{ "schema": "annalist.dataset/0.1", "company": { "id": "monster-beverage", "name": "Monster Beverage Corporation", "country": "US", "template": "corporate", "cik": "0000865752", "tickers": [ "MNST" ], "entity_name": "Monster Beverage Corp", "fiscal_year_end": "1231", "sic": "2086", "sic_description": "Bottled & Canned Soft Drinks & Carbonated Waters", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-07" }, "conventions": { "amounts": "US dollars as reported, not scaled; per-share items in US dollars per share; share counts in shares; pure items as fractions", "signs": "revenue, expenses, taxes and payments are positive amounts; operating, investing and financing cash-flow totals are negative when cash flows out", "fiscal_year": "the company's own fiscal-year label; start and end dates are given for every period", "period_label": "FY Q", "quarters": "a quarter that the filings do not report on its own, such as a fourth quarter, is derived from the figures of the filings", "restatements": "each value comes from the latest filing that reports the period; earlier different values are listed in restatements", "comparison": "a change against the same period a year earlier compares 2 figures of one basis, as the latest report that presents both periods gives them, so that a restatement or a stock split between 2 reports does not count as a change; where these figures differ from the published ones, the row of the later period gives them under comparison, with their sources and the fiscal year of the report (basis), and a comparison of null means that no report presents both", "definitions": "each item keeps one definition across periods", "withheld": "a value that contradicts the definition of its item, or that the filings report in contradiction, is withheld: it is empty and listed in withheld with its reason and sources", "source_ids": "
:; see documents", "events": "corporate events found in the filings since 2020, such as acquisitions, disposals, stock splits, restatements and changes of name; each names its type and its source documents", "notes": "items with group note come from the notes to the financial statements; a note item that a filing does not report is empty, which differs from a reported zero; pure items are fractions, so 0.045 means 4.5%", "debt": "total debt counts each borrowing once; a balance-sheet date at which the company has no debt carries nil debt", "methods": "method is reported, or derived where the figure is calculated from figures of the documents listed" }, "coverage": { "first_fiscal_year": 2020, "latest_period": "FY2026 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "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": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 1062097000.0, "cost_of_revenue": 424901000.0, "gross_profit": 637196000.0, "rnd": null, "sga": null, "operating_income": 364988000.0, "interest_expense": null, "pretax_income": 365860000.0, "income_tax": 87025000.0, "net_income_incl_nci": 278835000.0, "nci_profit": null, "net_income": 278835000.0, "net_income_common": 278835000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 536061000.0, "shares_diluted": 540518000.0, "dps_declared": null, "operating_lease_cost": 1445000.0 }, "sources": [ "10-Q:0001104659-21-063189" ], "value_sources": { "revenue": [ "10-Q:0001104659-21-063189" ], "cost_of_revenue": [ "10-Q:0001104659-21-063189" ], "gross_profit": [ "10-Q:0001104659-21-063189" ], "operating_income": [ "10-Q:0001104659-21-063189" ], "pretax_income": [ "10-Q:0001104659-21-063189" ], "income_tax": [ "10-Q:0001104659-21-063189" ], "net_income_incl_nci": [ "10-Q:0001104659-21-063189" ], "net_income": [ "10-Q:0001104659-21-063189" ], "net_income_common": [ "10-Q:0001104659-21-063189" ], "shares_basic": [ "10-Q:0001104659-21-063189" ], "shares_diluted": [ "10-Q:0001104659-21-063189" ], "operating_lease_cost": [ "10-Q:0001104659-21-063189" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 1093896000.0, "cost_of_revenue": 434427000.0, "gross_profit": 659469000.0, "rnd": null, "sga": null, "operating_income": 407264000.0, "interest_expense": null, "pretax_income": 405468000.0, "income_tax": 94099000.0, "net_income_incl_nci": 311369000.0, "nci_profit": null, "net_income": 311369000.0, "net_income_common": 311369000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 526911000.0, "shares_diluted": 531191000.0, "dps_declared": null, "operating_lease_cost": 893000.0 }, "sources": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "value_sources": { "revenue": [ "10-Q:0001104659-21-101583" ], "cost_of_revenue": [ "10-Q:0001104659-21-101583" ], "gross_profit": [ "10-Q:0001104659-21-101583" ], "operating_income": [ "10-Q:0001104659-21-101583" ], "pretax_income": [ "10-Q:0001104659-21-101583" ], "income_tax": [ "10-Q:0001104659-21-101583" ], "net_income_incl_nci": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "net_income": [ "10-Q:0001104659-21-101583" ], "net_income_common": [ "10-Q:0001104659-21-101583" ], "shares_basic": [ "10-Q:0001104659-21-101583" ], "shares_diluted": [ "10-Q:0001104659-21-101583" ], "operating_lease_cost": [ "10-Q:0001104659-21-101583" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 1246362000.0, "cost_of_revenue": 509831000.0, "gross_profit": 736531000.0, "rnd": null, "sga": null, "operating_income": 458601000.0, "interest_expense": null, "pretax_income": 454033000.0, "income_tax": 106379000.0, "net_income_incl_nci": 347654000.0, "nci_profit": null, "net_income": 347654000.0, "net_income_common": 347654000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 527637000.0, "shares_diluted": 533263000.0, "dps_declared": null, "operating_lease_cost": 1161000.0 }, "sources": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "value_sources": { "revenue": [ "10-Q:0001104659-21-135130" ], "cost_of_revenue": [ "10-Q:0001104659-21-135130" ], "gross_profit": [ "10-Q:0001104659-21-135130" ], "operating_income": [ "10-Q:0001104659-21-135130" ], "pretax_income": [ "10-Q:0001104659-21-135130" ], "income_tax": [ "10-Q:0001104659-21-135130" ], "net_income_incl_nci": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "net_income": [ "10-Q:0001104659-21-135130" ], "net_income_common": [ "10-Q:0001104659-21-135130" ], "shares_basic": [ "10-Q:0001104659-21-135130" ], "shares_diluted": [ "10-Q:0001104659-21-135130" ], "operating_lease_cost": [ "10-Q:0001104659-21-135130" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 1196283000.0, "cost_of_revenue": 505598000.0, "gross_profit": 690684000.0, "rnd": null, "sga": null, "operating_income": 402301000.0, "interest_expense": null, "pretax_income": 400796000.0, "income_tax": -70940000.0, "net_income_incl_nci": 471736000.0, "nci_profit": null, "net_income": 471736000.0, "net_income_common": 471736000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1138000.0 }, "sources": [ "10-K:0001104659-21-029943", "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "value_sources": { "revenue": [ "10-K:0001104659-21-029943" ], "cost_of_revenue": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "gross_profit": [ "10-K:0001104659-21-029943" ], "operating_income": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "pretax_income": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "income_tax": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "net_income_incl_nci": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "net_income": [ "10-K:0001104659-21-029943" ], "net_income_common": [ "10-K:0001104659-21-029943" ], "operating_lease_cost": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 1243816000.0, "cost_of_revenue": 528881000.0, "gross_profit": 714937000.0, "rnd": null, "sga": null, "operating_income": 414148000.0, "interest_expense": null, "pretax_income": 413387000.0, "income_tax": 98193000.0, "net_income_incl_nci": 315194000.0, "nci_profit": null, "net_income": 315194000.0, "net_income_common": 315194000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 528195000.0, "shares_diluted": 534982000.0, "dps_declared": null, "operating_lease_cost": 1131000.0 }, "sources": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "value_sources": { "revenue": [ "10-Q:0001104659-22-057028" ], "cost_of_revenue": [ "10-Q:0001104659-22-057028" ], "gross_profit": [ "10-Q:0001104659-22-086741" ], "operating_income": [ "10-Q:0001104659-22-086741" ], "pretax_income": [ "10-Q:0001104659-22-057028" ], "income_tax": [ "10-Q:0001104659-22-057028" ], "net_income_incl_nci": [ "10-Q:0001104659-22-057028" ], "net_income": [ "10-Q:0001104659-22-057028" ], "net_income_common": [ "10-Q:0001104659-22-057028" ], "shares_basic": [ "10-Q:0001104659-22-057028" ], "shares_diluted": [ "10-Q:0001104659-22-057028" ], "operating_lease_cost": [ "10-Q:0001104659-22-057028" ] }, "method": "derived", "value_methods": { "gross_profit": "derived", "operating_income": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 1461934000.0, "cost_of_revenue": 625096000.0, "gross_profit": 836838000.0, "rnd": null, "sga": null, "operating_income": 525975000.0, "interest_expense": null, "pretax_income": 526847000.0, "income_tax": 123085000.0, "net_income_incl_nci": 403762000.0, "nci_profit": null, "net_income": 403762000.0, "net_income_common": 403762000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 528653000.0, "shares_diluted": 535557000.0, "dps_declared": null, "operating_lease_cost": 1114000.0 }, "sources": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "value_sources": { "revenue": [ "10-Q:0001104659-22-086741" ], "cost_of_revenue": [ "10-Q:0001104659-22-086741" ], "gross_profit": [ "10-Q:0001104659-22-086741" ], "operating_income": [ "10-Q:0001104659-22-086741" ], "pretax_income": [ "10-Q:0001104659-22-086741" ], "income_tax": [ "10-Q:0001104659-22-086741" ], "net_income_incl_nci": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "net_income": [ "10-Q:0001104659-22-086741" ], "net_income_common": [ "10-Q:0001104659-22-086741" ], "shares_basic": [ "10-Q:0001104659-22-086741" ], "shares_diluted": [ "10-Q:0001104659-22-086741" ], "operating_lease_cost": [ "10-Q:0001104659-22-086741" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 1410557000.0, "cost_of_revenue": 621399000.0, "gross_profit": 789158000.0, "rnd": null, "sga": null, "operating_income": 444464000.0, "interest_expense": null, "pretax_income": 442174000.0, "income_tax": 104969000.0, "net_income_incl_nci": 337205000.0, "nci_profit": null, "net_income": 337205000.0, "net_income_common": 337205000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 528997000.0, "shares_diluted": 535915000.0, "dps_declared": null, "operating_lease_cost": 1103000.0 }, "sources": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "value_sources": { "revenue": [ "10-Q:0001104659-22-114849" ], "cost_of_revenue": [ "10-Q:0001104659-22-114849" ], "gross_profit": [ "10-Q:0001104659-22-114849" ], "operating_income": [ "10-Q:0001104659-22-114849" ], "pretax_income": [ "10-Q:0001104659-22-114849" ], "income_tax": [ "10-Q:0001104659-22-114849" ], "net_income_incl_nci": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "net_income": [ "10-Q:0001104659-22-114849" ], "net_income_common": [ "10-Q:0001104659-22-114849" ], "shares_basic": [ "10-Q:0001104659-22-114849" ], "shares_diluted": [ "10-Q:0001104659-22-114849" ], "operating_lease_cost": [ "10-Q:0001104659-22-114849" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 1425044000.0, "cost_of_revenue": 657464000.0, "gross_profit": 767580000.0, "rnd": null, "sga": null, "operating_income": 412880000.0, "interest_expense": null, "pretax_income": 419011000.0, "income_tax": 97697000.0, "net_income_incl_nci": 321314000.0, "nci_profit": null, "net_income": 321314000.0, "net_income_common": 321314000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 1266000.0 }, "sources": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "value_sources": { "revenue": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "cost_of_revenue": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "gross_profit": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "operating_income": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "pretax_income": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "income_tax": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "net_income_incl_nci": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "net_income": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "net_income_common": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "operating_lease_cost": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 1518574000.0, "cost_of_revenue": 741907000.0, "gross_profit": 776667000.0, "rnd": null, "sga": null, "operating_income": 399489000.0, "interest_expense": null, "pretax_income": 392189000.0, "income_tax": 97986000.0, "net_income_incl_nci": 294203000.0, "nci_profit": null, "net_income": 294203000.0, "net_income_common": 294203000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1058810000.0, "shares_diluted": 1071108000.0, "dps_declared": null, "operating_lease_cost": 1694000.0 }, "sources": [ "10-Q:0001104659-23-056507" ], "value_sources": { "revenue": [ "10-Q:0001104659-23-056507" ], "cost_of_revenue": [ "10-Q:0001104659-23-056507" ], "gross_profit": [ "10-Q:0001104659-23-056507" ], "operating_income": [ "10-Q:0001104659-23-056507" ], "pretax_income": [ "10-Q:0001104659-23-056507" ], "income_tax": [ "10-Q:0001104659-23-056507" ], "net_income_incl_nci": [ "10-Q:0001104659-23-056507" ], "net_income": [ "10-Q:0001104659-23-056507" ], "net_income_common": [ "10-Q:0001104659-23-056507" ], "shares_basic": [ "10-Q:0001104659-23-056507" ], "shares_diluted": [ "10-Q:0001104659-23-056507" ], "operating_lease_cost": [ "10-Q:0001104659-23-056507" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 1655260000.0, "cost_of_revenue": 875399000.0, "gross_profit": 779861000.0, "rnd": null, "sga": null, "operating_income": 372951000.0, "interest_expense": null, "pretax_income": 366170000.0, "income_tax": 92810000.0, "net_income_incl_nci": 273360000.0, "nci_profit": null, "net_income": 273360000.0, "net_income_common": 273360000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1057233000.0, "shares_diluted": 1069622000.0, "dps_declared": null, "operating_lease_cost": 2238000.0 }, "sources": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "value_sources": { "revenue": [ "10-Q:0001104659-23-087927" ], "cost_of_revenue": [ "10-Q:0001104659-23-087927" ], "gross_profit": [ "10-Q:0001104659-23-087927" ], "operating_income": [ "10-Q:0001104659-23-087927" ], "pretax_income": [ "10-Q:0001104659-23-087927" ], "income_tax": [ "10-Q:0001104659-23-087927" ], "net_income_incl_nci": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "net_income": [ "10-Q:0001104659-23-087927" ], "net_income_common": [ "10-Q:0001104659-23-087927" ], "shares_basic": [ "10-Q:0001104659-23-087927" ], "shares_diluted": [ "10-Q:0001104659-23-087927" ], "operating_lease_cost": [ "10-Q:0001104659-23-087927" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 1624286000.0, "cost_of_revenue": 790561000.0, "gross_profit": 833725000.0, "rnd": null, "sga": null, "operating_income": 417930000.0, "interest_expense": null, "pretax_income": 420079000.0, "income_tax": 97692000.0, "net_income_incl_nci": 322387000.0, "nci_profit": null, "net_income": 322387000.0, "net_income_common": 322387000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1053594000.0, "shares_diluted": 1066600000.0, "dps_declared": null, "operating_lease_cost": 2306000.0 }, "sources": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "value_sources": { "revenue": [ "10-Q:0001104659-23-114789" ], "cost_of_revenue": [ "10-Q:0001104659-23-114789" ], "gross_profit": [ "10-Q:0001104659-23-114789" ], "operating_income": [ "10-Q:0001104659-23-114789" ], "pretax_income": [ "10-Q:0001104659-23-114789" ], "income_tax": [ "10-Q:0001104659-23-114789" ], "net_income_incl_nci": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "net_income": [ "10-Q:0001104659-23-114789" ], "net_income_common": [ "10-Q:0001104659-23-114789" ], "shares_basic": [ "10-Q:0001104659-23-114789" ], "shares_diluted": [ "10-Q:0001104659-23-114789" ], "operating_lease_cost": [ "10-Q:0001104659-23-114789" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 1512931000.0, "cost_of_revenue": 728616000.0, "gross_profit": 784315000.0, "rnd": null, "sga": null, "operating_income": 394352000.0, "interest_expense": null, "pretax_income": 393527000.0, "income_tax": 91853000.0, "net_income_incl_nci": 301674000.0, "nci_profit": null, "net_income": 301674000.0, "net_income_common": 301674000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 2403000.0 }, "sources": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "value_sources": { "revenue": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "cost_of_revenue": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "gross_profit": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "operating_income": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "pretax_income": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "income_tax": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "net_income_incl_nci": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "net_income": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "net_income_common": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "operating_lease_cost": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 1698930000.0, "cost_of_revenue": 801081000.0, "gross_profit": 897849000.0, "rnd": null, "sga": null, "operating_income": 485064000.0, "interest_expense": null, "pretax_income": 497560000.0, "income_tax": 100116000.0, "net_income_incl_nci": 397444000.0, "nci_profit": null, "net_income": 397444000.0, "net_income_common": 397444000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1044909000.0, "shares_diluted": 1059069000.0, "dps_declared": null, "operating_lease_cost": 2467000.0 }, "sources": [ "10-Q:0001410578-24-000605" ], "value_sources": { "revenue": [ "10-Q:0001410578-24-000605" ], "cost_of_revenue": [ "10-Q:0001410578-24-000605" ], "gross_profit": [ "10-Q:0001410578-24-000605" ], "operating_income": [ "10-Q:0001410578-24-000605" ], "pretax_income": [ "10-Q:0001410578-24-000605" ], "income_tax": [ "10-Q:0001410578-24-000605" ], "net_income_incl_nci": [ "10-Q:0001410578-24-000605" ], "net_income": [ "10-Q:0001410578-24-000605" ], "net_income_common": [ "10-Q:0001410578-24-000605" ], "shares_basic": [ "10-Q:0001410578-24-000605" ], "shares_diluted": [ "10-Q:0001410578-24-000605" ], "operating_lease_cost": [ "10-Q:0001410578-24-000605" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 1854961000.0, "cost_of_revenue": 880739000.0, "gross_profit": 974222000.0, "rnd": null, "sga": null, "operating_income": 523805000.0, "interest_expense": null, "pretax_income": 538964000.0, "income_tax": 125093000.0, "net_income_incl_nci": 413871000.0, "nci_profit": null, "net_income": 413871000.0, "net_income_common": 413871000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1047065000.0, "shares_diluted": 1060093000.0, "dps_declared": null, "operating_lease_cost": 2616000.0 }, "sources": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "value_sources": { "revenue": [ "10-Q:0001410578-24-001239" ], "cost_of_revenue": [ "10-Q:0001410578-24-001239" ], "gross_profit": [ "10-Q:0001410578-24-001239" ], "operating_income": [ "10-Q:0001410578-24-001239" ], "pretax_income": [ "10-Q:0001410578-24-001239" ], "income_tax": [ "10-Q:0001410578-24-001239" ], "net_income_incl_nci": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "net_income": [ "10-Q:0001410578-24-001239" ], "net_income_common": [ "10-Q:0001410578-24-001239" ], "shares_basic": [ "10-Q:0001410578-24-001239" ], "shares_diluted": [ "10-Q:0001410578-24-001239" ], "operating_lease_cost": [ "10-Q:0001410578-24-001239" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 1856028000.0, "cost_of_revenue": 872265000.0, "gross_profit": 983763000.0, "rnd": null, "sga": null, "operating_income": 510527000.0, "interest_expense": null, "pretax_income": 581884000.0, "income_tax": 129190000.0, "net_income_incl_nci": 452694000.0, "nci_profit": null, "net_income": 452694000.0, "net_income_common": 452694000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1047015000.0, "shares_diluted": 