start": "2021-02-01", "end": "2022-01-31", "first": { "value": 4.9, "source": "10-K:0000104169-22-000012", "filed": "2022-03-18" }, "latest": { "value": 1.63, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" }, "used": { "value": 1.63, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" } }, { "period": "FY2022", "item": "eps_diluted", "start": "2021-02-01", "end": "2022-01-31", "first": { "value": 4.87, "source": "10-K:0000104169-22-000012", "filed": "2022-03-18" }, "latest": { "value": 1.62, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" }, "used": { "value": 1.62, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" } }, { "period": "FY2022", "item": "shares_basic", "start": "2021-02-01", "end": "2022-01-31", "first": { "value": 2792000000.0, "source": "10-K:0000104169-22-000012", "filed": "2022-03-18" }, "latest": { "value": 8376000000.0, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" }, "used": { "value": 8376000000.0, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" } }, { "period": "FY2022", "item": "shares_diluted", "start": "2021-02-01", "end": "2022-01-31", "first": { "value": 2805000000.0, "source": "10-K:0000104169-22-000012", "filed": "2022-03-18" }, "latest": { "value": 8415000000.0, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" }, "used": { "value": 8415000000.0, "source": "10-K:0000104169-24-000056", "filed": "2024-03-15" } }, { "period": "FY2023", "item": "dps_declared", "start": "2022-02-01", "end": "2023-01-31", "first": { "value": 2.24, "source": "10-K:0000104169-23-000020", "filed": "2023-03-17" }, "latest": { "value": 0.7467, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" }, "used": { "value": 0.7467, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" } }, { "period": "FY2023", "item": "eps_basic", "start": "2022-02-01", "end": "2023-01-31", "first": { "value": 4.29, "source": "10-K:0000104169-23-000020", "filed": "2023-03-17" }, "latest": { "value": 1.43, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" }, "used": { "value": 1.43, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" } }, { "period": "FY2023", "item": "eps_diluted", "start": "2022-02-01", "end": "2023-01-31", "first": { "value": 4.27, "source": "10-K:0000104169-23-000020", "filed": "2023-03-17" }, "latest": { "value": 1.42, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" }, "used": { "value": 1.42, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" } }, { "period": "FY2023", "item": "shares_basic", "start": "2022-02-01", "end": "2023-01-31", "first": { "value": 2724000000.0, "source": "10-K:0000104169-23-000020", "filed": "2023-03-17" }, "latest": { "value": 8171000000.0, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" }, "used": { "value": 8171000000.0, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" } }, { "period": "FY2023", "item": "shares_diluted", "start": "2022-02-01", "end": "2023-01-31", "first": { "value": 2734000000.0, "source": "10-K:0000104169-23-000020", "filed": "2023-03-17" }, "latest": { "value": 8202000000.0, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" }, "used": { "value": 8202000000.0, "source": "10-K:0000104169-25-000021", "filed": "2025-03-14" } }, { "period": "FY2024 Q1", "item": "dps_declared", "start": "2023-02-01", "end": "2023-04-30", "first": { "value": 2.28, "source": "10-Q:0000104169-23-000052", "filed": "2023-06-02" }, "latest": { "value": 0.76, "source": "10-Q:0000104169-24-000178", "filed": "2024-12-06" }, "used": { "value": 0.76, "source": "10-Q:0000104169-24-000105", "filed": "2024-06-07" } }, { "period": "FY2024 Q1", "item": "eps_basic", "start": "2023-02-01", "end": "2023-04-30", "first": { "value": 0.62, "source": "10-Q:0000104169-23-000052", "filed": "2023-06-02" }, "latest": { "value": 0.21, "source": "10-Q:0000104169-24-000105", "filed": "2024-06-07" }, "used": { "value": 0.21, "source": "10-Q:0000104169-24-000105", "filed": "2024-06-07" } }, { "period": "FY2024 Q1", "item": "eps_diluted", "start": "2023-02-01", "end": "2023-04-30", "first": { "value": 0.62, "source": "10-Q:0000104169-23-000052", "filed": "2023-06-02" }, "latest": { "value": 0.21, "source": "10-Q:0000104169-24-000105", "filed": "2024-06-07" }, "used": { "value": 0.21, "source": "10-Q:0000104169-24-000105", "filed": "2024-06-07" } }, { "period": "FY2024 Q1", "item": "shares_basic", "start": "2023-02-01", "end": "2023-04-30", "first": { "value": 