{ "schema": "annalist.dataset/0.1", "company": { "id": "kla", "name": "KLA Corporation", "country": "US", "template": "corporate", "cik": "0000319201", "tickers": [ "KLAC" ], "entity_name": "KLA CORPORATION", "fiscal_year_end": "0630", "sic": "3827", "sic_description": "Optical Instruments & Lenses", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2027 Q1", "period_end": "2026-09-30", "release_date": "2026-10-29" }, "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 Q1", "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" }, "nci_profit": { "label": "Net income attributable to noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 1538620000.0, "cost_of_revenue": 620562000.0, "gross_profit": null, "rnd": 219038000.0, "sga": 172631000.0, "operating_income": null, "interest_expense": 39386000.0, "pretax_income": 483806000.0, "income_tax": 63664000.0, "net_income_incl_nci": 420142000.0, "nci_profit": -425000.0, "net_income": 420567000.0, "net_income_common": null, "eps_basic": 2.71, "eps_diluted": 2.69, "shares_basic": 155281000.0, "shares_diluted": 156442000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-21-000037" ], "value_sources": { "revenue": [ "10-Q:0000319201-21-000037" ], "cost_of_revenue": [ "10-Q:0000319201-21-000037" ], "rnd": [ "10-Q:0000319201-21-000037" ], "sga": [ "10-Q:0000319201-21-000037" ], "interest_expense": [ "10-Q:0000319201-21-000037" ], "pretax_income": [ "10-Q:0000319201-21-000037" ], "income_tax": [ "10-Q:0000319201-21-000037" ], "net_income_incl_nci": [ "10-Q:0000319201-21-000037" ], "nci_profit": [ "10-Q:0000319201-21-000037" ], "net_income": [ "10-Q:0000319201-21-000037" ], "eps_basic": [ "10-Q:0000319201-21-000037" ], "eps_diluted": [ "10-Q:0000319201-21-000037" ], "shares_basic": [ "10-Q:0000319201-21-000037" ], "shares_diluted": [ "10-Q:0000319201-21-000037" ], "dps_declared": [ "10-Q:0000319201-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 1650870000.0, "cost_of_revenue": 669733000.0, "gross_profit": null, "rnd": 229064000.0, "sga": 181909000.0, "operating_income": null, "interest_expense": 38880000.0, "pretax_income": 527402000.0, "income_tax": 70419000.0, "net_income_incl_nci": 456983000.0, "nci_profit": -268000.0, "net_income": 457251000.0, "net_income_common": null, "eps_basic": 2.96, "eps_diluted": 2.94, "shares_basic": 154273000.0, "shares_diluted": 155560000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-22-000006" ], "value_sources": { "revenue": [ "10-Q:0000319201-22-000006" ], "cost_of_revenue": [ "10-Q:0000319201-22-000006" ], "rnd": [ "10-Q:0000319201-22-000006" ], "sga": [ "10-Q:0000319201-22-000006" ], "interest_expense": [ "10-Q:0000319201-22-000006" ], "pretax_income": [ "10-Q:0000319201-22-000006" ], "income_tax": [ "10-Q:0000319201-22-000006" ], "net_income_incl_nci": [ "10-Q:0000319201-22-000006" ], "nci_profit": [ "10-Q:0000319201-22-000006" ], "net_income": [ "10-Q:0000319201-22-000006" ], "eps_basic": [ "10-Q:0000319201-22-000006" ], "eps_diluted": [ "10-Q:0000319201-22-000006" ], "shares_basic": [ "10-Q:0000319201-22-000006" ], "shares_diluted": [ "10-Q:0000319201-22-000006" ], "dps_declared": [ "10-Q:0000319201-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 1803773000.0, "cost_of_revenue": 709629000.0, "gross_profit": null, "rnd": 238957000.0, "sga": 183040000.0, "operating_income": null, "interest_expense": 39092000.0, "pretax_income": 640403000.0, "income_tax": 73233000.0, "net_income_incl_nci": 567170000.0, "nci_profit": -326000.0, "net_income": 567496000.0, "net_income_common": null, "eps_basic": 3.69, "eps_diluted": 3.66, "shares_basic": 153801000.0, "shares_diluted": 155159000.0, "dps_declared": 0.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-22-000012" ], "value_sources": { "revenue": [ "10-Q:0000319201-22-000012" ], "cost_of_revenue": [ "10-Q:0000319201-22-000012" ], "rnd": [ "10-Q:0000319201-22-000012" ], "sga": [ "10-Q:0000319201-22-000012" ], "interest_expense": [ "10-Q:0000319201-22-000012" ], "pretax_income": [ "10-Q:0000319201-22-000012" ], "income_tax": [ "10-Q:0000319201-22-000012" ], "net_income_incl_nci": [ "10-Q:0000319201-22-000012" ], "nci_profit": [ "10-Q:0000319201-22-000012" ], "net_income": [ "10-Q:0000319201-22-000012" ], "eps_basic": [ "10-Q:0000319201-22-000012" ], "eps_diluted": [ "10-Q:0000319201-22-000012" ], "shares_basic": [ "10-Q:0000319201-22-000012" ], "shares_diluted": [ "10-Q:0000319201-22-000012" ], "dps_declared": [ "10-Q:0000319201-22-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 1925471000.0, "cost_of_revenue": 772241000.0, "gross_profit": 1153230000.0, "rnd": 241428000.0, "sga": 192022000.0, "operating_income": null, "interest_expense": 39970000.0, "pretax_income": 708843000.0, "income_tax": 75785000.0, "net_income_incl_nci": 633058000.0, "nci_profit": 80000.0, "net_income": 632978000.0, "net_income_common": null, "eps_basic": 4.14, "eps_diluted": 4.1, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0000319201-21-000029", "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "value_sources": { "revenue": [ "10-K:0000319201-21-000029" ], "cost_of_revenue": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "gross_profit": [ "10-K:0000319201-21-000029" ], "rnd": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "sga": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "interest_expense": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "pretax_income": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "income_tax": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "net_income_incl_nci": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "nci_profit": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "net_income": [ "10-K:0000319201-21-000029" ], "eps_basic": [ "10-K:0000319201-21-000029" ], "eps_diluted": [ "10-K:0000319201-21-000029" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 2083838000.0, "cost_of_revenue": 813624000.0, "gross_profit": null, "rnd": 258153000.0, "sga": 193261000.0, "operating_income": null, "interest_expense": 38312000.0, "pretax_income": 766348000.0, "income_tax": -302137000.0, "net_income_incl_nci": 1068485000.0, "nci_profit": 68000.0, "net_income": 1068417000.0, "net_income_common": null, "eps_basic": 7.01, "eps_diluted": 6.96, "shares_basic": 152330000.0, "shares_diluted": 153410000.0, "dps_declared": 1.05, "operating_lease_cost": null }, "sources": [ "10-Q:0001628280-22-027311" ], "value_sources": { "revenue": [ "10-Q:0001628280-22-027311" ], "cost_of_revenue": [ "10-Q:0001628280-22-027311" ], "rnd": [ "10-Q:0001628280-22-027311" ], "sga": [ "10-Q:0001628280-22-027311" ], "interest_expense": [ "10-Q:0001628280-22-027311" ], "pretax_income": [ "10-Q:0001628280-22-027311" ], "income_tax": [ "10-Q:0001628280-22-027311" ], "net_income_incl_nci": [ "10-Q:0001628280-22-027311" ], "nci_profit": [ "10-Q:0001628280-22-027311" ], "net_income": [ "10-Q:0001628280-22-027311" ], "eps_basic": [ "10-Q:0001628280-22-027311" ], "eps_diluted": [ "10-Q:0001628280-22-027311" ], "shares_basic": [ "10-Q:0001628280-22-027311" ], "shares_diluted": [ "10-Q:0001628280-22-027311" ], "dps_declared": [ "10-Q:0001628280-22-027311" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 2352630000.0, "cost_of_revenue": 908162000.0, "gross_profit": null, "rnd": 265031000.0, "sga": 213479000.0, "operating_income": null, "interest_expense": 37852000.0, "pretax_income": 926905000.0, "income_tax": 209388000.0, "net_income_incl_nci": 717517000.0, "nci_profit": 73000.0, "net_income": 717444000.0, "net_income_common": null, "eps_basic": 4.74, "eps_diluted": 4.71, "shares_basic": 151251000.0, "shares_diluted": 152331000.0, "dps_declared": 1.05, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-23-000010" ], "value_sources": { "revenue": [ "10-Q:0000319201-23-000010" ], "cost_of_revenue": [ "10-Q:0000319201-23-000010" ], "rnd": [ "10-Q:0000319201-23-000010" ], "sga": [ "10-Q:0000319201-23-000010" ], "interest_expense": [ "10-Q:0000319201-23-000010" ], "pretax_income": [ "10-Q:0000319201-23-000010" ], "income_tax": [ "10-Q:0000319201-23-000010" ], "net_income_incl_nci": [ "10-Q:0000319201-23-000010" ], "nci_profit": [ "10-Q:0000319201-23-000010" ], "net_income": [ "10-Q:0000319201-23-000010" ], "eps_basic": [ "10-Q:0000319201-23-000010" ], "eps_diluted": [ "10-Q:0000319201-23-000010" ], "shares_basic": [ "10-Q:0000319201-23-000010" ], "shares_diluted": [ "10-Q:0000319201-23-000010" ], "dps_declared": [ "10-Q:0000319201-23-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 2288676000.0, "cost_of_revenue": 892091000.0, "gross_profit": null, "rnd": 285189000.0, "sga": 216489000.0, "operating_income": null, "interest_expense": 39978000.0, "pretax_income": 846285000.0, "income_tax": 115625000.0, "net_income_incl_nci": 730660000.0, "nci_profit": 88000.0, "net_income": 730572000.0, "net_income_common": null, "eps_basic": 4.87, "eps_diluted": 4.83, "shares_basic": 150145000.0, "shares_diluted": 151186000.0, "dps_declared": 1.05, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-23-000020" ], "value_sources": { "revenue": [ "10-Q:0000319201-23-000020" ], "cost_of_revenue": [ "10-Q:0000319201-23-000020" ], "rnd": [ "10-Q:0000319201-23-000020" ], "sga": [ "10-Q:0000319201-23-000020" ], "interest_expense": [ "10-Q:0000319201-23-000020" ], "pretax_income": [ "10-Q:0000319201-23-000020" ], "income_tax": [ "10-Q:0000319201-23-000020" ], "net_income_incl_nci": [ "10-Q:0000319201-23-000020" ], "nci_profit": [ "10-Q:0000319201-23-000020" ], "net_income": [ "10-Q:0000319201-23-000020" ], "eps_basic": [ "10-Q:0000319201-23-000020" ], "eps_diluted": [ "10-Q:0000319201-23-000020" ], "shares_basic": [ "10-Q:0000319201-23-000020" ], "shares_diluted": [ "10-Q:0000319201-23-000020" ], "dps_declared": [ "10-Q:0000319201-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 2486739000.0, "cost_of_revenue": 978564000.0, "gross_profit": null, "rnd": 296881000.0, "sga": 236778000.0, "operating_income": null, "interest_expense": 44197000.0, "pretax_income": 949699000.0, "income_tax": 144301000.0, "net_income_incl_nci": 805398000.0, "nci_profit": 24000.0, "net_income": 805374000.0, "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:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "value_sources": { "revenue": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "cost_of_revenue": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "rnd": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "sga": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "interest_expense": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "pretax_income": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "income_tax": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "net_income_incl_nci": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "nci_profit": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "net_income": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 2724424000.0, "cost_of_revenue": 1041226000.0, "gross_profit": null, "rnd": 318515000.0, "sga": 253980000.0, "operating_income": null, "interest_expense": 74395000.0, "pretax_income": 1070028000.0, "income_tax": 43963000.0, "net_income_incl_nci": 1026065000.0, "nci_profit": 74000.0, "net_income": 1025991000.0, "net_income_common": null, "eps_basic": 7.23, "eps_diluted": 7.2, "shares_basic": 141829000.0, "shares_diluted": 142563000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-23-000039" ], "value_sources": { "revenue": [ "10-Q:0000319201-23-000039" ], "cost_of_revenue": [ "10-Q:0000319201-23-000039" ], "rnd": [ "10-Q:0000319201-23-000039" ], "sga": [ "10-Q:0000319201-23-000039" ], "interest_expense": [ "10-Q:0000319201-23-000039" ], "pretax_income": [ "10-Q:0000319201-23-000039" ], "income_tax": [ "10-Q:0000319201-23-000039" ], "net_income_incl_nci": [ "10-Q:0000319201-23-000039" ], "nci_profit": [ "10-Q:0000319201-23-000039" ], "net_income": [ "10-Q:0000319201-23-000039" ], "eps_basic": [ "10-Q:0000319201-23-000039" ], "eps_diluted": [ "10-Q:0000319201-23-000039" ], "shares_basic": [ "10-Q:0000319201-23-000039" ], "shares_diluted": [ "10-Q:0000319201-23-000039" ], "dps_declared": [ "10-Q:0000319201-23-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 2983887000.0, "cost_of_revenue": 1208786000.0, "gross_profit": null, "rnd": 332826000.0, "sga": 243096000.0, "operating_income": null, "interest_expense": 74280000.0, "pretax_income": 1142973000.0, "income_tax": 164178000.0, "net_income_incl_nci": 978795000.0, "nci_profit": 0.0, "net_income": 978795000.0, "net_income_common": null, "eps_basic": 6.93, "eps_diluted": 6.89, "shares_basic": 141299000.0, "shares_diluted": 141966000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-24-000006" ], "value_sources": { "revenue": [ "10-Q:0000319201-24-000006" ], "cost_of_revenue": [ "10-Q:0000319201-24-000006" ], "rnd": [ "10-Q:0000319201-24-000006" ], "sga": [ "10-Q:0000319201-24-000006" ], "interest_expense": [ "10-Q:0000319201-24-000006" ], "pretax_income": [ "10-Q:0000319201-24-000006" ], "income_tax": [ "10-Q:0000319201-24-000006" ], "net_income_incl_nci": [ "10-Q:0000319201-24-000006" ], "nci_profit": [ "10-Q:0000319201-24-000006" ], "net_income": [ "10-Q:0000319201-24-000006" ], "eps_basic": [ "10-Q:0000319201-24-000006" ], "eps_diluted": [ "10-Q:0000319201-24-000006" ], "shares_basic": [ "10-Q:0000319201-24-000006" ], "shares_diluted": [ "10-Q:0000319201-24-000006" ], "dps_declared": [ "10-Q:0000319201-24-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 2432608000.0, "cost_of_revenue": 1005346000.0, "gross_profit": null, "rnd": 328276000.0, "sga": 238393000.0, "operating_income": null, "interest_expense": 74774000.0, "pretax_income": 800683000.0, "income_tax": 102846000.0, "net_income_incl_nci": 697837000.0, "nci_profit": 0.0, "net_income": 697837000.0, "net_income_common": null, "eps_basic": 5.06, "eps_diluted": 5.03, "shares_basic": 137865000.0, "shares_diluted": 138645000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-24-000012" ], "value_sources": { "revenue": [ "10-Q:0000319201-24-000012" ], "cost_of_revenue": [ "10-Q:0000319201-24-000012" ], "rnd": [ "10-Q:0000319201-24-000012" ], "sga": [ "10-Q:0000319201-24-000012" ], "interest_expense": [ "10-Q:0000319201-24-000012" ], "pretax_income": [ "10-Q:0000319201-24-000012" ], "income_tax": [ "10-Q:0000319201-24-000012" ], "net_income_incl_nci": [ "10-Q:0000319201-24-000012" ], "nci_profit": [ "10-Q:0000319201-24-000012" ], "net_income": [ "10-Q:0000319201-24-000012" ], "eps_basic": [ "10-Q:0000319201-24-000012" ], "eps_diluted": [ "10-Q:0000319201-24-000012" ], "shares_basic": [ "10-Q:0000319201-24-000012" ], "shares_diluted": [ "10-Q:0000319201-24-000012" ], "dps_declared": [ "10-Q:0000319201-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 2355137000.0, "cost_of_revenue": 962949000.0, "gross_profit": null, "rnd": 317110000.0, "sga": 250857000.0, "operating_income": null, "interest_expense": 73491000.0, "pretax_income": 775506000.0, "income_tax": 90852000.0, "net_income_incl_nci": 684654000.0, "nci_profit": 0.0, "net_income": 684654000.0, "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:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "value_sources": { "revenue": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "cost_of_revenue": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "rnd": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "sga": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "interest_expense": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "pretax_income": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "income_tax": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "net_income_incl_nci": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "nci_profit": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "net_income": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 2396956000.0, "cost_of_revenue": 946891000.0, "gross_profit": null, "rnd": 311214000.0, "sga": 239645000.0, "operating_income": null, "interest_expense": 74234000.0, "pretax_income": 851711000.0, "income_tax": 110336000.0, "net_income_incl_nci": 741375000.0, "nci_profit": 0.0, "net_income": 741375000.0, "net_income_common": null, "eps_basic": 5.43, "eps_diluted": 5.41, "shares_basic": 136412000.0, "shares_diluted": 137104000.0, "dps_declared": 1.3, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000027" ], "value_sources": { "revenue": [ "10-Q:0000319201-24-000027" ], "cost_of_revenue": [ "10-Q:0000319201-24-000027" ], "rnd": [ "10-Q:0000319201-24-000027" ], "sga": [ "10-Q:0000319201-24-000027" ], "interest_expense": [ "10-Q:0000319201-24-000027" ], "pretax_income": [ "10-Q:0000319201-24-000027" ], "income_tax": [ "10-Q:0000319201-24-000027" ], "net_income_incl_nci": [ "10-Q:0000319201-23-000039" ], "nci_profit": [ "10-Q:0000319201-23-000039" ], "net_income": [ "10-Q:0000319201-24-000027" ], "eps_basic": [ "10-Q:0000319201-24-000027" ], "eps_diluted": [ "10-Q:0000319201-24-000027" ], "shares_basic": [ "10-Q:0000319201-24-000027" ], "shares_diluted": [ "10-Q:0000319201-24-000027" ], "dps_declared": [ "10-Q:0000319201-24-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 2486726000.0, "cost_of_revenue": 976746000.0, "gross_profit": null, "rnd": 320418000.0, "sga": 237244000.0, "operating_income": null, "interest_expense": 74202000.0, "pretax_income": 691270000.0, "income_tax": 108736000.0, "net_income_incl_nci": 582534000.0, "nci_profit": 0.0, "net_income": 582534000.0, "net_income_common": null, "eps_basic": 4.3, "eps_diluted": 4.28, "shares_basic": 135539000.0, "shares_diluted": 136254000.0, "dps_declared": 1.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-25-000006" ], "value_sources": { "revenue": [ "10-Q:0000319201-25-000006" ], "cost_of_revenue": [ "10-Q:0000319201-25-000006" ], "rnd": [ "10-Q:0000319201-25-000006" ], "sga": [ "10-Q:0000319201-25-000006" ], "interest_expense": [ "10-Q:0000319201-25-000006" ], "pretax_income": [ "10-Q:0000319201-25-000006" ], "income_tax": [ "10-Q:0000319201-25-000006" ], "net_income_incl_nci": [ "10-Q:0000319201-24-000006" ], "nci_profit": [ "10-Q:0000319201-24-000006" ], "net_income": [ "10-Q:0000319201-25-000006" ], "eps_basic": [ "10-Q:0000319201-25-000006" ], "eps_diluted": [ "10-Q:0000319201-25-000006" ], "shares_basic": [ "10-Q:0000319201-25-000006" ], "shares_diluted": [ "10-Q:0000319201-25-000006" ], "dps_declared": [ "10-Q:0000319201-25-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 2359830000.0, "cost_of_revenue": 993885000.0, "gross_profit": null, "rnd": 321590000.0, "sga": 237514000.0, "operating_income": null, "interest_expense": 79981000.0, "pretax_income": 702008000.0, "income_tax": 100467000.0, "net_income_incl_nci": 601541000.0, "nci_profit": 0.0, "net_income": 601541000.0, "net_income_common": null, "eps_basic": 4.46, "eps_diluted": 4.43, "shares_basic": 134954000.0, "shares_diluted": 135856000.0, "dps_declared": 1.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-24-000012", "10-Q:0000319201-25-000012" ], "value_sources": { "revenue": [ "10-Q:0000319201-25-000012" ], "cost_of_revenue": [ "10-Q:0000319201-25-000012" ], "rnd": [ "10-Q:0000319201-25-000012" ], "sga": [ "10-Q:0000319201-25-000012" ], "interest_expense": [ "10-Q:0000319201-25-000012" ], "pretax_income": [ "10-Q:0000319201-25-000012" ], "income_tax": [ "10-Q:0000319201-25-000012" ], "net_income_incl_nci": [ "10-Q:0000319201-24-000012" ], "nci_profit": [ "10-Q:0000319201-24-000012" ], "net_income": [ "10-Q:0000319201-25-000012" ], "eps_basic": [ "10-Q:0000319201-25-000012" ], "eps_diluted": [ "10-Q:0000319201-25-000012" ], "shares_basic": [ "10-Q:0000319201-25-000012" ], "shares_diluted": [ "10-Q:0000319201-25-000012" ], "dps_declared": [ "10-Q:0000319201-25-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 2568735000.0, "cost_of_revenue": 1010551000.0, "gross_profit": null, "rnd": 325759000.0, "sga": 255106000.0, "operating_income": null, "interest_expense": 82836000.0, "pretax_income": 945043000.0, "income_tax": 108597000.0, "net_income_incl_nci": 836446000.0, "nci_profit": 0.0, "net_income": 836446000.0, "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:0000319201-25-000024", "10-Q:0000319201-24-000012", "10-Q:0000319201-25-000012" ], "value_sources": { "revenue": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "cost_of_revenue": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "rnd": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "sga": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "interest_expense": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "pretax_income": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "income_tax": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "net_income_incl_nci": [ "10-K:0000319201-25-000024", "10-Q:0000319201-24-000012" ], "nci_profit": [ "10-K:0000319201-25-000024", "10-Q:0000319201-24-000012" ], "net_income": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 2841541000.0, "cost_of_revenue": 1147431000.0, "gross_profit": null, "rnd": 323145000.0, "sga": 251042000.0, "operating_income": null, "interest_expense": 82171000.0, "pretax_income": 1078687000.0, "income_tax": 132836000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 945851000.0, "net_income_common": null, "eps_basic": 7.05, "eps_diluted": 7.01, "shares_basic": 134134000.0, "shares_diluted": 134858000.0, "dps_declared": 1.45, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-25-000034" ], "value_sources": { "revenue": [ "10-Q:0000319201-25-000034" ], "cost_of_revenue": [ "10-Q:0000319201-25-000034" ], "rnd": [ "10-Q:0000319201-25-000034" ], "sga": [ "10-Q:0000319201-25-000034" ], "interest_expense": [ "10-Q:0000319201-25-000034" ], "pretax_income": [ "10-Q:0000319201-25-000034" ], "income_tax": [ "10-Q:0000319201-25-000034" ], "net_income": [ "10-Q:0000319201-25-000034" ], "eps_basic": [ "10-Q:0000319201-25-000034" ], "eps_diluted": [ "10-Q:0000319201-25-000034" ], "shares_basic": [ "10-Q:0000319201-25-000034" ], "shares_diluted": [ "10-Q:0000319201-25-000034" ], "dps_declared": [ "10-Q:0000319201-25-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 3076851000.0, "cost_of_revenue": 1221461000.0, "gross_profit": null, "rnd": 346157000.0, "sga": 267081000.0, "operating_income": null, "interest_expense": 74981000.0, "pretax_income": 972529000.0, "income_tax": 148002000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 824527000.0, "net_income_common": null, "eps_basic": 6.18, "eps_diluted": 6.16, "shares_basic": 133327000.0, "shares_diluted": 133926000.0, "dps_declared": 1.