{ "schema": "annalist.dataset/0.1", "company": { "id": "sba-communications", "name": "SBA Communications Corporation", "country": "US", "template": "corporate", "cik": "0001034054", "tickers": [ "SBAC" ], "entity_name": "SBA COMMUNICATIONS CORPORATION", "fiscal_year_end": "1231", "sic": "6798", "sic_description": "Real Estate Investment Trusts", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q3", "period_end": "2026-09-30", "release_date": "2026-11-05" }, "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 Q3", "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": 517067000.0, "cost_of_revenue": 115514000.0, "gross_profit": 401551000.0, "rnd": null, "sga": 49617000.0, "operating_income": 151203000.0, "interest_expense": null, "pretax_income": -194471000.0, "income_tax": -66538000.0, "net_income_incl_nci": -127933000.0, "nci_profit": -875000.0, "net_income": -127060000.0, "net_income_common": null, "eps_basic": -1.14, "eps_diluted": -1.14, "shares_basic": 111908000.0, "shares_diluted": 111908000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "value_sources": { "revenue": [ "10-Q:0001034054-21-000005" ], "cost_of_revenue": [ "10-Q:0001034054-21-000005" ], "gross_profit": [ "10-Q:0001034054-21-000007" ], "sga": [ "10-Q:0001034054-21-000005" ], "operating_income": [ "10-Q:0001034054-21-000005" ], "pretax_income": [ "10-Q:0001034054-21-000005" ], "income_tax": [ "10-Q:0001034054-21-000005" ], "net_income_incl_nci": [ "10-Q:0001034054-21-000005" ], "nci_profit": [ "10-Q:0001034054-21-000005" ], "net_income": [ "10-Q:0001034054-21-000007" ], "eps_basic": [ "10-Q:0001034054-21-000005" ], "eps_diluted": [ "10-Q:0001034054-21-000005" ], "shares_basic": [ "10-Q:0001034054-21-000005" ], "shares_diluted": [ "10-Q:0001034054-21-000005" ] }, "method": "derived", "value_methods": { "gross_profit": "derived", "net_income": "derived" } }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 507226000.0, "cost_of_revenue": 111502000.0, "gross_profit": 395724000.0, "rnd": null, "sga": 49088000.0, "operating_income": 157054000.0, "interest_expense": null, "pretax_income": 22953000.0, "income_tax": -165000.0, "net_income_incl_nci": 23118000.0, "nci_profit": 305000.0, "net_income": 22813000.0, "net_income_common": null, "eps_basic": 0.2, "eps_diluted": 0.2, "shares_basic": 111738000.0, "shares_diluted": 113634000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-21-000007" ], "value_sources": { "revenue": [ "10-Q:0001034054-21-000007" ], "cost_of_revenue": [ "10-Q:0001034054-21-000007" ], "gross_profit": [ "10-Q:0001034054-21-000007" ], "sga": [ "10-Q:0001034054-21-000007" ], "operating_income": [ "10-Q:0001034054-21-000007" ], "pretax_income": [ "10-Q:0001034054-21-000007" ], "income_tax": [ "10-Q:0001034054-21-000007" ], "net_income_incl_nci": [ "10-Q:0001034054-21-000007" ], "nci_profit": [ "10-Q:0001034054-21-000007" ], "net_income": [ "10-Q:0001034054-21-000007" ], "eps_basic": [ "10-Q:0001034054-21-000007" ], "eps_diluted": [ "10-Q:0001034054-21-000007" ], "shares_basic": [ "10-Q:0001034054-21-000007" ], "shares_diluted": [ "10-Q:0001034054-21-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 522940000.0, "cost_of_revenue": 121519000.0, "gross_profit": 401419000.0, "rnd": null, "sga": 48152000.0, "operating_income": 160335000.0, "interest_expense": null, "pretax_income": 13235000.0, "income_tax": -9441000.0, "net_income_incl_nci": 22676000.0, "nci_profit": 108000.0, "net_income": 22568000.0, "net_income_common": null, "eps_basic": 0.2, "eps_diluted": 0.2, "shares_basic": 111783000.0, "shares_diluted": 113703000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "value_sources": { "revenue": [ "10-Q:0001034054-21-000011" ], "cost_of_revenue": [ "10-Q:0001034054-21-000011" ], "gross_profit": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "sga": [ "10-Q:0001034054-21-000011" ], "operating_income": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "pretax_income": [ "10-Q:0001034054-21-000011" ], "income_tax": [ "10-Q:0001034054-21-000011" ], "net_income_incl_nci": [ "10-Q:0001034054-21-000011" ], "nci_profit": [ "10-Q:0001034054-21-000011" ], "net_income": [ "10-Q:0001034054-21-000011" ], "eps_basic": [ "10-Q:0001034054-21-000011" ], "eps_diluted": [ "10-Q:0001034054-21-000011" ], "shares_basic": [ "10-Q:0001034054-21-000011" ], "shares_diluted": [ "10-Q:0001034054-21-000011" ] }, "method": "derived", "value_methods": { "gross_profit": "derived", "operating_income": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 535907000.0, "cost_of_revenue": 127991000.0, "gross_profit": 