1059966000.0, "dps_declared": null, "operating_lease_cost": 2968000.0 }, "sources": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "value_sources": { "revenue": [ "10-Q:0001410578-24-001818" ], "cost_of_revenue": [ "10-Q:0001410578-24-001818" ], "gross_profit": [ "10-Q:0001410578-24-001818" ], "operating_income": [ "10-Q:0001410578-24-001818" ], "pretax_income": [ "10-Q:0001410578-24-001818" ], "income_tax": [ "10-Q:0001410578-24-001818" ], "net_income_incl_nci": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "net_income": [ "10-Q:0001410578-24-001818" ], "net_income_common": [ "10-Q:0001410578-24-001818" ], "shares_basic": [ "10-Q:0001410578-24-001818" ], "shares_diluted": [ "10-Q:0001410578-24-001818" ], "operating_lease_cost": [ "10-Q:0001410578-24-001818" ] }, "method": "derived", "value_methods": { "net_income_incl_nci": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 1730108000.0, "cost_of_revenue": 791735000.0, "gross_profit": 938373000.0, "rnd": null, "sga": null, "operating_income": 433959000.0, "interest_expense": null, "pretax_income": 450076000.0, "income_tax": 83097000.0, "net_income_incl_nci": 366979000.0, "nci_profit": null, "net_income": 366979000.0, "net_income_common": 366979000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 4009000.0 }, "sources": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "value_sources": { "revenue": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "cost_of_revenue": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "gross_profit": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "operating_income": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "pretax_income": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "income_tax": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "net_income_incl_nci": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "net_income": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "net_income_common": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "operating_lease_cost": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 1899098000.0, "cost_of_revenue": 871969000.0, "gross_profit": 1027129000.0, "rnd": null, "sga": null, "operating_income": 541991000.0, "interest_expense": null, "pretax_income": 577745000.0, "income_tax": 135696000.0, "net_income_incl_nci": 442049000.0, "nci_profit": null, "net_income": 442049000.0, "net_income_common": 442049000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1041081000.0, "shares_diluted": 1051282000.0, "dps_declared": null, "operating_lease_cost": 3802000.0 }, "sources": [ "10-Q:0001410578-25-001122" ], "value_sources": { "revenue": [ "10-Q:0001410578-25-001122" ], "cost_of_revenue": [ "10-Q:0001410578-25-001122" ], "gross_profit": [ "10-Q:0001410578-25-001122" ], "operating_income": [ "10-Q:0001410578-25-001122" ], "pretax_income": [ "10-Q:0001410578-25-001122" ], "income_tax": [ "10-Q:0001410578-25-001122" ], "net_income_incl_nci": [ "10-Q:0001410578-25-001122" ], "net_income": [ "10-Q:0001410578-25-001122" ], "net_income_common": [ "10-Q:0001410578-25-001122" ], "shares_basic": [ "10-Q:0001410578-25-001122" ], "shares_diluted": [ "10-Q:0001410578-25-001122" ], "operating_lease_cost": [ "10-Q:0001410578-25-001122" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 1900597000.0, "cost_of_revenue": 881091000.0, "gross_profit": 1019506000.0, "rnd": null, "sga": null, "operating_income": 527163000.0, "interest_expense": null, "pretax_income": 551539000.0, "income_tax": 126170000.0, "net_income_incl_nci": 425369000.0, "nci_profit": null, "net_income": 425369000.0, "net_income_common": 425369000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1029268000.0, "shares_diluted": 1037378000.0, "dps_declared": null, "operating_lease_cost": 3888000.0 }, "sources": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-25-001620" ], "value_sources": { "revenue": [ "10-Q:0001410578-25-001620" ], "cost_of_revenue": [ "10-Q:0001410578-25-001620" ], "gross_profit": [ "10-Q:0001410578-25-001620" ], "operating_income": [ "10-Q:0001410578-25-001620" ], "pretax_income": [ "10-Q:0001410578-25-001620" ], "income_tax": [ "10-Q:0001410578-25-001620" ], "net_income_incl_nci": [ "10-Q:0001410578-25-001620" ], "net_income": [ "10-Q:0001410578-25-001620" ], "net_income_common": [ "10-Q:0001410578-25-001620" ], "shares_basic": [ "10-Q:0001410578-25-001620" ], "shares_diluted": [ "10-Q:0001410578-25-001620" ], "operating_lease_cost": [ "10-Q:0001410578-24-001239" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 1880973000.0, "cost_of_revenue": 881174000.0, "gross_profit": 999799000.0, "rnd": null, "sga": null, "operating_income": 479916000.0, "interest_expense": null, "pretax_income": 474096000.0, "income_tax": 103177000.0, "net_income_incl_nci": 370919000.0, "nci_profit": null, "net_income": 370919000.0, "net_income_common": 370919000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 975841000.0, "shares_diluted": 983171000.0, "dps_declared": null, "operating_lease_cost": 4086000.0 }, "sources": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-24-001818" ], "value_sources": { "revenue": [ "10-Q:0001104659-25-107944" ], "cost_of_revenue": [ "10-Q:0001104659-25-107944" ], "gross_profit": [ "10-Q:0001104659-25-107944" ], "operating_income": [ "10-Q:0001104659-25-107944" ], "pretax_income": [ "10-Q:0001104659-25-107944" ], "income_tax": [ "10-Q:0001104659-25-107944" ], "net_income_incl_nci": [ "10-Q:0001104659-25-107944" ], "net_income": [ "10-Q:0001104659-25-107944" ], "net_income_common": [ "10-Q:0001104659-25-107944" ], "shares_basic": [ "10-Q:0001104659-25-107944" ], "shares_diluted": [ "10-Q:0001104659-25-107944" ], "operating_lease_cost": [ "10-Q:0001410578-24-001818" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 1812041000.0, "cost_of_revenue": 809596000.0, "gross_profit": 1002445000.0, "rnd": null, "sga": null, "operating_income": 381224000.0, "interest_expense": null, "pretax_income": 386078000.0, "income_tax": 115367000.0, "net_income_incl_nci": 270711000.0, "nci_profit": null, "net_income": 270711000.0, "net_income_common": 270711000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": 4020000.0 }, "sources": [ "10-K:0001104659-26-020831", "10-K:0001410578-25-000248", "10-Q:0001104659-25-107944", "10-Q:0001410578-24-001818" ], "value_sources": { "revenue": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "cost_of_revenue": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "gross_profit": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "operating_income": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "pretax_income": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "income_tax": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "net_income_incl_nci": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "net_income": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "net_income_common": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "operating_lease_cost": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived", "operating_lease_cost": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 1854558000.0, "cost_of_revenue": 806596000.0, "gross_profit": 1047962000.0, "rnd": null, "sga": null, "operating_income": 569745000.0, "interest_expense": null, "pretax_income": 578017000.0, "income_tax": 135024000.0, "net_income_incl_nci": 442993000.0, "nci_profit": null, "net_income": 442993000.0, "net_income_common": 442993000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 973622000.0, "shares_diluted": 981282000.0, "dps_declared": null, "operating_lease_cost": 4294000.0 }, "sources": [ "10-Q:0001104659-26-057398", "10-Q:0001410578-25-001122" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-057398" ], "cost_of_revenue": [ "10-Q:0001104659-26-057398" ], "gross_profit": [ "10-Q:0001104659-26-057398" ], "operating_income": [ "10-Q:0001104659-26-057398" ], "pretax_income": [ "10-Q:0001104659-26-057398" ], "income_tax": [ "10-Q:0001104659-26-057398" ], "net_income_incl_nci": [ "10-Q:0001104659-26-057398" ], "net_income": [ "10-Q:0001104659-26-057398" ], "net_income_common": [ "10-Q:0001104659-26-057398" ], "shares_basic": [ "10-Q:0001104659-26-057398" ], "shares_diluted": [ "10-Q:0001104659-26-057398" ], "operating_lease_cost": [ "10-Q:0001410578-25-001122" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 2111593000.0, "cost_of_revenue": 935180000.0, "gross_profit": 1176413000.0, "rnd": null, "sga": null, "operating_income": 631622000.0, "interest_expense": null, "pretax_income": 646687000.0, "income_tax": 157893000.0, "net_income_incl_nci": 488794000.0, "nci_profit": null, "net_income": 488794000.0, "net_income_common": 488794000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 975749000.0, "shares_diluted": 983997000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-092193" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-092193" ], "cost_of_revenue": [ "10-Q:0001104659-26-092193" ], "gross_profit": [ "10-Q:0001104659-26-092193" ], "operating_income": [ "10-Q:0001104659-26-092193" ], "pretax_income": [ "10-Q:0001104659-26-092193" ], "income_tax": [ "10-Q:0001104659-26-092193" ], "net_income_incl_nci": [ "10-Q:0001104659-26-092193" ], "net_income": [ "10-Q:0001104659-26-092193" ], "net_income_common": [ "10-Q:0001104659-26-092193" ], "shares_basic": [ "10-Q:0001104659-26-092193" ], "shares_diluted": [ "10-Q:0001104659-26-092193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 2197139000.0, "cost_of_revenue": 972653000.0, "gross_profit": 1224486000.0, "rnd": null, "sga": null, "operating_income": 675352000.0, "interest_expense": null, "pretax_income": 689537000.0, "income_tax": 165082000.0, "net_income_incl_nci": 524455000.0, "nci_profit": null, "net_income": 524455000.0, "net_income_common": 524455000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 976608000.0, "shares_diluted": 984966000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-25-107944" ], "value_sources": { "revenue": [ "10-Q:0001104659-25-107944" ], "cost_of_revenue": [ "10-Q:0001104659-25-107944" ], "gross_profit": [ "10-Q:0001104659-25-107944" ], "operating_income": [ "10-Q:0001104659-25-107944" ], "pretax_income": [ "10-Q:0001104659-25-107944" ], "income_tax": [ "10-Q:0001104659-25-107944" ], "net_income_incl_nci": [ "10-Q:0001104659-25-107944" ], "net_income": [ "10-Q:0001104659-25-107944" ], "net_income_common": [ "10-Q:0001104659-25-107944" ], "shares_basic": [ "10-Q:0001104659-25-107944" ], "shares_diluted": [ "10-Q:0001104659-25-107944" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 2131053000.0, "cost_of_revenue": 947720000.0, "gross_profit": 1183333000.0, "rnd": null, "sga": null, "operating_income": 542634000.0, "interest_expense": null, "pretax_income": 568287000.0, "income_tax": 119097000.0, "net_income_incl_nci": 449190000.0, "nci_profit": null, "net_income": 449190000.0, "net_income_common": 449190000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "value_sources": { "revenue": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "cost_of_revenue": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "gross_profit": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "operating_income": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "pretax_income": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "income_tax": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "net_income_incl_nci": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "net_income": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "net_income_common": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 2353291000.0, "cost_of_revenue": 1059942000.0, "gross_profit": 1293349000.0, "rnd": null, "sga": null, "operating_income": 729958000.0, "interest_expense": null, "pretax_income": 750128000.0, "income_tax": 180643000.0, "net_income_incl_nci": 569485000.0, "nci_profit": null, "net_income": 569485000.0, "net_income_common": 569485000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 978309000.0, "shares_diluted": 988258000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-057398" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-057398" ], "cost_of_revenue": [ "10-Q:0001104659-26-057398" ], "gross_profit": [ "10-Q:0001104659-26-057398" ], "operating_income": [ "10-Q:0001104659-26-057398" ], "pretax_income": [ "10-Q:0001104659-26-057398" ], "income_tax": [ "10-Q:0001104659-26-057398" ], "net_income_incl_nci": [ "10-Q:0001104659-26-057398" ], "net_income": [ "10-Q:0001104659-26-057398" ], "net_income_common": [ "10-Q:0001104659-26-057398" ], "shares_basic": [ "10-Q:0001104659-26-057398" ], "shares_diluted": [ "10-Q:0001104659-26-057398" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 2537473000.0, "cost_of_revenue": 1117839000.0, "gross_profit": 1419634000.0, "rnd": null, "sga": null, "operating_income": 740442000.0, "interest_expense": null, "pretax_income": 768269000.0, "income_tax": 183729000.0, "net_income_incl_nci": 584540000.0, "nci_profit": null, "net_income": 584540000.0, "net_income_common": 584540000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 978662000.0, "shares_diluted": 988479000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001104659-26-092193" ], "value_sources": { "revenue": [ "10-Q:0001104659-26-092193" ], "cost_of_revenue": [ "10-Q:0001104659-26-092193" ], "gross_profit": [ "10-Q:0001104659-26-092193" ], "operating_income": [ "10-Q:0001104659-26-092193" ], "pretax_income": [ "10-Q:0001104659-26-092193" ], "income_tax": [ "10-Q:0001104659-26-092193" ], "net_income_incl_nci": [ "10-Q:0001104659-26-092193" ], "net_income": [ "10-Q:0001104659-26-092193" ], "net_income_common": [ "10-Q:0001104659-26-092193" ], "shares_basic": [ "10-Q:0001104659-26-092193" ], "shares_diluted": [ "10-Q:0001104659-26-092193" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 4598638000.0, "cost_of_revenue": 1874758000.0, "gross_profit": 2723880000.0, "rnd": null, "sga": null, "operating_income": 1633153000.0, "interest_expense": null, "pretax_income": 1626157000.0, "income_tax": 216563000.0, "net_income_incl_nci": 1409594000.0, "nci_profit": null, "net_income": 1409594000.0, "net_income_common": 1409594000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 529639000.0, "shares_diluted": 534807000.0, "dps_declared": null, "operating_lease_cost": 4637000.0 }, "sources": [ "10-K:0001104659-23-027245" ], "value_sources": { "revenue": [ "10-K:0001104659-23-027245" ], "cost_of_revenue": [ "10-K:0001104659-23-027245" ], "gross_profit": [ "10-K:0001104659-23-027245" ], "operating_income": [ "10-K:0001104659-23-027245" ], "pretax_income": [ "10-K:0001104659-23-027245" ], "income_tax": [ "10-K:0001104659-23-027245" ], "net_income_incl_nci": [ "10-K:0001104659-23-027245" ], "net_income": [ "10-K:0001104659-23-027245" ], "net_income_common": [ "10-K:0001104659-23-027245" ], "shares_basic": [ "10-K:0001104659-23-027245" ], "shares_diluted": [ "10-K:0001104659-23-027245" ], "operating_lease_cost": [ "10-K:0001104659-23-027245" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 5541352000.0, "cost_of_revenue": 2432839000.0, "gross_profit": 3108513000.0, "rnd": null, "sga": null, "operating_income": 1797467000.0, "interest_expense": null, "pretax_income": 1801419000.0, "income_tax": 423944000.0, "net_income_incl_nci": 1377475000.0, "nci_profit": null, "net_income": 1377475000.0, "net_income_common": 1377475000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1057526000.0, "shares_diluted": 1071278000.0, "dps_declared": null, "operating_lease_cost": 4614000.0 }, "sources": [ "10-K:0001104659-24-029425" ], "value_sources": { "revenue": [ "10-K:0001104659-24-029425" ], "cost_of_revenue": [ "10-K:0001104659-24-029425" ], "gross_profit": [ "10-K:0001104659-24-029425" ], "operating_income": [ "10-K:0001104659-24-029425" ], "pretax_income": [ "10-K:0001104659-24-029425" ], "income_tax": [ "10-K:0001104659-24-029425" ], "net_income_incl_nci": [ "10-K:0001104659-24-029425" ], "net_income": [ "10-K:0001104659-24-029425" ], "net_income_common": [ "10-K:0001104659-24-029425" ], "shares_basic": [ "10-K:0001104659-24-029425" ], "shares_diluted": [ "10-K:0001104659-24-029425" ], "operating_lease_cost": [ "10-K:0001104659-24-029425" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 6311050000.0, "cost_of_revenue": 3136483000.0, "gross_profit": 3174567000.0, "rnd": null, "sga": null, "operating_income": 1584721000.0, "interest_expense": null, "pretax_income": 1571964000.0, "income_tax": 380340000.0, "net_income_incl_nci": 1191624000.0, "nci_profit": null, "net_income": 1191624000.0, "net_income_common": 1191624000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1053558000.0, "shares_diluted": 1066442000.0, "dps_declared": null, "operating_lease_cost": 8641000.0 }, "sources": [ "10-K:0001410578-25-000248" ], "value_sources": { "revenue": [ "10-K:0001410578-25-000248" ], "cost_of_revenue": [ "10-K:0001410578-25-000248" ], "gross_profit": [ "10-K:0001410578-25-000248" ], "operating_income": [ "10-K:0001410578-25-000248" ], "pretax_income": [ "10-K:0001410578-25-000248" ], "income_tax": [ "10-K:0001410578-25-000248" ], "net_income_incl_nci": [ "10-K:0001410578-25-000248" ], "net_income": [ "10-K:0001410578-25-000248" ], "net_income_common": [ "10-K:0001410578-25-000248" ], "shares_basic": [ "10-K:0001410578-25-000248" ], "shares_diluted": [ "10-K:0001410578-25-000248" ], "operating_lease_cost": [ "10-K:0001410578-25-000248" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 7140027000.0, "cost_of_revenue": 3345821000.0, "gross_profit": 3794206000.0, "rnd": null, "sga": null, "operating_income": 1953355000.0, "interest_expense": null, "pretax_income": 2068482000.0, "income_tax": 437494000.0, "net_income_incl_nci": 1630988000.0, "nci_profit": null, "net_income": 1630988000.0, "net_income_common": 1630988000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1044887000.0, "shares_diluted": 1057981000.0, "dps_declared": null, "operating_lease_cost": 12060000.0 }, "sources": [ "10-K:0001104659-26-020831", "10-K:0001410578-25-000248" ], "value_sources": { "revenue": [ "10-K:0001104659-26-020831" ], "cost_of_revenue": [ "10-K:0001104659-26-020831" ], "gross_profit": [ "10-K:0001104659-26-020831" ], "operating_income": [ "10-K:0001104659-26-020831" ], "pretax_income": [ "10-K:0001104659-26-020831" ], "income_tax": [ "10-K:0001104659-26-020831" ], "net_income_incl_nci": [ "10-K:0001104659-26-020831" ], "net_income": [ "10-K:0001104659-26-020831" ], "net_income_common": [ "10-K:0001104659-26-020831" ], "shares_basic": [ "10-K:0001104659-26-020831" ], "shares_diluted": [ "10-K:0001104659-26-020831" ], "operating_lease_cost": [ "10-K:0001410578-25-000248" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 7492709000.0, "cost_of_revenue": 3443831000.0, "gross_profit": 4048878000.0, "rnd": null, "sga": null, "operating_income": 1930294000.0, "interest_expense": null, "pretax_income": 1989459000.0, "income_tax": 480411000.0, "net_income_incl_nci": 1509048000.0, "nci_profit": null, "net_income": 1509048000.0, "net_income_common": 1509048000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 1004566000.0, "shares_diluted": 1013107000.0, "dps_declared": null, "operating_lease_cost": 15796000.0 }, "sources": [ "10-K:0001104659-26-020831", "10-K:0001410578-25-000248" ], "value_sources": { "revenue": [ "10-K:0001104659-26-020831" ], "cost_of_revenue": [ "10-K:0001104659-26-020831" ], "gross_profit": [ "10-K:0001104659-26-020831" ], "operating_income": [ "10-K:0001104659-26-020831" ], "pretax_income": [ "10-K:0001104659-26-020831" ], "income_tax": [ "10-K:0001104659-26-020831" ], "net_income_incl_nci": [ "10-K:0001104659-26-020831" ], "net_income": [ "10-K:0001104659-26-020831" ], "net_income_common": [ "10-K:0001104659-26-020831" ], "shares_basic": [ "10-K:0001104659-26-020831" ], "shares_diluted": [ "10-K:0001104659-26-020831" ], "operating_lease_cost": [ "10-K:0001410578-25-000248" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 8294343000.0, "cost_of_revenue": 3662148000.0, "gross_profit": 4632195000.0, "rnd": null, "sga": null, "operating_income": 2419354000.0, "interest_expense": null, "pretax_income": 2482529000.0, "income_tax": 577097000.0, "net_income_incl_nci": 1905432000.0, "nci_profit": null, "net_income": 1905432000.0, "net_income_common": 