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-26-000008" ], "value_sources": { "revenue": [ "10-Q:0000319201-26-000008" ], "cost_of_revenue": [ "10-Q:0000319201-26-000008" ], "rnd": [ "10-Q:0000319201-26-000008" ], "sga": [ "10-Q:0000319201-26-000008" ], "interest_expense": [ "10-Q:0000319201-26-000008" ], "pretax_income": [ "10-Q:0000319201-26-000008" ], "income_tax": [ "10-Q:0000319201-26-000008" ], "net_income": [ "10-Q:0000319201-26-000008" ], "eps_basic": [ "10-Q:0000319201-26-000008" ], "eps_diluted": [ "10-Q:0000319201-26-000008" ], "shares_basic": [ "10-Q:0000319201-26-000008" ], "shares_diluted": [ "10-Q:0000319201-26-000008" ], "dps_declared": [ "10-Q:0000319201-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 3063029000.0, "cost_of_revenue": 1175689000.0, "gross_profit": null, "rnd": 338043000.0, "sga": 248905000.0, "operating_income": null, "interest_expense": 71889000.0, "pretax_income": 1264433000.0, "income_tax": 176017000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1088416000.0, "net_income_common": null, "eps_basic": 8.21, "eps_diluted": 8.16, "shares_basic": 132607000.0, "shares_diluted": 133303000.0, "dps_declared": 1.7, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-26-000016" ], "value_sources": { "revenue": [ "10-Q:0000319201-26-000016" ], "cost_of_revenue": [ "10-Q:0000319201-26-000016" ], "rnd": [ "10-Q:0000319201-26-000016" ], "sga": [ "10-Q:0000319201-26-000016" ], "interest_expense": [ "10-Q:0000319201-26-000016" ], "pretax_income": [ "10-Q:0000319201-26-000016" ], "income_tax": [ "10-Q:0000319201-26-000016" ], "net_income": [ "10-Q:0000319201-26-000016" ], "eps_basic": [ "10-Q:0000319201-26-000016" ], "eps_diluted": [ "10-Q:0000319201-26-000016" ], "shares_basic": [ "10-Q:0000319201-26-000016" ], "shares_diluted": [ "10-Q:0000319201-26-000016" ], "dps_declared": [ "10-Q:0000319201-26-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 3174741000.0, "cost_of_revenue": 1207286000.0, "gross_profit": null, "rnd": 352989000.0, "sga": 262706000.0, "operating_income": null, "interest_expense": 73125000.0, "pretax_income": 1328799000.0, "income_tax": 125950000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1202849000.0, "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:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "value_sources": { "revenue": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "cost_of_revenue": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "rnd": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "sga": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "interest_expense": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "pretax_income": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "income_tax": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "net_income": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 3209696000.0, "cost_of_revenue": 1243070000.0, "gross_profit": null, "rnd": 360461000.0, "sga": 268988000.0, "operating_income": null, "interest_expense": 71075000.0, "pretax_income": 1309476000.0, "income_tax": 188436000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1121040000.0, "net_income_common": null, "eps_basic": 0.85, "eps_diluted": 0.85, "shares_basic": 1317567000.0, "shares_diluted": 1323808000.0, "dps_declared": 0.19, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-26-000034" ], "value_sources": { "revenue": [ "10-Q:0000319201-26-000034" ], "cost_of_revenue": [ "10-Q:0000319201-26-000034" ], "rnd": [ "10-Q:0000319201-26-000034" ], "sga": [ "10-Q:0000319201-26-000034" ], "interest_expense": [ "10-Q:0000319201-26-000034" ], "pretax_income": [ "10-Q:0000319201-26-000034" ], "income_tax": [ "10-Q:0000319201-26-000034" ], "net_income": [ "10-Q:0000319201-26-000034" ], "eps_basic": [ "10-Q:0000319201-26-000034" ], "eps_diluted": [ "10-Q:0000319201-26-000034" ], "shares_basic": [ "10-Q:0000319201-26-000034" ], "shares_diluted": [ "10-Q:0000319201-26-000034" ], "dps_declared": [ "10-Q:0000319201-26-000034" ] }, "comparison": { "eps_diluted": { "value": 8.47, "earlier": 7.01, "sources": [ "10-Q:0000319201-25-000034" ], "basis": "FY2026" } }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 3297146000.0, "cost_of_revenue": 1271210000.0, "gross_profit": null, "rnd": 383871000.0, "sga": 279919000.0, "operating_income": null, "interest_expense": 69668000.0, "pretax_income": 1330303000.0, "income_tax": 184621000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1145682000.0, "net_income_common": null, "eps_basic": 8.73, "eps_diluted": 8.68, "shares_basic": 131278000.0, "shares_diluted": 132009000.0, "dps_declared": 1.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-26-000008" ], "value_sources": { "revenue": [ "10-Q:0000319201-26-000008" ], "cost_of_revenue": [ "10-Q:0000319201-26-000008" ], "rnd": [ "10-Q:0000319201-26-000008" ], "sga": [ "10-Q:0000319201-26-000008" ], "interest_expense": [ "10-Q:0000319201-26-000008" ], "pretax_income": [ "10-Q:0000319201-26-000008" ], "income_tax": [ "10-Q:0000319201-26-000008" ], "net_income": [ "10-Q:0000319201-26-000008" ], "eps_basic": [ "10-Q:0000319201-26-000008" ], "eps_diluted": [ "10-Q:0000319201-26-000008" ], "shares_basic": [ "10-Q:0000319201-26-000008" ], "shares_diluted": [ "10-Q:0000319201-26-000008" ], "dps_declared": [ "10-Q:0000319201-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 3415078000.0, "cost_of_revenue": 1327672000.0, "gross_profit": null, "rnd": 388763000.0, "sga": 291134000.0, "operating_income": null, "interest_expense": 70423000.0, "pretax_income": 1416761000.0, "income_tax": 215771000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1200990000.0, "net_income_common": null, "eps_basic": 9.17, "eps_diluted": 9.12, "shares_basic": 130909000.0, "shares_diluted": 131750000.0, "dps_declared": 1.9, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-26-000016" ], "value_sources": { "revenue": [ "10-Q:0000319201-26-000016" ], "cost_of_revenue": [ "10-Q:0000319201-26-000016" ], "rnd": [ "10-Q:0000319201-26-000016" ], "sga": [ "10-Q:0000319201-26-000016" ], "interest_expense": [ "10-Q:0000319201-26-000016" ], "pretax_income": [ "10-Q:0000319201-26-000016" ], "income_tax": [ "10-Q:0000319201-26-000016" ], "net_income": [ "10-Q:0000319201-26-000016" ], "eps_basic": [ "10-Q:0000319201-26-000016" ], "eps_diluted": [ "10-Q:0000319201-26-000016" ], "shares_basic": [ "10-Q:0000319201-26-000016" ], "shares_diluted": [ "10-Q:0000319201-26-000016" ], "dps_declared": [ "10-Q:0000319201-26-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 3657556000.0, "cost_of_revenue": 1413108000.0, "gross_profit": null, "rnd": 399023000.0, "sga": 291477000.0, "operating_income": null, "interest_expense": 73274000.0, "pretax_income": 1549385000.0, "income_tax": 186326000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1363059000.0, "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:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "value_sources": { "revenue": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "cost_of_revenue": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "rnd": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "sga": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "interest_expense": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "pretax_income": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "income_tax": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "net_income": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "sga": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 4136015000.0, "cost_of_revenue": 1577791000.0, "gross_profit": null, "rnd": 395096000.0, "sga": 301458000.0, "operating_income": null, "interest_expense": 67927000.0, "pretax_income": 1824082000.0, "income_tax": 275494000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 1548588000.0, "net_income_common": null, "eps_basic": 1.19, "eps_diluted": 1.18, "shares_basic": 1305330000.0, "shares_diluted": 1311064000.0, "dps_declared": 0.23, "operating_lease_cost": null }, "sources": [ "10-Q:0000319201-26-000034" ], "value_sources": { "revenue": [ "10-Q:0000319201-26-000034" ], "cost_of_revenue": [ "10-Q:0000319201-26-000034" ], "rnd": [ "10-Q:0000319201-26-000034" ], "sga": [ "10-Q:0000319201-26-000034" ], "interest_expense": [ "10-Q:0000319201-26-000034" ], "pretax_income": [ "10-Q:0000319201-26-000034" ], "income_tax": [ "10-Q:0000319201-26-000034" ], "net_income": [ "10-Q:0000319201-26-000034" ], "eps_basic": [ "10-Q:0000319201-26-000034" ], "eps_diluted": [ "10-Q:0000319201-26-000034" ], "shares_basic": [ "10-Q:0000319201-26-000034" ], "shares_diluted": [ "10-Q:0000319201-26-000034" ], "dps_declared": [ "10-Q:0000319201-26-000034" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2021, "start": "2020-07-01", "end": "2021-06-30", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 6918734000.0, "cost_of_revenue": 2772165000.0, "gross_profit": null, "rnd": 928487000.0, "sga": 729602000.0, "operating_income": null, "interest_expense": 157328000.0, "pretax_income": 2360454000.0, "income_tax": 283101000.0, "net_income_incl_nci": 2077353000.0, "nci_profit": -939000.0, "net_income": 2078292000.0, "net_income_common": 2078292000.0, "eps_basic": 13.49, "eps_diluted": 13.37, "shares_basic": 154086000.0, "shares_diluted": 155437000.0, "dps_declared": 3.6, "operating_lease_cost": null }, "sources": [ "10-K:0000319201-22-000023", "10-K:0000319201-23-000031" ], "value_sources": { "revenue": [ "10-K:0000319201-23-000031" ], "cost_of_revenue": [ "10-K:0000319201-23-000031" ], "rnd": [ "10-K:0000319201-23-000031" ], "sga": [ "10-K:0000319201-23-000031" ], "interest_expense": [ "10-K:0000319201-23-000031" ], "pretax_income": [ "10-K:0000319201-23-000031" ], "income_tax": [ "10-K:0000319201-23-000031" ], "net_income_incl_nci": [ "10-K:0000319201-23-000031" ], "nci_profit": [ "10-K:0000319201-23-000031" ], "net_income": [ "10-K:0000319201-23-000031" ], "net_income_common": [ "10-K:0000319201-22-000023" ], "eps_basic": [ "10-K:0000319201-23-000031" ], "eps_diluted": [ "10-K:0000319201-23-000031" ], "shares_basic": [ "10-K:0000319201-23-000031" ], "shares_diluted": [ "10-K:0000319201-23-000031" ], "dps_declared": [ "10-K:0000319201-23-000031" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-07-01", "end": "2022-06-30", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 9211883000.0, "cost_of_revenue": 3592441000.0, "gross_profit": null, "rnd": 1105254000.0, "sga": 860007000.0, "operating_income": null, "interest_expense": 160339000.0, "pretax_income": 3489237000.0, "income_tax": 167177000.0, "net_income_incl_nci": 3322060000.0, "nci_profit": 253000.0, "net_income": 3321807000.0, "net_income_common": 3321807000.0, "eps_basic": 22.07, "eps_diluted": 21.92, "shares_basic": 150494000.0, "shares_diluted": 151555000.0, "dps_declared": 4.2, "operating_lease_cost": null }, "sources": [ "10-K:0000319201-22-000023", "10-K:0000319201-24-000021" ], "value_sources": { "revenue": [ "10-K:0000319201-24-000021" ], "cost_of_revenue": [ "10-K:0000319201-24-000021" ], "rnd": [ "10-K:0000319201-24-000021" ], "sga": [ "10-K:0000319201-24-000021" ], "interest_expense": [ "10-K:0000319201-24-000021" ], "pretax_income": [ "10-K:0000319201-24-000021" ], "income_tax": [ "10-K:0000319201-24-000021" ], "net_income_incl_nci": [ "10-K:0000319201-24-000021" ], "nci_profit": [ "10-K:0000319201-24-000021" ], "net_income": [ "10-K:0000319201-24-000021" ], "net_income_common": [ "10-K:0000319201-22-000023" ], "eps_basic": [ "10-K:0000319201-24-000021" ], "eps_diluted": [ "10-K:0000319201-24-000021" ], "shares_basic": [ "10-K:0000319201-24-000021" ], "shares_diluted": [ "10-K:0000319201-24-000021" ], "dps_declared": [ "10-K:0000319201-24-000021" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-07-01", "end": "2023-06-30", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 10496056000.0, "cost_of_revenue": 4218307000.0, "gross_profit": null, "rnd": 1296727000.0, "sga": 986326000.0, "operating_income": null, "interest_expense": 296940000.0, "pretax_income": 3789190000.0, "income_tax": 401839000.0, "net_income_incl_nci": 3387351000.0, "nci_profit": 74000.0, "net_income": 3387277000.0, "net_income_common": null, "eps_basic": 24.28, "eps_diluted": 24.15, "shares_basic": 139483000.0, "shares_diluted": 140235000.0, "dps_declared": 5.2, "operating_lease_cost": null }, "sources": [ "10-K:0000319201-25-000024" ], "value_sources": { "revenue": [ "10-K:0000319201-25-000024" ], "cost_of_revenue": [ "10-K:0000319201-25-000024" ], "rnd": [ "10-K:0000319201-25-000024" ], "sga": [ "10-K:0000319201-25-000024" ], "interest_expense": [ "10-K:0000319201-25-000024" ], "pretax_income": [ "10-K:0000319201-25-000024" ], "income_tax": [ "10-K:0000319201-25-000024" ], "net_income_incl_nci": [ "10-K:0000319201-25-000024" ], "nci_profit": [ "10-K:0000319201-25-000024" ], "net_income": [ "10-K:0000319201-25-000024" ], "eps_basic": [ "10-K:0000319201-25-000024" ], "eps_diluted": [ "10-K:0000319201-25-000024" ], "shares_basic": [ "10-K:0000319201-25-000024" ], "shares_diluted": [ "10-K:0000319201-25-000024" ], "dps_declared": [ "10-K:0000319201-25-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-07-01", "end": "2024-06-30", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 9812247000.0, "cost_of_revenue": 3928073000.0, "gross_profit": null, "rnd": 1278981000.0, "sga": 969509000.0, "operating_income": null, "interest_expense": 311253000.0, "pretax_income": 3190032000.0, "income_tax": 428136000.0, "net_income_incl_nci": 2761896000.0, "nci_profit": 0.0, "net_income": 2761896000.0, "net_income_common": null, "eps_basic": 2.04, "eps_diluted": 2.03, "shares_basic": 1353452000.0, "shares_diluted": 1361869000.0, "dps_declared": 0.565, "operating_lease_cost": null }, "sources": [ "10-K:0000319201-25-000024", "10-K:0000319201-26-000027" ], "value_sources": { "revenue": [ "10-K:0000319201-26-000027" ], "cost_of_revenue": [ "10-K:0000319201-26-000027" ], "rnd": [ "10-K:0000319201-26-000027" ], "sga": [ "10-K:0000319201-26-000027" ], "interest_expense": [ "10-K:0000319201-26-000027" ], "pretax_income": [ "10-K:0000319201-26-000027" ], "income_tax": [ "10-K:0000319201-26-000027" ], "net_income_incl_nci": [ "10-K:0000319201-25-000024" ], "nci_profit": [ "10-K:0000319201-25-000024" ], "net_income": [ "10-K:0000319201-26-000027" ], "eps_basic": [ "10-K:0000319201-26-000027" ], "eps_diluted": [ "10-K:0000319201-26-000027" ], "shares_basic": [ "10-K:0000319201-26-000027" ], "shares_diluted": [ "10-K:0000319201-26-000027" ], "dps_declared": [ "10-K:0000319201-26-000027" ] }, "comparison": { "eps_diluted": { "value": 20.28, "earlier": 24.15, "sources": [ "10-K:0000319201-25-000024" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-07-01", "end": "2025-06-30", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 12156162000.0, "cost_of_revenue": 4751867000.0, "gross_profit": null, "rnd": 1360334000.0, "sga": 1029734000.0, "operating_income": null, "interest_expense": 302166000.0, "pretax_income": 4644448000.0, "income_tax": 582805000.0, "net_income_incl_nci": 4061643000.0, "nci_profit": 0.0, "net_income": 4061643000.0, "net_income_common": null, "eps_basic": 3.05, "eps_diluted": 3.04, "shares_basic": 1330299000.0, "shares_diluted": 1337502000.0, "dps_declared": 0.675, "operating_lease_cost": null }, "sources": [ "10-K:0000319201-25-000024", "10-K:0000319201-26-000027" ], "value_sources": { "revenue": [ "10-K:0000319201-26-000027" ], "cost_of_revenue": [ "10-K:0000319201-26-000027" ], "rnd": [ "10-K:0000319201-26-000027" ], "sga": [ "10-K:0000319201-26-000027" ], "interest_expense": [ "10-K:0000319201-26-000027" ], "pretax_income": [ "10-K:0000319201-26-000027" ], "income_tax": [ "10-K:0000319201-26-000027" ], "net_income_incl_nci": [ "10-K:0000319201-25-000024" ], "nci_profit": [ "10-K:0000319201-25-000024" ], "net_income": [ "10-K:0000319201-26-000027" ], "eps_basic": [ "10-K:0000319201-26-000027" ], "eps_diluted": [ "10-K:0000319201-26-000027" ], "shares_basic": [ "10-K:0000319201-26-000027" ], "shares_diluted": [ "10-K:0000319201-26-000027" ], "dps_declared": [ "10-K:0000319201-26-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-07-01", "end": "2026-06-30", "through": "FY2026 Q4", "complete": true, "values": { "revenue": 13579476000.0, "cost_of_revenue": 5255060000.0, "gross_profit": null, "rnd": 1532118000.0, "sga": 1131518000.0, "operating_income": null, "interest_expense": 284440000.0, "pretax_income": 5605925000.0, "income_tax": 775154000.0, "net_income_incl_nci": null, "nci_profit": null, "net_income": 4830771000.0, "net_income_common": null, "eps_basic": 3.68, "eps_diluted": 3.66, "shares_basic": 1311516000.0, "shares_diluted": 1319633000.0, "dps_declared": 0.8, "operating_lease_cost": null }, "sources": [ "10-K:0000319201-26-000027" ], "value_sources": { "revenue": [ "10-K:0000319201-26-000027" ], "cost_of_revenue": [ "10-K:0000319201-26-000027" ], "rnd": [ "10-K:0000319201-26-000027" ], "sga": [ "10-K:0000319201-26-000027" ], "interest_expense": [ "10-K:0000319201-26-000027" ], "pretax_income": [ "10-K:0000319201-26-000027" ], "income_tax": [ "10-K:0000319201-26-000027" ], "net_income": [ "10-K:0000319201-26-000027" ], "eps_basic": [ "10-K:0000319201-26-000027" ], "eps_diluted": [ "10-K:0000319201-26-000027" ], "shares_basic": [ "10-K:0000319201-26-000027" ], "shares_diluted": [ "10-K:0000319201-26-000027" ], "dps_declared": [ "10-K:0000319201-26-000027" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2021 Q1", "date": "2020-09-30", "values": { "cash": 1215820000.0, "short_term_investments": 827633000.0, "receivables": 1028883000.0, "inventory": 1394225000.0, "current_assets": 4754699000.0, "ppe_net": 561852000.0, "goodwill": 2045432000.0, "intangibles": 1340913000.0, "total_assets": 9320096000.0, "accounts_payable": 254458000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1748828000.0, "long_term_debt": 3420403000.0, "total_liabilities": 6557751000.0, "temporary_equity": null, "equity_parent": 2747184000.0, "nci": 15161000.0, "equity_total": 2762345000.0, "liabilities_and_equity": 9320096000.0, "shares_outstanding": null, "retained_earnings": 753915000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 75323000.0, "commercial_paper": null, "operating_lease_liability": 98849000.0, "operating_lease_liability_current": 29418000.0, "operating_lease_liability_noncurrent": 69431000.0, "operating_lease_discount_rate": 0.0193, "operating_lease_payments_y1": 24693000.0, "operating_lease_payments_total": 104356000.0, "operating_lease_imputed_interest": 5507000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 1250000000.0, "debt_maturity_y5": 2200000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000319201-20-000057" ], "value_sources": { "cash": [ "10-Q:0000319201-20-000057" ], "short_term_investments": [ "10-Q:0000319201-20-000057" ], "receivables": [ "10-Q:0000319201-20-000057" ], "inventory": [ "10-Q:0000319201-20-000057" ], "current_assets": [ "10-Q:0000319201-20-000057" ], "ppe_net": [ "10-Q:0000319201-20-000057" ], "goodwill": [ "10-Q:0000319201-20-000057" ], "intangibles": [ "10-Q:0000319201-20-000057" ], "total_assets": [ "10-Q:0000319201-20-000057" ], "accounts_payable": [ "10-Q:0000319201-20-000057" ], "current_liabilities": [ "10-Q:0000319201-20-000057" ], "long_term_debt": [ "10-Q:0000319201-20-000057" ], "total_liabilities": [ "10-Q:0000319201-20-000057" ], "equity_parent": [ "10-Q:0000319201-20-000057" ], "nci": [ "10-Q:0000319201-20-000057" ], "equity_total": [ "10-Q:0000319201-20-000057" ], "liabilities_and_equity": [ "10-Q:0000319201-20-000057" ], "retained_earnings": [ "10-Q:0000319201-20-000057" ], "accrued_taxes_current": [ "10-Q:0000319201-20-000057" ], "operating_lease_liability": [ "10-Q:0000319201-20-000057" ], "operating_lease_liability_current": [ "10-Q:0000319201-20-000057" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-20-000057" ], "operating_lease_discount_rate": [ "10-Q:0000319201-20-000057" ], "operating_lease_payments_y1": [ "10-Q:0000319201-20-000057" ], "operating_lease_payments_total": [ "10-Q:0000319201-20-000057" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-20-000057" ], "debt_maturity_y4": [ "10-Q:0000319201-20-000057" ], "debt_maturity_y5": [ "10-Q:0000319201-20-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2020-12-31", "values": { "cash": 1431466000.0, "short_term_investments": 865064000.0, "receivables": 1219189000.0, "inventory": 