2694000000.0, "source": "10-Q:0000104169-23-000052", "filed": "2023-06-02" }, "latest": { "value": 8082000000.0, "source": "10-Q:0000104169-24-000105", "filed": "2024-06-07" }, "used": { "value": 8082000000.0, "source": "10-Q:0000104169-24-000105", "filed": "2024-06-07" } }, { "period": "FY2024 Q1", "item": "shares_diluted", "start": "2023-02-01", "end": "2023-04-30", "first": { "value": 2704000000.0, "source": "10-Q:0000104169-23-000052", "filed": "2023-06-02" }, "latest": { "value": 8112000000.0, "source": "10-Q:0000104169-24-000105", "filed": "2024-06-07" }, "used": { "value": 8112000000.0, "source": "10-Q:0000104169-24-000105", "filed": "2024-06-07" } }, { "period": "FY2024 Q2", "item": "eps_basic", "start": "2023-05-01", "end": "2023-07-31", "first": { "value": 2.93, "source": "10-Q:0000104169-23-000097", "filed": "2023-09-01" }, "latest": { "value": 0.98, "source": "10-Q:0000104169-24-000141", "filed": "2024-08-30" }, "used": { "value": 0.98, "source": "10-Q:0000104169-24-000141", "filed": "2024-08-30" } }, { "period": "FY2024 Q2", "item": "eps_diluted", "start": "2023-05-01", "end": "2023-07-31", "first": { "value": 2.92, "source": "10-Q:0000104169-23-000097", "filed": "2023-09-01" }, "latest": { "value": 0.97, "source": "10-Q:0000104169-24-000141", "filed": "2024-08-30" }, "used": { "value": 0.97, "source": "10-Q:0000104169-24-000141", "filed": "2024-08-30" } }, { "period": "FY2024 Q2", "item": "shares_basic", "start": "2023-05-01", "end": "2023-07-31", "first": { "value": 2693000000.0, "source": "10-Q:0000104169-23-000097", "filed": "2023-09-01" }, "latest": { "value": 8079000000.0, "source": "10-Q:0000104169-24-000141", "filed": "2024-08-30" }, "used": { "value": 8079000000.0, "source": "10-Q:0000104169-24-000141", "filed": "2024-08-30" } }, { "period": "FY2024 Q2", "item": "shares_diluted", "start": "2023-05-01", "end": "2023-07-31", "first": { "value": 2703000000.0, "source": "10-Q:0000104169-23-000097", "filed": "2023-09-01" }, "latest": { "value": 8108000000.0, "source": "10-Q:0000104169-24-000141", "filed": "2024-08-30" }, "used": { "value": 8108000000.0, "source": "10-Q:0000104169-24-000141", "filed": "2024-08-30" } }, { "period": "FY2024 Q3", "item": "eps_basic", "start": "2023-08-01", "end": "2023-10-31", "first": { "value": 0.17, "source": "10-Q:0000104169-23-000132", "filed": "2023-11-30" }, "latest": { "value": 0.06, "source": "10-Q:0000104169-24-000178", "filed": "2024-12-06" }, "used": { "value": 0.06, "source": "10-Q:0000104169-24-000178", "filed": "2024-12-06" } }, { "period": "FY2024 Q3", "item": "eps_diluted", "start": "2023-08-01", "end": "2023-10-31", "first": { "value": 0.17, "source": "10-Q:0000104169-23-000132", "filed": "2023-11-30" }, "latest": { "value": 0.06, "source": "10-Q:0000104169-24-000178", "filed": "2024-12-06" }, "used": { "value": 0.06, "source": "10-Q:0000104169-24-000178", "filed": "2024-12-06" } }, { "period": "FY2024 Q3", "item": "shares_basic", "start": "2023-08-01", "end": "2023-10-31", "first": { "value": 2693000000.0, "source": "10-Q:0000104169-23-000132", "filed": "2023-11-30" }, "latest": { "value": 8078000000.0, "source": "10-Q:0000104169-24-000178", "filed": "2024-12-06" }, "used": { "value": 8078000000.0, "source": "10-Q:0000104169-24-000178", "filed": "2024-12-06" } }, { "period": "FY2024 Q3", "item": "shares_diluted", "start": "2023-08-01", "end": "2023-10-31", "first": { "value": 2703000000.0, "source": "10-Q:0000104169-23-000132", "filed": "2023-11-30" }, "latest": { "value": 8110000000.0, "source": "10-Q:0000104169-24-000178", "filed": "2024-12-06" }, "used": { "value": 8110000000.0, "source": "10-Q:0000104169-24-000178", "filed": "2024-12-06" } } ], "withheld": [], "events": [ { "id": "stock_split:2024-03-15:10-K:0000104169-24-000056", "type": "stock_split", "date": "2024-03-15", "fiscal_period": "FY2025 Q1", "text": "The filing reported a stock split of 3 for 1.", "counterparty": null, "amount": null, "sources": [ "10-K:0000104169-24-000056" ] }, { "id": "cash_disposals:2022-01-31:10-K:0000104169-24-000056", "type": "cash_disposals", "date": "2022-01-31", "fiscal_period": "FY2022", "text": "Received US$7.9 billion from sales of businesses in fiscal 2022.", "counterparty": null, "amount": { "value": 7935000000.0, "unit": "USD" }, "sources": [ "10-K:0000104169-24-000056" ] } ] }