1905432000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": 975887000.0, "shares_diluted": 984451000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001104659-26-020831" ], "value_sources": { "revenue": [ "10-K:0001104659-26-020831" ], "cost_of_revenue": [ "10-K:0001104659-26-020831" ], "gross_profit": [ "10-K:0001104659-26-020831" ], "operating_income": [ "10-K:0001104659-26-020831" ], "pretax_income": [ "10-K:0001104659-26-020831" ], "income_tax": [ "10-K:0001104659-26-020831" ], "net_income_incl_nci": [ "10-K:0001104659-26-020831" ], "net_income": [ "10-K:0001104659-26-020831" ], "net_income_common": [ "10-K:0001104659-26-020831" ], "shares_basic": [ "10-K:0001104659-26-020831" ], "shares_diluted": [ "10-K:0001104659-26-020831" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 701836000.0, "short_term_investments": 233513000.0, "receivables": 670570000.0, "inventory": 352305000.0, "current_assets": 2048722000.0, "ppe_net": 295570000.0, "goodwill": 1331643000.0, "intangibles": 1053107000.0, "total_assets": 4881497000.0, "accounts_payable": 305529000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 701541000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 3870946000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 4881497000.0, "shares_outstanding": 526839000.0, "retained_earnings": 5301315000.0, "preferred_stock": null, "long_term_investments": 13922000.0, "equity_method_investments": null, "accrued_taxes_current": 12711000.0, "commercial_paper": null, "operating_lease_liability": 28114000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": null, "operating_lease_payments_total": 33289000.0, "operating_lease_imputed_interest": 5175000.0, "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:0001104659-20-058939" ], "value_sources": { "cash": [ "10-Q:0001104659-20-058939" ], "short_term_investments": [ "10-Q:0001104659-20-058939" ], "receivables": [ "10-Q:0001104659-20-058939" ], "inventory": [ "10-Q:0001104659-20-058939" ], "current_assets": [ "10-Q:0001104659-20-058939" ], "ppe_net": [ "10-Q:0001104659-20-058939" ], "goodwill": [ "10-Q:0001104659-20-058939" ], "intangibles": [ "10-Q:0001104659-20-058939" ], "total_assets": [ "10-Q:0001104659-20-058939" ], "accounts_payable": [ "10-Q:0001104659-20-058939" ], "current_liabilities": [ "10-Q:0001104659-20-058939" ], "equity_parent": [ "10-Q:0001104659-20-058939" ], "liabilities_and_equity": [ "10-Q:0001104659-20-058939" ], "shares_outstanding": [ "10-Q:0001104659-20-058939" ], "retained_earnings": [ "10-Q:0001104659-20-058939" ], "long_term_investments": [ "10-Q:0001104659-20-058939" ], "accrued_taxes_current": [ "10-Q:0001104659-20-058939" ], "operating_lease_liability": [ "10-Q:0001104659-20-058939" ], "operating_lease_discount_rate": [ "10-Q:0001104659-20-058939" ], "operating_lease_payments_total": [ "10-Q:0001104659-20-058939" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-20-058939" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 921326000.0, "short_term_investments": 250753000.0, "receivables": 760433000.0, "inventory": 340536000.0, "current_assets": 2371450000.0, "ppe_net": 301946000.0, "goodwill": 1331643000.0, "intangibles": 1055544000.0, "total_assets": 5193813000.0, "accounts_payable": 261969000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 674865000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 4221540000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5193813000.0, "shares_outstanding": 527361000.0, "retained_earnings": 5612684000.0, "preferred_stock": null, "long_term_investments": 2077000.0, "equity_method_investments": null, "accrued_taxes_current": 22497000.0, "commercial_paper": null, "operating_lease_liability": 21111000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": null, "operating_lease_payments_total": 25314000.0, "operating_lease_imputed_interest": 4203000.0, "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:0001104659-20-091376" ], "value_sources": { "cash": [ "10-Q:0001104659-20-091376" ], "short_term_investments": [ "10-Q:0001104659-20-091376" ], "receivables": [ "10-Q:0001104659-20-091376" ], "inventory": [ "10-Q:0001104659-20-091376" ], "current_assets": [ "10-Q:0001104659-20-091376" ], "ppe_net": [ "10-Q:0001104659-20-091376" ], "goodwill": [ "10-Q:0001104659-20-091376" ], "intangibles": [ "10-Q:0001104659-20-091376" ], "total_assets": [ "10-Q:0001104659-20-091376" ], "accounts_payable": [ "10-Q:0001104659-20-091376" ], "current_liabilities": [ "10-Q:0001104659-20-091376" ], "equity_parent": [ "10-Q:0001104659-20-091376" ], "liabilities_and_equity": [ "10-Q:0001104659-20-091376" ], "shares_outstanding": [ "10-Q:0001104659-20-091376" ], "retained_earnings": [ "10-Q:0001104659-20-091376" ], "long_term_investments": [ "10-Q:0001104659-20-091376" ], "accrued_taxes_current": [ "10-Q:0001104659-20-091376" ], "operating_lease_liability": [ "10-Q:0001104659-20-091376" ], "operating_lease_discount_rate": [ "10-Q:0001104659-20-091376" ], "operating_lease_payments_total": [ "10-Q:0001104659-20-091376" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-20-091376" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1074730000.0, "short_term_investments": 599326000.0, "receivables": 740813000.0, "inventory": 318956000.0, "current_assets": 2825847000.0, "ppe_net": 304687000.0, "goodwill": 1331643000.0, "intangibles": 1059537000.0, "total_assets": 5697683000.0, "accounts_payable": 281522000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 773763000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 4629321000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5697683000.0, "shares_outstanding": 527893000.0, "retained_earnings": 5960338000.0, "preferred_stock": null, "long_term_investments": 20571000.0, "equity_method_investments": null, "accrued_taxes_current": 32082000.0, "commercial_paper": null, "operating_lease_liability": 20517000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": null, "operating_lease_payments_total": 24545000.0, "operating_lease_imputed_interest": 4028000.0, "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:0001104659-20-122598" ], "value_sources": { "cash": [ "10-Q:0001104659-20-122598" ], "short_term_investments": [ "10-Q:0001104659-20-122598" ], "receivables": [ "10-Q:0001104659-20-122598" ], "inventory": [ "10-Q:0001104659-20-122598" ], "current_assets": [ "10-Q:0001104659-20-122598" ], "ppe_net": [ "10-Q:0001104659-20-122598" ], "goodwill": [ "10-Q:0001104659-20-122598" ], "intangibles": [ "10-Q:0001104659-20-122598" ], "total_assets": [ "10-Q:0001104659-20-122598" ], "accounts_payable": [ "10-Q:0001104659-20-122598" ], "current_liabilities": [ "10-Q:0001104659-20-122598" ], "equity_parent": [ "10-Q:0001104659-20-122598" ], "liabilities_and_equity": [ "10-Q:0001104659-20-122598" ], "shares_outstanding": [ "10-Q:0001104659-20-122598" ], "retained_earnings": [ "10-Q:0001104659-20-122598" ], "long_term_investments": [ "10-Q:0001104659-20-122598" ], "accrued_taxes_current": [ "10-Q:0001104659-20-122598" ], "operating_lease_liability": [ "10-Q:0001104659-20-122598" ], "operating_lease_discount_rate": [ "10-Q:0001104659-20-122598" ], "operating_lease_payments_total": [ "10-Q:0001104659-20-122598" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-20-122598" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 1180413000.0, "short_term_investments": 881354000.0, "receivables": 666012000.0, "inventory": 333085000.0, "current_assets": 3140955000.0, "ppe_net": 314656000.0, "goodwill": 1331643000.0, "intangibles": 1059046000.0, "total_assets": 6202716000.0, "accounts_payable": 296800000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 749988000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5160860000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6202716000.0, "shares_outstanding": 528097000.0, "retained_earnings": 6432074000.0, "preferred_stock": null, "long_term_investments": 44291000.0, "equity_method_investments": null, "accrued_taxes_current": 23433000.0, "commercial_paper": null, "operating_lease_liability": 20513000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 3785000.0, "operating_lease_payments_total": 24393000.0, "operating_lease_imputed_interest": 3880000.0, "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:0001104659-21-029943", "10-K:0001104659-22-028182" ], "value_sources": { "cash": [ "10-K:0001104659-22-028182" ], "short_term_investments": [ "10-K:0001104659-22-028182" ], "receivables": [ "10-K:0001104659-22-028182" ], "inventory": [ "10-K:0001104659-22-028182" ], "current_assets": [ "10-K:0001104659-22-028182" ], "ppe_net": [ "10-K:0001104659-22-028182" ], "goodwill": [ "10-K:0001104659-22-028182" ], "intangibles": [ "10-K:0001104659-22-028182" ], "total_assets": [ "10-K:0001104659-22-028182" ], "accounts_payable": [ "10-K:0001104659-22-028182" ], "current_liabilities": [ "10-K:0001104659-22-028182" ], "equity_parent": [ "10-K:0001104659-22-028182" ], "liabilities_and_equity": [ "10-K:0001104659-22-028182" ], "shares_outstanding": [ "10-K:0001104659-22-028182" ], "retained_earnings": [ "10-K:0001104659-22-028182" ], "long_term_investments": [ "10-K:0001104659-22-028182" ], "accrued_taxes_current": [ "10-K:0001104659-22-028182" ], "operating_lease_liability": [ "10-K:0001104659-22-028182" ], "operating_lease_discount_rate": [ "10-K:0001104659-22-028182" ], "operating_lease_payments_y1": [ "10-K:0001104659-21-029943" ], "operating_lease_payments_total": [ "10-K:0001104659-21-029943" ], "operating_lease_imputed_interest": [ "10-K:0001104659-21-029943" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 1178879000.0, "short_term_investments": 980108000.0, "receivables": 802509000.0, "inventory": 368402000.0, "current_assets": 3433872000.0, "ppe_net": 312155000.0, "goodwill": 1331643000.0, "intangibles": 1063092000.0, "total_assets": 6534366000.0, "accounts_payable": 334076000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 788861000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5459437000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6534366000.0, "shares_outstanding": 528439000.0, "retained_earnings": 6747268000.0, "preferred_stock": null, "long_term_investments": 63751000.0, "equity_method_investments": null, "accrued_taxes_current": 9991000.0, "commercial_paper": null, "operating_lease_liability": 19660000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": null, "operating_lease_payments_total": 23369000.0, "operating_lease_imputed_interest": 3709000.0, "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:0001104659-21-063189" ], "value_sources": { "cash": [ "10-Q:0001104659-21-063189" ], "short_term_investments": [ "10-Q:0001104659-21-063189" ], "receivables": [ "10-Q:0001104659-21-063189" ], "inventory": [ "10-Q:0001104659-21-063189" ], "current_assets": [ "10-Q:0001104659-21-063189" ], "ppe_net": [ "10-Q:0001104659-21-063189" ], "goodwill": [ "10-Q:0001104659-21-063189" ], "intangibles": [ "10-Q:0001104659-21-063189" ], "total_assets": [ "10-Q:0001104659-21-063189" ], "accounts_payable": [ "10-Q:0001104659-21-063189" ], "current_liabilities": [ "10-Q:0001104659-21-063189" ], "equity_parent": [ "10-Q:0001104659-21-063189" ], "liabilities_and_equity": [ "10-Q:0001104659-21-063189" ], "shares_outstanding": [ "10-Q:0001104659-21-063189" ], "retained_earnings": [ "10-Q:0001104659-21-063189" ], "long_term_investments": [ "10-Q:0001104659-21-063189" ], "accrued_taxes_current": [ "10-Q:0001104659-21-063189" ], "operating_lease_liability": [ "10-Q:0001104659-21-063189" ], "operating_lease_discount_rate": [ "10-Q:0001104659-21-063189" ], "operating_lease_payments_total": [ "10-Q:0001104659-21-063189" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-21-063189" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 1584239000.0, "short_term_investments": 968952000.0, "receivables": 909169000.0, "inventory": 382890000.0, "current_assets": 3950675000.0, "ppe_net": 309178000.0, "goodwill": 1331643000.0, "intangibles": 1058323000.0, "total_assets": 7071543000.0, "accounts_payable": 362900000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 887527000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5905498000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7071543000.0, "shares_outstanding": 528857000.0, "retained_earnings": 7151030000.0, "preferred_stock": null, "long_term_investments": 91033000.0, "equity_method_investments": null, "accrued_taxes_current": 31289000.0, "commercial_paper": null, "operating_lease_liability": 19008000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 3180000.0, "operating_lease_payments_total": 22557000.0, "operating_lease_imputed_interest": 3549000.0, "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:0001104659-21-101583" ], "value_sources": { "cash": [ "10-Q:0001104659-21-101583" ], "short_term_investments": [ "10-Q:0001104659-21-101583" ], "receivables": [ "10-Q:0001104659-21-101583" ], "inventory": [ "10-Q:0001104659-21-101583" ], "current_assets": [ "10-Q:0001104659-21-101583" ], "ppe_net": [ "10-Q:0001104659-21-101583" ], "goodwill": [ "10-Q:0001104659-21-101583" ], "intangibles": [ "10-Q:0001104659-21-101583" ], "total_assets": [ "10-Q:0001104659-21-101583" ], "accounts_payable": [ "10-Q:0001104659-21-101583" ], "current_liabilities": [ "10-Q:0001104659-21-101583" ], "equity_parent": [ "10-Q:0001104659-21-101583" ], "liabilities_and_equity": [ "10-Q:0001104659-21-101583" ], "shares_outstanding": [ "10-Q:0001104659-21-101583" ], "retained_earnings": [ "10-Q:0001104659-21-101583" ], "long_term_investments": [ "10-Q:0001104659-21-101583" ], "accrued_taxes_current": [ "10-Q:0001104659-21-101583" ], "operating_lease_liability": [ "10-Q:0001104659-21-101583" ], "operating_lease_discount_rate": [ "10-Q:0001104659-21-101583" ], "operating_lease_payments_y1": [ "10-Q:0001104659-21-101583" ], "operating_lease_payments_total": [ "10-Q:0001104659-21-101583" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-21-101583" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 1712671000.0, "short_term_investments": 1224066000.0, "receivables": 849157000.0, "inventory": 471553000.0, "current_assets": 4383673000.0, "ppe_net": 309574000.0, "goodwill": 1331643000.0, "intangibles": 1066083000.0, "total_assets": 7449408000.0, "accounts_payable": 396229000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 932240000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6244997000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7449408000.0, "shares_outstanding": 529132000.0, "retained_earnings": 7488235000.0, "preferred_stock": null, "long_term_investments": 28255000.0, "equity_method_investments": null, "accrued_taxes_current": 23113000.0, "commercial_paper": null, "operating_lease_liability": 18211000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 3207000.0, "operating_lease_payments_total": 21597000.0, "operating_lease_imputed_interest": 3386000.0, "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:0001104659-21-135130" ], "value_sources": { "cash": [ "10-Q:0001104659-21-135130" ], "short_term_investments": [ "10-Q:0001104659-21-135130" ], "receivables": [ "10-Q:0001104659-21-135130" ], "inventory": [ "10-Q:0001104659-21-135130" ], "current_assets": [ "10-Q:0001104659-21-135130" ], "ppe_net": [ "10-Q:0001104659-21-135130" ], "goodwill": [ "10-Q:0001104659-21-135130" ], "intangibles": [ "10-Q:0001104659-21-135130" ], "total_assets": [ "10-Q:0001104659-21-135130" ], "accounts_payable": [ "10-Q:0001104659-21-135130" ], "current_liabilities": [ "10-Q:0001104659-21-135130" ], "equity_parent": [ "10-Q:0001104659-21-135130" ], "liabilities_and_equity": [ "10-Q:0001104659-21-135130" ], "shares_outstanding": [ "10-Q:0001104659-21-135130" ], "retained_earnings": [ "10-Q:0001104659-21-135130" ], "long_term_investments": [ "10-Q:0001104659-21-135130" ], "accrued_taxes_current": [ "10-Q:0001104659-21-135130" ], "operating_lease_liability": [ "10-Q:0001104659-21-135130" ], "operating_lease_discount_rate": [ "10-Q:0001104659-21-135130" ], "operating_lease_payments_y1": [ "10-Q:0001104659-21-135130" ], "operating_lease_payments_total": [ "10-Q:0001104659-21-135130" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-21-135130" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 1326462000.0, "short_term_investments": 1749727000.0, "receivables": 896658000.0, "inventory": 593357000.0, "current_assets": 4682110000.0, "ppe_net": 313753000.0, "goodwill": 1331643000.0, "intangibles": 1072386000.0, "total_assets": 7804784000.0, "accounts_payable": 404263000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 965076000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6566951000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7804784000.0, "shares_outstanding": 529323000.0, "retained_earnings": 7809549000.0, "preferred_stock": null, "long_term_investments": 99419000.0, "equity_method_investments": null, "accrued_taxes_current": 30399000.0, "commercial_paper": null, "operating_lease_liability": 21379000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 4605000.0, "operating_lease_payments_total": 24714000.0, "operating_lease_imputed_interest": 3335000.0, "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:0001104659-22-028182", "10-K:0001104659-23-027245" ], "value_sources": { "cash": [ "10-K:0001104659-23-027245" ], "short_term_investments": [ "10-K:0001104659-23-027245" ], "receivables": [ "10-K:0001104659-23-027245" ], "inventory": [ "10-K:0001104659-23-027245" ], "current_assets": [ "10-K:0001104659-23-027245" ], "ppe_net": [ "10-K:0001104659-23-027245" ], "goodwill": [ "10-K:0001104659-23-027245" ], "intangibles": [ "10-K:0001104659-23-027245" ], "total_assets": [ "10-K:0001104659-23-027245" ], "accounts_payable": [ "10-K:0001104659-23-027245" ], "current_liabilities": [ "10-K:0001104659-23-027245" ], "equity_parent": [ "10-K:0001104659-23-027245" ], "liabilities_and_equity": [ "10-K:0001104659-23-027245" ], "shares_outstanding": [ "10-K:0001104659-23-027245" ], "retained_earnings": [ "10-K:0001104659-23-027245" ], "long_term_investments": [ "10-K:0001104659-23-027245" ], "accrued_taxes_current": [ "10-K:0001104659-23-027245" ], "operating_lease_liability": [ "10-K:0001104659-23-027245" ], "operating_lease_discount_rate": [ "10-K:0001104659-23-027245" ], "operating_lease_payments_y1": [ "10-K:0001104659-22-028182" ], "operating_lease_payments_total": [ "10-K:0001104659-22-028182" ], "operating_lease_imputed_interest": [ "10-K:0001104659-22-028182" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 1014786000.0, "short_term_investments": 1717648000.0, "receivables": 1039780000.0, "inventory": 821132000.0, "current_assets": 4743666000.0, "ppe_net": 407391000.0, "goodwill": 1411928000.0, "intangibles": 1232113000.0, "total_assets": 8187459000.0, "accounts_payable": 438256000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1044361000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6866672000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8187459000.0, "shares_outstanding": 529642000.0, "retained_earnings": 8103752000.0, "preferred_stock": null, "long_term_investments": 65652000.0, "equity_method_investments": null, "accrued_taxes_current": 21118000.0, "commercial_paper": null, "operating_lease_liability": 33111000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": 5527000.0, "operating_lease_payments_total": 37268000.0, "operating_lease_imputed_interest": 4157000.0, "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:0001104659-22-057028" ], "value_sources": { "cash": [ "10-Q:0001104659-22-057028" ], "short_term_investments": [ "10-Q:0001104659-22-057028" ], "receivables": [ "10-Q:0001104659-22-057028" ], "inventory": [ "10-Q:0001104659-22-057028" ], "current_assets": [ "10-Q:0001104659-22-057028" ], "ppe_net": [ "10-Q:0001104659-22-057028" ], "goodwill": [ "10-Q:0001104659-22-057028" ], "intangibles": [ "10-Q:0001104659-22-057028" ], "total_assets": [ "10-Q:0001104659-22-057028" ], "accounts_payable": [ "10-Q:0001104659-22-057028" ], "current_liabilities": [ "10-Q:0001104659-22-057028" ], "equity_parent": [ "10-Q:0001104659-22-057028" ], "liabilities_and_equity": [ "10-Q:0001104659-22-057028" ], "shares_outstanding": [ "10-Q:0001104659-22-057028" ], "retained_earnings": [ "10-Q:0001104659-22-057028" ], "long_term_investments": [ "10-Q:0001104659-22-057028" ], "accrued_taxes_current": [ "10-Q:0001104659-22-057028" ], "operating_lease_liability": [ "10-Q:0001104659-22-057028" ], "operating_lease_discount_rate": [ "10-Q:0001104659-22-057028" ], "operating_lease_payments_y1": [ "10-Q:0001104659-22-057028" ], "operating_lease_payments_total": [ "10-Q:0001104659-22-057028" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-22-057028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 1132039000.0, "short_term_investments": 1337792000.0, "receivables": 1175587000.0, "inventory": 885948000.0, "current_assets": 4696620000.0, "ppe_net": 464541000.0, "goodwill": 1412941000.0, "intangibles": 1223114000.0, "total_assets": 8175012000.0, "accounts_payable": 492858000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1093608000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6809178000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8175012000.0, "shares_outstanding": 526772000.0, "retained_earnings": 8377112000.0, "preferred_stock": null, "long_term_investments": 64119000.0, "equity_method_investments": null, "accrued_taxes_current": 15917000.0, "commercial_paper": null, "operating_lease_liability": 36567000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": 4079000.0, "operating_lease_payments_total": 41399000.0, "operating_lease_imputed_interest": 4832000.0, "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:0001104659-22-086741" ], "value_sources": { "cash": [ "10-Q:0001104659-22-086741" ], "short_term_investments": [ "10-Q:0001104659-22-086741" ], "receivables": [ "10-Q:0001104659-22-086741" ], "inventory": [ "10-Q:0001104659-22-086741" ], "current_assets": [ "10-Q:0001104659-22-086741" ], "ppe_net": [ "10-Q:0001104659-22-086741" ], "goodwill": [ "10-Q:0001104659-22-086741" ], "intangibles": [ "10-Q:0001104659-22-086741" ], "total_assets": [ "10-Q:0001104659-22-086741" ], "accounts_payable": [ "10-Q:0001104659-22-086741" ], "current_liabilities": [ "10-Q:0001104659-22-086741" ], "equity_parent": [ "10-Q:0001104659-22-086741" ], "liabilities_and_equity": [ "10-Q:0001104659-22-086741" ], "shares_outstanding": [ "10-Q:0001104659-22-086741" ], "retained_earnings": [ "10-Q:0001104659-22-086741" ], "long_term_investments": [ "10-Q:0001104659-22-086741" ], "accrued_taxes_current": [ "10-Q:0001104659-22-086741" ], "operating_lease_liability": [ "10-Q:0001104659-22-086741" ], "operating_lease_discount_rate": [ "10-Q:0001104659-22-086741" ], "operating_lease_payments_y1": [ "10-Q:0001104659-22-086741" ], "operating_lease_payments_total": [ "10-Q:0001104659-22-086741" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-22-086741" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 1303048000.0, "short_term_investments": 1346781000.0, "receivables": 1051642000.0, "inventory": 862977000.0, "current_assets": 4696691000.0, "ppe_net": 485550000.0, "goodwill": 1412941000.0, "intangibles": 1225826000.0, "total_assets": 8204805000.0, "accounts_payable": 520198000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1121717000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6815760000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8204805000.0, "shares_outstanding": 523965000.0, "retained_earnings": 8699499000.0, "preferred_stock": null, "long_term_investments": 72373000.0, "equity_method_investments": null, "accrued_taxes_current": 17143000.0, "commercial_paper": null, "operating_lease_liability": 36293000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 2038000.0, "operating_lease_payments_total": 41017000.0, "operating_lease_imputed_interest": 4724000.0, "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:0001104659-22-114849" ], "value_sources": { "cash": [ "10-Q:0001104659-22-114849" ], "short_term_investments": [ "10-Q:0001104659-22-114849" ], "receivables": [ "10-Q:0001104659-22-114849" ], "inventory": [ "10-Q:0001104659-22-114849" ], "current_assets": [ "10-Q:0001104659-22-114849" ], "ppe_net": [ "10-Q:0001104659-22-114849" ], "goodwill": [ "10-Q:0001104659-22-114849" ], "intangibles": [ "10-Q:0001104659-22-114849" ], "total_assets": [ "10-Q:0001104659-22-114849" ], "accounts_payable": [ "10-Q:0001104659-22-114849" ], "current_liabilities": [ "10-Q:0001104659-22-114849" ], "equity_parent": [ "10-Q:0001104659-22-114849" ], "liabilities_and_equity": [ "10-Q:0001104659-22-114849" ], "shares_outstanding": [ "10-Q:0001104659-22-114849" ], "retained_earnings": [ "10-Q:0001104659-22-114849" ], "long_term_investments": [ "10-Q:0001104659-22-114849" ], "accrued_taxes_current": [ "10-Q:0001104659-22-114849" ], "operating_lease_liability": [ "10-Q:0001104659-22-114849" ], "operating_lease_discount_rate": [ "10-Q:0001104659-22-114849" ], "operating_lease_payments_y1": [ "10-Q:0001104659-22-114849" ], "operating_lease_payments_total": [ "10-Q:0001104659-22-114849" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-22-114849" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 1307141000.0, "short_term_investments": 1362314000.0, "receivables": 1016203000.0, "inventory": 935631000.0, "current_assets": 4764897000.0, "ppe_net": 516897000.0, "goodwill": 1417941000.0, "intangibles": 1220410000.0, "total_assets": 8293105000.0, "accounts_payable": 444265000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1001978000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7025041000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8293105000.0, "shares_outstanding": 1044600000.0, "retained_earnings": 9001173000.0, "preferred_stock": null, "long_term_investments": 61443000.0, "equity_method_investments": null, "accrued_taxes_current": 13317000.0, "commercial_paper": null, "operating_lease_liability": 37333000.0, "operating_lease_liability_current": 7747000.0, "operating_lease_liability_noncurrent": 29586000.0, "operating_lease_discount_rate": 0.034, "operating_lease_payments_y1": 8854000.0, "operating_lease_payments_total": 42011000.0, "operating_lease_imputed_interest": 4678000.0, "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:0001104659-23-027245", "10-K:0001104659-24-029425" ], "value_sources": { "cash": [ "10-K:0001104659-24-029425" ], "short_term_investments": [ "10-K:0001104659-24-029425" ], "receivables": [ "10-K:0001104659-24-029425" ], "inventory": [ "10-K:0001104659-24-029425" ], "current_assets": [ "10-K:0001104659-24-029425" ], "ppe_net": [ "10-K:0001104659-24-029425" ], "goodwill": [ "10-K:0001104659-24-029425" ], "intangibles": [ "10-K:0001104659-24-029425" ], "total_assets": [ "10-K:0001104659-24-029425" ], "accounts_payable": [ "10-K:0001104659-24-029425" ], "current_liabilities": [ "10-K:0001104659-24-029425" ], "equity_parent": [ "10-K:0001104659-24-029425" ], "liabilities_and_equity": [ "10-K:0001104659-24-029425" ], "shares_outstanding": [ "10-K:0001104659-24-029425" ], "retained_earnings": [ "10-K:0001104659-24-029425" ], "long_term_investments": [ "10-K:0001104659-24-029425" ], "accrued_taxes_current": [ "10-K:0001104659-24-029425" ], "operating_lease_liability": [ "10-K:0001104659-24-029425" ], "operating_lease_liability_current": [ "10-K:0001104659-24-029425" ], "operating_lease_liability_noncurrent": [ "10-K:0001104659-24-029425" ], "operating_lease_discount_rate": [ "10-K:0001104659-24-029425" ], "operating_lease_payments_y1": [ "10-K:0001104659-23-027245" ], "operating_lease_payments_total": [ "10-K:0001104659-23-027245" ], "operating_lease_imputed_interest": [ "10-K:0001104659-23-027245" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 1672660000.0, "short_term_investments": 1383028000.0, "receivables": 1190351000.0, "inventory": 906723000.0, "current_assets": 5294609000.0, "ppe_net": 545922000.0, "goodwill": 1417941000.0, "intangibles": 1222598000.0, "total_assets": 8844362000.0, "accounts_payable": 491249000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1187511000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7395360000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8844362000.0, "shares_outstanding": 1046616000.0, "retained_earnings": 4706192000.0, "preferred_stock": null, "long_term_investments": 41152000.0, "equity_method_investments": null, "accrued_taxes_current": 55123000.0, "commercial_paper": null, "operating_lease_liability": 35600000.0, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": 6626000.0, "operating_lease_payments_total": 40005000.0, "operating_lease_imputed_interest": 4405000.0, "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:0001104659-23-056507" ], "value_sources": { "cash": [ "10-Q:0001104659-23-056507" ], "short_term_investments": [ "10-Q:0001104659-23-056507" ], "receivables": [ "10-Q:0001104659-23-056507" ], "inventory": [ "10-Q:0001104659-23-056507" ], "current_assets": [ "10-Q:0001104659-23-056507" ], "ppe_net": [ "10-Q:0001104659-23-056507" ], "goodwill": [ "10-Q:0001104659-23-056507" ], "intangibles": [ "10-Q:0001104659-23-056507" ], "total_assets": [ "10-Q:0001104659-23-056507" ], "accounts_payable": [ "10-Q:0001104659-23-056507" ], "current_liabilities": [ "10-Q:0001104659-23-056507" ], "equity_parent": [ "10-Q:0001104659-23-056507" ], "liabilities_and_equity": [ "10-Q:0001104659-23-056507" ], "shares_outstanding": [ "10-Q:0001104659-23-056507" ], "retained_earnings": [ "10-Q:0001104659-23-056507" ], "long_term_investments": [ "10-Q:0001104659-23-056507" ], "accrued_taxes_current": [ "10-Q:0001104659-23-056507" ], "operating_lease_liability": [ "10-Q:0001104659-23-056507" ], "operating_lease_discount_rate": [ "10-Q:0001104659-23-056507" ], "operating_lease_payments_y1": [ "10-Q:0001104659-23-056507" ], "operating_lease_payments_total": [ "10-Q:0001104659-23-056507" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-23-056507" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 1869774000.0, "short_term_investments": 1417239000.0, "receivables": 1333004000.0, "inventory": 846812000.0, "current_assets": 5654113000.0, "ppe_net": 576645000.0, "goodwill": 1417941000.0, "intangibles": 1224100000.0, "total_assets": 9263338000.0, "accounts_payable": 568613000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1162580000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7841464000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9263338000.0, "shares_outstanding": 1047485000.0, "retained_earnings": 5120063000.0, "preferred_stock": null, "long_term_investments": 62248000.0, "equity_method_investments": null, "accrued_taxes_current": 12704000.0, "commercial_paper": null, "operating_lease_liability": 36664000.0, "operating_lease_liability_current": 7835000.0, "operating_lease_liability_noncurrent": 28829000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": 4592000.0, "operating_lease_payments_total": 41256000.0, "operating_lease_imputed_interest": 4592000.0, "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:0001104659-23-087927" ], "value_sources": { "cash": [ "10-Q:0001104659-23-087927" ], "short_term_investments": [ "10-Q:0001104659-23-087927" ], "receivables": [ "10-Q:0001104659-23-087927" ], "inventory": [ "10-Q:0001104659-23-087927" ], "current_assets": [ "10-Q:0001104659-23-087927" ], "ppe_net": [ "10-Q:0001104659-23-087927" ], "goodwill": [ "10-Q:0001104659-23-087927" ], "intangibles": [ "10-Q:0001104659-23-087927" ], "total_assets": [ "10-Q:0001104659-23-087927" ], "accounts_payable": [ "10-Q:0001104659-23-087927" ], "current_liabilities": [ "10-Q:0001104659-23-087927" ], "equity_parent": [ "10-Q:0001104659-23-087927" ], "liabilities_and_equity": [ "10-Q:0001104659-23-087927" ], "shares_outstanding": [ "10-Q:0001104659-23-087927" ], "retained_earnings": [ "10-Q:0001104659-23-087927" ], "long_term_investments": [ "10-Q:0001104659-23-087927" ], "accrued_taxes_current": [ "10-Q:0001104659-23-087927" ], "operating_lease_liability": [ "10-Q:0001104659-23-087927" ], "operating_lease_liability_current": [ "10-Q:0001104659-23-087927" ], "operating_lease_liability_noncurrent": [ "10-Q:0001104659-23-087927" ], "operating_lease_discount_rate": [ "10-Q:0001104659-23-087927" ], "operating_lease_payments_y1": [ "10-Q:0001104659-23-087927" ], "operating_lease_payments_total": [ "10-Q:0001104659-23-087927" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-23-087927" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1773849000.0, "short_term_investments": 1236752000.0, "receivables": 1231188000.0, "inventory": 883582000.0, "current_assets": 5311515000.0, "ppe_net": 731208000.0, "goodwill": 1417941000.0, "intangibles": 1459447000.0, "total_assets": 9314338000.0, "accounts_payable": 539892000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1178802000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7873149000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9314338000.0, "shares_outstanding": 1040420000.0, "retained_earnings": 5572757000.0, "preferred_stock": null, "long_term_investments": 52636000.0, "equity_method_investments": null, "accrued_taxes_current": 17644000.0, "commercial_paper": null, "operating_lease_liability": 47230000.0, "operating_lease_liability_current": 9119000.0, "operating_lease_liability_noncurrent": 38111000.0, "operating_lease_discount_rate": 0.0004, "operating_lease_payments_y1": 10271000.0, "operating_lease_payments_total": 53952000.0, "operating_lease_imputed_interest": 6722000.0, "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:0001104659-23-114789" ], "value_sources": { "cash": [ "10-Q:0001104659-23-114789" ], "short_term_investments": [ "10-Q:0001104659-23-114789" ], "receivables": [ "10-Q:0001104659-23-114789" ], "inventory": [ "10-Q:0001104659-23-114789" ], "current_assets": [ "10-Q:0001104659-23-114789" ], "ppe_net": [ "10-Q:0001104659-23-114789" ], "goodwill": [ "10-Q:0001104659-23-114789" ], "intangibles": [ "10-Q:0001104659-23-114789" ], "total_assets": [ "10-Q:0001104659-23-114789" ], "accounts_payable": [ "10-Q:0001104659-23-114789" ], "current_liabilities": [ "10-Q:0001104659-23-114789" ], "equity_parent": [ "10-Q:0001104659-23-114789" ], "liabilities_and_equity": [ "10-Q:0001104659-23-114789" ], "shares_outstanding": [ "10-Q:0001104659-23-114789" ], "retained_earnings": [ "10-Q:0001104659-23-114789" ], "long_term_investments": [ "10-Q:0001104659-23-114789" ], "accrued_taxes_current": [ "10-Q:0001104659-23-114789" ], "operating_lease_liability": [ "10-Q:0001104659-23-114789" ], "operating_lease_liability_current": [ "10-Q:0001104659-23-114789" ], "operating_lease_liability_noncurrent": [ "10-Q:0001104659-23-114789" ], "operating_lease_discount_rate": [ "10-Q:0001104659-23-114789" ], "operating_lease_payments_y1": [ "10-Q:0001104659-23-114789" ], "operating_lease_payments_total": [ "10-Q:0001104659-23-114789" ], "operating_lease_imputed_interest": [ "10-Q:0001104659-23-114789" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 2297675000.0, "short_term_investments": 955605000.0, "receivables": 1193964000.0, "inventory": 971406000.0, "current_assets": 5588996000.0, "ppe_net": 890796000.0, "goodwill": 1417941000.0, "intangibles": 1427139000.0, "total_assets": 9686522000.0, "accounts_payable": 564379000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 1161689000.0, "long_term_debt": 0.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8228744000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9686522000.0, "shares_outstanding": 1041571000.0, "retained_earnings": 5939736000.0, "preferred_stock": null, "long_term_investments": 76431000.0, "equity_method_investments": null, "accrued_taxes_current": 14955000.0, "commercial_paper": null, "operating_lease_liability": 59547000.0, "operating_lease_liability_current": 11088000.0, "operating_lease_liability_noncurrent": 48459000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 13490000.0, "operating_lease_payments_total": 69311000.0, "operating_lease_imputed_interest": 9764000.0, "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:0001104659-24-029425", "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "value_sources": { "cash": [ "10-K:0001410578-25-000248" ], "short_term_investments": [ "10-K:0001410578-25-000248" ], "receivables": [ "10-K:0001410578-25-000248" ], "inventory": [ "10-K:0001410578-25-000248" ], "current_assets": [ "10-K:0001410578-25-000248" ], "ppe_net": [ "10-K:0001410578-25-000248" ], "goodwill": [ "10-K:0001410578-25-000248" ], "intangibles": [ "10-K:0001410578-25-000248" ], "total_assets": [ "10-K:0001410578-25-000248" ], "accounts_payable": [ "10-K:0001410578-25-000248" ], "debt_current": [ "10-Q:0001410578-24-001818" ], "current_liabilities": [ "10-K:0001410578-25-000248" ], "long_term_debt": [ "10-Q:0001410578-24-001818" ], "equity_parent": [ "10-K:0001410578-25-000248" ], "liabilities_and_equity": [ "10-K:0001410578-25-000248" ], "shares_outstanding": [ "10-K:0001410578-25-000248" ], "retained_earnings": [ "10-K:0001410578-25-000248" ], "long_term_investments": [ "10-K:0001410578-25-000248" ], "accrued_taxes_current": [ "10-K:0001410578-25-000248" ], "operating_lease_liability": [ "10-K:0001410578-25-000248" ], "operating_lease_liability_current": [ "10-K:0001410578-25-000248" ], "operating_lease_liability_noncurrent": [ "10-K:0001410578-25-000248" ], "operating_lease_discount_rate": [ "10-K:0001410578-25-000248" ], "operating_lease_payments_y1": [ "10-K:0001104659-24-029425" ], "operating_lease_payments_total": [ "10-K:0001104659-24-029425" ], "operating_lease_imputed_interest": [ "10-K:0001104659-24-029425" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 2576524000.0, "short_term_investments": 984201000.0, "receivables": 1370239000.0, "inventory": 939630000.0, "current_assets": 6035514000.0, "ppe_net": 923290000.0, "goodwill": 1417941000.0, "intangibles": 1430762000.0, "total_assets": 10098066000.0, "accounts_payable": 533729000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1228828000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8577789000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10098066000.0, "shares_outstanding": 1041698000.0, "retained_earnings": 6381785000.0, "preferred_stock": null, "long_term_investments": 8162000.0, "equity_method_investments": null, "accrued_taxes_current": 75111000.0, "commercial_paper": null, "operating_lease_liability": 57596000.0, "operating_lease_liability_current": 11122000.0, "operating_lease_liability_noncurrent": 46474000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 11942000.0, "operating_lease_payments_total": 66750000.0, "operating_lease_imputed_interest": 9154000.0, "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:0001410578-24-000605" ], "value_sources": { "cash": [ "10-Q:0001410578-24-000605" ], "short_term_investments": [ "10-Q:0001410578-24-000605" ], "receivables": [ "10-Q:0001410578-24-000605" ], "inventory": [ "10-Q:0001410578-24-000605" ], "current_assets": [ "10-Q:0001410578-24-000605" ], "ppe_net": [ "10-Q:0001410578-24-000605" ], "goodwill": [ "10-Q:0001410578-24-000605" ], "intangibles": [ "10-Q:0001410578-24-000605" ], "total_assets": [ "10-Q:0001410578-24-000605" ], "accounts_payable": [ "10-Q:0001410578-24-000605" ], "current_liabilities": [ "10-Q:0001410578-24-000605" ], "equity_parent": [ "10-Q:0001410578-24-000605" ], "liabilities_and_equity": [ "10-Q:0001410578-24-000605" ], "shares_outstanding": [ "10-Q:0001410578-24-000605" ], "retained_earnings": [ "10-Q:0001410578-24-000605" ], "long_term_investments": [ "10-Q:0001410578-24-000605" ], "accrued_taxes_current": [ "10-Q:0001410578-24-000605" ], "operating_lease_liability": [ "10-Q:0001410578-24-000605" ], "operating_lease_liability_current": [ "10-Q:0001410578-24-000605" ], "operating_lease_liability_noncurrent": [ "10-Q:0001410578-24-000605" ], "operating_lease_discount_rate": [ "10-Q:0001410578-24-000605" ], "operating_lease_payments_y1": [ "10-Q:0001410578-24-000605" ], "operating_lease_payments_total": [ "10-Q:0001410578-24-000605" ], "operating_lease_imputed_interest": [ "10-Q:0001410578-24-000605" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 1564734000.0, "short_term_investments": 0.0, "receivables": 1362398000.0, "inventory": 834404000.0, "current_assets": 3954297000.0, "ppe_net": 960962000.0, "goodwill": 1417941000.0, "intangibles": 1433326000.0, "total_assets": 8060904000.0, "accounts_payable": 511137000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1160523000.0, "long_term_debt": 748740000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5866323000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8060904000.0, "shares_outstanding": 