1420618000.0, "current_assets": 5222954000.0, "ppe_net": 594185000.0, "goodwill": 2045445000.0, "intangibles": 1289843000.0, "total_assets": 9814644000.0, "accounts_payable": 262496000.0, "short_term_borrowings": 20000000.0, "debt_current": null, "current_liabilities": 2020112000.0, "long_term_debt": 3441465000.0, "total_liabilities": 6864338000.0, "temporary_equity": null, "equity_parent": 2935182000.0, "nci": 15124000.0, "equity_total": 2950306000.0, "liabilities_and_equity": 9814644000.0, "shares_outstanding": null, "retained_earnings": 903696000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 116091000.0, "commercial_paper": null, "operating_lease_liability": 105663000.0, "operating_lease_liability_current": 31220000.0, "operating_lease_liability_noncurrent": 74443000.0, "operating_lease_discount_rate": 0.018, "operating_lease_payments_y1": 28811000.0, "operating_lease_payments_total": 110948000.0, "operating_lease_imputed_interest": 5285000.0, "debt_maturity_y1": 20000000.0, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 1250000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 2200000000.0 }, "sources": [ "10-Q:0000319201-21-000008" ], "value_sources": { "cash": [ "10-Q:0000319201-21-000008" ], "short_term_investments": [ "10-Q:0000319201-21-000008" ], "receivables": [ "10-Q:0000319201-21-000008" ], "inventory": [ "10-Q:0000319201-21-000008" ], "current_assets": [ "10-Q:0000319201-21-000008" ], "ppe_net": [ "10-Q:0000319201-21-000008" ], "goodwill": [ "10-Q:0000319201-21-000008" ], "intangibles": [ "10-Q:0000319201-21-000008" ], "total_assets": [ "10-Q:0000319201-21-000008" ], "accounts_payable": [ "10-Q:0000319201-21-000008" ], "short_term_borrowings": [ "10-Q:0000319201-21-000008" ], "current_liabilities": [ "10-Q:0000319201-21-000008" ], "long_term_debt": [ "10-Q:0000319201-21-000008" ], "total_liabilities": [ "10-Q:0000319201-21-000008" ], "equity_parent": [ "10-Q:0000319201-21-000008" ], "nci": [ "10-Q:0000319201-21-000008" ], "equity_total": [ "10-Q:0000319201-21-000008" ], "liabilities_and_equity": [ "10-Q:0000319201-21-000008" ], "retained_earnings": [ "10-Q:0000319201-21-000008" ], "accrued_taxes_current": [ "10-Q:0000319201-21-000008" ], "operating_lease_liability": [ "10-Q:0000319201-21-000008" ], "operating_lease_liability_current": [ "10-Q:0000319201-21-000008" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-21-000008" ], "operating_lease_discount_rate": [ "10-Q:0000319201-21-000008" ], "operating_lease_payments_y1": [ "10-Q:0000319201-21-000008" ], "operating_lease_payments_total": [ "10-Q:0000319201-21-000008" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-21-000008" ], "debt_maturity_y1": [ "10-Q:0000319201-21-000008" ], "debt_maturity_y4": [ "10-Q:0000319201-21-000008" ], "debt_maturity_after_y5": [ "10-Q:0000319201-21-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-03-31", "values": { "cash": 1452150000.0, "short_term_investments": 990575000.0, "receivables": 1201991000.0, "inventory": 1450588000.0, "current_assets": 5405165000.0, "ppe_net": 628438000.0, "goodwill": 2011187000.0, "intangibles": 1237589000.0, "total_assets": 9939240000.0, "accounts_payable": 295111000.0, "short_term_borrowings": 20000000.0, "debt_current": null, "current_liabilities": 2029466000.0, "long_term_debt": 3422097000.0, "total_liabilities": 6826376000.0, "temporary_equity": null, "equity_parent": 3114856000.0, "nci": -1992000.0, "equity_total": 3112864000.0, "liabilities_and_equity": 9939240000.0, "shares_outstanding": null, "retained_earnings": 1070124000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 76489000.0, "commercial_paper": null, "operating_lease_liability": 102142000.0, "operating_lease_liability_current": 31485000.0, "operating_lease_liability_noncurrent": 70657000.0, "operating_lease_discount_rate": 0.0174, "operating_lease_payments_y1": 31186000.0, "operating_lease_payments_total": 106945000.0, "operating_lease_imputed_interest": 4803000.0, "debt_maturity_y1": 20000000.0, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": 1250000000.0, "debt_maturity_y5": null, "debt_maturity_after_y5": 2200000000.0 }, "sources": [ "10-Q:0000319201-21-000017" ], "value_sources": { "cash": [ "10-Q:0000319201-21-000017" ], "short_term_investments": [ "10-Q:0000319201-21-000017" ], "receivables": [ "10-Q:0000319201-21-000017" ], "inventory": [ "10-Q:0000319201-21-000017" ], "current_assets": [ "10-Q:0000319201-21-000017" ], "ppe_net": [ "10-Q:0000319201-21-000017" ], "goodwill": [ "10-Q:0000319201-21-000017" ], "intangibles": [ "10-Q:0000319201-21-000017" ], "total_assets": [ "10-Q:0000319201-21-000017" ], "accounts_payable": [ "10-Q:0000319201-21-000017" ], "short_term_borrowings": [ "10-Q:0000319201-21-000017" ], "current_liabilities": [ "10-Q:0000319201-21-000017" ], "long_term_debt": [ "10-Q:0000319201-21-000017" ], "total_liabilities": [ "10-Q:0000319201-21-000017" ], "equity_parent": [ "10-Q:0000319201-21-000017" ], "nci": [ "10-Q:0000319201-21-000017" ], "equity_total": [ "10-Q:0000319201-21-000017" ], "liabilities_and_equity": [ "10-Q:0000319201-21-000017" ], "retained_earnings": [ "10-Q:0000319201-21-000017" ], "accrued_taxes_current": [ "10-Q:0000319201-21-000017" ], "operating_lease_liability": [ "10-Q:0000319201-21-000017" ], "operating_lease_liability_current": [ "10-Q:0000319201-21-000017" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-21-000017" ], "operating_lease_discount_rate": [ "10-Q:0000319201-21-000017" ], "operating_lease_payments_y1": [ "10-Q:0000319201-21-000017" ], "operating_lease_payments_total": [ "10-Q:0000319201-21-000017" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-21-000017" ], "debt_maturity_y1": [ "10-Q:0000319201-21-000017" ], "debt_maturity_y4": [ "10-Q:0000319201-21-000017" ], "debt_maturity_after_y5": [ "10-Q:0000319201-21-000017" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-06-30", "values": { "cash": 1434610000.0, "short_term_investments": null, "receivables": 1305479000.0, "inventory": 1575380000.0, "current_assets": 5696248000.0, "ppe_net": 663027000.0, "goodwill": 2011172000.0, "intangibles": 1185311000.0, "total_assets": 10271124000.0, "accounts_payable": 342083000.0, "short_term_borrowings": 20000000.0, "debt_current": null, "current_liabilities": 2103227000.0, "long_term_debt": null, "total_liabilities": 6895482000.0, "temporary_equity": null, "equity_parent": 3377554000.0, "nci": -1912000.0, "equity_total": 3375642000.0, "liabilities_and_equity": 10271124000.0, "shares_outstanding": 152776000.0, "retained_earnings": 1277123000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 87320000.0, "commercial_paper": null, "operating_lease_liability": 103061000.0, "operating_lease_liability_current": 32322000.0, "operating_lease_liability_noncurrent": 70739000.0, "operating_lease_discount_rate": 0.0164, "operating_lease_payments_y1": 33759000.0, "operating_lease_payments_total": 107557000.0, "operating_lease_imputed_interest": 4496000.0, "debt_maturity_y1": 20000000.0, "debt_maturity_y2": null, "debt_maturity_y3": 1250000000.0, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0000319201-21-000029", "10-K:0000319201-22-000023" ], "value_sources": { "cash": [ "10-K:0000319201-22-000023" ], "receivables": [ "10-K:0000319201-22-000023" ], "inventory": [ "10-K:0000319201-22-000023" ], "current_assets": [ "10-K:0000319201-22-000023" ], "ppe_net": [ "10-K:0000319201-22-000023" ], "goodwill": [ "10-K:0000319201-22-000023" ], "intangibles": [ "10-K:0000319201-22-000023" ], "total_assets": [ "10-K:0000319201-22-000023" ], "accounts_payable": [ "10-K:0000319201-22-000023" ], "short_term_borrowings": [ "10-K:0000319201-22-000023" ], "current_liabilities": [ "10-K:0000319201-22-000023" ], "total_liabilities": [ "10-K:0000319201-22-000023" ], "equity_parent": [ "10-K:0000319201-22-000023" ], "nci": [ "10-K:0000319201-22-000023" ], "equity_total": [ "10-K:0000319201-22-000023" ], "liabilities_and_equity": [ "10-K:0000319201-22-000023" ], "shares_outstanding": [ "10-K:0000319201-22-000023" ], "retained_earnings": [ "10-K:0000319201-22-000023" ], "preferred_stock": [ "10-K:0000319201-22-000023" ], "accrued_taxes_current": [ "10-K:0000319201-22-000023" ], "operating_lease_liability": [ "10-K:0000319201-21-000029" ], "operating_lease_liability_current": [ "10-K:0000319201-22-000023" ], "operating_lease_liability_noncurrent": [ "10-K:0000319201-22-000023" ], "operating_lease_discount_rate": [ "10-K:0000319201-22-000023" ], "operating_lease_payments_y1": [ "10-K:0000319201-21-000029" ], "operating_lease_payments_total": [ "10-K:0000319201-21-000029" ], "operating_lease_imputed_interest": [ "10-K:0000319201-21-000029" ], "debt_maturity_y1": [ "10-K:0000319201-21-000029" ], "debt_maturity_y3": [ "10-K:0000319201-21-000029" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2021-09-30", "values": { "cash": 1509564000.0, "short_term_investments": null, "receivables": 1463974000.0, "inventory": 1715339000.0, "current_assets": 6144672000.0, "ppe_net": 698547000.0, "goodwill": 2041338000.0, "intangibles": 1157535000.0, "total_assets": 11146477000.0, "accounts_payable": 380827000.0, "short_term_borrowings": 20000000.0, "debt_current": null, "current_liabilities": 2523010000.0, "long_term_debt": null, "total_liabilities": 7287391000.0, "temporary_equity": null, "equity_parent": 3860930000.0, "nci": -1844000.0, "equity_total": 3859086000.0, "liabilities_and_equity": 11146477000.0, "shares_outstanding": null, "retained_earnings": 1801268000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 162494000.0, "commercial_paper": null, "operating_lease_liability": 98886000.0, "operating_lease_liability_current": 32946000.0, "operating_lease_liability_noncurrent": 65940000.0, "operating_lease_discount_rate": 0.016, "operating_lease_payments_y1": 26059000.0, "operating_lease_payments_total": 103020000.0, "operating_lease_imputed_interest": 4134000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": 1250000000.0, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000319201-21-000037" ], "value_sources": { "cash": [ "10-Q:0000319201-21-000037" ], "receivables": [ "10-Q:0000319201-21-000037" ], "inventory": [ "10-Q:0000319201-21-000037" ], "current_assets": [ "10-Q:0000319201-21-000037" ], "ppe_net": [ "10-Q:0000319201-21-000037" ], "goodwill": [ "10-Q:0000319201-21-000037" ], "intangibles": [ "10-Q:0000319201-21-000037" ], "total_assets": [ "10-Q:0000319201-21-000037" ], "accounts_payable": [ "10-Q:0000319201-21-000037" ], "short_term_borrowings": [ "10-Q:0000319201-21-000037" ], "current_liabilities": [ "10-Q:0000319201-21-000037" ], "total_liabilities": [ "10-Q:0000319201-21-000037" ], "equity_parent": [ "10-Q:0000319201-21-000037" ], "nci": [ "10-Q:0000319201-21-000037" ], "equity_total": [ "10-Q:0000319201-21-000037" ], "liabilities_and_equity": [ "10-Q:0000319201-21-000037" ], "retained_earnings": [ "10-Q:0000319201-21-000037" ], "accrued_taxes_current": [ "10-Q:0000319201-21-000037" ], "operating_lease_liability": [ "10-Q:0000319201-21-000037" ], "operating_lease_liability_current": [ "10-Q:0000319201-21-000037" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-21-000037" ], "operating_lease_discount_rate": [ "10-Q:0000319201-21-000037" ], "operating_lease_payments_y1": [ "10-Q:0000319201-21-000037" ], "operating_lease_payments_total": [ "10-Q:0000319201-21-000037" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-21-000037" ], "debt_maturity_y3": [ "10-Q:0000319201-21-000037" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2021-12-31", "values": { "cash": 1657057000.0, "short_term_investments": null, "receivables": 1728376000.0, "inventory": 1829412000.0, "current_assets": 6701475000.0, "ppe_net": 717178000.0, "goodwill": 2042794000.0, "intangibles": 1104991000.0, "total_assets": 11680237000.0, "accounts_payable": 379875000.0, "short_term_borrowings": 20000000.0, "debt_current": null, "current_liabilities": 2776098000.0, "long_term_debt": null, "total_liabilities": 7633481000.0, "temporary_equity": null, "equity_parent": 4048527000.0, "nci": -1771000.0, "equity_total": 4046756000.0, "liabilities_and_equity": 11680237000.0, "shares_outstanding": null, "retained_earnings": 1943981000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 125535000.0, "commercial_paper": null, "operating_lease_liability": 95020000.0, "operating_lease_liability_current": 32467000.0, "operating_lease_liability_noncurrent": 62553000.0, "operating_lease_discount_rate": 0.0162, "operating_lease_payments_y1": 27797000.0, "operating_lease_payments_total": 98935000.0, "operating_lease_imputed_interest": 3915000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": 1250000000.0, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000319201-22-000006" ], "value_sources": { "cash": [ "10-Q:0000319201-22-000006" ], "receivables": [ "10-Q:0000319201-22-000006" ], "inventory": [ "10-Q:0000319201-22-000006" ], "current_assets": [ "10-Q:0000319201-22-000006" ], "ppe_net": [ "10-Q:0000319201-22-000006" ], "goodwill": [ "10-Q:0000319201-22-000006" ], "intangibles": [ "10-Q:0000319201-22-000006" ], "total_assets": [ "10-Q:0000319201-22-000006" ], "accounts_payable": [ "10-Q:0000319201-22-000006" ], "short_term_borrowings": [ "10-Q:0000319201-22-000006" ], "current_liabilities": [ "10-Q:0000319201-22-000006" ], "total_liabilities": [ "10-Q:0000319201-22-000006" ], "equity_parent": [ "10-Q:0000319201-22-000006" ], "nci": [ "10-Q:0000319201-22-000006" ], "equity_total": [ "10-Q:0000319201-22-000006" ], "liabilities_and_equity": [ "10-Q:0000319201-22-000006" ], "retained_earnings": [ "10-Q:0000319201-22-000006" ], "accrued_taxes_current": [ "10-Q:0000319201-22-000006" ], "operating_lease_liability": [ "10-Q:0000319201-22-000006" ], "operating_lease_liability_current": [ "10-Q:0000319201-22-000006" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-22-000006" ], "operating_lease_discount_rate": [ "10-Q:0000319201-22-000006" ], "operating_lease_payments_y1": [ "10-Q:0000319201-22-000006" ], "operating_lease_payments_total": [ "10-Q:0000319201-22-000006" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-22-000006" ], "debt_maturity_y3": [ "10-Q:0000319201-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-03-31", "values": { "cash": 1415172000.0, "short_term_investments": null, "receivables": 1618867000.0, "inventory": 1982297000.0, "current_assets": 6582717000.0, "ppe_net": 808874000.0, "goodwill": 2314471000.0, "intangibles": 1255672000.0, "total_assets": 12017812000.0, "accounts_payable": 424128000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 2828983000.0, "long_term_debt": null, "total_liabilities": 7939188000.0, "temporary_equity": null, "equity_parent": 4080307000.0, "nci": -1683000.0, "equity_total": 4078624000.0, "liabilities_and_equity": 12017812000.0, "shares_outstanding": null, "retained_earnings": 1972611000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 120803000.0, "commercial_paper": null, "operating_lease_liability": 93211000.0, "operating_lease_liability_current": 31158000.0, "operating_lease_liability_noncurrent": 62053000.0, "operating_lease_discount_rate": 0.0158, "operating_lease_payments_y1": 29251000.0, "operating_lease_payments_total": 97008000.0, "operating_lease_imputed_interest": 3797000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": 1250000000.0, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0000319201-22-000012" ], "value_sources": { "cash": [ "10-Q:0000319201-22-000012" ], "receivables": [ "10-Q:0000319201-22-000012" ], "inventory": [ "10-Q:0000319201-22-000012" ], "current_assets": [ "10-Q:0000319201-22-000012" ], "ppe_net": [ "10-Q:0000319201-22-000012" ], "goodwill": [ "10-Q:0000319201-22-000012" ], "intangibles": [ "10-Q:0000319201-22-000012" ], "total_assets": [ "10-Q:0000319201-22-000012" ], "accounts_payable": [ "10-Q:0000319201-22-000012" ], "short_term_borrowings": [ "10-Q:0000319201-22-000012" ], "current_liabilities": [ "10-Q:0000319201-22-000012" ], "total_liabilities": [ "10-Q:0000319201-22-000012" ], "equity_parent": [ "10-Q:0000319201-22-000012" ], "nci": [ "10-Q:0000319201-22-000012" ], "equity_total": [ "10-Q:0000319201-22-000012" ], "liabilities_and_equity": [ "10-Q:0000319201-22-000012" ], "retained_earnings": [ "10-Q:0000319201-22-000012" ], "accrued_taxes_current": [ "10-Q:0000319201-22-000012" ], "operating_lease_liability": [ "10-Q:0000319201-22-000012" ], "operating_lease_liability_current": [ "10-Q:0000319201-22-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-22-000012" ], "operating_lease_discount_rate": [ "10-Q:0000319201-22-000012" ], "operating_lease_payments_y1": [ "10-Q:0000319201-22-000012" ], "operating_lease_payments_total": [ "10-Q:0000319201-22-000012" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-22-000012" ], "debt_maturity_y3": [ "10-Q:0000319201-22-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-06-30", "values": { "cash": 1584908000.0, "short_term_investments": null, "receivables": 1811877000.0, "inventory": 2146889000.0, "current_assets": 7168911000.0, "ppe_net": 849929000.0, "goodwill": 2320049000.0, "intangibles": 1194414000.0, "total_assets": 12597088000.0, "accounts_payable": 443338000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 2871083000.0, "long_term_debt": null, "total_liabilities": 11197998000.0, "temporary_equity": null, "equity_parent": 1401351000.0, "nci": -2261000.0, "equity_total": 1399090000.0, "liabilities_and_equity": 12597088000.0, "shares_outstanding": 141804000.0, "retained_earnings": 366882000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 126964000.0, "commercial_paper": null, "operating_lease_liability": 113587000.0, "operating_lease_liability_current": 32218000.0, "operating_lease_liability_noncurrent": 81369000.0, "operating_lease_discount_rate": 0.0218, "operating_lease_payments_y1": 34305000.0, "operating_lease_payments_total": 120704000.0, "operating_lease_imputed_interest": 7117000.0, "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:0000319201-22-000023", "10-K:0000319201-23-000031" ], "value_sources": { "cash": [ "10-K:0000319201-23-000031" ], "receivables": [ "10-K:0000319201-23-000031" ], "inventory": [ "10-K:0000319201-23-000031" ], "current_assets": [ "10-K:0000319201-23-000031" ], "ppe_net": [ "10-K:0000319201-23-000031" ], "goodwill": [ "10-K:0000319201-23-000031" ], "intangibles": [ "10-K:0000319201-23-000031" ], "total_assets": [ "10-K:0000319201-23-000031" ], "accounts_payable": [ "10-K:0000319201-23-000031" ], "short_term_borrowings": [ "10-K:0000319201-22-000023" ], "current_liabilities": [ "10-K:0000319201-23-000031" ], "total_liabilities": [ "10-K:0000319201-23-000031" ], "equity_parent": [ "10-K:0000319201-23-000031" ], "nci": [ "10-K:0000319201-23-000031" ], "equity_total": [ "10-K:0000319201-23-000031" ], "liabilities_and_equity": [ "10-K:0000319201-23-000031" ], "shares_outstanding": [ "10-K:0000319201-23-000031" ], "retained_earnings": [ "10-K:0000319201-23-000031" ], "preferred_stock": [ "10-K:0000319201-23-000031" ], "accrued_taxes_current": [ "10-K:0000319201-23-000031" ], "operating_lease_liability": [ "10-K:0000319201-22-000023" ], "operating_lease_liability_current": [ "10-K:0000319201-23-000031" ], "operating_lease_liability_noncurrent": [ "10-K:0000319201-23-000031" ], "operating_lease_discount_rate": [ "10-K:0000319201-23-000031" ], "operating_lease_payments_y1": [ "10-K:0000319201-22-000023" ], "operating_lease_payments_total": [ "10-K:0000319201-22-000023" ], "operating_lease_imputed_interest": [ "10-K:0000319201-22-000023" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2022-09-30", "values": { "cash": 1819280000.0, "short_term_investments": null, "receivables": 1857320000.0, "inventory": 2408325000.0, "current_assets": 7643939000.0, "ppe_net": 913002000.0, "goodwill": 2278827000.0, "intangibles": 1131445000.0, "total_assets": 13123652000.0, "accounts_payable": 479707000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3139364000.0, "long_term_debt": null, "total_liabilities": 11021578000.0, "temporary_equity": null, "equity_parent": 2102074000.0, "nci": 0.0, "equity_total": 2102074000.0, "liabilities_and_equity": 13123652000.0, "shares_outstanding": null, "retained_earnings": 1118967000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 278400000.0, "commercial_paper": null, "operating_lease_liability": 110490000.0, "operating_lease_liability_current": 30701000.0, "operating_lease_liability_noncurrent": 79789000.0, "operating_lease_discount_rate": 0.023, "operating_lease_payments_y1": 27028000.0, "operating_lease_payments_total": 117544000.0, "operating_lease_imputed_interest": 7054000.0, "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-Q:0001628280-22-027311" ], "value_sources": { "cash": [ "10-Q:0001628280-22-027311" ], "receivables": [ "10-Q:0001628280-22-027311" ], "inventory": [ "10-Q:0001628280-22-027311" ], "current_assets": [ "10-Q:0001628280-22-027311" ], "ppe_net": [ "10-Q:0001628280-22-027311" ], "goodwill": [ "10-Q:0001628280-22-027311" ], "intangibles": [ "10-Q:0001628280-22-027311" ], "total_assets": [ "10-Q:0001628280-22-027311" ], "accounts_payable": [ "10-Q:0001628280-22-027311" ], "current_liabilities": [ "10-Q:0001628280-22-027311" ], "total_liabilities": [ "10-Q:0001628280-22-027311" ], "equity_parent": [ "10-Q:0001628280-22-027311" ], "nci": [ "10-Q:0001628280-22-027311" ], "equity_total": [ "10-Q:0001628280-22-027311" ], "liabilities_and_equity": [ "10-Q:0001628280-22-027311" ], "retained_earnings": [ "10-Q:0001628280-22-027311" ], "accrued_taxes_current": [ "10-Q:0001628280-22-027311" ], "operating_lease_liability": [ "10-Q:0001628280-22-027311" ], "operating_lease_liability_current": [ "10-Q:0001628280-22-027311" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-22-027311" ], "operating_lease_discount_rate": [ "10-Q:0001628280-22-027311" ], "operating_lease_payments_y1": [ "10-Q:0001628280-22-027311" ], "operating_lease_payments_total": [ "10-Q:0001628280-22-027311" ], "operating_lease_imputed_interest": [ "10-Q:0001628280-22-027311" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2022-12-31", "values": { "cash": 1571477000.0, "short_term_investments": null, "receivables": 2282925000.0, "inventory": 2535375000.0, "current_assets": 8132582000.0, "ppe_net": 964813000.0, "goodwill": 2278809000.0, "intangibles": 1065091000.0, "total_assets": 13729074000.0, "accounts_payable": 530407000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3482501000.0, "long_term_debt": null, "total_liabilities": 11125814000.0, "temporary_equity": null, "equity_parent": 2603260000.0, "nci": 0.0, "equity_total": 2603260000.0, "liabilities_and_equity": 13729074000.0, "shares_outstanding": null, "retained_earnings": 670002000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 225011000.0, "commercial_paper": null, "operating_lease_liability": 112611000.0, "operating_lease_liability_current": 31591000.0, "operating_lease_liability_noncurrent": 81020000.0, "operating_lease_discount_rate": 0.0246, "operating_lease_payments_y1": 30471000.0, "operating_lease_payments_total": 119881000.0, "operating_lease_imputed_interest": 7270000.0, "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-Q:0000319201-23-000010" ], "value_sources": { "cash": [ "10-Q:0000319201-23-000010" ], "receivables": [ "10-Q:0000319201-23-000010" ], "inventory": [ "10-Q:0000319201-23-000010" ], "current_assets": [ "10-Q:0000319201-23-000010" ], "ppe_net": [ "10-Q:0000319201-23-000010" ], "goodwill": [ "10-Q:0000319201-23-000010" ], "intangibles": [ "10-Q:0000319201-23-000010" ], "total_assets": [ "10-Q:0000319201-23-000010" ], "accounts_payable": [ "10-Q:0000319201-23-000010" ], "current_liabilities": [ "10-Q:0000319201-23-000010" ], "total_liabilities": [ "10-Q:0000319201-23-000010" ], "equity_parent": [ "10-Q:0000319201-23-000010" ], "nci": [ "10-Q:0000319201-23-000010" ], "equity_total": [ "10-Q:0000319201-23-000010" ], "liabilities_and_equity": [ "10-Q:0000319201-23-000010" ], "retained_earnings": [ "10-Q:0000319201-23-000010" ], "accrued_taxes_current": [ "10-Q:0000319201-23-000010" ], "operating_lease_liability": [ "10-Q:0000319201-23-000010" ], "operating_lease_liability_current": [ "10-Q:0000319201-23-000010" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-23-000010" ], "operating_lease_discount_rate": [ "10-Q:0000319201-23-000010" ], "operating_lease_payments_y1": [ "10-Q:0000319201-23-000010" ], "operating_lease_payments_total": [ "10-Q:0000319201-23-000010" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-23-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-03-31", "values": { "cash": 1568513000.0, "short_term_investments": null, "receivables": 1940067000.0, "inventory": 2749743000.0, "current_assets": 8018750000.0, "ppe_net": 984271000.0, "goodwill": 2278817000.0, "intangibles": 999958000.0, "total_assets": 13683549000.0, "accounts_payable": 410885000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3418521000.0, "long_term_debt": null, "total_liabilities": 11000768000.0, "temporary_equity": null, "equity_parent": 2682781000.0, "nci": 0.0, "equity_total": 2682781000.0, "liabilities_and_equity": 13683549000.0, "shares_outstanding": null, "retained_earnings": 721299000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 313317000.0, "commercial_paper": null, "operating_lease_liability": 171333000.0, "operating_lease_liability_current": 33522000.0, "operating_lease_liability_noncurrent": 137811000.0, "operating_lease_discount_rate": 0.0326, "operating_lease_payments_y1": 33605000.0, "operating_lease_payments_total": 197381000.0, "operating_lease_imputed_interest": 26048000.0, "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-Q:0000319201-23-000020" ], "value_sources": { "cash": [ "10-Q:0000319201-23-000020" ], "receivables": [ "10-Q:0000319201-23-000020" ], "inventory": [ "10-Q:0000319201-23-000020" ], "current_assets": [ "10-Q:0000319201-23-000020" ], "ppe_net": [ "10-Q:0000319201-23-000020" ], "goodwill": [ "10-Q:0000319201-23-000020" ], "intangibles": [ "10-Q:0000319201-23-000020" ], "total_assets": [ "10-Q:0000319201-23-000020" ], "accounts_payable": [ "10-Q:0000319201-23-000020" ], "current_liabilities": [ "10-Q:0000319201-23-000020" ], "total_liabilities": [ "10-Q:0000319201-23-000020" ], "equity_parent": [ "10-Q:0000319201-23-000020" ], "nci": [ "10-Q:0000319201-23-000020" ], "equity_total": [ "10-Q:0000319201-23-000020" ], "liabilities_and_equity": [ "10-Q:0000319201-23-000020" ], "retained_earnings": [ "10-Q:0000319201-23-000020" ], "accrued_taxes_current": [ "10-Q:0000319201-23-000020" ], "operating_lease_liability": [ "10-Q:0000319201-23-000020" ], "operating_lease_liability_current": [ "10-Q:0000319201-23-000020" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-23-000020" ], "operating_lease_discount_rate": [ "10-Q:0000319201-23-000020" ], "operating_lease_payments_y1": [ "10-Q:0000319201-23-000020" ], "operating_lease_payments_total": [ "10-Q:0000319201-23-000020" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-23-000020" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-06-30", "values": { "cash": 1927865000.0, "short_term_investments": null, "receivables": 1753361000.0, "inventory": 2876784000.0, "current_assets": 8372032000.0, "ppe_net": 1031841000.0, "goodwill": 2278820000.0, "intangibles": 935303000.0, "total_assets": 14072357000.0, "accounts_payable": 371026000.0, "short_term_borrowings": 0.0, "debt_current": 0.0, "current_liabilities": 3742842000.0, "long_term_debt": null, "total_liabilities": 11152604000.0, "temporary_equity": null, "equity_parent": 2919753000.0, "nci": 0.0, "equity_total": 2919753000.0, "liabilities_and_equity": 14072357000.0, "shares_outstanding": 136750000.0, "retained_earnings": 848431000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 383012000.0, "commercial_paper": null, "operating_lease_liability": 172396000.0, "operating_lease_liability_current": 34042000.0, "operating_lease_liability_noncurrent": 138354000.0, "operating_lease_discount_rate": 0.0336, "operating_lease_payments_y1": 38042000.0, "operating_lease_payments_total": 198352000.0, "operating_lease_imputed_interest": 25956000.0, "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:0000319201-23-000031", "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "value_sources": { "cash": [ "10-K:0000319201-24-000021" ], "receivables": [ "10-K:0000319201-24-000021" ], "inventory": [ "10-K:0000319201-24-000021" ], "current_assets": [ "10-K:0000319201-24-000021" ], "ppe_net": [ "10-K:0000319201-24-000021" ], "goodwill": [ "10-K:0000319201-24-000021" ], "intangibles": [ "10-K:0000319201-24-000021" ], "total_assets": [ "10-K:0000319201-24-000021" ], "accounts_payable": [ "10-K:0000319201-24-000021" ], "short_term_borrowings": [ "10-Q:0000319201-24-000012" ], "debt_current": [ "10-K:0000319201-24-000021" ], "current_liabilities": [ "10-K:0000319201-24-000021" ], "total_liabilities": [ "10-K:0000319201-24-000021" ], "equity_parent": [ "10-K:0000319201-24-000021" ], "nci": [ "10-K:0000319201-23-000031" ], "equity_total": [ "10-K:0000319201-24-000021" ], "liabilities_and_equity": [ "10-K:0000319201-24-000021" ], "shares_outstanding": [ "10-K:0000319201-24-000021" ], "retained_earnings": [ "10-K:0000319201-24-000021" ], "preferred_stock": [ "10-K:0000319201-24-000021" ], "accrued_taxes_current": [ "10-K:0000319201-24-000021" ], "operating_lease_liability": [ "10-K:0000319201-23-000031" ], "operating_lease_liability_current": [ "10-K:0000319201-24-000021" ], "operating_lease_liability_noncurrent": [ "10-K:0000319201-24-000021" ], "operating_lease_discount_rate": [ "10-K:0000319201-24-000021" ], "operating_lease_payments_y1": [ "10-K:0000319201-23-000031" ], "operating_lease_payments_total": [ "10-K:0000319201-23-000031" ], "operating_lease_imputed_interest": [ "10-K:0000319201-23-000031" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2023-09-30", "values": { "cash": 1711570000.0, "short_term_investments": null, "receivables": 1630746000.0, "inventory": 3007705000.0, "current_assets": 8430791000.0, "ppe_net": 1059925000.0, "goodwill": 2278805000.0, "intangibles": 871999000.0, "total_assets": 14136841000.0, "accounts_payable": 363662000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3817743000.0, "long_term_debt": null, "total_liabilities": 11146624000.0, "temporary_equity": null, "equity_parent": null, "nci": null, "equity_total": 2990217000.0, "liabilities_and_equity": 14136841000.0, "shares_outstanding": null, "retained_earnings": 966179000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 517768000.0, "commercial_paper": null, "operating_lease_liability": 174196000.0, "operating_lease_liability_current": 35514000.0, "operating_lease_liability_noncurrent": 138682000.0, "operating_lease_discount_rate": 0.0343, "operating_lease_payments_y1": 37843000.0, "operating_lease_payments_total": 199683000.0, "operating_lease_imputed_interest": 25487000.0, "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-Q:0000319201-23-000039" ], "value_sources": { "cash": [ "10-Q:0000319201-23-000039" ], "receivables": [ "10-Q:0000319201-23-000039" ], "inventory": [ "10-Q:0000319201-23-000039" ], "current_assets": [ "10-Q:0000319201-23-000039" ], "ppe_net": [ "10-Q:0000319201-23-000039" ], "goodwill": [ "10-Q:0000319201-23-000039" ], "intangibles": [ "10-Q:0000319201-23-000039" ], "total_assets": [ "10-Q:0000319201-23-000039" ], "accounts_payable": [ "10-Q:0000319201-23-000039" ], "current_liabilities": [ "10-Q:0000319201-23-000039" ], "total_liabilities": [ "10-Q:0000319201-23-000039" ], "equity_total": [ "10-Q:0000319201-23-000039" ], "liabilities_and_equity": [ "10-Q:0000319201-23-000039" ], "retained_earnings": [ "10-Q:0000319201-23-000039" ], "accrued_taxes_current": [ "10-Q:0000319201-23-000039" ], "operating_lease_liability": [ "10-Q:0000319201-23-000039" ], "operating_lease_liability_current": [ "10-Q:0000319201-23-000039" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-23-000039" ], "operating_lease_discount_rate": [ "10-Q:0000319201-23-000039" ], "operating_lease_payments_y1": [ "10-Q:0000319201-23-000039" ], "operating_lease_payments_total": [ "10-Q:0000319201-23-000039" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-23-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2023-12-31", "values": { "cash": 1665054000.0, "short_term_investments": null, "receivables": 1843878000.0, "inventory": 3038628000.0, "current_assets": 8748721000.0, "ppe_net": 1088824000.0, "goodwill": 2086204000.0, "intangibles": 786233000.0, "total_assets": 14280501000.0, "accounts_payable": 376671000.0, "short_term_borrowings": 749842000.0, "debt_current": null, "current_liabilities": 4570997000.0, "long_term_debt": null, "total_liabilities": 11236790000.0, "temporary_equity": null, "equity_parent": 3043711000.0, "nci": null, "equity_total": 3043711000.0, "liabilities_and_equity": 14280501000.0, "shares_outstanding": null, "retained_earnings": 921466000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 164101000.0, "commercial_paper": null, "operating_lease_liability": 191479000.0, "operating_lease_liability_current": 35439000.0, "operating_lease_liability_noncurrent": 156040000.0, "operating_lease_discount_rate": 0.0398, "operating_lease_payments_y1": 41758000.0, "operating_lease_payments_total": 225859000.0, "operating_lease_imputed_interest": 34380000.0, "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-Q:0000319201-24-000006" ], "value_sources": { "cash": [ "10-Q:0000319201-24-000006" ], "receivables": [ "10-Q:0000319201-24-000006" ], "inventory": [ "10-Q:0000319201-24-000006" ], "current_assets": [ "10-Q:0000319201-24-000006" ], "ppe_net": [ "10-Q:0000319201-24-000006" ], "goodwill": [ "10-Q:0000319201-24-000006" ], "intangibles": [ "10-Q:0000319201-24-000006" ], "total_assets": [ "10-Q:0000319201-24-000006" ], "accounts_payable": [ "10-Q:0000319201-24-000006" ], "short_term_borrowings": [ "10-Q:0000319201-24-000006" ], "current_liabilities": [ "10-Q:0000319201-24-000006" ], "total_liabilities": [ "10-Q:0000319201-24-000006" ], "equity_parent": [ "10-Q:0000319201-24-000006" ], "equity_total": [ "10-Q:0000319201-24-000006" ], "liabilities_and_equity": [ "10-Q:0000319201-24-000006" ], "retained_earnings": [ "10-Q:0000319201-24-000006" ], "accrued_taxes_current": [ "10-Q:0000319201-24-000006" ], "operating_lease_liability": [ "10-Q:0000319201-24-000006" ], "operating_lease_liability_current": [ "10-Q:0000319201-24-000006" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-24-000006" ], "operating_lease_discount_rate": [ "10-Q:0000319201-24-000006" ], "operating_lease_payments_y1": [ "10-Q:0000319201-24-000006" ], "operating_lease_payments_total": [ "10-Q:0000319201-24-000006" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-24-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-03-31", "values": { "cash": 1848167000.0, "short_term_investments": null, "receivables": 1625257000.0, "inventory": 3007053000.0, "current_assets": 9528082000.0, "ppe_net": 1106278000.0, "goodwill": 2015727000.0, "intangibles": 727601000.0, "total_assets": 14957289000.0, "accounts_payable": 354720000.0, "short_term_borrowings": 749889000.0, "debt_current": null, "current_liabilities": 4458538000.0, "long_term_debt": null, "total_liabilities": 11862404000.0, "temporary_equity": null, "equity_parent": 3094885000.0, "nci": null, "equity_total": 3094885000.0, "liabilities_and_equity": 14957289000.0, "shares_outstanding": null, "retained_earnings": 958904000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 84355000.0, "commercial_paper": null, "operating_lease_liability": 194772000.0, "operating_lease_liability_current": 36396000.0, "operating_lease_liability_noncurrent": 158376000.0, "operating_lease_discount_rate": 0.0424, "operating_lease_payments_y1": 44251000.0, "operating_lease_payments_total": 230990000.0, "operating_lease_imputed_interest": 36218000.0, "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-Q:0000319201-24-000012" ], "value_sources": { "cash": [ "10-Q:0000319201-24-000012" ], "receivables": [ "10-Q:0000319201-24-000012" ], "inventory": [ "10-Q:0000319201-24-000012" ], "current_assets": [ "10-Q:0000319201-24-000012" ], "ppe_net": [ "10-Q:0000319201-24-000012" ], "goodwill": [ "10-Q:0000319201-24-000012" ], "intangibles": [ "10-Q:0000319201-24-000012" ], "total_assets": [ "10-Q:0000319201-24-000012" ], "accounts_payable": [ "10-Q:0000319201-24-000012" ], "short_term_borrowings": [ "10-Q:0000319201-24-000012" ], "current_liabilities": [ "10-Q:0000319201-24-000012" ], "total_liabilities": [ "10-Q:0000319201-24-000012" ], "equity_parent": [ "10-Q:0000319201-24-000012" ], "equity_total": [ "10-Q:0000319201-24-000012" ], "liabilities_and_equity": [ "10-Q:0000319201-24-000012" ], "retained_earnings": [ "10-Q:0000319201-24-000012" ], "accrued_taxes_current": [ "10-Q:0000319201-24-000012" ], "operating_lease_liability": [ "10-Q:0000319201-24-000012" ], "operating_lease_liability_current": [ "10-Q:0000319201-24-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-24-000012" ], "operating_lease_discount_rate": [ "10-Q:0000319201-24-000012" ], "operating_lease_payments_y1": [ "10-Q:0000319201-24-000012" ], "operating_lease_payments_total": [ "10-Q:0000319201-24-000012" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-06-30", "values": { "cash": 1977129000.0, "short_term_investments": null, "receivables": 1833041000.0, "inventory": 3034781000.0, "current_assets": 10031144000.0, "ppe_net": 1109968000.0, "goodwill": 2015726000.0, "intangibles": 668764000.0, "total_assets": 15433566000.0, "accounts_payable": 359487000.0, "short_term_borrowings": null, "debt_current": 749936000.0, "current_liabilities": 4660774000.0, "long_term_debt": null, "total_liabilities": 12065238000.0, "temporary_equity": null, "equity_parent": 3368328000.0, "nci": null, "equity_total": 3368328000.0, "liabilities_and_equity": 15433566000.0, "shares_outstanding": 134425000.0, "retained_earnings": 1137270000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 146740000.0, "commercial_paper": null, "operating_lease_liability": 189508000.0, "operating_lease_liability_current": 36391000.0, "operating_lease_liability_noncurrent": 153117000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 43565000.0, "operating_lease_payments_total": 224171000.0, "operating_lease_imputed_interest": 34663000.0, "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:0000319201-24-000021", "10-K:0000319201-25-000024" ], "value_sources": { "cash": [ "10-K:0000319201-25-000024" ], "receivables": [ "10-K:0000319201-25-000024" ], "inventory": [ "10-K:0000319201-25-000024" ], "current_assets": [ "10-K:0000319201-25-000024" ], "ppe_net": [ "10-K:0000319201-25-000024" ], "goodwill": [ "10-K:0000319201-25-000024" ], "intangibles": [ "10-K:0000319201-25-000024" ], "total_assets": [ "10-K:0000319201-25-000024" ], "accounts_payable": [ "10-K:0000319201-25-000024" ], "debt_current": [ "10-K:0000319201-25-000024" ], "current_liabilities": [ "10-K:0000319201-25-000024" ], "total_liabilities": [ "10-K:0000319201-25-000024" ], "equity_parent": [ "10-K:0000319201-25-000024" ], "equity_total": [ "10-K:0000319201-25-000024" ], "liabilities_and_equity": [ "10-K:0000319201-25-000024" ], "shares_outstanding": [ "10-K:0000319201-25-000024" ], "retained_earnings": [ "10-K:0000319201-25-000024" ], "preferred_stock": [ "10-K:0000319201-25-000024" ], "accrued_taxes_current": [ "10-K:0000319201-25-000024" ], "operating_lease_liability": [ "10-K:0000319201-24-000021" ], "operating_lease_liability_current": [ "10-K:0000319201-25-000024" ], "operating_lease_liability_noncurrent": [ "10-K:0000319201-25-000024" ], "operating_lease_discount_rate": [ "10-K:0000319201-25-000024" ], "operating_lease_payments_y1": [ "10-K:0000319201-24-000021" ], "operating_lease_payments_total": [ "10-K:0000319201-24-000021" ], "operating_lease_imputed_interest": [ "10-K:0000319201-24-000021" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2024-09-30", "values": { "cash": 1977202000.0, "short_term_investments": null, "receivables": 1953156000.0, "inventory": 3109837000.0, "current_assets": 10228439000.0, "ppe_net": 1118312000.0, "goodwill": 2015721000.0, "intangibles": 612011000.0, "total_assets": 15681737000.0, "accounts_payable": 376505000.0, "short_term_borrowings": null, "debt_current": 749984000.0, "current_liabilities": 4798214000.0, "long_term_debt": null, "total_liabilities": 12122023000.0, "temporary_equity": null, "equity_parent": 3559714000.0, "nci": null, "equity_total": 3559714000.0, "liabilities_and_equity": 15681737000.0, "shares_outstanding": null, "retained_earnings": 1328166000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 347503000.0, "commercial_paper": null, "operating_lease_liability": 194739000.0, "operating_lease_liability_current": 40414000.0, "operating_lease_liability_noncurrent": 154325000.0, "operating_lease_discount_rate": 0.0422, "operating_lease_payments_y1": 44329000.0, "operating_lease_payments_total": 227862000.0, "operating_lease_imputed_interest": 33123000.0, "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-Q:0000319201-24-000027" ], "value_sources": { "cash": [ "10-Q:0000319201-24-000027" ], "receivables": [ "10-Q:0000319201-24-000027" ], "inventory": [ "10-Q:0000319201-24-000027" ], "current_assets": [ "10-Q:0000319201-24-000027" ], "ppe_net": [ "10-Q:0000319201-24-000027" ], "goodwill": [ "10-Q:0000319201-24-000027" ], "intangibles": [ "10-Q:0000319201-24-000027" ], "total_assets": [ "10-Q:0000319201-24-000027" ], "accounts_payable": [ "10-Q:0000319201-24-000027" ], "debt_current": [ "10-Q:0000319201-24-000027" ], "current_liabilities": [ "10-Q:0000319201-24-000027" ], "total_liabilities": [ "10-Q:0000319201-24-000027" ], "equity_parent": [ "10-Q:0000319201-24-000027" ], "equity_total": [ "10-Q:0000319201-24-000027" ], "liabilities_and_equity": [ "10-Q:0000319201-24-000027" ], "retained_earnings": [ "10-Q:0000319201-24-000027" ], "accrued_taxes_current": [ "10-Q:0000319201-24-000027" ], "operating_lease_liability": [ "10-Q:0000319201-24-000027" ], "operating_lease_liability_current": [ "10-Q:0000319201-24-000027" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-24-000027" ], "operating_lease_discount_rate": [ "10-Q:0000319201-24-000027" ], "operating_lease_payments_y1": [ "10-Q:0000319201-24-000027" ], "operating_lease_payments_total": [ "10-Q:0000319201-24-000027" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-24-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2024-12-31", "values": { "cash": 1838278000.0, "short_term_investments": null, "receivables": 2334977000.0, "inventory": 3046340000.0, "current_assets": 9772604000.0, "ppe_net": 1173928000.0, "goodwill": 1785297000.0, "intangibles": 548645000.0, "total_assets": 15001696000.0, "accounts_payable": 432891000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 4138258000.0, "long_term_debt": null, "total_liabilities": 