407916000.0, "rnd": null, "sga": 47411000.0, "operating_income": 165103000.0, "interest_expense": null, "pretax_income": 140533000.0, "income_tax": 34347000.0, "net_income_incl_nci": 106186000.0, "nci_profit": 404000.0, "net_income": 105781000.0, "net_income_common": null, "eps_basic": 0.96, "eps_diluted": 0.94, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "value_sources": { "revenue": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "cost_of_revenue": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "gross_profit": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "sga": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "operating_income": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "pretax_income": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "income_tax": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "net_income_incl_nci": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "nci_profit": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "net_income": [ "10-K:0001034054-21-000003" ], "eps_basic": [ "10-K:0001034054-21-000003" ], "eps_diluted": [ "10-K:0001034054-21-000003" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 548739000.0, "cost_of_revenue": 129774000.0, "gross_profit": 418965000.0, "rnd": null, "sga": 51601000.0, "operating_income": 173579000.0, "interest_expense": null, "pretax_income": -32669000.0, "income_tax": -20922000.0, "net_income_incl_nci": -11747000.0, "nci_profit": null, "net_income": -11747000.0, "net_income_common": null, "eps_basic": -0.11, "eps_diluted": -0.11, "shares_basic": 109469000.0, "shares_diluted": 109469000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "value_sources": { "revenue": [ "10-Q:0001034054-22-000004" ], "cost_of_revenue": [ "10-Q:0001034054-22-000004" ], "gross_profit": [ "10-Q:0001034054-22-000004" ], "sga": [ "10-Q:0001034054-22-000004" ], "operating_income": [ "10-Q:0001034054-22-000004" ], "pretax_income": [ "10-Q:0001034054-22-000006" ], "income_tax": [ "10-Q:0001034054-22-000004" ], "net_income_incl_nci": [ "10-Q:0001034054-22-000006" ], "net_income": [ "10-Q:0001034054-22-000006" ], "eps_basic": [ "10-Q:0001034054-22-000004" ], "eps_diluted": [ "10-Q:0001034054-22-000004" ], "shares_basic": [ "10-Q:0001034054-22-000004" ], "shares_diluted": [ "10-Q:0001034054-22-000004" ] }, "method": "derived", "value_methods": { "pretax_income": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 575528000.0, "cost_of_revenue": 135759000.0, "gross_profit": 439769000.0, "rnd": null, "sga": 53945000.0, "operating_income": 199764000.0, "interest_expense": null, "pretax_income": 199919000.0, "income_tax": 47250000.0, "net_income_incl_nci": 152669000.0, "nci_profit": null, "net_income": 152669000.0, "net_income_common": null, "eps_basic": 1.4, "eps_diluted": 1.37, "shares_basic": 109412000.0, "shares_diluted": 111301000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-22-000006" ], "value_sources": { "revenue": [ "10-Q:0001034054-22-000006" ], "cost_of_revenue": [ "10-Q:0001034054-22-000006" ], "gross_profit": [ "10-Q:0001034054-22-000006" ], "sga": [ "10-Q:0001034054-22-000006" ], "operating_income": [ "10-Q:0001034054-22-000006" ], "pretax_income": [ "10-Q:0001034054-22-000006" ], "income_tax": [ "10-Q:0001034054-22-000006" ], "net_income_incl_nci": [ "10-Q:0001034054-22-000006" ], "net_income": [ "10-Q:0001034054-22-000006" ], "eps_basic": [ "10-Q:0001034054-22-000006" ], "eps_diluted": [ "10-Q:0001034054-22-000006" ], "shares_basic": [ "10-Q:0001034054-22-000006" ], "shares_diluted": [ "10-Q:0001034054-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 589430000.0, "cost_of_revenue": 140149000.0, "gross_profit": 449282000.0, "rnd": null, "sga": 51000000.0, "operating_income": 211776000.0, "interest_expense": null, "pretax_income": 36964000.0, "income_tax": -10834000.0, "net_income_incl_nci": 47798000.0, "nci_profit": null, "net_income": 47798000.0, "net_income_common": null, "eps_basic": 0.44, "eps_diluted": 0.43, "shares_basic": 109577000.0, "shares_diluted": 111565000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "value_sources": { "revenue": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "cost_of_revenue": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "gross_profit": [ "10-Q:0001034054-21-000011" ], "sga": [ "10-Q:0001034054-21-000011" ], "operating_income": [ "10-Q:0001034054-21-000011" ], "pretax_income": [ "10-Q:0001034054-21-000011" ], "income_tax": [ "10-Q:0001034054-21-000011" ], "net_income_incl_nci": [ "10-Q:0001034054-21-000011" ], "net_income": [ "10-Q:0001034054-21-000011" ], "eps_basic": [ "10-Q:0001034054-21-000011" ], "eps_diluted": [ "10-Q:0001034054-21-000011" ], "shares_basic": [ "10-Q:0001034054-21-000011" ], "shares_diluted": [ "10-Q:0001034054-21-000011" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 595138000.0, "cost_of_revenue": 139802000.0, "gross_profit": 455336000.0, "rnd": null, "sga": 63483000.0, "operating_income": 197378000.0, "interest_expense": null, "pretax_income": 48350000.0, "income_tax": -554000.0, "net_income_incl_nci": 48904000.0, "nci_profit": null, "net_income": 48904000.0, "net_income_common": null, "eps_basic": 0.45, "eps_diluted": 0.44, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "value_sources": { "revenue": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "cost_of_revenue": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "gross_profit": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "sga": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "operating_income": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "pretax_income": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "income_tax": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "net_income_incl_nci": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "net_income": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "eps_basic": [ "10-K:0001034054-22-000002" ], "eps_diluted": [ "10-K:0001034054-22-000002" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 619770000.0, "cost_of_revenue": 152928000.0, "gross_profit": 466842000.0, "rnd": null, "sga": 62124000.0, "operating_income": 216779000.0, "interest_expense": null, "pretax_income": 228783000.0, "income_tax": 40477000.0, "net_income_incl_nci": 188306000.0, "nci_profit": -317000.0, "net_income": 188623000.0, "net_income_common": null, "eps_basic": 1.75, "eps_diluted": 1.72, "shares_basic": 108086000.0, "shares_diluted": 109544000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-23-000004" ], "value_sources": { "revenue": [ "10-Q:0001034054-23-000004" ], "cost_of_revenue": [ "10-Q:0001034054-23-000004" ], "gross_profit": [ "10-Q:0001034054-23-000004" ], "sga": [ "10-Q:0001034054-23-000004" ], "operating_income": [ "10-Q:0001034054-23-000004" ], "pretax_income": [ "10-Q:0001034054-23-000004" ], "income_tax": [ "10-Q:0001034054-23-000004" ], "net_income_incl_nci": [ "10-Q:0001034054-23-000004" ], "nci_profit": [ "10-Q:0001034054-23-000004" ], "net_income": [ "10-Q:0001034054-23-000004" ], "eps_basic": [ "10-Q:0001034054-23-000004" ], "eps_diluted": [ "10-Q:0001034054-23-000004" ], "shares_basic": [ "10-Q:0001034054-23-000004" ], "shares_diluted": [ "10-Q:0001034054-23-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 652006000.0, "cost_of_revenue": 166012000.0, "gross_profit": 485994000.0, "rnd": null, "sga": 63274000.0, "operating_income": 230978000.0, "interest_expense": null, "pretax_income": 65588000.0, "income_tax": -3563000.0, "net_income_incl_nci": 69151000.0, "nci_profit": -365000.0, "net_income": 69516000.0, "net_income_common": null, "eps_basic": 0.64, "eps_diluted": 0.64, "shares_basic": 107850000.0, "shares_diluted": 109347000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-23-000006" ], "value_sources": { "revenue": [ "10-Q:0001034054-23-000006" ], "cost_of_revenue": [ "10-Q:0001034054-23-000006" ], "gross_profit": [ "10-Q:0001034054-23-000006" ], "sga": [ "10-Q:0001034054-23-000006" ], "operating_income": [ "10-Q:0001034054-23-000006" ], "pretax_income": [ "10-Q:0001034054-23-000006" ], "income_tax": [ "10-Q:0001034054-23-000006" ], "net_income_incl_nci": [ "10-Q:0001034054-23-000006" ], "nci_profit": [ "10-Q:0001034054-23-000006" ], "net_income": [ "10-Q:0001034054-23-000006" ], "eps_basic": [ "10-Q:0001034054-23-000006" ], "eps_diluted": [ "10-Q:0001034054-23-000006" ], "shares_basic": [ "10-Q:0001034054-23-000006" ], "shares_diluted": [ "10-Q:0001034054-23-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 675584000.0, "cost_of_revenue": 177553000.0, "gross_profit": 498031000.0, "rnd": null, "sga": 65843000.0, "operating_income": 242989000.0, "interest_expense": null, "pretax_income": 102645000.0, "income_tax": 2883000.0, "net_income_incl_nci": 99762000.0, "nci_profit": -247000.0, "net_income": 100009000.0, "net_income_common": null, "eps_basic": 0.93, "eps_diluted": 0.91, "shares_basic": 107916000.0, "shares_diluted": 109358000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "value_sources": { "revenue": [ "10-Q:0001034054-23-000008" ], "cost_of_revenue": [ "10-Q:0001034054-23-000008" ], "gross_profit": [ "10-Q:0001034054-23-000008" ], "sga": [ "10-Q:0001034054-23-000008" ], "operating_income": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "pretax_income": [ "10-Q:0001034054-23-000008" ], "income_tax": [ "10-Q:0001034054-23-000008" ], "net_income_incl_nci": [ "10-Q:0001034054-23-000008" ], "nci_profit": [ "10-Q:0001034054-23-000008" ], "net_income": [ "10-Q:0001034054-23-000008" ], "eps_basic": [ "10-Q:0001034054-23-000008" ], "eps_diluted": [ "10-Q:0001034054-23-000008" ], "shares_basic": [ "10-Q:0001034054-23-000008" ], "shares_diluted": [ "10-Q:0001034054-23-000008" ] }, "method": "derived", "value_methods": { "operating_income": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 686094000.0, "cost_of_revenue": 172159000.0, "gross_profit": 513935000.0, "rnd": null, "sga": 70612000.0, "operating_income": 234662000.0, "interest_expense": null, "pretax_income": 128825000.0, "income_tax": 26247000.0, "net_income_incl_nci": 102578000.0, "nci_profit": -701000.0, "net_income": 103279000.0, "net_income_common": null, "eps_basic": 0.96, "eps_diluted": 0.94, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "value_sources": { "revenue": [ "10-K:0001034054-23-000002" ], "cost_of_revenue": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "gross_profit": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "sga": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "operating_income": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "pretax_income": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "income_tax": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "net_income_incl_nci": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "nci_profit": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "net_income": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "eps_basic": [ "10-K:0001034054-23-000002" ], "eps_diluted": [ "10-K:0001034054-23-000002" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 675516000.0, "cost_of_revenue": 164304000.0, "gross_profit": 511212000.0, "rnd": null, "sga": 72209000.0, "operating_income": 224141000.0, "interest_expense": null, "pretax_income": 144064000.0, "income_tax": 43508000.0, "net_income_incl_nci": 100554000.0, "nci_profit": -663000.0, "net_income": 101217000.0, "net_income_common": null, "eps_basic": 0.94, "eps_diluted": 0.93, "shares_basic": 108132000.0, "shares_diluted": 109271000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "value_sources": { "revenue": [ "10-Q:0001034054-24-000005" ], "cost_of_revenue": [ "10-Q:0001034054-24-000005" ], "gross_profit": [ "10-Q:0001034054-24-000005" ], "sga": [ "10-Q:0001034054-24-000005" ], "operating_income": [ "10-Q:0001034054-24-000005" ], "pretax_income": [ "10-Q:0001034054-24-000009" ], "income_tax": [ "10-Q:0001034054-24-000005" ], "net_income_incl_nci": [ "10-Q:0001034054-24-000005" ], "nci_profit": [ "10-Q:0001034054-24-000005" ], "net_income": [ "10-Q:0001034054-24-000005" ], "eps_basic": [ "10-Q:0001034054-24-000005" ], "eps_diluted": [ "10-Q:0001034054-24-000005" ], "shares_basic": [ "10-Q:0001034054-24-000005" ], "shares_diluted": [ "10-Q:0001034054-24-000005" ] }, "method": "derived", "value_methods": { "pretax_income": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 678500000.0, "cost_of_revenue": 154250000.0, "gross_profit": 524250000.0, "rnd": null, "sga": 63383000.0, "operating_income": 241227000.0, "interest_expense": null, "pretax_income": 172792000.0, "income_tax": -29178000.0, "net_income_incl_nci": 201970000.0, "nci_profit": -1678000.0, "net_income": 203648000.0, "net_income_common": null, "eps_basic": 1.88, "eps_diluted": 1.87, "shares_basic": 108355000.0, "shares_diluted": 108884000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-24-000009" ], "value_sources": { "revenue": [ "10-Q:0001034054-24-000009" ], "cost_of_revenue": [ "10-Q:0001034054-24-000009" ], "gross_profit": [ "10-Q:0001034054-24-000009" ], "sga": [ "10-Q:0001034054-24-000009" ], "operating_income": [ "10-Q:0001034054-24-000009" ], "pretax_income": [ "10-Q:0001034054-24-000009" ], "income_tax": [ "10-Q:0001034054-24-000009" ], "net_income_incl_nci": [ "10-Q:0001034054-24-000009" ], "nci_profit": [ "10-Q:0001034054-24-000009" ], "net_income": [ "10-Q:0001034054-24-000009" ], "eps_basic": [ "10-Q:0001034054-24-000009" ], "eps_diluted": [ "10-Q:0001034054-24-000009" ], "shares_basic": [ "10-Q:0001034054-24-000009" ], "shares_diluted": [ "10-Q:0001034054-24-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 682544000.0, "cost_of_revenue": 149770000.0, "gross_profit": 532774000.0, "rnd": null, "sga": 