983380000.0, "retained_earnings": 6807154000.0, "preferred_stock": null, "long_term_investments": 0.0, "equity_method_investments": null, "accrued_taxes_current": 10990000.0, "commercial_paper": null, "operating_lease_liability": 56967000.0, "operating_lease_liability_current": 11105000.0, "operating_lease_liability_noncurrent": 45862000.0, "operating_lease_discount_rate": 0.047, "operating_lease_payments_y1": 12617000.0, "operating_lease_payments_total": 65769000.0, "operating_lease_imputed_interest": 8802000.0, "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:0001410578-24-001239" ], "value_sources": { "cash": [ "10-Q:0001410578-24-001239" ], "short_term_investments": [ "10-Q:0001410578-24-001239" ], "receivables": [ "10-Q:0001410578-24-001239" ], "inventory": [ "10-Q:0001410578-24-001239" ], "current_assets": [ "10-Q:0001410578-24-001239" ], "ppe_net": [ "10-Q:0001410578-24-001239" ], "goodwill": [ "10-Q:0001410578-24-001239" ], "intangibles": [ "10-Q:0001410578-24-001239" ], "total_assets": [ "10-Q:0001410578-24-001239" ], "accounts_payable": [ "10-Q:0001410578-24-001239" ], "current_liabilities": [ "10-Q:0001410578-24-001239" ], "long_term_debt": [ "10-Q:0001410578-24-001239" ], "equity_parent": [ "10-Q:0001410578-24-001239" ], "liabilities_and_equity": [ "10-Q:0001410578-24-001239" ], "shares_outstanding": [ "10-Q:0001410578-24-001239" ], "retained_earnings": [ "10-Q:0001410578-24-001239" ], "long_term_investments": [ "10-Q:0001410578-24-001239" ], "accrued_taxes_current": [ "10-Q:0001410578-24-001239" ], "operating_lease_liability": [ "10-Q:0001410578-24-001239" ], "operating_lease_liability_current": [ "10-Q:0001410578-24-001239" ], "operating_lease_liability_noncurrent": [ "10-Q:0001410578-24-001239" ], "operating_lease_discount_rate": [ "10-Q:0001410578-24-001239" ], "operating_lease_payments_y1": [ "10-Q:0001410578-24-001239" ], "operating_lease_payments_total": [ "10-Q:0001410578-24-001239" ], "operating_lease_imputed_interest": [ "10-Q:0001410578-24-001239" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 1625339000.0, "short_term_investments": 0.0, "receivables": 1285397000.0, "inventory": 770338000.0, "current_assets": 3897758000.0, "ppe_net": 1006788000.0, "goodwill": 1417941000.0, "intangibles": 1442426000.0, "total_assets": 8053301000.0, "accounts_payable": 549028000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 1245144000.0, "long_term_debt": 748842000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5779400000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8053301000.0, "shares_outstanding": 972450000.0, "retained_earnings": 7178073000.0, "preferred_stock": null, "long_term_investments": 0.0, "equity_method_investments": null, "accrued_taxes_current": 7641000.0, "commercial_paper": null, "operating_lease_liability": 56711000.0, "operating_lease_liability_current": 11331000.0, "operating_lease_liability_noncurrent": 45380000.0, "operating_lease_discount_rate": 0.048, "operating_lease_payments_y1": 13424000.0, "operating_lease_payments_total": 65179000.0, "operating_lease_imputed_interest": 8468000.0, "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:0001410578-24-001818" ], "value_sources": { "cash": [ "10-Q:0001410578-24-001818" ], "short_term_investments": [ "10-Q:0001410578-24-001818" ], "receivables": [ "10-Q:0001410578-24-001818" ], "inventory": [ "10-Q:0001410578-24-001818" ], "current_assets": [ "10-Q:0001410578-24-001818" ], "ppe_net": [ "10-Q:0001410578-24-001818" ], "goodwill": [ "10-Q:0001410578-24-001818" ], "intangibles": [ "10-Q:0001410578-24-001818" ], "total_assets": [ "10-Q:0001410578-24-001818" ], "accounts_payable": [ "10-Q:0001410578-24-001818" ], "debt_current": [ "10-Q:0001410578-24-001818" ], "current_liabilities": [ "10-Q:0001410578-24-001818" ], "long_term_debt": [ "10-Q:0001410578-24-001818" ], "equity_parent": [ "10-Q:0001410578-24-001818" ], "liabilities_and_equity": [ "10-Q:0001410578-24-001818" ], "shares_outstanding": [ "10-Q:0001410578-24-001818" ], "retained_earnings": [ "10-Q:0001410578-24-001818" ], "long_term_investments": [ "10-Q:0001410578-24-001818" ], "accrued_taxes_current": [ "10-Q:0001410578-24-001818" ], "operating_lease_liability": [ "10-Q:0001410578-24-001818" ], "operating_lease_liability_current": [ "10-Q:0001410578-24-001818" ], "operating_lease_liability_noncurrent": [ "10-Q:0001410578-24-001818" ], "operating_lease_discount_rate": [ "10-Q:0001410578-24-001818" ], "operating_lease_payments_y1": [ "10-Q:0001410578-24-001818" ], "operating_lease_payments_total": [ "10-Q:0001410578-24-001818" ], "operating_lease_imputed_interest": [ "10-Q:0001410578-24-001818" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 1533287000.0, "short_term_investments": 0.0, "receivables": 1221646000.0, "inventory": 737107000.0, "current_assets": 3641504000.0, "ppe_net": 1047024000.0, "goodwill": 1331643000.0, "intangibles": 1414252000.0, "total_assets": 7719089000.0, "accounts_payable": 466775000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 1097519000.0, "long_term_debt": 373951000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 5957718000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7719089000.0, "shares_outstanding": 973079000.0, "retained_earnings": 7448784000.0, "preferred_stock": null, "long_term_investments": 0.0, "equity_method_investments": null, "accrued_taxes_current": 4006000.0, "commercial_paper": null, "operating_lease_liability": 56387000.0, "operating_lease_liability_current": 12530000.0, "operating_lease_liability_noncurrent": 43857000.0, "operating_lease_discount_rate": 0.048, "operating_lease_payments_y1": 14868000.0, "operating_lease_payments_total": 64374000.0, "operating_lease_imputed_interest": 7987000.0, "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:0001104659-26-020831", "10-K:0001410578-25-000248", "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001122" ], "value_sources": { "cash": [ "10-K:0001104659-26-020831" ], "short_term_investments": [ "10-K:0001104659-26-020831" ], "receivables": [ "10-K:0001104659-26-020831" ], "inventory": [ "10-K:0001104659-26-020831" ], "current_assets": [ "10-K:0001104659-26-020831" ], "ppe_net": [ "10-K:0001104659-26-020831" ], "goodwill": [ "10-K:0001104659-26-020831" ], "intangibles": [ "10-K:0001104659-26-020831" ], "total_assets": [ "10-K:0001104659-26-020831" ], "accounts_payable": [ "10-K:0001104659-26-020831" ], "debt_current": [ "10-Q:0001104659-25-107944" ], "current_liabilities": [ "10-K:0001104659-26-020831" ], "long_term_debt": [ "10-K:0001104659-26-020831" ], "equity_parent": [ "10-K:0001104659-26-020831" ], "liabilities_and_equity": [ "10-K:0001104659-26-020831" ], "shares_outstanding": [ "10-K:0001104659-26-020831" ], "retained_earnings": [ "10-K:0001104659-26-020831" ], "long_term_investments": [ "10-K:0001104659-26-020831" ], "accrued_taxes_current": [ "10-K:0001104659-26-020831" ], "operating_lease_liability": [ "10-Q:0001410578-25-001122" ], "operating_lease_liability_current": [ "10-Q:0001410578-25-001122" ], "operating_lease_liability_noncurrent": [ "10-Q:0001410578-25-001122" ], "operating_lease_discount_rate": [ "10-Q:0001410578-25-001122" ], "operating_lease_payments_y1": [ "10-K:0001410578-25-000248" ], "operating_lease_payments_total": [ "10-K:0001410578-25-000248" ], "operating_lease_imputed_interest": [ "10-K:0001410578-25-000248" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 1903419000.0, "short_term_investments": null, "receivables": 1360233000.0, "inventory": 725129000.0, "current_assets": 4135419000.0, "ppe_net": 1064008000.0, "goodwill": 1331643000.0, "intangibles": 1415958000.0, "total_assets": 8227028000.0, "accounts_payable": 486951000.0, "short_term_borrowings": null, "debt_current": 0.0, "current_liabilities": 1225357000.0, "long_term_debt": 199059000.0, "total_liabilities": null, "temporary_equity": null, "equity_parent": 6519439000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8227028000.0, "shares_outstanding": 975143000.0, "retained_earnings": 7891777000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 67837000.0, "commercial_paper": null, "operating_lease_liability": 53490000.0, "operating_lease_liability_current": 12054000.0, "operating_lease_liability_noncurrent": 41436000.0, "operating_lease_discount_rate": 0.048, "operating_lease_payments_y1": 11711000.0, "operating_lease_payments_total": 60875000.0, "operating_lease_imputed_interest": 7385000.0, "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:0001410578-25-001122" ], "value_sources": { "cash": [ "10-Q:0001410578-25-001122" ], "receivables": [ "10-Q:0001410578-25-001122" ], "inventory": [ "10-Q:0001410578-25-001122" ], "current_assets": [ "10-Q:0001410578-25-001122" ], "ppe_net": [ "10-Q:0001410578-25-001122" ], "goodwill": [ "10-Q:0001410578-25-001122" ], "intangibles": [ "10-Q:0001410578-25-001122" ], "total_assets": [ "10-Q:0001410578-25-001122" ], "accounts_payable": [ "10-Q:0001410578-25-001122" ], "debt_current": [ "10-Q:0001410578-25-001122" ], "current_liabilities": [ "10-Q:0001410578-25-001122" ], "long_term_debt": [ "10-Q:0001410578-25-001122" ], "equity_parent": [ "10-Q:0001410578-25-001122" ], "liabilities_and_equity": [ "10-Q:0001410578-25-001122" ], "shares_outstanding": [ "10-Q:0001410578-25-001122" ], "retained_earnings": [ "10-Q:0001410578-25-001122" ], "accrued_taxes_current": [ "10-Q:0001410578-25-001122" ], "operating_lease_liability": [ "10-Q:0001410578-25-001122" ], "operating_lease_liability_current": [ "10-Q:0001410578-25-001122" ], "operating_lease_liability_noncurrent": [ "10-Q:0001410578-25-001122" ], "operating_lease_discount_rate": [ "10-Q:0001410578-25-001122" ], "operating_lease_payments_y1": [ "10-Q:0001410578-25-001122" ], "operating_lease_payments_total": [ "10-Q:0001410578-25-001122" ], "operating_lease_imputed_interest": [ "10-Q:0001410578-25-001122" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 1926927000.0, "short_term_investments": 145253000.0, "receivables": 1522702000.0, "inventory": 658167000.0, "current_assets": 4429340000.0, "ppe_net": 1090898000.0, "goodwill": 1331643000.0, "intangibles": 1418827000.0, "total_assets": 8729888000.0, "accounts_payable": 489037000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1258618000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7191304000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8729888000.0, "shares_outstanding": 976398000.0, "retained_earnings": 8380571000.0, "preferred_stock": null, "long_term_investments": 138058000.0, "equity_method_investments": null, "accrued_taxes_current": 28121000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001410578-25-001620" ], "value_sources": { "cash": [ "10-Q:0001410578-25-001620" ], "short_term_investments": [ "10-Q:0001410578-25-001620" ], "receivables": [ "10-Q:0001410578-25-001620" ], "inventory": [ "10-Q:0001410578-25-001620" ], "current_assets": [ "10-Q:0001410578-25-001620" ], "ppe_net": [ "10-Q:0001410578-25-001620" ], "goodwill": [ "10-Q:0001410578-25-001620" ], "intangibles": [ "10-Q:0001410578-25-001620" ], "total_assets": [ "10-Q:0001410578-25-001620" ], "accounts_payable": [ "10-Q:0001410578-25-001620" ], "current_liabilities": [ "10-Q:0001410578-25-001620" ], "equity_parent": [ "10-Q:0001410578-25-001620" ], "liabilities_and_equity": [ "10-Q:0001410578-25-001620" ], "shares_outstanding": [ "10-Q:0001410578-25-001620" ], "retained_earnings": [ "10-Q:0001410578-25-001620" ], "long_term_investments": [ "10-Q:0001410578-25-001620" ], "accrued_taxes_current": [ "10-Q:0001410578-25-001620" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 2292939000.0, "short_term_investments": 286391000.0, "receivables": 1601216000.0, "inventory": 704586000.0, "current_assets": 5066217000.0, "ppe_net": 1110705000.0, "goodwill": 1331643000.0, "intangibles": 1419306000.0, "total_assets": 9611273000.0, "accounts_payable": 683030000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1590420000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 7745160000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9611273000.0, "shares_outstanding": 976997000.0, "retained_earnings": 8905026000.0, "preferred_stock": null, "long_term_investments": 359174000.0, "equity_method_investments": null, "accrued_taxes_current": 40023000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001104659-25-107944" ], "value_sources": { "cash": [ "10-Q:0001104659-25-107944" ], "short_term_investments": [ "10-Q:0001104659-25-107944" ], "receivables": [ "10-Q:0001104659-25-107944" ], "inventory": [ "10-Q:0001104659-25-107944" ], "current_assets": [ "10-Q:0001104659-25-107944" ], "ppe_net": [ "10-Q:0001104659-25-107944" ], "goodwill": [ "10-Q:0001104659-25-107944" ], "intangibles": [ "10-Q:0001104659-25-107944" ], "total_assets": [ "10-Q:0001104659-25-107944" ], "accounts_payable": [ "10-Q:0001104659-25-107944" ], "current_liabilities": [ "10-Q:0001104659-25-107944" ], "equity_parent": [ "10-Q:0001104659-25-107944" ], "liabilities_and_equity": [ "10-Q:0001104659-25-107944" ], "shares_outstanding": [ "10-Q:0001104659-25-107944" ], "retained_earnings": [ "10-Q:0001104659-25-107944" ], "long_term_investments": [ "10-Q:0001104659-25-107944" ], "accrued_taxes_current": [ "10-Q:0001104659-25-107944" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 2088117000.0, "short_term_investments": 677084000.0, "receivables": 1618072000.0, "inventory": 799623000.0, "current_assets": 5361084000.0, "ppe_net": 1081544000.0, "goodwill": 1331643000.0, "intangibles": 1379268000.0, "total_assets": 9988945000.0, "accounts_payable": 565974000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1447780000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8254108000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9988945000.0, "shares_outstanding": 978113000.0, "retained_earnings": 9354216000.0, "preferred_stock": null, "long_term_investments": 487329000.0, "equity_method_investments": null, "accrued_taxes_current": 32305000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001104659-26-092193" ], "value_sources": { "cash": [ "10-Q:0001104659-26-092193" ], "short_term_investments": [ "10-Q:0001104659-26-092193" ], "receivables": [ "10-Q:0001104659-26-092193" ], "inventory": [ "10-Q:0001104659-26-092193" ], "current_assets": [ "10-Q:0001104659-26-092193" ], "ppe_net": [ "10-Q:0001104659-26-092193" ], "goodwill": [ "10-Q:0001104659-26-092193" ], "intangibles": [ "10-Q:0001104659-26-092193" ], "total_assets": [ "10-Q:0001104659-26-092193" ], "accounts_payable": [ "10-Q:0001104659-26-092193" ], "current_liabilities": [ "10-Q:0001104659-26-092193" ], "equity_parent": [ "10-Q:0001104659-26-092193" ], "liabilities_and_equity": [ "10-Q:0001104659-26-092193" ], "shares_outstanding": [ "10-Q:0001104659-26-092193" ], "retained_earnings": [ "10-Q:0001104659-26-092193" ], "long_term_investments": [ "10-Q:0001104659-26-092193" ], "accrued_taxes_current": [ "10-Q:0001104659-26-092193" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 2039700000.0, "short_term_investments": 945293000.0, "receivables": 1882808000.0, "inventory": 828260000.0, "current_assets": 5911611000.0, "ppe_net": 1074598000.0, "goodwill": 1331643000.0, "intangibles": 1380311000.0, "total_assets": 10843533000.0, "accounts_payable": 783859000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1815064000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 8727035000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10843533000.0, "shares_outstanding": 977916000.0, "retained_earnings": 9923701000.0, "preferred_stock": null, "long_term_investments": 770400000.0, "equity_method_investments": null, "accrued_taxes_current": 115713000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001104659-26-057398" ], "value_sources": { "cash": [ "10-Q:0001104659-26-057398" ], "short_term_investments": [ "10-Q:0001104659-26-057398" ], "receivables": [ "10-Q:0001104659-26-057398" ], "inventory": [ "10-Q:0001104659-26-057398" ], "current_assets": [ "10-Q:0001104659-26-057398" ], "ppe_net": [ "10-Q:0001104659-26-057398" ], "goodwill": [ "10-Q:0001104659-26-057398" ], "intangibles": [ "10-Q:0001104659-26-057398" ], "total_assets": [ "10-Q:0001104659-26-057398" ], "accounts_payable": [ "10-Q:0001104659-26-057398" ], "current_liabilities": [ "10-Q:0001104659-26-057398" ], "equity_parent": [ "10-Q:0001104659-26-057398" ], "liabilities_and_equity": [ "10-Q:0001104659-26-057398" ], "shares_outstanding": [ "10-Q:0001104659-26-057398" ], "retained_earnings": [ "10-Q:0001104659-26-057398" ], "long_term_investments": [ "10-Q:0001104659-26-057398" ], "accrued_taxes_current": [ "10-Q:0001104659-26-057398" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 2192424000.0, "short_term_investments": 1226832000.0, "receivables": 1902421000.0, "inventory": 867674000.0, "current_assets": 6405076000.0, "ppe_net": 1095810000.0, "goodwill": 1331643000.0, "intangibles": 1381827000.0, "total_assets": 11382291000.0, "accounts_payable": 753751000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1717494000.0, "long_term_debt": null, "total_liabilities": null, "temporary_equity": null, "equity_parent": 9364148000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11382291000.0, "shares_outstanding": 979490000.0, "retained_earnings": 10508241000.0, "preferred_stock": null, "long_term_investments": 781314000.0, "equity_method_investments": null, "accrued_taxes_current": 58315000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001104659-26-092193" ], "value_sources": { "cash": [ "10-Q:0001104659-26-092193" ], "short_term_investments": [ "10-Q:0001104659-26-092193" ], "receivables": [ "10-Q:0001104659-26-092193" ], "inventory": [ "10-Q:0001104659-26-092193" ], "current_assets": [ "10-Q:0001104659-26-092193" ], "ppe_net": [ "10-Q:0001104659-26-092193" ], "goodwill": [ "10-Q:0001104659-26-092193" ], "intangibles": [ "10-Q:0001104659-26-092193" ], "total_assets": [ "10-Q:0001104659-26-092193" ], "accounts_payable": [ "10-Q:0001104659-26-092193" ], "current_liabilities": [ "10-Q:0001104659-26-092193" ], "equity_parent": [ "10-Q:0001104659-26-092193" ], "liabilities_and_equity": [ "10-Q:0001104659-26-092193" ], "shares_outstanding": [ "10-Q:0001104659-26-092193" ], "retained_earnings": [ "10-Q:0001104659-26-092193" ], "long_term_investments": [ "10-Q:0001104659-26-092193" ], "accrued_taxes_current": [ "10-Q:0001104659-26-092193" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 191132000.0, "cfi": 279976000.0, "cff": -545968000.0, "capex": 11119000.0, "d_and_a": 16546000.0, "sbc": 17098000.0, "dividends_paid": null, "buybacks": 559210000.0, "interest_paid": 11000.0, "taxes_paid": 79993000.0, "depreciation": null, "amortisation_intangibles": 2900000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 147660000.0, "change_inventories": -1037000.0, "change_payables": 19328000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 13975000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-21-063189" ], "value_sources": { "cfo": [ "10-Q:0001104659-21-063189" ], "cfi": [ "10-Q:0001104659-21-063189" ], "cff": [ "10-Q:0001104659-21-063189" ], "capex": [ "10-Q:0001104659-21-063189" ], "d_and_a": [ "10-Q:0001104659-21-063189" ], "sbc": [ "10-Q:0001104659-21-063189" ], "buybacks": [ "10-Q:0001104659-21-063189" ], "interest_paid": [ "10-Q:0001104659-21-063189" ], "taxes_paid": [ "10-Q:0001104659-21-063189" ], "amortisation_intangibles": [ "10-Q:0001104659-21-063189" ], "change_receivables": [ "10-Q:0001104659-21-063189" ], "change_inventories": [ "10-Q:0001104659-21-063189" ], "change_payables": [ "10-Q:0001104659-21-063189" ], "proceeds_equity_issuance": [ "10-Q:0001104659-21-063189" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 249326000.0, "cfi": -29282000.0, "cff": -7640000.0, "capex": 17997000.0, "d_and_a": 15511000.0, "sbc": 15936000.0, "dividends_paid": null, "buybacks": 36560000.0, "interest_paid": 18000.0, "taxes_paid": 84963000.0, "depreciation": null, "amortisation_intangibles": 2500000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 84122000.0, "change_inventories": -13144000.0, "change_payables": -26100000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 