11417147000.0, "temporary_equity": null, "equity_parent": 3584549000.0, "nci": null, "equity_total": 3584549000.0, "liabilities_and_equity": 15001696000.0, "shares_outstanding": null, "retained_earnings": 1284589000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 185191000.0, "commercial_paper": null, "operating_lease_liability": 190226000.0, "operating_lease_liability_current": 40578000.0, "operating_lease_liability_noncurrent": 149648000.0, "operating_lease_discount_rate": 0.043, "operating_lease_payments_y1": 46172000.0, "operating_lease_payments_total": 221640000.0, "operating_lease_imputed_interest": 31414000.0, "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-Q:0000319201-25-000006" ], "value_sources": { "cash": [ "10-Q:0000319201-25-000006" ], "receivables": [ "10-Q:0000319201-25-000006" ], "inventory": [ "10-Q:0000319201-25-000006" ], "current_assets": [ "10-Q:0000319201-25-000006" ], "ppe_net": [ "10-Q:0000319201-25-000006" ], "goodwill": [ "10-Q:0000319201-25-000006" ], "intangibles": [ "10-Q:0000319201-25-000006" ], "total_assets": [ "10-Q:0000319201-25-000006" ], "accounts_payable": [ "10-Q:0000319201-25-000006" ], "debt_current": [ "10-Q:0000319201-25-000006" ], "current_liabilities": [ "10-Q:0000319201-25-000006" ], "total_liabilities": [ "10-Q:0000319201-25-000006" ], "equity_parent": [ "10-Q:0000319201-25-000006" ], "equity_total": [ "10-Q:0000319201-25-000006" ], "liabilities_and_equity": [ "10-Q:0000319201-25-000006" ], "retained_earnings": [ "10-Q:0000319201-25-000006" ], "accrued_taxes_current": [ "10-Q:0000319201-25-000006" ], "operating_lease_liability": [ "10-Q:0000319201-25-000006" ], "operating_lease_liability_current": [ "10-Q:0000319201-25-000006" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-25-000006" ], "operating_lease_discount_rate": [ "10-Q:0000319201-25-000006" ], "operating_lease_payments_y1": [ "10-Q:0000319201-25-000006" ], "operating_lease_payments_total": [ "10-Q:0000319201-25-000006" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-25-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-03-31", "values": { "cash": 1858022000.0, "short_term_investments": null, "receivables": 2159897000.0, "inventory": 3155777000.0, "current_assets": 9945019000.0, "ppe_net": 1198302000.0, "goodwill": 1787532000.0, "intangibles": 495572000.0, "total_assets": 15188307000.0, "accounts_payable": 429318000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 3909929000.0, "long_term_debt": null, "total_liabilities": 11183568000.0, "temporary_equity": null, "equity_parent": 4004739000.0, "nci": null, "equity_total": 4004739000.0, "liabilities_and_equity": 15188307000.0, "shares_outstanding": null, "retained_earnings": 1646055000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 200869000.0, "commercial_paper": null, "operating_lease_liability": 205851000.0, "operating_lease_liability_current": 43468000.0, "operating_lease_liability_noncurrent": 162383000.0, "operating_lease_discount_rate": 0.0409, "operating_lease_payments_y1": 49966000.0, "operating_lease_payments_total": 237478000.0, "operating_lease_imputed_interest": 31627000.0, "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-Q:0000319201-25-000012" ], "value_sources": { "cash": [ "10-Q:0000319201-25-000012" ], "receivables": [ "10-Q:0000319201-25-000012" ], "inventory": [ "10-Q:0000319201-25-000012" ], "current_assets": [ "10-Q:0000319201-25-000012" ], "ppe_net": [ "10-Q:0000319201-25-000012" ], "goodwill": [ "10-Q:0000319201-25-000012" ], "intangibles": [ "10-Q:0000319201-25-000012" ], "total_assets": [ "10-Q:0000319201-25-000012" ], "accounts_payable": [ "10-Q:0000319201-25-000012" ], "debt_current": [ "10-Q:0000319201-25-000012" ], "current_liabilities": [ "10-Q:0000319201-25-000012" ], "total_liabilities": [ "10-Q:0000319201-25-000012" ], "equity_parent": [ "10-Q:0000319201-25-000012" ], "equity_total": [ "10-Q:0000319201-25-000012" ], "liabilities_and_equity": [ "10-Q:0000319201-25-000012" ], "retained_earnings": [ "10-Q:0000319201-25-000012" ], "accrued_taxes_current": [ "10-Q:0000319201-25-000012" ], "operating_lease_liability": [ "10-Q:0000319201-25-000012" ], "operating_lease_liability_current": [ "10-Q:0000319201-25-000012" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-25-000012" ], "operating_lease_discount_rate": [ "10-Q:0000319201-25-000012" ], "operating_lease_payments_y1": [ "10-Q:0000319201-25-000012" ], "operating_lease_payments_total": [ "10-Q:0000319201-25-000012" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-25-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-06-30", "values": { "cash": 2078908000.0, "short_term_investments": null, "receivables": 2263915000.0, "inventory": 3212149000.0, "current_assets": 10698789000.0, "ppe_net": 1252775000.0, "goodwill": 1792193000.0, "intangibles": 444785000.0, "total_assets": 16067926000.0, "accounts_payable": 458509000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 4085795000.0, "long_term_debt": null, "total_liabilities": 11375473000.0, "temporary_equity": null, "equity_parent": 4692453000.0, "nci": null, "equity_total": 4692453000.0, "liabilities_and_equity": 16067926000.0, "shares_outstanding": 1320227000.0, "retained_earnings": 2179330000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 167262000.0, "commercial_paper": null, "operating_lease_liability": 204025000.0, "operating_lease_liability_current": 45192000.0, "operating_lease_liability_noncurrent": 158833000.0, "operating_lease_discount_rate": 0.0406, "operating_lease_payments_y1": 53182000.0, "operating_lease_payments_total": 234052000.0, "operating_lease_imputed_interest": 30027000.0, "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:0000319201-25-000024", "10-K:0000319201-26-000027" ], "value_sources": { "cash": [ "10-K:0000319201-26-000027" ], "receivables": [ "10-K:0000319201-26-000027" ], "inventory": [ "10-K:0000319201-26-000027" ], "current_assets": [ "10-K:0000319201-26-000027" ], "ppe_net": [ "10-K:0000319201-26-000027" ], "goodwill": [ "10-K:0000319201-26-000027" ], "intangibles": [ "10-K:0000319201-26-000027" ], "total_assets": [ "10-K:0000319201-26-000027" ], "accounts_payable": [ "10-K:0000319201-26-000027" ], "debt_current": [ "10-K:0000319201-25-000024" ], "current_liabilities": [ "10-K:0000319201-26-000027" ], "total_liabilities": [ "10-K:0000319201-26-000027" ], "equity_parent": [ "10-K:0000319201-26-000027" ], "equity_total": [ "10-K:0000319201-26-000027" ], "liabilities_and_equity": [ "10-K:0000319201-26-000027" ], "shares_outstanding": [ "10-K:0000319201-26-000027" ], "retained_earnings": [ "10-K:0000319201-26-000027" ], "preferred_stock": [ "10-K:0000319201-26-000027" ], "accrued_taxes_current": [ "10-K:0000319201-26-000027" ], "operating_lease_liability": [ "10-K:0000319201-25-000024" ], "operating_lease_liability_current": [ "10-K:0000319201-26-000027" ], "operating_lease_liability_noncurrent": [ "10-K:0000319201-26-000027" ], "operating_lease_discount_rate": [ "10-K:0000319201-26-000027" ], "operating_lease_payments_y1": [ "10-K:0000319201-25-000024" ], "operating_lease_payments_total": [ "10-K:0000319201-25-000024" ], "operating_lease_imputed_interest": [ "10-K:0000319201-25-000024" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2025-09-30", "values": { "cash": 1946211000.0, "short_term_investments": null, "receivables": 2277755000.0, "inventory": 3297368000.0, "current_assets": 10901160000.0, "ppe_net": 1301829000.0, "goodwill": 1791022000.0, "intangibles": 397366000.0, "total_assets": 16317974000.0, "accounts_payable": 429836000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4049970000.0, "long_term_debt": null, "total_liabilities": 11332903000.0, "temporary_equity": null, "equity_parent": 4985071000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 16317974000.0, "shares_outstanding": null, "retained_earnings": 2495279000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 199970000.0, "commercial_paper": null, "operating_lease_liability": 202926000.0, "operating_lease_liability_current": 46763000.0, "operating_lease_liability_noncurrent": 156163000.0, "operating_lease_discount_rate": 0.0407, "operating_lease_payments_y1": 50172000.0, "operating_lease_payments_total": 231463000.0, "operating_lease_imputed_interest": 28537000.0, "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-Q:0000319201-25-000034" ], "value_sources": { "cash": [ "10-Q:0000319201-25-000034" ], "receivables": [ "10-Q:0000319201-25-000034" ], "inventory": [ "10-Q:0000319201-25-000034" ], "current_assets": [ "10-Q:0000319201-25-000034" ], "ppe_net": [ "10-Q:0000319201-25-000034" ], "goodwill": [ "10-Q:0000319201-25-000034" ], "intangibles": [ "10-Q:0000319201-25-000034" ], "total_assets": [ "10-Q:0000319201-25-000034" ], "accounts_payable": [ "10-Q:0000319201-25-000034" ], "current_liabilities": [ "10-Q:0000319201-25-000034" ], "total_liabilities": [ "10-Q:0000319201-25-000034" ], "equity_parent": [ "10-Q:0000319201-25-000034" ], "liabilities_and_equity": [ "10-Q:0000319201-25-000034" ], "retained_earnings": [ "10-Q:0000319201-25-000034" ], "accrued_taxes_current": [ "10-Q:0000319201-25-000034" ], "operating_lease_liability": [ "10-Q:0000319201-25-000034" ], "operating_lease_liability_current": [ "10-Q:0000319201-25-000034" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-25-000034" ], "operating_lease_discount_rate": [ "10-Q:0000319201-25-000034" ], "operating_lease_payments_y1": [ "10-Q:0000319201-25-000034" ], "operating_lease_payments_total": [ "10-Q:0000319201-25-000034" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-25-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2025-12-31", "values": { "cash": 2452124000.0, "short_term_investments": null, "receivables": 2073581000.0, "inventory": 3282605000.0, "current_assets": 11263805000.0, "ppe_net": 1344768000.0, "goodwill": 1790597000.0, "intangibles": 348018000.0, "total_assets": 16720228000.0, "accounts_payable": 425189000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3982472000.0, "long_term_debt": null, "total_liabilities": 11254497000.0, "temporary_equity": null, "equity_parent": 5465731000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 16720228000.0, "shares_outstanding": null, "retained_earnings": 2860594000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 159410000.0, "commercial_paper": null, "operating_lease_liability": 223350000.0, "operating_lease_liability_current": 50987000.0, "operating_lease_liability_noncurrent": 172363000.0, "operating_lease_discount_rate": 0.0383, "operating_lease_payments_y1": 57569000.0, "operating_lease_payments_total": 251412000.0, "operating_lease_imputed_interest": 28062000.0, "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-Q:0000319201-26-000008" ], "value_sources": { "cash": [ "10-Q:0000319201-26-000008" ], "receivables": [ "10-Q:0000319201-26-000008" ], "inventory": [ "10-Q:0000319201-26-000008" ], "current_assets": [ "10-Q:0000319201-26-000008" ], "ppe_net": [ "10-Q:0000319201-26-000008" ], "goodwill": [ "10-Q:0000319201-26-000008" ], "intangibles": [ "10-Q:0000319201-26-000008" ], "total_assets": [ "10-Q:0000319201-26-000008" ], "accounts_payable": [ "10-Q:0000319201-26-000008" ], "current_liabilities": [ "10-Q:0000319201-26-000008" ], "total_liabilities": [ "10-Q:0000319201-26-000008" ], "equity_parent": [ "10-Q:0000319201-26-000008" ], "liabilities_and_equity": [ "10-Q:0000319201-26-000008" ], "retained_earnings": [ "10-Q:0000319201-26-000008" ], "accrued_taxes_current": [ "10-Q:0000319201-26-000008" ], "operating_lease_liability": [ "10-Q:0000319201-26-000008" ], "operating_lease_liability_current": [ "10-Q:0000319201-26-000008" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-26-000008" ], "operating_lease_discount_rate": [ "10-Q:0000319201-26-000008" ], "operating_lease_payments_y1": [ "10-Q:0000319201-26-000008" ], "operating_lease_payments_total": [ "10-Q:0000319201-26-000008" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-26-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-03-31", "values": { "cash": 1787010000.0, "short_term_investments": null, "receivables": 2304454000.0, "inventory": 3437046000.0, "current_assets": 11350979000.0, "ppe_net": 1363784000.0, "goodwill": 1788483000.0, "intangibles": 300717000.0, "total_assets": 16873515000.0, "accounts_payable": 515009000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3751555000.0, "long_term_debt": null, "total_liabilities": 11043020000.0, "temporary_equity": null, "equity_parent": 5830495000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 16873515000.0, "shares_outstanding": null, "retained_earnings": 3187462000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 117231000.0, "commercial_paper": null, "operating_lease_liability": 258297000.0, "operating_lease_liability_current": 51146000.0, "operating_lease_liability_noncurrent": 207151000.0, "operating_lease_discount_rate": 0.0377, "operating_lease_payments_y1": 59001000.0, "operating_lease_payments_total": 296366000.0, "operating_lease_imputed_interest": 38069000.0, "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-Q:0000319201-26-000016" ], "value_sources": { "cash": [ "10-Q:0000319201-26-000016" ], "receivables": [ "10-Q:0000319201-26-000016" ], "inventory": [ "10-Q:0000319201-26-000016" ], "current_assets": [ "10-Q:0000319201-26-000016" ], "ppe_net": [ "10-Q:0000319201-26-000016" ], "goodwill": [ "10-Q:0000319201-26-000016" ], "intangibles": [ "10-Q:0000319201-26-000016" ], "total_assets": [ "10-Q:0000319201-26-000016" ], "accounts_payable": [ "10-Q:0000319201-26-000016" ], "current_liabilities": [ "10-Q:0000319201-26-000016" ], "total_liabilities": [ "10-Q:0000319201-26-000016" ], "equity_parent": [ "10-Q:0000319201-26-000016" ], "liabilities_and_equity": [ "10-Q:0000319201-26-000016" ], "retained_earnings": [ "10-Q:0000319201-26-000016" ], "accrued_taxes_current": [ "10-Q:0000319201-26-000016" ], "operating_lease_liability": [ "10-Q:0000319201-26-000016" ], "operating_lease_liability_current": [ "10-Q:0000319201-26-000016" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-26-000016" ], "operating_lease_discount_rate": [ "10-Q:0000319201-26-000016" ], "operating_lease_payments_y1": [ "10-Q:0000319201-26-000016" ], "operating_lease_payments_total": [ "10-Q:0000319201-26-000016" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-26-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q4", "date": "2026-06-30", "values": { "cash": 1649842000.0, "short_term_investments": null, "receivables": 2889208000.0, "inventory": 3648538000.0, "current_assets": 12381790000.0, "ppe_net": 1380550000.0, "goodwill": 1788758000.0, "intangibles": 255835000.0, "total_assets": 17951535000.0, "accounts_payable": 623668000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4304927000.0, "long_term_debt": null, "total_liabilities": 11601715000.0, "temporary_equity": null, "equity_parent": 6349820000.0, "nci": null, "equity_total": 6349820000.0, "liabilities_and_equity": 17951535000.0, "shares_outstanding": 1306983000.0, "retained_earnings": 3683864000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 83996000.0, "commercial_paper": null, "operating_lease_liability": 264298000.0, "operating_lease_liability_current": 52937000.0, "operating_lease_liability_noncurrent": 211361000.0, "operating_lease_discount_rate": 0.0374, "operating_lease_payments_y1": 62474000.0, "operating_lease_payments_total": 301486000.0, "operating_lease_imputed_interest": 37188000.0, "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:0000319201-26-000027", "10-Q:0000319201-26-000034" ], "value_sources": { "cash": [ "10-Q:0000319201-26-000034" ], "receivables": [ "10-Q:0000319201-26-000034" ], "inventory": [ "10-Q:0000319201-26-000034" ], "current_assets": [ "10-Q:0000319201-26-000034" ], "ppe_net": [ "10-Q:0000319201-26-000034" ], "goodwill": [ "10-Q:0000319201-26-000034" ], "intangibles": [ "10-Q:0000319201-26-000034" ], "total_assets": [ "10-Q:0000319201-26-000034" ], "accounts_payable": [ "10-Q:0000319201-26-000034" ], "current_liabilities": [ "10-Q:0000319201-26-000034" ], "total_liabilities": [ "10-Q:0000319201-26-000034" ], "equity_parent": [ "10-Q:0000319201-26-000034" ], "equity_total": [ "10-K:0000319201-26-000027" ], "liabilities_and_equity": [ "10-Q:0000319201-26-000034" ], "shares_outstanding": [ "10-K:0000319201-26-000027" ], "retained_earnings": [ "10-Q:0000319201-26-000034" ], "preferred_stock": [ "10-K:0000319201-26-000027" ], "accrued_taxes_current": [ "10-Q:0000319201-26-000034" ], "operating_lease_liability": [ "10-K:0000319201-26-000027" ], "operating_lease_liability_current": [ "10-Q:0000319201-26-000034" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-26-000034" ], "operating_lease_discount_rate": [ "10-Q:0000319201-26-000034" ], "operating_lease_payments_y1": [ "10-K:0000319201-26-000027" ], "operating_lease_payments_total": [ "10-K:0000319201-26-000027" ], "operating_lease_imputed_interest": [ "10-K:0000319201-26-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2027 Q1", "date": "2026-09-30", "values": { "cash": 1531950000.0, "short_term_investments": null, "receivables": 3072087000.0, "inventory": 4090426000.0, "current_assets": 12573415000.0, "ppe_net": 1541331000.0, "goodwill": 1789683000.0, "intangibles": 212598000.0, "total_assets": 18404735000.0, "accounts_payable": 740743000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4555086000.0, "long_term_debt": null, "total_liabilities": 11881328000.0, "temporary_equity": null, "equity_parent": 6523407000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 18404735000.0, "shares_outstanding": null, "retained_earnings": 3997397000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 142281000.0, "commercial_paper": null, "operating_lease_liability": 269355000.0, "operating_lease_liability_current": 54013000.0, "operating_lease_liability_noncurrent": 215342000.0, "operating_lease_discount_rate": 0.0371, "operating_lease_payments_y1": 58449000.0, "operating_lease_payments_total": 306132000.0, "operating_lease_imputed_interest": 36777000.0, "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-Q:0000319201-26-000034" ], "value_sources": { "cash": [ "10-Q:0000319201-26-000034" ], "receivables": [ "10-Q:0000319201-26-000034" ], "inventory": [ "10-Q:0000319201-26-000034" ], "current_assets": [ "10-Q:0000319201-26-000034" ], "ppe_net": [ "10-Q:0000319201-26-000034" ], "goodwill": [ "10-Q:0000319201-26-000034" ], "intangibles": [ "10-Q:0000319201-26-000034" ], "total_assets": [ "10-Q:0000319201-26-000034" ], "accounts_payable": [ "10-Q:0000319201-26-000034" ], "current_liabilities": [ "10-Q:0000319201-26-000034" ], "total_liabilities": [ "10-Q:0000319201-26-000034" ], "equity_parent": [ "10-Q:0000319201-26-000034" ], "liabilities_and_equity": [ "10-Q:0000319201-26-000034" ], "retained_earnings": [ "10-Q:0000319201-26-000034" ], "accrued_taxes_current": [ "10-Q:0000319201-26-000034" ], "operating_lease_liability": [ "10-Q:0000319201-26-000034" ], "operating_lease_liability_current": [ "10-Q:0000319201-26-000034" ], "operating_lease_liability_noncurrent": [ "10-Q:0000319201-26-000034" ], "operating_lease_discount_rate": [ "10-Q:0000319201-26-000034" ], "operating_lease_payments_y1": [ "10-Q:0000319201-26-000034" ], "operating_lease_payments_total": [ "10-Q:0000319201-26-000034" ], "operating_lease_imputed_interest": [ "10-Q:0000319201-26-000034" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 512171000.0, "cfi": -134320000.0, "cff": -404206000.0, "capex": 55925000.0, "d_and_a": 80066000.0, "sbc": 26992000.0, "dividends_paid": 141164000.0, "buybacks": 187897000.0, "interest_paid": 40071000.0, "taxes_paid": 54185000.0, "depreciation": null, "amortisation_intangibles": 50500000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -78530000.0, "change_inventories": 85991000.0, "change_payables": -9822000.0, "change_contract_liabilities": -86279000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-20-000057", "10-Q:0000319201-21-000037" ], "value_sources": { "cfo": [ "10-Q:0000319201-21-000037" ], "cfi": [ "10-Q:0000319201-21-000037" ], "cff": [ "10-Q:0000319201-21-000037" ], "capex": [ "10-Q:0000319201-21-000037" ], "d_and_a": [ "10-Q:0000319201-21-000037" ], "sbc": [ "10-Q:0000319201-21-000037" ], "dividends_paid": [ "10-Q:0000319201-21-000037" ], "buybacks": [ "10-Q:0000319201-21-000037" ], "interest_paid": [ "10-Q:0000319201-21-000037" ], "taxes_paid": [ "10-Q:0000319201-21-000037" ], "amortisation_intangibles": [ "10-Q:0000319201-21-000037" ], "change_receivables": [ "10-Q:0000319201-20-000057" ], "change_inventories": [ "10-Q:0000319201-21-000037" ], "change_payables": [ "10-Q:0000319201-21-000037" ], "change_contract_liabilities": [ "10-Q:0000319201-20-000057" ], "proceeds_equity_issuance": [ "10-Q:0000319201-20-000057" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 561081000.0, "cfi": -95892000.0, "cff": -261377000.0, "capex": 59144000.0, "d_and_a": 84257000.0, "sbc": 26827000.0, "dividends_paid": 139584000.0, "buybacks": 177492000.0, "interest_paid": 36925000.0, "taxes_paid": 59764000.0, "depreciation": null, "amortisation_intangibles": 51070000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 190306000.0, "change_inventories": 26215000.0, "change_payables": 8039000.0, "change_contract_liabilities": 23253000.0, "proceeds_equity_issuance": 26356000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-20-000057", "10-Q:0000319201-21-000008", "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "value_sources": { "cfo": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "cfi": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "cff": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "capex": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "d_and_a": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "sbc": [ "10-Q:0000319201-22-000006" ], "dividends_paid": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "buybacks": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "interest_paid": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "taxes_paid": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "amortisation_intangibles": [ "10-Q:0000319201-22-000006" ], "change_receivables": [ "10-Q:0000319201-20-000057", "10-Q:0000319201-21-000008" ], "change_inventories": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "change_payables": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "change_contract_liabilities": [ "10-Q:0000319201-20-000057", "10-Q:0000319201-21-000008" ], "proceeds_equity_issuance": [ "10-Q:0000319201-20-000057", "10-Q:0000319201-22-000006" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 646150000.0, "cfi": -176588000.0, "cff": -439453000.0, "capex": 61183000.0, "d_and_a": 84365000.0, "sbc": 30327000.0, "dividends_paid": 139338000.0, "buybacks": 273441000.0, "interest_paid": 39980000.0, "taxes_paid": 100657000.0, "depreciation": null, "amortisation_intangibles": 52404000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -17198000.0, "change_inventories": 34169000.0, "change_payables": 32735000.0, "change_contract_liabilities": 69161000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-21-000008", "10-Q:0000319201-21-000017", "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "value_sources": { "cfo": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "cfi": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "cff": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "capex": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "d_and_a": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "sbc": [ "10-Q:0000319201-22-000012" ], "dividends_paid": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "buybacks": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "interest_paid": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "taxes_paid": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "amortisation_intangibles": [ "10-Q:0000319201-22-000012" ], "change_receivables": [ "10-Q:0000319201-21-000008", "10-Q:0000319201-21-000017" ], "change_inventories": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "change_payables": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "change_contract_liabilities": [ "10-Q:0000319201-21-000008", "10-Q:0000319201-21-000017" ], "proceeds_equity_issuance": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 465624000.0, "cfi": -93604000.0, "cff": -392845000.0, "capex": 55376000.0, "d_and_a": 84647000.0, "sbc": 27690000.0, "dividends_paid": 139267000.0, "buybacks": 299777000.0, "interest_paid": 37220000.0, "taxes_paid": 111396000.0, "depreciation": null, "amortisation_intangibles": 52278000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 103488000.0, "change_inventories": 123725000.0, "change_payables": 48414000.0, "change_contract_liabilities": -4487000.0, "proceeds_equity_issuance": 59742000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-22-000023", "10-Q:0000319201-21-000017", "10-Q:0000319201-22-000012" ], "value_sources": { "cfo": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "cfi": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "cff": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "capex": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "d_and_a": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "sbc": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "dividends_paid": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "buybacks": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "interest_paid": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "taxes_paid": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "amortisation_intangibles": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "change_receivables": [ "10-K:0000319201-22-000023", "10-Q:0000319201-21-000017" ], "change_inventories": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "change_payables": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ], "change_contract_liabilities": [ "10-K:0000319201-22-000023", "10-Q:0000319201-21-000017" ], "proceeds_equity_issuance": [ "10-K:0000319201-22-000023", "10-Q:0000319201-22-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 863797000.0, "cfi": -175306000.0, "cff": -609030000.0, "capex": 68955000.0, "d_and_a": 84824000.0, "sbc": 25216000.0, "dividends_paid": 162821000.0, "buybacks": 399677000.0, "interest_paid": 39717000.0, "taxes_paid": 57532000.0, "depreciation": null, "amortisation_intangibles": 53544000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 158495000.0, "change_inventories": 138189000.0, "change_payables": 41868000.0, "change_contract_liabilities": 33708000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-21-000037", "10-Q:0001628280-22-027311" ], "value_sources": { "cfo": [ "10-Q:0001628280-22-027311" ], "cfi": [ "10-Q:0001628280-22-027311" ], "cff": [ "10-Q:0001628280-22-027311" ], "capex": [ "10-Q:0001628280-22-027311" ], "d_and_a": [ "10-Q:0001628280-22-027311" ], "sbc": [ "10-Q:0001628280-22-027311" ], "dividends_paid": [ "10-Q:0001628280-22-027311" ], "buybacks": [ "10-Q:0001628280-22-027311" ], "interest_paid": [ "10-Q:0001628280-22-027311" ], "taxes_paid": [ "10-Q:0001628280-22-027311" ], "amortisation_intangibles": [ "10-Q:0001628280-22-027311" ], "change_receivables": [ "10-Q:0000319201-21-000037" ], "change_inventories": [ "10-Q:0001628280-22-027311" ], "change_payables": [ "10-Q:0001628280-22-027311" ], "change_contract_liabilities": [ "10-Q:0000319201-21-000037" ], "proceeds_equity_issuance": [ "10-Q:0001628280-22-027311" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 810798000.0, "cfi": -106264000.0, "cff": -557846000.0, "capex": 64901000.0, "d_and_a": 85545000.0, "sbc": 27766000.0, "dividends_paid": 159129000.0, "buybacks": 429874000.0, "interest_paid": 37054000.0, "taxes_paid": 169411000.0, "depreciation": null, "amortisation_intangibles": 53544000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 264402000.0, "change_inventories": 101701000.0, "change_payables": -1289000.0, "change_contract_liabilities": 141469000.0, "proceeds_equity_issuance": 36912000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006", "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "value_sources": { "cfo": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "cfi": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "cff": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "capex": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "d_and_a": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "sbc": [ "10-Q:0000319201-23-000010" ], "dividends_paid": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "buybacks": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "interest_paid": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "taxes_paid": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "amortisation_intangibles": [ "10-Q:0000319201-23-000010" ], "change_receivables": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "change_inventories": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "change_payables": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "change_contract_liabilities": [ "10-Q:0000319201-21-000037", "10-Q:0000319201-22-000006" ], "proceeds_equity_issuance": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 818878000.0, "cfi": -569494000.0, "cff": -486403000.0, "capex": 100304000.0, "d_and_a": 92127000.0, "sbc": 37087000.0, "dividends_paid": 158976000.0, "buybacks": 564666000.0, "interest_paid": 40020000.0, "taxes_paid": 128233000.0, "depreciation": null, "amortisation_intangibles": 57719000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -109509000.0, "change_inventories": 156513000.0, "change_payables": 41797000.0, "change_contract_liabilities": 43696000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012", "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "value_sources": { "cfo": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "cfi": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "cff": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "capex": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "d_and_a": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "sbc": [ "10-Q:0000319201-23-000020" ], "dividends_paid": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "buybacks": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "interest_paid": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "taxes_paid": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "amortisation_intangibles": [ "10-Q:0000319201-23-000020" ], "change_receivables": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "change_inventories": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "change_payables": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "change_contract_liabilities": [ "10-Q:0000319201-22-000006", "10-Q:0000319201-22-000012" ], "proceeds_equity_issuance": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 819229000.0, "cfi": -25394000.0, "cff": -603726000.0, "capex": 73160000.0, "d_and_a": 100848000.0, "sbc": 36849000.0, "dividends_paid": 157602000.0, "buybacks": 2573589000.0, "interest_paid": 37882000.0, "taxes_paid": 109350000.0, "depreciation": null, "amortisation_intangibles": 64291000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 193010000.0, "change_inventories": 170600000.0, "change_payables": 19256000.0, "change_contract_liabilities": 120748000.0, "proceeds_equity_issuance": 76102000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-23-000031", "10-Q:0000319201-22-000012", "10-Q:0000319201-23-000020" ], "value_sources": { "cfo": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "cfi": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "cff": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "capex": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "d_and_a": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "sbc": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "dividends_paid": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "buybacks": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "interest_paid": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "taxes_paid": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "amortisation_intangibles": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "change_receivables": [ "10-K:0000319201-23-000031", "10-Q:0000319201-22-000012" ], "change_inventories": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "change_payables": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ], "change_contract_liabilities": [ "10-K:0000319201-23-000031", "10-Q:0000319201-22-000012" ], "proceeds_equity_issuance": [ "10-K:0000319201-23-000031", "10-Q:0000319201-23-000020" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 1011545000.0, "cfi": -53475000.0, "cff": -705727000.0, "capex": 84352000.0, "d_and_a": 101938000.0, "sbc": 34982000.0, "dividends_paid": 187984000.0, "buybacks": 89846000.0, "interest_paid": 44216000.0, "taxes_paid": 101061000.0, "depreciation": null, "amortisation_intangibles": 65225000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 45443000.0, "change_inventories": 265530000.0, "change_payables": 36472000.0, "change_contract_liabilities": -74154000.0, "proceeds_equity_issuance": 115000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-23-000039", "10-Q:0001628280-22-027311" ], "value_sources": { "cfo": [ "10-Q:0000319201-23-000039" ], "cfi": [ "10-Q:0000319201-23-000039" ], "cff": [ "10-Q:0000319201-23-000039" ], "capex": [ "10-Q:0000319201-23-000039" ], "d_and_a": [ "10-Q:0000319201-23-000039" ], "sbc": [ "10-Q:0000319201-23-000039" ], "dividends_paid": [ "10-Q:0000319201-23-000039" ], "buybacks": [ "10-Q:0000319201-23-000039" ], "interest_paid": [ "10-Q:0000319201-23-000039" ], "taxes_paid": [ "10-Q:0000319201-23-000039" ], "amortisation_intangibles": [ "10-Q:0000319201-23-000039" ], "change_receivables": [ "10-Q:0001628280-22-027311" ], "change_inventories": [ "10-Q:0000319201-23-000039" ], "change_payables": [ "10-Q:0000319201-23-000039" ], "change_contract_liabilities": [ "10-Q:0001628280-22-027311" ], "proceeds_equity_issuance": [ "10-Q:0000319201-23-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 688290000.0, "cfi": -241405000.0, "cff": -710520000.0, "capex": 93642000.0, "d_and_a": 103508000.0, "sbc": 38405000.0, "dividends_paid": 184208000.0, "buybacks": 355007000.0, "interest_paid": 29635000.0, "taxes_paid": 293403000.0, "depreciation": null, "amortisation_intangibles": 65605000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 425605000.0, "change_inventories": 127647000.0, "change_payables": 44317000.0, "change_contract_liabilities": 137709000.0, "proceeds_equity_issuance": 33793000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006", "10-Q:0001628280-22-027311" ], "value_sources": { "cfo": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "cfi": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "cff": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "capex": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "d_and_a": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "sbc": [ "10-Q:0000319201-24-000006" ], "dividends_paid": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "buybacks": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "interest_paid": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "taxes_paid": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "amortisation_intangibles": [ "10-Q:0000319201-24-000006" ], "change_receivables": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "change_inventories": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "change_payables": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "change_contract_liabilities": [ "10-Q:0000319201-23-000010", "10-Q:0001628280-22-027311" ], "proceeds_equity_issuance": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 1010855000.0, "cfi": -113207000.0, "cff": -902721000.0, "capex": 84914000.0, "d_and_a": 104854000.0, "sbc": 48130000.0, "dividends_paid": 180854000.0, "buybacks": 478186000.0, "interest_paid": 125055000.0, "taxes_paid": 56779000.0, "depreciation": null, "amortisation_intangibles": 65133000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -342858000.0, "change_inventories": 211216000.0, "change_payables": -119606000.0, "change_contract_liabilities": 3566000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020", "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "value_sources": { "cfo": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "cfi": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "cff": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "capex": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "d_and_a": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "sbc": [ "10-Q:0000319201-24-000012" ], "dividends_paid": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "buybacks": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "interest_paid": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "taxes_paid": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "amortisation_intangibles": [ "10-Q:0000319201-24-000012" ], "change_receivables": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "change_inventories": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "change_payables": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "change_contract_liabilities": [ "10-Q:0000319201-23-000010", "10-Q:0000319201-23-000020" ], "proceeds_equity_issuance": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 959115000.0, "cfi": -74484000.0, "cff": -511321000.0, "capex": 78683000.0, "d_and_a": 104813000.0, "sbc": 49907000.0, "dividends_paid": 179510000.0, "buybacks": 388825000.0, "interest_paid": 25049000.0, "taxes_paid": 43858000.0, "depreciation": null, "amortisation_intangibles": 64656000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -186706000.0, "change_inventories": 144654000.0, "change_payables": -105844000.0, "change_contract_liabilities": 170562000.0, "proceeds_equity_issuance": 90939000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-24-000021", "10-Q:0000319201-23-000020", "10-Q:0000319201-24-000012" ], "value_sources": { "cfo": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "cfi": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "cff": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "capex": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "d_and_a": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "sbc": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "dividends_paid": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "buybacks": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "interest_paid": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "taxes_paid": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "amortisation_intangibles": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "change_receivables": [ "10-K:0000319201-24-000021", "10-Q:0000319201-23-000020" ], "change_inventories": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "change_payables": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ], "change_contract_liabilities": [ "10-K:0000319201-24-000021", "10-Q:0000319201-23-000020" ], "proceeds_equity_issuance": [ "10-K:0000319201-24-000021", "10-Q:0000319201-24-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 883740000.0, "cfi": -391671000.0, "cff": -705156000.0, "capex": 68045000.0, "d_and_a": 102403000.0, "sbc": 48772000.0, "dividends_paid": 181507000.0, "buybacks": 455412000.0, "interest_paid": 113236000.0, "taxes_paid": 99388000.0, "depreciation": null, "amortisation_intangibles": 63304000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -122615000.0, "change_inventories": 138419000.0, "change_payables": 8345000.0, "change_contract_liabilities": 19946000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000027" ], "value_sources": { "cfo": [ "10-Q:0000319201-24-000027" ], "cfi": [ "10-Q:0000319201-24-000027" ], "cff": [ "10-Q:0000319201-24-000027" ], "capex": [ "10-Q:0000319201-24-000027" ], "d_and_a": [ "10-Q:0000319201-24-000027" ], "sbc": [ "10-Q:0000319201-24-000027" ], "dividends_paid": [ "10-Q:0000319201-24-000027" ], "buybacks": [ "10-Q:0000319201-24-000027" ], "interest_paid": [ "10-Q:0000319201-24-000027" ], "taxes_paid": [ "10-Q:0000319201-24-000027" ], "amortisation_intangibles": [ "10-Q:0000319201-24-000027" ], "change_receivables": [ "10-Q:0000319201-23-000039" ], "change_inventories": [ "10-Q:0000319201-24-000027" ], "change_payables": [ "10-Q:0000319201-24-000027" ], "change_contract_liabilities": [ "10-Q:0000319201-23-000039" ], "proceeds_equity_issuance": [ "10-Q:0000319201-23-000039" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 622242000.0, "cfi": -88476000.0, "cff": -590924000.0, "capex": 76801000.0, "d_and_a": 99063000.0, "sbc": 48620000.0, "dividends_paid": 196859000.0, "buybacks": 437817000.0, "interest_paid": 24818000.0, "taxes_paid": 506046000.0, "depreciation": null, "amortisation_intangibles": 59400000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 213132000.0, "change_inventories": 21189000.0, "change_payables": 2692000.0, "change_contract_liabilities": 287085000.0, "proceeds_equity_issuance": 48433000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "value_sources": { "cfo": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "cfi": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "cff": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "capex": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "d_and_a": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "sbc": [ "10-Q:0000319201-25-000006" ], "dividends_paid": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "buybacks": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "interest_paid": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "taxes_paid": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "amortisation_intangibles": [ "10-Q:0000319201-25-000006" ], "change_receivables": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "change_inventories": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "change_payables": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "change_contract_liabilities": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-24-000006" ], "proceeds_equity_issuance": [ "10-Q:0000319201-23-000039", "10-Q:0000319201-25-000006" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 909978000.0, "cfi": -858046000.0, "cff": 138924000.0, "capex": 71793000.0, "d_and_a": 99263000.0, "sbc": 56682000.0, "dividends_paid": 197154000.0, "buybacks": 372251000.0, "interest_paid": 113372000.0, "taxes_paid": 159848000.0, "depreciation": null, "amortisation_intangibles": 57800000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -218621000.0, "change_inventories": -28359000.0, "change_payables": -10238000.0, "change_contract_liabilities": 