29867000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "value_sources": { "cfo": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "cfi": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "cff": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "capex": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "d_and_a": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "sbc": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "buybacks": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "interest_paid": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "taxes_paid": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "amortisation_intangibles": [ "10-Q:0001104659-21-101583" ], "change_receivables": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "change_inventories": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "change_payables": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ], "proceeds_equity_issuance": [ "10-Q:0001104659-21-063189", "10-Q:0001104659-21-101583" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 508778000.0, "cfi": -391208000.0, "cff": 20730000.0, "capex": 12946000.0, "d_and_a": 13822000.0, "sbc": 20008000.0, "dividends_paid": null, "buybacks": 148000.0, "interest_paid": 10000.0, "taxes_paid": 92607000.0, "depreciation": null, "amortisation_intangibles": 1100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -30105000.0, "change_inventories": -25309000.0, "change_payables": -2952000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 21698000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "value_sources": { "cfo": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "cfi": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "cff": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "capex": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "d_and_a": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "sbc": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "buybacks": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "interest_paid": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "taxes_paid": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "amortisation_intangibles": [ "10-Q:0001104659-21-135130" ], "change_receivables": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "change_inventories": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "change_payables": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ], "proceeds_equity_issuance": [ "10-Q:0001104659-21-101583", "10-Q:0001104659-21-135130" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 414927000.0, "cfi": -331973000.0, "cff": 6810000.0, "capex": 6660000.0, "d_and_a": 11151000.0, "sbc": 17247000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 5000.0, "taxes_paid": 97946000.0, "depreciation": null, "amortisation_intangibles": 1200000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -82005000.0, "change_inventories": 9186000.0, "change_payables": 28420000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 7396000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "value_sources": { "cfo": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "cfi": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "cff": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "capex": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "d_and_a": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "sbc": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "buybacks": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "interest_paid": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "taxes_paid": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "amortisation_intangibles": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "change_receivables": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "change_inventories": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "change_payables": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ], "proceeds_equity_issuance": [ "10-K:0001104659-22-028182", "10-Q:0001104659-21-135130" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 175473000.0, "cfi": -149083000.0, "cff": -5701000.0, "capex": 8400000.0, "d_and_a": 12825000.0, "sbc": 18362000.0, "dividends_paid": null, "buybacks": 13419000.0, "interest_paid": 13000.0, "taxes_paid": 121866000.0, "depreciation": null, "amortisation_intangibles": 1100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 147452000.0, "change_inventories": 39546000.0, "change_payables": 36859000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 6761000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-22-057028" ], "value_sources": { "cfo": [ "10-Q:0001104659-22-057028" ], "cfi": [ "10-Q:0001104659-22-057028" ], "cff": [ "10-Q:0001104659-22-057028" ], "capex": [ "10-Q:0001104659-22-057028" ], "d_and_a": [ "10-Q:0001104659-22-057028" ], "sbc": [ "10-Q:0001104659-22-057028" ], "buybacks": [ "10-Q:0001104659-22-057028" ], "interest_paid": [ "10-Q:0001104659-22-057028" ], "taxes_paid": [ "10-Q:0001104659-22-057028" ], "amortisation_intangibles": [ "10-Q:0001104659-22-057028" ], "change_receivables": [ "10-Q:0001104659-22-057028" ], "change_inventories": [ "10-Q:0001104659-22-057028" ], "change_payables": [ "10-Q:0001104659-22-057028" ], "proceeds_equity_issuance": [ "10-Q:0001104659-22-057028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 411113000.0, "cfi": -31079000.0, "cff": 19993000.0, "capex": 7122000.0, "d_and_a": 12674000.0, "sbc": 17329000.0, "dividends_paid": null, "buybacks": 399000.0, "interest_paid": 39000.0, "taxes_paid": 93937000.0, "depreciation": null, "amortisation_intangibles": 1100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 92088000.0, "change_inventories": 12995000.0, "change_payables": 26760000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 17725000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "value_sources": { "cfo": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "cfi": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "cff": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "capex": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "d_and_a": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "sbc": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "buybacks": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "interest_paid": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "taxes_paid": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "amortisation_intangibles": [ "10-Q:0001104659-22-086741" ], "change_receivables": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "change_inventories": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "change_payables": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ], "proceeds_equity_issuance": [ "10-Q:0001104659-22-057028", "10-Q:0001104659-22-086741" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 341396000.0, "cfi": -201538000.0, "cff": 7236000.0, "capex": 12609000.0, "d_and_a": 12355000.0, "sbc": 16700000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 47000.0, "taxes_paid": 122781000.0, "depreciation": null, "amortisation_intangibles": 1100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -40059000.0, "change_inventories": 96873000.0, "change_payables": 42951000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 12674000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "value_sources": { "cfo": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "cfi": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "cff": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "capex": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "d_and_a": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "sbc": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "buybacks": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "interest_paid": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "taxes_paid": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "amortisation_intangibles": [ "10-Q:0001104659-22-114849" ], "change_receivables": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "change_inventories": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "change_payables": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ], "proceeds_equity_issuance": [ "10-Q:0001104659-22-086741", "10-Q:0001104659-22-114849" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 227759000.0, "cfi": -610322000.0, "cff": 13293000.0, "capex": 15737000.0, "d_and_a": 12301000.0, "sbc": 18092000.0, "dividends_paid": null, "buybacks": 12000.0, "interest_paid": 35000.0, "taxes_paid": 81937000.0, "depreciation": null, "amortisation_intangibles": 1100000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 54747000.0, "change_inventories": 128379000.0, "change_payables": 7727000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 8563000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "value_sources": { "cfo": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "cfi": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "cff": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "capex": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "d_and_a": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "sbc": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "buybacks": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "interest_paid": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "taxes_paid": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "amortisation_intangibles": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "change_receivables": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "change_inventories": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "change_payables": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ], "proceeds_equity_issuance": [ "10-K:0001104659-23-027245", "10-Q:0001104659-22-114849" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": -351000.0, "cfi": -303630000.0, "cff": -4223000.0, "capex": 21511000.0, "d_and_a": 14599000.0, "sbc": 16332000.0, "dividends_paid": null, "buybacks": 12187000.0, "interest_paid": 91000.0, "taxes_paid": 112863000.0, "depreciation": null, "amortisation_intangibles": 1500000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 134433000.0, "change_inventories": 208673000.0, "change_payables": 18329000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 4510000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-23-056507" ], "value_sources": { "cfo": [ "10-Q:0001104659-23-056507" ], "cfi": [ "10-Q:0001104659-23-056507" ], "cff": [ "10-Q:0001104659-23-056507" ], "capex": [ "10-Q:0001104659-23-056507" ], "d_and_a": [ "10-Q:0001104659-23-056507" ], "sbc": [ "10-Q:0001104659-23-056507" ], "buybacks": [ "10-Q:0001104659-23-056507" ], "interest_paid": [ "10-Q:0001104659-23-056507" ], "taxes_paid": [ "10-Q:0001104659-23-056507" ], "amortisation_intangibles": [ "10-Q:0001104659-23-056507" ], "change_receivables": [ "10-Q:0001104659-23-056507" ], "change_inventories": [ "10-Q:0001104659-23-056507" ], "change_payables": [ "10-Q:0001104659-23-056507" ], "proceeds_equity_issuance": [ "10-Q:0001104659-23-056507" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 131014000.0, "cfi": 297892000.0, "cff": -264730000.0, "capex": 77935000.0, "d_and_a": 15833000.0, "sbc": 16277000.0, "dividends_paid": null, "buybacks": 284312000.0, "interest_paid": 136000.0, "taxes_paid": 96650000.0, "depreciation": null, "amortisation_intangibles": 2000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 154803000.0, "change_inventories": 90403000.0, "change_payables": 67170000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 18112000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "value_sources": { "cfo": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "cfi": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "cff": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "capex": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "d_and_a": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "sbc": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "buybacks": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "interest_paid": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "taxes_paid": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "amortisation_intangibles": [ "10-Q:0001104659-23-087927" ], "change_receivables": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "change_inventories": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "change_payables": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ], "proceeds_equity_issuance": [ "10-Q:0001104659-23-056507", "10-Q:0001104659-23-087927" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 458523000.0, "cfi": -52005000.0, "cff": -190322000.0, "capex": 36712000.0, "d_and_a": 15608000.0, "sbc": 16558000.0, "dividends_paid": null, "buybacks": 196816000.0, "interest_paid": 132000.0, "taxes_paid": 88013000.0, "depreciation": null, "amortisation_intangibles": 2000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -86789000.0, "change_inventories": -1936000.0, "change_payables": -32836000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 12137000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "value_sources": { "cfo": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "cfi": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "cff": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "capex": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "d_and_a": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "sbc": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "buybacks": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "interest_paid": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "taxes_paid": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "amortisation_intangibles": [ "10-Q:0001104659-23-114789" ], "change_receivables": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "change_inventories": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "change_payables": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ], "proceeds_equity_issuance": [ "10-Q:0001104659-23-087927", "10-Q:0001104659-23-114789" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 298513000.0, "cfi": -103624000.0, "cff": -247663000.0, "capex": 52568000.0, "d_and_a": 15201000.0, "sbc": 14942000.0, "dividends_paid": null, "buybacks": 277713000.0, "interest_paid": 72000.0, "taxes_paid": 82472000.0, "depreciation": null, "amortisation_intangibles": 2000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -73466000.0, "change_inventories": 50572000.0, "change_payables": -2898000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 29256000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "value_sources": { "cfo": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "cfi": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "cff": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "capex": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "d_and_a": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "sbc": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "buybacks": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "interest_paid": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "taxes_paid": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "amortisation_intangibles": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "change_receivables": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "change_inventories": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "change_payables": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ], "proceeds_equity_issuance": [ "10-K:0001104659-24-029425", "10-Q:0001104659-23-114789" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 424475000.0, "cfi": -52766000.0, "cff": -6049000.0, "capex": 40100000.0, "d_and_a": 16808000.0, "sbc": 16051000.0, "dividends_paid": null, "buybacks": 35126000.0, "interest_paid": 96000.0, "taxes_paid": 56985000.0, "depreciation": null, "amortisation_intangibles": 2000000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 167512000.0, "change_inventories": -35495000.0, "change_payables": 51124000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 36348000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001410578-24-000605" ], "value_sources": { "cfo": [ "10-Q:0001410578-24-000605" ], "cfi": [ "10-Q:0001410578-24-000605" ], "cff": [ "10-Q:0001410578-24-000605" ], "capex": [ "10-Q:0001410578-24-000605" ], "d_and_a": [ "10-Q:0001410578-24-000605" ], "sbc": [ "10-Q:0001410578-24-000605" ], "buybacks": [ "10-Q:0001410578-24-000605" ], "interest_paid": [ "10-Q:0001410578-24-000605" ], "taxes_paid": [ "10-Q:0001410578-24-000605" ], "amortisation_intangibles": [ "10-Q:0001410578-24-000605" ], "change_receivables": [ "10-Q:0001410578-24-000605" ], "change_inventories": [ "10-Q:0001410578-24-000605" ], "change_payables": [ "10-Q:0001410578-24-000605" ], "proceeds_equity_issuance": [ "10-Q:0001410578-24-000605" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 338687000.0, "cfi": -105443000.0, "cff": -31771000.0, "capex": 42325000.0, "d_and_a": 15576000.0, "sbc": 18552000.0, "dividends_paid": null, "buybacks": 55699000.0, "interest_paid": 51000.0, "taxes_paid": 175911000.0, "depreciation": null, "amortisation_intangibles": 900000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 150296000.0, "change_inventories": -57582000.0, "change_payables": 81049000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 23318000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "value_sources": { "cfo": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "cfi": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "cff": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "capex": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "d_and_a": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "sbc": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "buybacks": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "interest_paid": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "taxes_paid": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "amortisation_intangibles": [ "10-Q:0001410578-24-001239" ], "change_receivables": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "change_inventories": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "change_payables": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ], "proceeds_equity_issuance": [ "10-Q:0001410578-24-000605", "10-Q:0001410578-24-001239" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 520264000.0, "cfi": -201814000.0, "cff": -395973000.0, "capex": 27799000.0, "d_and_a": 17980000.0, "sbc": 17862000.0, "dividends_paid": null, "buybacks": 397255000.0, "interest_paid": 107000.0, "taxes_paid": 116052000.0, "depreciation": null, "amortisation_intangibles": 1300000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -99004000.0, "change_inventories": 23281000.0, "change_payables": -22350000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 5894000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "value_sources": { "cfo": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "cfi": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "cff": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "capex": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "d_and_a": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "sbc": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "buybacks": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "interest_paid": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "taxes_paid": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "amortisation_intangibles": [ "10-Q:0001410578-24-001818" ], "change_receivables": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "change_inventories": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "change_payables": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ], "proceeds_equity_issuance": [ "10-Q:0001410578-24-001239", "10-Q:0001410578-24-001818" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 434327000.0, "cfi": 166628000.0, "cff": -108806000.0, "capex": 111204000.0, "d_and_a": 18534000.0, "sbc": 16371000.0, "dividends_paid": null, "buybacks": 170872000.0, "interest_paid": 109000.0, "taxes_paid": 74276000.0, "depreciation": null, "amortisation_intangibles": 1700000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -55646000.0, "change_inventories": 61898000.0, "change_payables": 2963000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 64707000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "value_sources": { "cfo": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "cfi": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "cff": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "capex": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "d_and_a": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "sbc": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "buybacks": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "interest_paid": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "taxes_paid": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "amortisation_intangibles": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "change_receivables": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "change_inventories": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "change_payables": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ], "proceeds_equity_issuance": [ "10-K:0001410578-25-000248", "10-Q:0001410578-24-001818" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 412142000.0, "cfi": -35322000.0, "cff": -84749000.0, "capex": 66044000.0, "d_and_a": 20475000.0, "sbc": 22472000.0, "dividends_paid": null, "buybacks": 120245000.0, "interest_paid": 91000.0, "taxes_paid": 63634000.0, "depreciation": null, "amortisation_intangibles": 1300000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 195081000.0, "change_inventories": -22708000.0, "change_payables": -9062000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 38392000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001410578-25-001122" ], "value_sources": { "cfo": [ "10-Q:0001410578-25-001122" ], "cfi": [ "10-Q:0001410578-25-001122" ], "cff": [ "10-Q:0001410578-25-001122" ], "capex": [ "10-Q:0001410578-25-001122" ], "d_and_a": [ "10-Q:0001410578-25-001122" ], "sbc": [ "10-Q:0001410578-25-001122" ], "buybacks": [ "10-Q:0001410578-25-001122" ], "interest_paid": [ "10-Q:0001410578-25-001122" ], "taxes_paid": [ "10-Q:0001410578-25-001122" ], "amortisation_intangibles": [ "10-Q:0001410578-25-001122" ], "change_receivables": [ "10-Q:0001410578-25-001122" ], "change_inventories": [ "10-Q:0001410578-25-001122" ], "change_payables": [ "10-Q:0001410578-25-001122" ], "proceeds_equity_issuance": [ "10-Q:0001410578-25-001122" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 436291000.0, "cfi": 938626000.0, "cff": -2355726000.0, "capex": 59768000.0, "d_and_a": 19438000.0, "sbc": 18790000.0, "dividends_paid": null, "buybacks": 3114278000.0, "interest_paid": 1369000.0, "taxes_paid": 212725000.0, "depreciation": null, "amortisation_intangibles": 1700000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 2146000.0, "change_inventories": -100776000.0, "change_payables": -24443000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 13701000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "value_sources": { "cfo": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "cfi": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "cff": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "capex": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "d_and_a": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "sbc": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "buybacks": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "interest_paid": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "taxes_paid": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "amortisation_intangibles": [ "10-Q:0001410578-25-001620" ], "change_receivables": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "change_inventories": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "change_payables": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ], "proceeds_equity_issuance": [ "10-Q:0001410578-25-001122", "10-Q:0001410578-25-001620" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 618399000.0, "cfi": -60286000.0, "cff": -527229000.0, "capex": 46983000.0, "d_and_a": 19909000.0, "sbc": 27531000.0, "dividends_paid": null, "buybacks": 535661000.0, "interest_paid": 12348000.0, "taxes_paid": 135525000.0, "depreciation": null, "amortisation_intangibles": 2200000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -90823000.0, "change_inventories": -73623000.0, "change_payables": 19159000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 10008000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "value_sources": { "cfo": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "cfi": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "cff": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "capex": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "d_and_a": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "sbc": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "buybacks": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "interest_paid": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "taxes_paid": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "amortisation_intangibles": [ "10-Q:0001104659-25-107944" ], "change_receivables": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "change_inventories": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "change_payables": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "proceeds_equity_issuance": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 461701000.0, "cfi": -109291000.0, "cff": -361325000.0, "capex": 91279000.0, "d_and_a": 20612000.0, "sbc": 22192000.0, "dividends_paid": null, "buybacks": 1691000.0, "interest_paid": 11462000.0, "taxes_paid": 64339000.0, "depreciation": null, "amortisation_intangibles": 2300000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -12489000.0, "change_inventories": -14396000.0, "change_payables": -47145000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 16872000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-26-020831", "10-K:0001410578-25-000248", "10-Q:0001104659-25-107944" ], "value_sources": { "cfo": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "cfi": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "cff": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "capex": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "d_and_a": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "sbc": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "buybacks": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "interest_paid": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "taxes_paid": [ "10-K:0001410578-25-000248", "10-Q:0001104659-25-107944" ], "amortisation_intangibles": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "change_receivables": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "change_inventories": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "change_payables": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "proceeds_equity_issuance": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 507600000.0, "cfi": -30855000.0, "cff": -145585000.0, "capex": 29056000.0, "d_and_a": 24848000.0, "sbc": 20727000.0, "dividends_paid": null, "buybacks": 16633000.0, "interest_paid": 4174000.0, "taxes_paid": 61646000.0, "depreciation": null, "amortisation_intangibles": 4300000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 109557000.0, "change_inventories": -19594000.0, "change_payables": 11768000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 48093000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-057398" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-057398" ], "cfi": [ "10-Q:0001104659-26-057398" ], "cff": [ "10-Q:0001104659-26-057398" ], "capex": [ "10-Q:0001104659-26-057398" ], "d_and_a": [ "10-Q:0001104659-26-057398" ], "sbc": [ "10-Q:0001104659-26-057398" ], "buybacks": [ "10-Q:0001104659-26-057398" ], "interest_paid": [ "10-Q:0001104659-26-057398" ], "taxes_paid": [ "10-Q:0001104659-26-057398" ], "amortisation_intangibles": [ "10-Q:0001104659-26-057398" ], "change_receivables": [ "10-Q:0001104659-26-057398" ], "change_inventories": [ "10-Q:0001104659-26-057398" ], "change_payables": [ "10-Q:0001104659-26-057398" ], "proceeds_equity_issuance": [ "10-Q:0001104659-26-057398" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 466016000.0, "cfi": -326874000.0, "cff": -163387000.0, "capex": 31404000.0, "d_and_a": 27557000.0, "sbc": 33127000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 970000.0, "taxes_paid": 201065000.0, "depreciation": null, "amortisation_intangibles": 4300000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 112682000.0, "change_inventories": -85039000.0, "change_payables": -7435000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 39591000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "cfi": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "cff": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "capex": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "d_and_a": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "sbc": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "buybacks": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "interest_paid": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "taxes_paid": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "amortisation_intangibles": [ "10-Q:0001104659-26-092193" ], "change_receivables": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "change_inventories": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "change_payables": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "proceeds_equity_issuance": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 745146000.0, "cfi": -361519000.0, "cff": -3629000.0, "capex": 43641000.0, "d_and_a": 29618000.0, "sbc": 32810000.0, "dividends_paid": null, "buybacks": 27288000.0, "interest_paid": 152000.0, "taxes_paid": 150483000.0, "depreciation": null, "amortisation_intangibles": 4700000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 76900000.0, "change_inventories": 46246000.0, "change_payables": 144242000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 26679000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "value_sources": { "cfo": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "cfi": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "cff": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "capex": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "d_and_a": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "sbc": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "buybacks": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "interest_paid": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "taxes_paid": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "amortisation_intangibles": [ "10-Q:0001104659-25-107944" ], "change_receivables": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "change_inventories": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "change_payables": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ], "proceeds_equity_issuance": [ "10-Q:0001104659-25-107944", "10-Q:0001410578-25-001620" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 379415000.0, "cfi": -597530000.0, "cff": -11821000.0, "capex": 28174000.0, "d_and_a": 32418000.0, "sbc": 39023000.0, "dividends_paid": null, "buybacks": 59725000.0, "interest_paid": 41000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 5900000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 1461000.0, "change_inventories": 93305000.0, "change_payables": -70115000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 50205000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "value_sources": { "cfo": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "cfi": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "cff": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "capex": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "d_and_a": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "sbc": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "buybacks": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "interest_paid": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "amortisation_intangibles": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "change_receivables": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "change_inventories": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "change_payables": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ], "proceeds_equity_issuance": [ "10-K:0001104659-26-020831", "10-Q:0001104659-25-107944" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "amortisation_intangibles": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 604986000.0, "cfi": -520685000.0, "cff": -118120000.0, "capex": 20604000.0, "d_and_a": 28400000.0, "sbc": 28294000.0, "dividends_paid": null, "buybacks": 133970000.0, "interest_paid": 41000.0, "taxes_paid": 71424000.0, "depreciation": null, "amortisation_intangibles": 2700000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 249066000.0, "change_inventories": 33498000.0, "change_payables": 164698000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 17963000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-057398" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-057398" ], "cfi": [ "10-Q:0001104659-26-057398" ], "cff": [ "10-Q:0001104659-26-057398" ], "capex": [ "10-Q:0001104659-26-057398" ], "d_and_a": [ "10-Q:0001104659-26-057398" ], "sbc": [ "10-Q:0001104659-26-057398" ], "buybacks": [ "10-Q:0001104659-26-057398" ], "interest_paid": [ "10-Q:0001104659-26-057398" ], "taxes_paid": [ "10-Q:0001104659-26-057398" ], "amortisation_intangibles": [ "10-Q:0001104659-26-057398" ], "change_receivables": [ "10-Q:0001104659-26-057398" ], "change_inventories": [ "10-Q:0001104659-26-057398" ], "change_payables": [ "10-Q:0001104659-26-057398" ], "proceeds_equity_issuance": [ "10-Q:0001104659-26-057398" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 509215000.0, "cfi": -408630000.0, "cff": 59423000.0, "capex": 48427000.0, "d_and_a": 29784000.0, "sbc": 35671000.0, "dividends_paid": null, "buybacks": 8000.0, "interest_paid": 57000.0, "taxes_paid": 260633000.0, "depreciation": null, "amortisation_intangibles": 2700000.0, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 41352000.0, "change_inventories": 40284000.0, "change_payables": 27507000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 60902000.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "value_sources": { "cfo": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "cfi": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "cff": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "capex": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "d_and_a": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "sbc": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "buybacks": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "interest_paid": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "taxes_paid": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "amortisation_intangibles": [ "10-Q:0001104659-26-092193" ], "change_receivables": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "change_inventories": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "change_payables": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ], "proceeds_equity_issuance": [ "10-Q:0001104659-26-057398", "10-Q:0001104659-26-092193" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "proceeds_equity_issuance": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 1364163000.0, "cfi": -472487000.0, "cff": -526068000.0, "capex": 48722000.0, "d_and_a": 57030000.0, "sbc": 70289000.0, "dividends_paid": null, "buybacks": 595918000.0, "interest_paid": 44000.0, "taxes_paid": 355509000.0, "depreciation": null, "amortisation_intangibles": 7700000.0, "goodwill_impairment": 0.0, "deferred_tax": -151485000.0, "change_receivables": 119672000.0, "change_inventories": -30304000.0, "change_payables": 18696000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 72936000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-23-027245" ], "value_sources": { "cfo": [ "10-K:0001104659-23-027245" ], "cfi": [ "10-K:0001104659-23-027245" ], "cff": [ "10-K:0001104659-23-027245" ], "capex": [ "10-K:0001104659-23-027245" ], "d_and_a": [ "10-K:0001104659-23-027245" ], "sbc": [ "10-K:0001104659-23-027245" ], "buybacks": [ "10-K:0001104659-23-027245" ], "interest_paid": [ "10-K:0001104659-23-027245" ], "taxes_paid": [ "10-K:0001104659-23-027245" ], "amortisation_intangibles": [ "10-K:0001104659-23-027245" ], "goodwill_impairment": [ "10-K:0001104659-23-027245" ], "deferred_tax": [ "10-K:0001104659-23-027245" ], "change_receivables": [ "10-K:0001104659-23-027245" ], "change_inventories": [ "10-K:0001104659-23-027245" ], "change_payables": [ "10-K:0001104659-23-027245" ], "proceeds_equity_issuance": [ "10-K:0001104659-23-027245" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 1155741000.0, "cfi": -992022000.0, "cff": 34821000.0, "capex": 43868000.0, "d_and_a": 50155000.0, "sbc": 70483000.0, "dividends_paid": null, "buybacks": 13830000.0, "interest_paid": 134000.0, "taxes_paid": 420521000.0, "depreciation": null, "amortisation_intangibles": 4400000.0, "goodwill_impairment": 0.0, "deferred_tax": 24531000.0, "change_receivables": 254228000.0, "change_inventories": 277793000.0, "change_payables": 114297000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 45723000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-24-029425" ], "value_sources": { "cfo": [ "10-K:0001104659-24-029425" ], "cfi": [ "10-K:0001104659-24-029425" ], "cff": [ "10-K:0001104659-24-029425" ], "capex": [ "10-K:0001104659-24-029425" ], "d_and_a": [ "10-K:0001104659-24-029425" ], "sbc": [ "10-K:0001104659-24-029425" ], "buybacks": [ "10-K:0001104659-24-029425" ], "interest_paid": [ "10-K:0001104659-24-029425" ], "taxes_paid": [ "10-K:0001104659-24-029425" ], "amortisation_intangibles": [ "10-K:0001104659-24-029425" ], "goodwill_impairment": [ "10-K:0001104659-24-029425" ], "deferred_tax": [ "10-K:0001104659-24-029425" ], "change_receivables": [ "10-K:0001104659-24-029425" ], "change_inventories": [ "10-K:0001104659-24-029425" ], "change_payables": [ "10-K:0001104659-24-029425" ], "proceeds_equity_issuance": [ "10-K:0001104659-24-029425" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 887699000.0, "cfi": -161367000.0, "cff": -706938000.0, "capex": 188726000.0, "d_and_a": 61241000.0, "sbc": 64109000.0, "dividends_paid": null, "buybacks": 771028000.0, "interest_paid": 431000.0, "taxes_paid": 379998000.0, "depreciation": null, "amortisation_intangibles": 7600000.0, "goodwill_impairment": 0.0, "deferred_tax": 45453000.0, "change_receivables": 128981000.0, "change_inventories": 347712000.0, "change_payables": 49765000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 64015000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001410578-25-000248" ], "value_sources": { "cfo": [ "10-K:0001410578-25-000248" ], "cfi": [ "10-K:0001410578-25-000248" ], "cff": [ "10-K:0001410578-25-000248" ], "capex": [ "10-K:0001410578-25-000248" ], "d_and_a": [ "10-K:0001410578-25-000248" ], "sbc": [ "10-K:0001410578-25-000248" ], "buybacks": [ "10-K:0001410578-25-000248" ], "interest_paid": [ "10-K:0001410578-25-000248" ], "taxes_paid": [ "10-K:0001410578-25-000248" ], "amortisation_intangibles": [ "10-K:0001410578-25-000248" ], "goodwill_impairment": [ "10-K:0001410578-25-000248" ], "deferred_tax": [ "10-K:0001410578-25-000248" ], "change_receivables": [ "10-K:0001410578-25-000248" ], "change_inventories": [ "10-K:0001410578-25-000248" ], "change_payables": [ "10-K:0001410578-25-000248" ], "proceeds_equity_issuance": [ "10-K:0001410578-25-000248" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 1717753000.0, "cfi": -193395000.0, "cff": -542599000.0, "capex": 221428000.0, "d_and_a": 68898000.0, "sbc": 68836000.0, "dividends_paid": null, "buybacks": 658952000.0, "interest_paid": 363000.0, "taxes_paid": 423224000.0, "depreciation": null, "amortisation_intangibles": 5900000.0, "goodwill_impairment": 0.0, "deferred_tax": 30677000.0, "change_receivables": 163158000.0, "change_inventories": -7898000.0, "change_payables": 112786000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 