164729000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012", "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "value_sources": { "cfo": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "cfi": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "cff": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "capex": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "d_and_a": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "sbc": [ "10-Q:0000319201-25-000012" ], "dividends_paid": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "buybacks": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "interest_paid": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "taxes_paid": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "amortisation_intangibles": [ "10-Q:0000319201-25-000012" ], "change_receivables": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "change_inventories": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "change_payables": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "change_contract_liabilities": [ "10-Q:0000319201-24-000006", "10-Q:0000319201-24-000012" ], "proceeds_equity_issuance": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 892615000.0, "cfi": -138792000.0, "cff": -618861000.0, "capex": 60745000.0, "d_and_a": 101001000.0, "sbc": 58621000.0, "dividends_paid": 197521000.0, "buybacks": 470266000.0, "interest_paid": 25171000.0, "taxes_paid": 65553000.0, "depreciation": null, "amortisation_intangibles": 58900000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 207784000.0, "change_inventories": 32843000.0, "change_payables": 24177000.0, "change_contract_liabilities": 65475000.0, "proceeds_equity_issuance": 96501000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-25-000024", "10-Q:0000319201-24-000012", "10-Q:0000319201-25-000012" ], "value_sources": { "cfo": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "cfi": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "cff": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "capex": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "d_and_a": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "sbc": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "dividends_paid": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "buybacks": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "interest_paid": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "taxes_paid": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "amortisation_intangibles": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "change_receivables": [ "10-K:0000319201-25-000024", "10-Q:0000319201-24-000012" ], "change_inventories": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "change_payables": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ], "change_contract_liabilities": [ "10-K:0000319201-25-000024", "10-Q:0000319201-24-000012" ], "proceeds_equity_issuance": [ "10-K:0000319201-25-000024", "10-Q:0000319201-25-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 995238000.0, "cfi": -171039000.0, "cff": -837708000.0, "capex": 60393000.0, "d_and_a": 95823000.0, "sbc": 61700000.0, "dividends_paid": 198079000.0, "buybacks": 567383000.0, "interest_paid": 131126000.0, "taxes_paid": 96395000.0, "depreciation": null, "amortisation_intangibles": 56800000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 120115000.0, "change_inventories": 59326000.0, "change_payables": -12463000.0, "change_contract_liabilities": -72771000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000034" ], "value_sources": { "cfo": [ "10-Q:0000319201-25-000034" ], "cfi": [ "10-Q:0000319201-25-000034" ], "cff": [ "10-Q:0000319201-25-000034" ], "capex": [ "10-Q:0000319201-25-000034" ], "d_and_a": [ "10-Q:0000319201-25-000034" ], "sbc": [ "10-Q:0000319201-25-000034" ], "dividends_paid": [ "10-Q:0000319201-25-000034" ], "buybacks": [ "10-Q:0000319201-25-000034" ], "interest_paid": [ "10-Q:0000319201-25-000034" ], "taxes_paid": [ "10-Q:0000319201-25-000034" ], "amortisation_intangibles": [ "10-Q:0000319201-25-000034" ], "change_receivables": [ "10-Q:0000319201-24-000027" ], "change_inventories": [ "10-Q:0000319201-25-000034" ], "change_payables": [ "10-Q:0000319201-25-000034" ], "change_contract_liabilities": [ "10-Q:0000319201-24-000027" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 849515000.0, "cfi": 613706000.0, "cff": -1582967000.0, "capex": 92323000.0, "d_and_a": 103922000.0, "sbc": 61841000.0, "dividends_paid": 226776000.0, "buybacks": 650121000.0, "interest_paid": 25059000.0, "taxes_paid": 361833000.0, "depreciation": null, "amortisation_intangibles": 58900000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 381821000.0, "change_inventories": -64958000.0, "change_payables": 67080000.0, "change_contract_liabilities": 218276000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "value_sources": { "cfo": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "cfi": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "cff": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "capex": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "d_and_a": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "sbc": [ "10-Q:0000319201-26-000008" ], "dividends_paid": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "buybacks": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "interest_paid": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "taxes_paid": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "amortisation_intangibles": [ "10-Q:0000319201-26-000008" ], "change_receivables": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ], "change_inventories": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "change_payables": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "change_contract_liabilities": [ "10-Q:0000319201-24-000027", "10-Q:0000319201-25-000006" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 1072159000.0, "cfi": -319803000.0, "cff": -735199000.0, "capex": 82135000.0, "d_and_a": 98091000.0, "sbc": 70201000.0, "dividends_paid": 225774000.0, "buybacks": 506745000.0, "interest_paid": 128814000.0, "taxes_paid": 197594000.0, "depreciation": null, "amortisation_intangibles": 53900000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -175080000.0, "change_inventories": 112283000.0, "change_payables": -12227000.0, "change_contract_liabilities": -198396000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012", "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "value_sources": { "cfo": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "cfi": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "cff": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "capex": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "d_and_a": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "sbc": [ "10-Q:0000319201-26-000016" ], "dividends_paid": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "buybacks": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "interest_paid": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "taxes_paid": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "amortisation_intangibles": [ "10-Q:0000319201-26-000016" ], "change_receivables": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "change_inventories": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "change_payables": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "change_contract_liabilities": [ "10-Q:0000319201-25-000006", "10-Q:0000319201-25-000012" ], "proceeds_equity_issuance": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1164991000.0, "cfi": -325345000.0, "cff": -629813000.0, "capex": 100408000.0, "d_and_a": 96252000.0, "sbc": 71269000.0, "dividends_paid": 253965000.0, "buybacks": 425697000.0, "interest_paid": 7772000.0, "taxes_paid": 231115000.0, "depreciation": null, "amortisation_intangibles": 50900000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 104018000.0, "change_inventories": 48519000.0, "change_payables": -8601000.0, "change_contract_liabilities": -15662000.0, "proceeds_equity_issuance": 103976000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-26-000027", "10-Q:0000319201-25-000012", "10-Q:0000319201-26-000016" ], "value_sources": { "cfo": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "cfi": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "cff": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "capex": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "d_and_a": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "sbc": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "dividends_paid": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "buybacks": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "interest_paid": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "taxes_paid": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "amortisation_intangibles": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "change_receivables": [ "10-K:0000319201-26-000027", "10-Q:0000319201-25-000012" ], "change_inventories": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "change_payables": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "change_contract_liabilities": [ "10-K:0000319201-26-000027", "10-Q:0000319201-25-000012" ], "proceeds_equity_issuance": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1161591000.0, "cfi": -409988000.0, "cff": -881799000.0, "capex": 95894000.0, "d_and_a": 97016000.0, "sbc": 70182000.0, "dividends_paid": 254008000.0, "buybacks": 545067000.0, "interest_paid": 131494000.0, "taxes_paid": 119049000.0, "depreciation": null, "amortisation_intangibles": 49300000.0, "goodwill_impairment": null, "deferred_tax": -10615000.0, "change_receivables": 13840000.0, "change_inventories": 95738000.0, "change_payables": -23680000.0, "change_contract_liabilities": -2997000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000034" ], "value_sources": { "cfo": [ "10-Q:0000319201-26-000034" ], "cfi": [ "10-Q:0000319201-26-000034" ], "cff": [ "10-Q:0000319201-26-000034" ], "capex": [ "10-Q:0000319201-26-000034" ], "d_and_a": [ "10-Q:0000319201-26-000034" ], "sbc": [ "10-Q:0000319201-26-000034" ], "dividends_paid": [ "10-Q:0000319201-26-000034" ], "buybacks": [ "10-Q:0000319201-26-000034" ], "interest_paid": [ "10-Q:0000319201-26-000034" ], "taxes_paid": [ "10-Q:0000319201-26-000034" ], "amortisation_intangibles": [ "10-Q:0000319201-26-000034" ], "deferred_tax": [ "10-Q:0000319201-26-000034" ], "change_receivables": [ "10-Q:0000319201-25-000034" ], "change_inventories": [ "10-Q:0000319201-26-000034" ], "change_payables": [ "10-Q:0000319201-26-000034" ], "change_contract_liabilities": [ "10-Q:0000319201-25-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1367607000.0, "cfi": -112682000.0, "cff": -747579000.0, "capex": 105576000.0, "d_and_a": 99268000.0, "sbc": 73947000.0, "dividends_paid": 249654000.0, "buybacks": 547750000.0, "interest_paid": 7700000.0, "taxes_paid": 283901000.0, "depreciation": null, "amortisation_intangibles": 49300000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -204174000.0, "change_inventories": -1214000.0, "change_payables": -5027000.0, "change_contract_liabilities": 17199000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "value_sources": { "cfo": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "cfi": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "cff": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "capex": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "d_and_a": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "sbc": [ "10-Q:0000319201-26-000008" ], "dividends_paid": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "buybacks": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "interest_paid": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "taxes_paid": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "amortisation_intangibles": [ "10-Q:0000319201-26-000008" ], "change_receivables": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "change_inventories": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "change_payables": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ], "change_contract_liabilities": [ "10-Q:0000319201-25-000034", "10-Q:0000319201-26-000008" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 707451000.0, "cfi": -494308000.0, "cff": -879152000.0, "capex": 85187000.0, "d_and_a": 99088000.0, "sbc": 83938000.0, "dividends_paid": 248836000.0, "buybacks": 625955000.0, "interest_paid": 131392000.0, "taxes_paid": 179496000.0, "depreciation": null, "amortisation_intangibles": 47300000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 230873000.0, "change_inventories": 159135000.0, "change_payables": 93276000.0, "change_contract_liabilities": -278986000.0, "proceeds_equity_issuance": 1000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "value_sources": { "cfo": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "cfi": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "cff": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "capex": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "d_and_a": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "sbc": [ "10-Q:0000319201-26-000016" ], "dividends_paid": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "buybacks": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "interest_paid": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "taxes_paid": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "amortisation_intangibles": [ "10-Q:0000319201-26-000016" ], "change_receivables": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "change_inventories": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "change_payables": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "change_contract_liabilities": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ], "proceeds_equity_issuance": [ "10-Q:0000319201-26-000008", "10-Q:0000319201-26-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2026 Q4", "fiscal_year": 2026, "quarter": 4, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 906430000.0, "cfi": -173117000.0, "cff": -877076000.0, "capex": 89288000.0, "d_and_a": 98606000.0, "sbc": 82104000.0, "dividends_paid": 305334000.0, "buybacks": 570997000.0, "interest_paid": 11919000.0, "taxes_paid": 198963000.0, "depreciation": null, "amortisation_intangibles": 45000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 584754000.0, "change_inventories": 212304000.0, "change_payables": 107788000.0, "change_contract_liabilities": 326234000.0, "proceeds_equity_issuance": 113030000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "value_sources": { "cfo": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "cfi": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "cff": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "capex": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "d_and_a": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "sbc": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "dividends_paid": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "buybacks": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "interest_paid": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "taxes_paid": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "amortisation_intangibles": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "change_receivables": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "change_inventories": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "change_payables": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "change_contract_liabilities": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ], "proceeds_equity_issuance": [ "10-K:0000319201-26-000027", "10-Q:0000319201-26-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2027 Q1", "fiscal_year": 2027, "quarter": 1, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 1530939000.0, "cfi": -177938000.0, "cff": -1479603000.0, "capex": 194756000.0, "d_and_a": 97424000.0, "sbc": 84073000.0, "dividends_paid": 305145000.0, "buybacks": 935776000.0, "interest_paid": 131275000.0, "taxes_paid": 61284000.0, "depreciation": null, "amortisation_intangibles": 43300000.0, "goodwill_impairment": null, "deferred_tax": -27093000.0, "change_receivables": 182879000.0, "change_inventories": 433839000.0, "change_payables": 116666000.0, "change_contract_liabilities": -67337000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000319201-26-000034" ], "value_sources": { "cfo": [ "10-Q:0000319201-26-000034" ], "cfi": [ "10-Q:0000319201-26-000034" ], "cff": [ "10-Q:0000319201-26-000034" ], "capex": [ "10-Q:0000319201-26-000034" ], "d_and_a": [ "10-Q:0000319201-26-000034" ], "sbc": [ "10-Q:0000319201-26-000034" ], "dividends_paid": [ "10-Q:0000319201-26-000034" ], "buybacks": [ "10-Q:0000319201-26-000034" ], "interest_paid": [ "10-Q:0000319201-26-000034" ], "taxes_paid": [ "10-Q:0000319201-26-000034" ], "amortisation_intangibles": [ "10-Q:0000319201-26-000034" ], "deferred_tax": [ "10-Q:0000319201-26-000034" ], "change_receivables": [ "10-Q:0000319201-26-000034" ], "change_inventories": [ "10-Q:0000319201-26-000034" ], "change_payables": [ "10-Q:0000319201-26-000034" ], "change_contract_liabilities": [ "10-Q:0000319201-26-000034" ] }, "method": "reported", "value_methods": {} } ], "cf_annual": [ { "fiscal_year": 2021, "start": "2020-07-01", "end": "2021-06-30", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 2185026000.0, "cfi": -500404000.0, "cff": -1497881000.0, "capex": 231628000.0, "d_and_a": 333335000.0, "sbc": 111836000.0, "dividends_paid": 559353000.0, "buybacks": 938607000.0, "interest_paid": 154196000.0, "taxes_paid": 326002000.0, "depreciation": 111100000.0, "amortisation_intangibles": 206252000.0, "goodwill_impairment": null, "deferred_tax": -44445000.0, "change_receivables": 198066000.0, "change_inventories": 270100000.0, "change_payables": 79366000.0, "change_contract_liabilities": 1648000.0, "proceeds_equity_issuance": 86098000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-22-000023", "10-K:0000319201-23-000031" ], "value_sources": { "cfo": [ "10-K:0000319201-23-000031" ], "cfi": [ "10-K:0000319201-23-000031" ], "cff": [ "10-K:0000319201-23-000031" ], "capex": [ "10-K:0000319201-23-000031" ], "d_and_a": [ "10-K:0000319201-23-000031" ], "sbc": [ "10-K:0000319201-23-000031" ], "dividends_paid": [ "10-K:0000319201-23-000031" ], "buybacks": [ "10-K:0000319201-23-000031" ], "interest_paid": [ "10-K:0000319201-23-000031" ], "taxes_paid": [ "10-K:0000319201-23-000031" ], "depreciation": [ "10-K:0000319201-23-000031" ], "amortisation_intangibles": [ "10-K:0000319201-23-000031" ], "deferred_tax": [ "10-K:0000319201-23-000031" ], "change_receivables": [ "10-K:0000319201-22-000023" ], "change_inventories": [ "10-K:0000319201-23-000031" ], "change_payables": [ "10-K:0000319201-23-000031" ], "change_contract_liabilities": [ "10-K:0000319201-22-000023" ], "proceeds_equity_issuance": [ "10-K:0000319201-23-000031" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2021-07-01", "end": "2022-06-30", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 3312702000.0, "cfi": -876458000.0, "cff": -2257005000.0, "capex": 307320000.0, "d_and_a": 363344000.0, "sbc": 126918000.0, "dividends_paid": 638528000.0, "buybacks": 3967806000.0, "interest_paid": 154673000.0, "taxes_paid": 464526000.0, "depreciation": 122200000.0, "amortisation_intangibles": 229098000.0, "goodwill_impairment": 5962000.0, "deferred_tax": -329501000.0, "change_receivables": 506398000.0, "change_inventories": 567003000.0, "change_payables": 101632000.0, "change_contract_liabilities": 339621000.0, "proceeds_equity_issuance": 113014000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-23-000031", "10-K:0000319201-24-000021" ], "value_sources": { "cfo": [ "10-K:0000319201-24-000021" ], "cfi": [ "10-K:0000319201-24-000021" ], "cff": [ "10-K:0000319201-24-000021" ], "capex": [ "10-K:0000319201-24-000021" ], "d_and_a": [ "10-K:0000319201-24-000021" ], "sbc": [ "10-K:0000319201-24-000021" ], "dividends_paid": [ "10-K:0000319201-24-000021" ], "buybacks": [ "10-K:0000319201-24-000021" ], "interest_paid": [ "10-K:0000319201-24-000021" ], "taxes_paid": [ "10-K:0000319201-24-000021" ], "depreciation": [ "10-K:0000319201-24-000021" ], "amortisation_intangibles": [ "10-K:0000319201-24-000021" ], "goodwill_impairment": [ "10-K:0000319201-24-000021" ], "deferred_tax": [ "10-K:0000319201-24-000021" ], "change_receivables": [ "10-K:0000319201-23-000031" ], "change_inventories": [ "10-K:0000319201-24-000021" ], "change_payables": [ "10-K:0000319201-24-000021" ], "change_contract_liabilities": [ "10-K:0000319201-23-000031" ], "proceeds_equity_issuance": [ "10-K:0000319201-24-000021" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2022-07-01", "end": "2023-06-30", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 3669805000.0, "cfi": -482571000.0, "cff": -2830289000.0, "capex": 341591000.0, "d_and_a": 415113000.0, "sbc": 171424000.0, "dividends_paid": 732556000.0, "buybacks": 1311864000.0, "interest_paid": 223955000.0, "taxes_paid": 495101000.0, "depreciation": 154200000.0, "amortisation_intangibles": 260600000.0, "goodwill_impairment": 9905000.0, "deferred_tax": -298145000.0, "change_receivables": -58516000.0, "change_inventories": 749047000.0, "change_payables": -144661000.0, "change_contract_liabilities": 237683000.0, "proceeds_equity_issuance": 124847000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-24-000021", "10-K:0000319201-25-000024" ], "value_sources": { "cfo": [ "10-K:0000319201-25-000024" ], "cfi": [ "10-K:0000319201-25-000024" ], "cff": [ "10-K:0000319201-25-000024" ], "capex": [ "10-K:0000319201-25-000024" ], "d_and_a": [ "10-K:0000319201-25-000024" ], "sbc": [ "10-K:0000319201-25-000024" ], "dividends_paid": [ "10-K:0000319201-25-000024" ], "buybacks": [ "10-K:0000319201-25-000024" ], "interest_paid": [ "10-K:0000319201-25-000024" ], "taxes_paid": [ "10-K:0000319201-25-000024" ], "depreciation": [ "10-K:0000319201-25-000024" ], "amortisation_intangibles": [ "10-K:0000319201-25-000024" ], "goodwill_impairment": [ "10-K:0000319201-25-000024" ], "deferred_tax": [ "10-K:0000319201-25-000024" ], "change_receivables": [ "10-K:0000319201-24-000021" ], "change_inventories": [ "10-K:0000319201-25-000024" ], "change_payables": [ "10-K:0000319201-25-000024" ], "change_contract_liabilities": [ "10-K:0000319201-24-000021" ], "proceeds_equity_issuance": [ "10-K:0000319201-25-000024" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2023-07-01", "end": "2024-06-30", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 3308575000.0, "cfi": -1476985000.0, "cff": -1776017000.0, "capex": 277384000.0, "d_and_a": 401730000.0, "sbc": 212695000.0, "dividends_paid": 773041000.0, "buybacks": 1735746000.0, "interest_paid": 276597000.0, "taxes_paid": 830835000.0, "depreciation": 181700000.0, "amortisation_intangibles": 239300000.0, "goodwill_impairment": 289474000.0, "deferred_tax": -155228000.0, "change_receivables": 79680000.0, "change_inventories": 164092000.0, "change_payables": 24976000.0, "change_contract_liabilities": 537235000.0, "proceeds_equity_issuance": 144934000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-25-000024", "10-K:0000319201-26-000027" ], "value_sources": { "cfo": [ "10-K:0000319201-26-000027" ], "cfi": [ "10-K:0000319201-26-000027" ], "cff": [ "10-K:0000319201-26-000027" ], "capex": [ "10-K:0000319201-26-000027" ], "d_and_a": [ "10-K:0000319201-26-000027" ], "sbc": [ "10-K:0000319201-26-000027" ], "dividends_paid": [ "10-K:0000319201-26-000027" ], "buybacks": [ "10-K:0000319201-26-000027" ], "interest_paid": [ "10-K:0000319201-26-000027" ], "taxes_paid": [ "10-K:0000319201-26-000027" ], "depreciation": [ "10-K:0000319201-26-000027" ], "amortisation_intangibles": [ "10-K:0000319201-26-000027" ], "goodwill_impairment": [ "10-K:0000319201-26-000027" ], "deferred_tax": [ "10-K:0000319201-26-000027" ], "change_receivables": [ "10-K:0000319201-25-000024" ], "change_inventories": [ "10-K:0000319201-26-000027" ], "change_payables": [ "10-K:0000319201-26-000027" ], "change_contract_liabilities": [ "10-K:0000319201-25-000024" ], "proceeds_equity_issuance": [ "10-K:0000319201-26-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2024-07-01", "end": "2025-06-30", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 4081903000.0, "cfi": -202481000.0, "cff": -3785687000.0, "capex": 335259000.0, "d_and_a": 394088000.0, "sbc": 265011000.0, "dividends_paid": 904594000.0, "buybacks": 2149946000.0, "interest_paid": 292771000.0, "taxes_paid": 886937000.0, "depreciation": 192000000.0, "amortisation_intangibles": 220400000.0, "goodwill_impairment": 239100000.0, "deferred_tax": -246577000.0, "change_receivables": 430874000.0, "change_inventories": 155170000.0, "change_payables": 33789000.0, "change_contract_liabilities": -68553000.0, "proceeds_equity_issuance": 151514000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-26-000027" ], "value_sources": { "cfo": [ "10-K:0000319201-26-000027" ], "cfi": [ "10-K:0000319201-26-000027" ], "cff": [ "10-K:0000319201-26-000027" ], "capex": [ "10-K:0000319201-26-000027" ], "d_and_a": [ "10-K:0000319201-26-000027" ], "sbc": [ "10-K:0000319201-26-000027" ], "dividends_paid": [ "10-K:0000319201-26-000027" ], "buybacks": [ "10-K:0000319201-26-000027" ], "interest_paid": [ "10-K:0000319201-26-000027" ], "taxes_paid": [ "10-K:0000319201-26-000027" ], "depreciation": [ "10-K:0000319201-26-000027" ], "amortisation_intangibles": [ "10-K:0000319201-26-000027" ], "goodwill_impairment": [ "10-K:0000319201-26-000027" ], "deferred_tax": [ "10-K:0000319201-26-000027" ], "change_receivables": [ "10-K:0000319201-26-000027" ], "change_inventories": [ "10-K:0000319201-26-000027" ], "change_payables": [ "10-K:0000319201-26-000027" ], "change_contract_liabilities": [ "10-K:0000319201-26-000027" ], "proceeds_equity_issuance": [ "10-K:0000319201-26-000027" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2026, "start": "2025-07-01", "end": "2026-06-30", "through": "FY2026 Q4", "complete": true, "values": { "cfo": 4143079000.0, "cfi": -1190095000.0, "cff": -3385606000.0, "capex": 375945000.0, "d_and_a": 393978000.0, "sbc": 310171000.0, "dividends_paid": 1057832000.0, "buybacks": 2289769000.0, "interest_paid": 282505000.0, "taxes_paid": 781409000.0, "depreciation": 214500000.0, "amortisation_intangibles": 190800000.0, "goodwill_impairment": 0.0, "deferred_tax": 77795000.0, "change_receivables": 625293000.0, "change_inventories": 465963000.0, "change_payables": 172357000.0, "change_contract_liabilities": 61450000.0, "proceeds_equity_issuance": 168573000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0000319201-26-000027" ], "value_sources": { "cfo": [ "10-K:0000319201-26-000027" ], "cfi": [ "10-K:0000319201-26-000027" ], "cff": [ "10-K:0000319201-26-000027" ], "capex": [ "10-K:0000319201-26-000027" ], "d_and_a": [ "10-K:0000319201-26-000027" ], "sbc": [ "10-K:0000319201-26-000027" ], "dividends_paid": [ "10-K:0000319201-26-000027" ], "buybacks": [ "10-K:0000319201-26-000027" ], "interest_paid": [ "10-K:0000319201-26-000027" ], "taxes_paid": [ "10-K:0000319201-26-000027" ], "depreciation": [ "10-K:0000319201-26-000027" ], "amortisation_intangibles": [ "10-K:0000319201-26-000027" ], "goodwill_impairment": [ "10-K:0000319201-26-000027" ], "deferred_tax": [ "10-K:0000319201-26-000027" ], "change_receivables": [ "10-K:0000319201-26-000027" ], "change_inventories": [ "10-K:0000319201-26-000027" ], "change_payables": [ "10-K:0000319201-26-000027" ], "change_contract_liabilities": [ "10-K:0000319201-26-000027" ], "proceeds_equity_issuance": [ "10-K:0000319201-26-000027" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0000319201-21-000029": { "kind": "filing", "form": "10-K", "accession": "0000319201-21-000029", "report_date": "2021-06-30", "filed": "2021-08-06", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920121000029/klac-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920121000029/" }, "10-K:0000319201-22-000023": { "kind": "filing", "form": "10-K", "accession": "0000319201-22-000023", "report_date": "2022-06-30", "filed": "2022-08-05", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920122000023/klac-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920122000023/" }, "10-K:0000319201-23-000031": { "kind": "filing", "form": "10-K", "accession": "0000319201-23-000031", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920123000031/klac-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920123000031/" }, "10-K:0000319201-24-000021": { "kind": "filing", "form": "10-K", "accession": "0000319201-24-000021", "report_date": "2024-06-30", "filed": "2024-08-05", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920124000021/klac-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920124000021/" }, "10-K:0000319201-25-000024": { "kind": "filing", "form": "10-K", "accession": "0000319201-25-000024", "report_date": "2025-06-30", "filed": "2025-08-08", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920125000024/klac-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920125000024/" }, "10-K:0000319201-26-000027": { "kind": "filing", "form": "10-K", "accession": "0000319201-26-000027", "report_date": "2026-06-30", "filed": "2026-08-06", "fiscal_period": "FY2026 FY", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920126000027/klac-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920126000027/" }, "10-Q:0000319201-20-000057": { "kind": "filing", "form": "10-Q", "accession": "0000319201-20-000057", "report_date": "2020-09-30", "filed": "2020-10-30", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920120000057/klac-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920120000057/" }, "10-Q:0000319201-21-000008": { "kind": "filing", "form": "10-Q", "accession": "0000319201-21-000008", "report_date": "2020-12-31", "filed": "2021-02-04", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920121000008/klac-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920121000008/" }, "10-Q:0000319201-21-000017": { "kind": "filing", "form": "10-Q", "accession": "0000319201-21-000017", "report_date": "2021-03-31", "filed": "2021-04-30", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920121000017/klac-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920121000017/" }, "10-Q:0000319201-21-000037": { "kind": "filing", "form": "10-Q", "accession": "0000319201-21-000037", "report_date": "2021-09-30", "filed": "2021-10-28", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920121000037/klac-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920121000037/" }, "10-Q:0000319201-22-000006": { "kind": "filing", "form": "10-Q", "accession": "0000319201-22-000006", "report_date": "2021-12-31", "filed": "2022-01-28", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920122000006/klac-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920122000006/" }, "10-Q:0000319201-22-000012": { "kind": "filing", "form": "10-Q", "accession": "0000319201-22-000012", "report_date": "2022-03-31", "filed": "2022-04-29", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920122000012/klac-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920122000012/" }, "10-Q:0000319201-23-000010": { "kind": "filing", "form": "10-Q", "accession": "0000319201-23-000010", "report_date": "2022-12-31", "filed": "2023-01-27", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920123000010/klac-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920123000010/" }, "10-Q:0000319201-23-000020": { "kind": "filing", "form": "10-Q", "accession": "0000319201-23-000020", "report_date": "2023-03-31", "filed": "2023-04-28", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920123000020/klac-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920123000020/" }, "10-Q:0000319201-23-000039": { "kind": "filing", "form": "10-Q", "accession": "0000319201-23-000039", "report_date": "2023-09-30", "filed": "2023-10-27", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920123000039/klac-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920123000039/" }, "10-Q:0000319201-24-000006": { "kind": "filing", "form": "10-Q", "accession": "0000319201-24-000006", "report_date": "2023-12-31", "filed": "2024-01-26", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920124000006/klac-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920124000006/" }, "10-Q:0000319201-24-000012": { "kind": "filing", "form": "10-Q", "accession": "0000319201-24-000012", "report_date": "2024-03-31", "filed": "2024-04-26", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920124000012/klac-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920124000012/" }, "10-Q:0000319201-24-000027": { "kind": "filing", "form": "10-Q", "accession": "0000319201-24-000027", "report_date": "2024-09-30", "filed": "2024-10-31", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920124000027/klac-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920124000027/" }, "10-Q:0000319201-25-000006": { "kind": "filing", "form": "10-Q", "accession": "0000319201-25-000006", "report_date": "2024-12-31", "filed": "2025-01-31", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920125000006/klac-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920125000006/" }, "10-Q:0000319201-25-000012": { "kind": "filing", "form": "10-Q", "accession": "0000319201-25-000012", "report_date": "2025-03-31", "filed": "2025-05-01", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920125000012/klac-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920125000012/" }, "10-Q:0000319201-25-000034": { "kind": "filing", "form": "10-Q", "accession": "0000319201-25-000034", "report_date": "2025-09-30", "filed": "2025-10-31", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920125000034/klac-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920125000034/" }, "10-Q:0000319201-26-000008": { "kind": "filing", "form": "10-Q", "accession": "0000319201-26-000008", "report_date": "2025-12-31", "filed": "2026-01-30", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920126000008/klac-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920126000008/" }, "10-Q:0000319201-26-000016": { "kind": "filing", "form": "10-Q", "accession": "0000319201-26-000016", "report_date": "2026-03-31", "filed": "2026-04-30", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920126000016/klac-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920126000016/" }, "10-Q:0000319201-26-000034": { "kind": "filing", "form": "10-Q", "accession": "0000319201-26-000034", "report_date": "2026-09-30", "filed": "2026-10-29", "fiscal_period": "FY2027 Q1", "url": "https://www.sec.gov/Archives/edgar/data/319201/000031920126000034/klac-20260930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000031920126000034/" }, "10-Q:0001628280-22-027311": { "kind": "filing", "form": "10-Q", "accession": "0001628280-22-027311", "report_date": "2022-09-30", "filed": "2022-10-28", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/319201/000162828022027311/klac-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/319201/000162828022027311/" } }, "restatements": [ { "period": "FY2023", "item": "amortisation_intangibles", "start": "2022-07-01", "end": "2023-06-30", "first": { "value": 260619000.0, "source": "10-K:0000319201-23-000031", "filed": "2023-08-04" }, "latest": { "value": 260600000.0, "source": "10-K:0000319201-25-000024", "filed": "2025-08-08" }, "used": { "value": 260619000.0, "source": "10-K:0000319201-24-000021", "filed": "2024-08-05" } }, { "period": "FY2024 Q2", "item": "amortisation_intangibles", "start": "2023-10-01", "end": "2023-12-31", "first": { "value": 59366000.0, "source": "10-Q:0000319201-24-000006", "filed": "2024-01-26" }, "latest": { "value": 59400000.0, "source": "10-Q:0000319201-25-000006", "filed": "2025-01-31" }, "used": { "value": 59400000.0, "source": "10-Q:0000319201-25-000006", "filed": "2025-01-31" } }, { "period": "FY2024 Q3", "item": "amortisation_intangibles", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 57765000.0, "source": "10-Q:0000319201-24-000012", "filed": "2024-04-26" }, "latest": { "value": 57800000.0, "source": "10-Q:0000319201-25-000012", "filed": "2025-05-01" }, "used": { "value": 57800000.0, "source": "10-Q:0000319201-25-000012", "filed": "2025-05-01" } }, { "period": "FY2024 Q3", "item": "amortisation_intangibles", "start": "2023-07-01", "end": "2024-03-31", "first": { "value": 180435000.0, "source": "10-Q:0000319201-24-000012", "filed": "2024-04-26" }, "latest": { "value": 180400000.0, "source": "10-Q:0000319201-25-000012", "filed": "2025-05-01" }, "used": { "value": 180400000.0, "source": "10-Q:0000319201-25-000012", "filed": "2025-05-01" } }, { "period": "FY2024", "item": "amortisation_intangibles", "start": "2023-07-01", "end": "2024-06-30", "first": { "value": 239272000.0, "source": "10-K:0000319201-24-000021", "filed": "2024-08-05" }, "latest": { "value": 239300000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 239300000.0, "source": "10-K:0000319201-25-000024", "filed": "2025-08-08" } }, { "period": "FY2024", "item": "dps_declared", "start": "2023-07-01", "end": "2024-06-30", "first": { "value": 5.65, "source": "10-K:0000319201-24-000021", "filed": "2024-08-05" }, "latest": { "value": 0.565, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 0.565, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2024", "item": "eps_basic", "start": "2023-07-01", "end": "2024-06-30", "first": { "value": 20.41, "source": "10-K:0000319201-24-000021", "filed": "2024-08-05" }, "latest": { "value": 2.04, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 2.04, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2024", "item": "eps_diluted", "start": "2023-07-01", "end": "2024-06-30", "first": { "value": 20.28, "source": "10-K:0000319201-24-000021", "filed": "2024-08-05" }, "latest": { "value": 2.03, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 2.03, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2024", "item": "shares_basic", "start": "2023-07-01", "end": "2024-06-30", "first": { "value": 135345000.0, "source": "10-K:0000319201-24-000021", "filed": "2024-08-05" }, "latest": { "value": 1353452000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 1353452000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2024", "item": "shares_diluted", "start": "2023-07-01", "end": "2024-06-30", "first": { "value": 136187000.0, "source": "10-K:0000319201-24-000021", "filed": "2024-08-05" }, "latest": { "value": 1361869000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 1361869000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2025 Q1", "item": "amortisation_intangibles", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 56753000.0, "source": "10-Q:0000319201-24-000027", "filed": "2024-10-31" }, "latest": { "value": 56800000.0, "source": "10-Q:0000319201-25-000034", "filed": "2025-10-31" }, "used": { "value": 56800000.0, "source": "10-Q:0000319201-25-000034", "filed": "2025-10-31" } }, { "period": "FY2025", "item": "dps_declared", "start": "2024-07-01", "end": "2025-06-30", "first": { "value": 6.75, "source": "10-K:0000319201-25-000024", "filed": "2025-08-08" }, "latest": { "value": 0.675, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 0.675, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2025", "item": "eps_basic", "start": "2024-07-01", "end": "2025-06-30", "first": { "value": 30.53, "source": "10-K:0000319201-25-000024", "filed": "2025-08-08" }, "latest": { "value": 3.05, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 3.05, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2025", "item": "eps_diluted", "start": "2024-07-01", "end": "2025-06-30", "first": { "value": 30.37, "source": "10-K:0000319201-25-000024", "filed": "2025-08-08" }, "latest": { "value": 3.04, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 3.04, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2025", "item": "shares_basic", "start": "2024-07-01", "end": "2025-06-30", "first": { "value": 133030000.0, "source": "10-K:0000319201-25-000024", "filed": "2025-08-08" }, "latest": { "value": 1330299000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 1330299000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2025", "item": "shares_diluted", "start": "2024-07-01", "end": "2025-06-30", "first": { "value": 133750000.0, "source": "10-K:0000319201-25-000024", "filed": "2025-08-08" }, "latest": { "value": 1337502000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 1337502000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2025 Q4", "item": "shares_outstanding", "start": null, "end": "2025-06-30", "first": { "value": 132023000.0, "source": "10-K:0000319201-25-000024", "filed": "2025-08-08" }, "latest": { "value": 1320227000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" }, "used": { "value": 1320227000.0, "source": "10-K:0000319201-26-000027", "filed": "2026-08-06" } }, { "period": "FY2026 Q1", "item": "dps_declared", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 1.9, "source": "10-Q:0000319201-25-000034", "filed": "2025-10-31" }, "latest": { "value": 0.19, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" }, "used": { "value": 0.19, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" } }, { "period": "FY2026 Q1", "item": "eps_basic", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 8.51, "source": "10-Q:0000319201-25-000034", "filed": "2025-10-31" }, "latest": { "value": 0.85, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" }, "used": { "value": 0.85, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" } }, { "period": "FY2026 Q1", "item": "eps_diluted", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 8.47, "source": "10-Q:0000319201-25-000034", "filed": "2025-10-31" }, "latest": { "value": 0.85, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" }, "used": { "value": 0.85, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" } }, { "period": "FY2026 Q1", "item": "shares_basic", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 131757000.0, "source": "10-Q:0000319201-25-000034", "filed": "2025-10-31" }, "latest": { "value": 1317567000.0, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" }, "used": { "value": 1317567000.0, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" } }, { "period": "FY2026 Q1", "item": "shares_diluted", "start": "2025-07-01", "end": "2025-09-30", "first": { "value": 132381000.0, "source": "10-Q:0000319201-25-000034", "filed": "2025-10-31" }, "latest": { "value": 1323808000.0, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" }, "used": { "value": 1323808000.0, "source": "10-Q:0000319201-26-000034", "filed": "2026-10-29" } } ], "withheld": [], "events": [ { "id": "stock_split:2026-08-06:10-K:0000319201-26-000027", "type": "stock_split", "date": "2026-08-06", "fiscal_period": "FY2027 Q1", "text": "The filing reported a stock split of 10000 for 1.", "counterparty": null, "amount": null, "sources": [ "10-K:0000319201-26-000027" ] } ] }