130267000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-26-020831", "10-K:0001410578-25-000248" ], "value_sources": { "cfo": [ "10-K:0001104659-26-020831" ], "cfi": [ "10-K:0001104659-26-020831" ], "cff": [ "10-K:0001104659-26-020831" ], "capex": [ "10-K:0001104659-26-020831" ], "d_and_a": [ "10-K:0001104659-26-020831" ], "sbc": [ "10-K:0001104659-26-020831" ], "buybacks": [ "10-K:0001104659-26-020831" ], "interest_paid": [ "10-K:0001104659-26-020831" ], "taxes_paid": [ "10-K:0001410578-25-000248" ], "amortisation_intangibles": [ "10-K:0001104659-26-020831" ], "goodwill_impairment": [ "10-K:0001104659-26-020831" ], "deferred_tax": [ "10-K:0001104659-26-020831" ], "change_receivables": [ "10-K:0001104659-26-020831" ], "change_inventories": [ "10-K:0001104659-26-020831" ], "change_payables": [ "10-K:0001104659-26-020831" ], "proceeds_equity_issuance": [ "10-K:0001104659-26-020831" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 1928533000.0, "cfi": 733727000.0, "cff": -3329029000.0, "capex": 264074000.0, "d_and_a": 80434000.0, "sbc": 90985000.0, "dividends_paid": null, "buybacks": 3771875000.0, "interest_paid": 25270000.0, "taxes_paid": 476223000.0, "depreciation": null, "amortisation_intangibles": 7500000.0, "goodwill_impairment": 86298000.0, "deferred_tax": -2277000.0, "change_receivables": 93915000.0, "change_inventories": -211503000.0, "change_payables": -61491000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 78973000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-26-020831", "10-K:0001410578-25-000248" ], "value_sources": { "cfo": [ "10-K:0001104659-26-020831" ], "cfi": [ "10-K:0001104659-26-020831" ], "cff": [ "10-K:0001104659-26-020831" ], "capex": [ "10-K:0001104659-26-020831" ], "d_and_a": [ "10-K:0001104659-26-020831" ], "sbc": [ "10-K:0001104659-26-020831" ], "buybacks": [ "10-K:0001104659-26-020831" ], "interest_paid": [ "10-K:0001104659-26-020831" ], "taxes_paid": [ "10-K:0001410578-25-000248" ], "amortisation_intangibles": [ "10-K:0001104659-26-020831" ], "goodwill_impairment": [ "10-K:0001104659-26-020831" ], "deferred_tax": [ "10-K:0001104659-26-020831" ], "change_receivables": [ "10-K:0001104659-26-020831" ], "change_inventories": [ "10-K:0001104659-26-020831" ], "change_payables": [ "10-K:0001104659-26-020831" ], "proceeds_equity_issuance": [ "10-K:0001104659-26-020831" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 2098177000.0, "cfi": -1316778000.0, "cff": -324422000.0, "capex": 132275000.0, "d_and_a": 114441000.0, "sbc": 125687000.0, "dividends_paid": null, "buybacks": 103646000.0, "interest_paid": 5337000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": 19300000.0, "goodwill_impairment": 0.0, "deferred_tax": -2233000.0, "change_receivables": 300600000.0, "change_inventories": 34918000.0, "change_payables": 78460000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": 164568000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001104659-26-020831" ], "value_sources": { "cfo": [ "10-K:0001104659-26-020831" ], "cfi": [ "10-K:0001104659-26-020831" ], "cff": [ "10-K:0001104659-26-020831" ], "capex": [ "10-K:0001104659-26-020831" ], "d_and_a": [ "10-K:0001104659-26-020831" ], "sbc": [ "10-K:0001104659-26-020831" ], "buybacks": [ "10-K:0001104659-26-020831" ], "interest_paid": [ "10-K:0001104659-26-020831" ], "amortisation_intangibles": [ "10-K:0001104659-26-020831" ], "goodwill_impairment": [ "10-K:0001104659-26-020831" ], "deferred_tax": [ "10-K:0001104659-26-020831" ], "change_receivables": [ "10-K:0001104659-26-020831" ], "change_inventories": [ "10-K:0001104659-26-020831" ], "change_payables": [ "10-K:0001104659-26-020831" ], "proceeds_equity_issuance": [ "10-K:0001104659-26-020831" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001104659-21-029943": { "kind": "filing", "form": "10-K", "accession": "0001104659-21-029943", "report_date": "2020-12-31", "filed": "2021-03-01", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465921029943/mnst-20201231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465921029943/" }, "10-K:0001104659-22-028182": { "kind": "filing", "form": "10-K", "accession": "0001104659-22-028182", "report_date": "2021-12-31", "filed": "2022-02-28", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465922028182/mnst-20211231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465922028182/" }, "10-K:0001104659-23-027245": { "kind": "filing", "form": "10-K", "accession": "0001104659-23-027245", "report_date": "2022-12-31", "filed": "2023-03-01", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465923027245/mnst-20221231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465923027245/" }, "10-K:0001104659-24-029425": { "kind": "filing", "form": "10-K", "accession": "0001104659-24-029425", "report_date": "2023-12-31", "filed": "2024-02-29", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465924029425/mnst-20231231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465924029425/" }, "10-K:0001104659-26-020831": { "kind": "filing", "form": "10-K", "accession": "0001104659-26-020831", "report_date": "2025-12-31", "filed": "2026-02-27", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465926020831/mnst-20251231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465926020831/" }, "10-K:0001410578-25-000248": { "kind": "filing", "form": "10-K", "accession": "0001410578-25-000248", "report_date": "2024-12-31", "filed": "2025-02-28", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/865752/000141057825000248/mnst-20241231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000141057825000248/" }, "10-Q:0001104659-20-058939": { "kind": "filing", "form": "10-Q", "accession": "0001104659-20-058939", "report_date": "2020-03-31", "filed": "2020-05-11", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465920058939/mnst-20200331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465920058939/" }, "10-Q:0001104659-20-091376": { "kind": "filing", "form": "10-Q", "accession": "0001104659-20-091376", "report_date": "2020-06-30", "filed": "2020-08-06", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465920091376/mnst-20200630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465920091376/" }, "10-Q:0001104659-20-122598": { "kind": "filing", "form": "10-Q", "accession": "0001104659-20-122598", "report_date": "2020-09-30", "filed": "2020-11-06", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465920122598/mnst-20200930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465920122598/" }, "10-Q:0001104659-21-063189": { "kind": "filing", "form": "10-Q", "accession": "0001104659-21-063189", "report_date": "2021-03-31", "filed": "2021-05-07", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465921063189/mnst-20210331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465921063189/" }, "10-Q:0001104659-21-101583": { "kind": "filing", "form": "10-Q", "accession": "0001104659-21-101583", "report_date": "2021-06-30", "filed": "2021-08-09", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465921101583/mnst-20210630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465921101583/" }, "10-Q:0001104659-21-135130": { "kind": "filing", "form": "10-Q", "accession": "0001104659-21-135130", "report_date": "2021-09-30", "filed": "2021-11-05", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465921135130/mnst-20210930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465921135130/" }, "10-Q:0001104659-22-057028": { "kind": "filing", "form": "10-Q", "accession": "0001104659-22-057028", "report_date": "2022-03-31", "filed": "2022-05-06", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465922057028/mnst-20220331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465922057028/" }, "10-Q:0001104659-22-086741": { "kind": "filing", "form": "10-Q", "accession": "0001104659-22-086741", "report_date": "2022-06-30", "filed": "2022-08-05", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465922086741/mnst-20220630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465922086741/" }, "10-Q:0001104659-22-114849": { "kind": "filing", "form": "10-Q", "accession": "0001104659-22-114849", "report_date": "2022-09-30", "filed": "2022-11-04", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465922114849/mnst-20220930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465922114849/" }, "10-Q:0001104659-23-056507": { "kind": "filing", "form": "10-Q", "accession": "0001104659-23-056507", "report_date": "2023-03-31", "filed": "2023-05-05", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465923056507/mnst-20230331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465923056507/" }, "10-Q:0001104659-23-087927": { "kind": "filing", "form": "10-Q", "accession": "0001104659-23-087927", "report_date": "2023-06-30", "filed": "2023-08-04", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465923087927/mnst-20230630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465923087927/" }, "10-Q:0001104659-23-114789": { "kind": "filing", "form": "10-Q", "accession": "0001104659-23-114789", "report_date": "2023-09-30", "filed": "2023-11-06", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465923114789/mnst-20230930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465923114789/" }, "10-Q:0001104659-25-107944": { "kind": "filing", "form": "10-Q", "accession": "0001104659-25-107944", "report_date": "2025-09-30", "filed": "2025-11-07", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465925107944/mnst-20250930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465925107944/" }, "10-Q:0001104659-26-057398": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-057398", "report_date": "2026-03-31", "filed": "2026-05-08", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465926057398/mnst-20260331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465926057398/" }, "10-Q:0001104659-26-092193": { "kind": "filing", "form": "10-Q", "accession": "0001104659-26-092193", "report_date": "2026-06-30", "filed": "2026-08-07", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/865752/000110465926092193/mnst-20260630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000110465926092193/" }, "10-Q:0001410578-24-000605": { "kind": "filing", "form": "10-Q", "accession": "0001410578-24-000605", "report_date": "2024-03-31", "filed": "2024-05-07", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/865752/000141057824000605/mnst-20240331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000141057824000605/" }, "10-Q:0001410578-24-001239": { "kind": "filing", "form": "10-Q", "accession": "0001410578-24-001239", "report_date": "2024-06-30", "filed": "2024-08-08", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/865752/000141057824001239/mnst-20240630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000141057824001239/" }, "10-Q:0001410578-24-001818": { "kind": "filing", "form": "10-Q", "accession": "0001410578-24-001818", "report_date": "2024-09-30", "filed": "2024-11-08", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/865752/000141057824001818/mnst-20240930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000141057824001818/" }, "10-Q:0001410578-25-001122": { "kind": "filing", "form": "10-Q", "accession": "0001410578-25-001122", "report_date": "2025-03-31", "filed": "2025-05-09", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/865752/000141057825001122/mnst-20250331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000141057825001122/" }, "10-Q:0001410578-25-001620": { "kind": "filing", "form": "10-Q", "accession": "0001410578-25-001620", "report_date": "2025-06-30", "filed": "2025-08-08", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/865752/000141057825001620/mnst-20250630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/865752/000141057825001620/" } }, "restatements": [ { "period": "FY2020", "item": "change_receivables", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 120058000.0, "source": "10-K:0001104659-21-029943", "filed": "2021-03-01" }, "latest": { "value": 119672000.0, "source": "10-K:0001104659-23-027245", "filed": "2023-03-01" }, "used": { "value": 119672000.0, "source": "10-K:0001104659-22-028182", "filed": "2022-02-28" } }, { "period": "FY2020", "item": "d_and_a", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 60973000.0, "source": "10-K:0001104659-21-029943", "filed": "2021-03-01" }, "latest": { "value": 57030000.0, "source": "10-K:0001104659-23-027245", "filed": "2023-03-01" }, "used": { "value": 57030000.0, "source": "10-K:0001104659-22-028182", "filed": "2022-02-28" } }, { "period": "FY2021 Q1", "item": "change_receivables", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 147544000.0, "source": "10-Q:0001104659-21-063189", "filed": "2021-05-07" }, "latest": { "value": 147452000.0, "source": "10-Q:0001104659-22-057028", "filed": "2022-05-06" }, "used": { "value": 147452000.0, "source": "10-Q:0001104659-22-057028", "filed": "2022-05-06" } }, { "period": "FY2021 Q1", "item": "d_and_a", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 13777000.0, "source": "10-Q:0001104659-21-063189", "filed": "2021-05-07" }, "latest": { "value": 12825000.0, "source": "10-Q:0001104659-22-057028", "filed": "2022-05-06" }, "used": { "value": 12825000.0, "source": "10-Q:0001104659-22-057028", "filed": "2022-05-06" } }, { "period": "FY2021 Q2", "item": "change_receivables", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 239700000.0, "source": "10-Q:0001104659-21-101583", "filed": "2021-08-09" }, "latest": { "value": 239540000.0, "source": "10-Q:0001104659-22-086741", "filed": "2022-08-05" }, "used": { "value": 239540000.0, "source": "10-Q:0001104659-22-086741", "filed": "2022-08-05" } }, { "period": "FY2021 Q2", "item": "d_and_a", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 27489000.0, "source": "10-Q:0001104659-21-101583", "filed": "2021-08-09" }, "latest": { "value": 25499000.0, "source": "10-Q:0001104659-22-086741", "filed": "2022-08-05" }, "used": { "value": 25499000.0, "source": "10-Q:0001104659-22-086741", "filed": "2022-08-05" } }, { "period": "FY2021 Q3", "item": "change_receivables", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 199709000.0, "source": "10-Q:0001104659-21-135130", "filed": "2021-11-05" }, "latest": { "value": 199481000.0, "source": "10-Q:0001104659-22-114849", "filed": "2022-11-04" }, "used": { "value": 199481000.0, "source": "10-Q:0001104659-22-114849", "filed": "2022-11-04" } }, { "period": "FY2021 Q3", "item": "d_and_a", "start": "2021-01-01", "end": "2021-09-30", "first": { "value": 40716000.0, "source": "10-Q:0001104659-21-135130", "filed": "2021-11-05" }, "latest": { "value": 37854000.0, "source": "10-Q:0001104659-22-114849", "filed": "2022-11-04" }, "used": { "value": 37854000.0, "source": "10-Q:0001104659-22-114849", "filed": "2022-11-04" } }, { "period": "FY2021", "item": "shares_basic", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 528763000.0, "source": "10-K:0001104659-22-028182", "filed": "2022-02-28" }, "latest": { "value": 1057526000.0, "source": "10-K:0001104659-24-029425", "filed": "2024-02-29" }, "used": { "value": 1057526000.0, "source": "10-K:0001104659-24-029425", "filed": "2024-02-29" } }, { "period": "FY2021", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 535639000.0, "source": "10-K:0001104659-22-028182", "filed": "2022-02-28" }, "latest": { "value": 1071278000.0, "source": "10-K:0001104659-24-029425", "filed": "2024-02-29" }, "used": { "value": 1071278000.0, "source": "10-K:0001104659-24-029425", "filed": "2024-02-29" } }, { "period": "FY2022 Q1", "item": "shares_basic", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 529405000.0, "source": "10-Q:0001104659-22-057028", "filed": "2022-05-06" }, "latest": { "value": 1058810000.0, "source": "10-Q:0001104659-23-056507", "filed": "2023-05-05" }, "used": { "value": 1058810000.0, "source": "10-Q:0001104659-23-056507", "filed": "2023-05-05" } }, { "period": "FY2022 Q1", "item": "shares_diluted", "start": "2022-01-01", "end": "2022-03-31", "first": { "value": 535554000.0, "source": "10-Q:0001104659-22-057028", "filed": "2022-05-06" }, "latest": { "value": 1071108000.0, "source": "10-Q:0001104659-23-056507", "filed": "2023-05-05" }, "used": { "value": 1071108000.0, "source": "10-Q:0001104659-23-056507", "filed": "2023-05-05" } }, { "period": "FY2022 Q2", "item": "equity_parent", "start": null, "end": "2022-06-30", "first": { "value": 6809178000.0, "source": "10-Q:0001104659-22-086741", "filed": "2022-08-05" }, "latest": { "value": 6809178000.0, "source": "10-Q:0001104659-23-114789", "filed": "2023-11-06" }, "used": { "value": 6809178000.0, "source": "10-Q:0001104659-22-086741", "filed": "2022-08-05" } }, { "period": "FY2022 Q2", "item": "shares_basic", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 528617000.0, "source": "10-Q:0001104659-22-086741", "filed": "2022-08-05" }, "latest": { "value": 1057233000.0, "source": "10-Q:0001104659-23-087927", "filed": "2023-08-04" }, "used": { "value": 1057233000.0, "source": "10-Q:0001104659-23-087927", "filed": "2023-08-04" } }, { "period": "FY2022 Q2", "item": "shares_diluted", "start": "2022-04-01", "end": "2022-06-30", "first": { "value": 534811000.0, "source": "10-Q:0001104659-22-086741", "filed": "2022-08-05" }, "latest": { "value": 1069622000.0, "source": "10-Q:0001104659-23-087927", "filed": "2023-08-04" }, "used": { "value": 1069622000.0, "source": "10-Q:0001104659-23-087927", "filed": "2023-08-04" } }, { "period": "FY2022 Q3", "item": "shares_basic", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 526797000.0, "source": "10-Q:0001104659-22-114849", "filed": "2022-11-04" }, "latest": { "value": 1053594000.0, "source": "10-Q:0001104659-23-114789", "filed": "2023-11-06" }, "used": { "value": 1053594000.0, "source": "10-Q:0001104659-23-114789", "filed": "2023-11-06" } }, { "period": "FY2022 Q3", "item": "shares_diluted", "start": "2022-07-01", "end": "2022-09-30", "first": { "value": 533300000.0, "source": "10-Q:0001104659-22-114849", "filed": "2022-11-04" }, "latest": { "value": 1066600000.0, "source": "10-Q:0001104659-23-114789", "filed": "2023-11-06" }, "used": { "value": 1066600000.0, "source": "10-Q:0001104659-23-114789", "filed": "2023-11-06" } }, { "period": "FY2022 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2022-12-31", "first": { "value": 0.034, "source": "10-K:0001104659-23-027245", "filed": "2023-03-01" }, "latest": { "value": 0.034, "source": "10-K:0001104659-24-029425", "filed": "2024-02-29" }, "used": { "value": 0.034, "source": "10-K:0001104659-24-029425", "filed": "2024-02-29" } }, { "period": "FY2022", "item": "shares_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 526779000.0, "source": "10-K:0001104659-23-027245", "filed": "2023-03-01" }, "latest": { "value": 1053558000.0, "source": "10-K:0001410578-25-000248", "filed": "2025-02-28" }, "used": { "value": 1053558000.0, "source": "10-K:0001410578-25-000248", "filed": "2025-02-28" } }, { "period": "FY2022", "item": "shares_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 533221000.0, "source": "10-K:0001104659-23-027245", "filed": "2023-03-01" }, "latest": { "value": 1066442000.0, "source": "10-K:0001410578-25-000248", "filed": "2025-02-28" }, "used": { "value": 1066442000.0, "source": "10-K:0001410578-25-000248", "filed": "2025-02-28" } }, { "period": "FY2022 Q4", "item": "shares_outstanding", "start": null, "end": "2022-12-31", "first": { "value": 522300000.0, "source": "10-K:0001104659-23-027245", "filed": "2023-03-01" }, "latest": { "value": 1044600000.0, "source": "10-K:0001104659-24-029425", "filed": "2024-02-29" }, "used": { "value": 1044600000.0, "source": "10-K:0001104659-24-029425", "filed": "2024-02-29" } }, { "period": "FY2024", "item": "goodwill_impairment", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 86298000.0, "source": "10-K:0001410578-25-000248", "filed": "2025-02-28" }, "latest": { "value": 0.0, "source": "10-Q:0001104659-26-092193", "filed": "2026-08-07" }, "used": { "value": 86298000.0, "source": "10-K:0001104659-26-020831", "filed": "2026-02-27" } } ], "withheld": [], "events": [ { "id": "stock_split:2023-05-05:10-Q:0001104659-23-056507", "type": "stock_split", "date": "2023-05-05", "fiscal_period": "FY2023 Q2", "text": "The filing reported a stock split of 2 for 1.", "counterparty": null, "amount": null, "sources": [ "10-Q:0001104659-23-056507" ] } ] }