64821000.0, "operating_income": 248604000.0, "interest_expense": null, "pretax_income": 93223000.0, "income_tax": 7861000.0, "net_income_incl_nci": 85362000.0, "nci_profit": -2057000.0, "net_income": 87419000.0, "net_income_common": null, "eps_basic": 0.81, "eps_diluted": 0.8, "shares_basic": 108373000.0, "shares_diluted": 108891000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-24-000012" ], "value_sources": { "revenue": [ "10-Q:0001034054-24-000012" ], "cost_of_revenue": [ "10-Q:0001034054-24-000012" ], "gross_profit": [ "10-Q:0001034054-24-000012" ], "sga": [ "10-Q:0001034054-24-000012" ], "operating_income": [ "10-Q:0001034054-24-000012" ], "pretax_income": [ "10-Q:0001034054-24-000012" ], "income_tax": [ "10-Q:0001034054-24-000012" ], "net_income_incl_nci": [ "10-Q:0001034054-24-000012" ], "nci_profit": [ "10-Q:0001034054-24-000012" ], "net_income": [ "10-Q:0001034054-24-000012" ], "eps_basic": [ "10-Q:0001034054-24-000012" ], "eps_diluted": [ "10-Q:0001034054-24-000012" ], "shares_basic": [ "10-Q:0001034054-24-000012" ], "shares_diluted": [ "10-Q:0001034054-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 675024000.0, "cost_of_revenue": 144297000.0, "gross_profit": 530727000.0, "rnd": null, "sga": 67524000.0, "operating_income": 209687000.0, "interest_expense": null, "pretax_income": 138424000.0, "income_tax": 28896000.0, "net_income_incl_nci": 109528000.0, "nci_profit": 0.0, "net_income": 109528000.0, "net_income_common": null, "eps_basic": 1.01, "eps_diluted": 1.01, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "value_sources": { "revenue": [ "10-K:0001034054-25-000002" ], "cost_of_revenue": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "gross_profit": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "sga": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "operating_income": [ "10-K:0001034054-25-000002" ], "pretax_income": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "income_tax": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "net_income_incl_nci": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "nci_profit": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "net_income": [ "10-K:0001034054-25-000002" ], "eps_basic": [ "10-K:0001034054-25-000002" ], "eps_diluted": [ "10-K:0001034054-25-000002" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 657862000.0, "cost_of_revenue": 137991000.0, "gross_profit": 519871000.0, "rnd": null, "sga": 68698000.0, "operating_income": 323358000.0, "interest_expense": null, "pretax_income": 171470000.0, "income_tax": 16927000.0, "net_income_incl_nci": 154543000.0, "nci_profit": null, "net_income": 154543000.0, "net_income_common": null, "eps_basic": 1.43, "eps_diluted": 1.42, "shares_basic": 108102000.0, "shares_diluted": 108616000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-25-000004" ], "value_sources": { "revenue": [ "10-Q:0001034054-25-000004" ], "cost_of_revenue": [ "10-Q:0001034054-25-000004" ], "gross_profit": [ "10-Q:0001034054-25-000004" ], "sga": [ "10-Q:0001034054-25-000004" ], "operating_income": [ "10-Q:0001034054-25-000004" ], "pretax_income": [ "10-Q:0001034054-25-000004" ], "income_tax": [ "10-Q:0001034054-25-000004" ], "net_income_incl_nci": [ "10-Q:0001034054-25-000004" ], "net_income": [ "10-Q:0001034054-25-000004" ], "eps_basic": [ "10-Q:0001034054-25-000004" ], "eps_diluted": [ "10-Q:0001034054-25-000004" ], "shares_basic": [ "10-Q:0001034054-25-000004" ], "shares_diluted": [ "10-Q:0001034054-25-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 660477000.0, "cost_of_revenue": 141268000.0, "gross_profit": 519209000.0, "rnd": null, "sga": 62376000.0, "operating_income": 354470000.0, "interest_expense": null, "pretax_income": 147115000.0, "income_tax": -12337000.0, "net_income_incl_nci": 159452000.0, "nci_profit": -3378000.0, "net_income": 162830000.0, "net_income_common": null, "eps_basic": 1.52, "eps_diluted": 1.51, "shares_basic": 107462000.0, "shares_diluted": 107679000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-25-000008" ], "value_sources": { "revenue": [ "10-Q:0001034054-25-000008" ], "cost_of_revenue": [ "10-Q:0001034054-25-000008" ], "gross_profit": [ "10-Q:0001034054-25-000008" ], "sga": [ "10-Q:0001034054-25-000008" ], "operating_income": [ "10-Q:0001034054-25-000008" ], "pretax_income": [ "10-Q:0001034054-25-000008" ], "income_tax": [ "10-Q:0001034054-25-000008" ], "net_income_incl_nci": [ "10-Q:0001034054-25-000008" ], "nci_profit": [ "10-Q:0001034054-25-000008" ], "net_income": [ "10-Q:0001034054-25-000008" ], "eps_basic": [ "10-Q:0001034054-25-000008" ], "eps_diluted": [ "10-Q:0001034054-25-000008" ], "shares_basic": [ "10-Q:0001034054-25-000008" ], "shares_diluted": [ "10-Q:0001034054-25-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 667595000.0, "cost_of_revenue": 150339000.0, "gross_profit": 517256000.0, "rnd": null, "sga": 60087000.0, "operating_income": 375596000.0, "interest_expense": null, "pretax_income": 298207000.0, "income_tax": 42316000.0, "net_income_incl_nci": 255891000.0, "nci_profit": -2643000.0, "net_income": 258534000.0, "net_income_common": null, "eps_basic": 2.41, "eps_diluted": 2.4, "shares_basic": 107486000.0, "shares_diluted": 107922000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-25-000010" ], "value_sources": { "revenue": [ "10-Q:0001034054-25-000010" ], "cost_of_revenue": [ "10-Q:0001034054-25-000010" ], "gross_profit": [ "10-Q:0001034054-25-000010" ], "sga": [ "10-Q:0001034054-25-000010" ], "operating_income": [ "10-Q:0001034054-25-000010" ], "pretax_income": [ "10-Q:0001034054-25-000010" ], "income_tax": [ "10-Q:0001034054-25-000010" ], "net_income_incl_nci": [ "10-Q:0001034054-25-000010" ], "nci_profit": [ "10-Q:0001034054-25-000010" ], "net_income": [ "10-Q:0001034054-25-000010" ], "eps_basic": [ "10-Q:0001034054-25-000010" ], "eps_diluted": [ "10-Q:0001034054-25-000010" ], "shares_basic": [ "10-Q:0001034054-25-000010" ], "shares_diluted": [ "10-Q:0001034054-25-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 693700000.0, "cost_of_revenue": 152129000.0, "gross_profit": 541571000.0, "rnd": null, "sga": 67595000.0, "operating_income": 382339000.0, "interest_expense": null, "pretax_income": 155874000.0, "income_tax": -22917000.0, "net_income_incl_nci": 178791000.0, "nci_profit": 5161000.0, "net_income": 173629000.0, "net_income_common": null, "eps_basic": 1.61, "eps_diluted": 1.61, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "value_sources": { "revenue": [ "10-K:0001034054-26-000002" ], "cost_of_revenue": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "gross_profit": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "sga": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "operating_income": [ "10-K:0001034054-26-000002" ], "pretax_income": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "income_tax": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "net_income_incl_nci": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "nci_profit": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "net_income": [ "10-K:0001034054-26-000002" ], "eps_basic": [ "10-K:0001034054-26-000002" ], "eps_diluted": [ "10-K:0001034054-26-000002" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 664248000.0, "cost_of_revenue": 153666000.0, "gross_profit": 510582000.0, "rnd": null, "sga": 66219000.0, "operating_income": 334910000.0, "interest_expense": null, "pretax_income": 259923000.0, "income_tax": 42019000.0, "net_income_incl_nci": 217904000.0, "nci_profit": -2826000.0, "net_income": 220732000.0, "net_income_common": null, "eps_basic": 2.05, "eps_diluted": 2.04, "shares_basic": 107744000.0, "shares_diluted": 108140000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "value_sources": { "revenue": [ "10-Q:0001034054-26-000009" ], "cost_of_revenue": [ "10-Q:0001034054-26-000009" ], "gross_profit": [ "10-Q:0001034054-26-000009" ], "sga": [ "10-Q:0001034054-26-000009" ], "operating_income": [ "10-Q:0001034054-26-000009" ], "pretax_income": [ "10-Q:0001034054-26-000011" ], "income_tax": [ "10-Q:0001034054-26-000009" ], "net_income_incl_nci": [ "10-Q:0001034054-26-000011" ], "nci_profit": [ "10-Q:0001034054-26-000009" ], "net_income": [ "10-Q:0001034054-26-000009" ], "eps_basic": [ "10-Q:0001034054-26-000009" ], "eps_diluted": [ "10-Q:0001034054-26-000009" ], "shares_basic": [ "10-Q:0001034054-26-000009" ], "shares_diluted": [ "10-Q:0001034054-26-000009" ] }, "method": "derived", "value_methods": { "pretax_income": "derived", "net_income_incl_nci": "derived" } }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 698981000.0, "cost_of_revenue": 172096000.0, "gross_profit": 526885000.0, "rnd": null, "sga": 71022000.0, "operating_income": 334781000.0, "interest_expense": null, "pretax_income": 260753000.0, "income_tax": 35059000.0, "net_income_incl_nci": 225694000.0, "nci_profit": -100000.0, "net_income": 225794000.0, "net_income_common": null, "eps_basic": 2.1, "eps_diluted": 2.09, "shares_basic": 107531000.0, "shares_diluted": 107797000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-26-000011" ], "value_sources": { "revenue": [ "10-Q:0001034054-26-000011" ], "cost_of_revenue": [ "10-Q:0001034054-26-000011" ], "gross_profit": [ "10-Q:0001034054-26-000011" ], "sga": [ "10-Q:0001034054-26-000011" ], "operating_income": [ "10-Q:0001034054-26-000011" ], "pretax_income": [ "10-Q:0001034054-26-000011" ], "income_tax": [ "10-Q:0001034054-26-000011" ], "net_income_incl_nci": [ "10-Q:0001034054-26-000011" ], "nci_profit": [ "10-Q:0001034054-26-000011" ], "net_income": [ "10-Q:0001034054-26-000011" ], "eps_basic": [ "10-Q:0001034054-26-000011" ], "eps_diluted": [ "10-Q:0001034054-26-000011" ], "shares_basic": [ "10-Q:0001034054-26-000011" ], "shares_diluted": [ "10-Q:0001034054-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 732327000.0, "cost_of_revenue": 189789000.0, "gross_profit": 542538000.0, "rnd": null, "sga": 66008000.0, "operating_income": 374171000.0, "interest_expense": null, "pretax_income": 289085000.0, "income_tax": 48652000.0, "net_income_incl_nci": 240433000.0, "nci_profit": 3615000.0, "net_income": 236816000.0, "net_income_common": null, "eps_basic": 2.21, "eps_diluted": 2.2, "shares_basic": 107257000.0, "shares_diluted": 107559000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "value_sources": { "revenue": [ "10-Q:0001034054-26-000013" ], "cost_of_revenue": [ "10-Q:0001034054-26-000013" ], "gross_profit": [ "10-Q:0001034054-26-000013" ], "sga": [ "10-Q:0001034054-26-000013" ], "operating_income": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "pretax_income": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "income_tax": [ "10-Q:0001034054-26-000013" ], "net_income_incl_nci": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "nci_profit": [ "10-Q:0001034054-26-000013" ], "net_income": [ "10-Q:0001034054-26-000013" ], "eps_basic": [ "10-Q:0001034054-26-000013" ], "eps_diluted": [ "10-Q:0001034054-26-000013" ], "shares_basic": [ "10-Q:0001034054-26-000013" ], "shares_diluted": [ "10-Q:0001034054-26-000013" ] }, "method": "derived", "value_methods": { "operating_income": "derived", "pretax_income": "derived", "net_income_incl_nci": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 719583000.0, "cost_of_revenue": 175420000.0, "gross_profit": 544163000.0, "rnd": null, "sga": 74362000.0, "operating_income": 298926000.0, "interest_expense": null, "pretax_income": 432277000.0, "income_tax": 61852000.0, "net_income_incl_nci": 370425000.0, "nci_profit": 135000.0, "net_income": 370290000.0, "net_income_common": null, "eps_basic": 3.48, "eps_diluted": 3.47, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "value_sources": { "revenue": [ "10-K:0001034054-26-000002" ], "cost_of_revenue": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "gross_profit": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "sga": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "operating_income": [ "10-K:0001034054-26-000002" ], "pretax_income": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "income_tax": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "net_income_incl_nci": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "nci_profit": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "net_income": [ "10-K:0001034054-26-000002" ], "eps_basic": [ "10-K:0001034054-26-000002" ], "eps_diluted": [ "10-K:0001034054-26-000002" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "gross_profit": "derived", "sga": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "nci_profit": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 703438000.0, "cost_of_revenue": 171336000.0, "gross_profit": 532102000.0, "rnd": null, "sga": 70548000.0, "operating_income": 342848000.0, "interest_expense": null, "pretax_income": 236018000.0, "income_tax": 51112000.0, "net_income_incl_nci": 184906000.0, "nci_profit": 72000.0, "net_income": 184834000.0, "net_income_common": null, "eps_basic": 1.75, "eps_diluted": 1.74, "shares_basic": 105815000.0, "shares_diluted": 106111000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "value_sources": { "revenue": [ "10-Q:0001034054-26-000009" ], "cost_of_revenue": [ "10-Q:0001034054-26-000009" ], "gross_profit": [ "10-Q:0001034054-26-000009" ], "sga": [ "10-Q:0001034054-26-000009" ], "operating_income": [ "10-Q:0001034054-26-000009" ], "pretax_income": [ "10-Q:0001034054-26-000011" ], "income_tax": [ "10-Q:0001034054-26-000009" ], "net_income_incl_nci": [ "10-Q:0001034054-26-000011" ], "nci_profit": [ "10-Q:0001034054-26-000009" ], "net_income": [ "10-Q:0001034054-26-000011" ], "eps_basic": [ "10-Q:0001034054-26-000009" ], "eps_diluted": [ "10-Q:0001034054-26-000009" ], "shares_basic": [ "10-Q:0001034054-26-000009" ], "shares_diluted": [ "10-Q:0001034054-26-000009" ] }, "method": "derived", "value_methods": { "pretax_income": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 715274000.0, "cost_of_revenue": 176002000.0, "gross_profit": 539272000.0, "rnd": null, "sga": 77548000.0, "operating_income": 351861000.0, "interest_expense": null, "pretax_income": 232465000.0, "income_tax": 35995000.0, "net_income_incl_nci": 196470000.0, "nci_profit": -2307000.0, "net_income": 198777000.0, "net_income_common": null, "eps_basic": 1.87, "eps_diluted": 1.87, "shares_basic": 106073000.0, "shares_diluted": 106264000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-26-000011" ], "value_sources": { "revenue": [ "10-Q:0001034054-26-000011" ], "cost_of_revenue": [ "10-Q:0001034054-26-000011" ], "gross_profit": [ "10-Q:0001034054-26-000011" ], "sga": [ "10-Q:0001034054-26-000011" ], "operating_income": [ "10-Q:0001034054-26-000011" ], "pretax_income": [ "10-Q:0001034054-26-000011" ], "income_tax": [ "10-Q:0001034054-26-000011" ], "net_income_incl_nci": [ "10-Q:0001034054-26-000011" ], "nci_profit": [ "10-Q:0001034054-26-000011" ], "net_income": [ "10-Q:0001034054-26-000011" ], "eps_basic": [ "10-Q:0001034054-26-000011" ], "eps_diluted": [ "10-Q:0001034054-26-000011" ], "shares_basic": [ "10-Q:0001034054-26-000011" ], "shares_diluted": [ "10-Q:0001034054-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "revenue": 713924000.0, "cost_of_revenue": 171521000.0, "gross_profit": 542403000.0, "rnd": null, "sga": 68011000.0, "operating_income": 367737000.0, "interest_expense": null, "pretax_income": 254586000.0, "income_tax": 22228000.0, "net_income_incl_nci": 232358000.0, "nci_profit": 1052000.0, "net_income": 231306000.0, "net_income_common": null, "eps_basic": 2.19, "eps_diluted": 2.19, "shares_basic": 105428000.0, "shares_diluted": 105662000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001034054-26-000013" ], "value_sources": { "revenue": [ "10-Q:0001034054-26-000013" ], "cost_of_revenue": [ "10-Q:0001034054-26-000013" ], "gross_profit": [ "10-Q:0001034054-26-000013" ], "sga": [ "10-Q:0001034054-26-000013" ], "operating_income": [ "10-Q:0001034054-26-000013" ], "pretax_income": [ "10-Q:0001034054-26-000013" ], "income_tax": [ "10-Q:0001034054-26-000013" ], "net_income_incl_nci": [ "10-Q:0001034054-26-000013" ], "nci_profit": [ "10-Q:0001034054-26-000013" ], "net_income": [ "10-Q:0001034054-26-000013" ], "eps_basic": [ "10-Q:0001034054-26-000013" ], "eps_diluted": [ "10-Q:0001034054-26-000013" ], "shares_basic": [ "10-Q:0001034054-26-000013" ], "shares_diluted": [ "10-Q:0001034054-26-000013" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 2083138000.0, "cost_of_revenue": 476528000.0, "gross_profit": 1606610000.0, "rnd": null, "sga": 194267000.0, "operating_income": 633694000.0, "interest_expense": null, "pretax_income": -17749000.0, "income_tax": -41796000.0, "net_income_incl_nci": 24047000.0, "nci_profit": -57000.0, "net_income": 24104000.0, "net_income_common": null, "eps_basic": 0.22, "eps_diluted": 0.21, "shares_basic": 111532000.0, "shares_diluted": 113465000.0, "dps_declared": null, "operating_lease_cost": 260619000.0 }, "sources": [ "10-K:0001034054-22-000002", "10-K:0001034054-23-000002" ], "value_sources": { "revenue": [ "10-K:0001034054-23-000002" ], "cost_of_revenue": [ "10-K:0001034054-23-000002" ], "gross_profit": [ "10-K:0001034054-23-000002" ], "sga": [ "10-K:0001034054-23-000002" ], "operating_income": [ "10-K:0001034054-23-000002" ], "pretax_income": [ "10-K:0001034054-23-000002" ], "income_tax": [ "10-K:0001034054-23-000002" ], "net_income_incl_nci": [ "10-K:0001034054-23-000002" ], "nci_profit": [ "10-K:0001034054-23-000002" ], "net_income": [ "10-K:0001034054-23-000002" ], "eps_basic": [ "10-K:0001034054-23-000002" ], "eps_diluted": [ "10-K:0001034054-23-000002" ], "shares_basic": [ "10-K:0001034054-23-000002" ], "shares_diluted": [ "10-K:0001034054-23-000002" ], "operating_lease_cost": [ "10-K:0001034054-22-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 2308834000.0, "cost_of_revenue": 545484000.0, "gross_profit": 1763350000.0, "rnd": null, "sga": 220029000.0, "operating_income": 782495000.0, "interest_expense": null, "pretax_income": 252564000.0, "income_tax": 14940000.0, "net_income_incl_nci": 237624000.0, "nci_profit": null, "net_income": 237624000.0, "net_income_common": null, "eps_basic": 2.17, "eps_diluted": 2.14, "shares_basic": 109328000.0, "shares_diluted": 111177000.0, "dps_declared": null, "operating_lease_cost": 260690000.0 }, "sources": [ "10-K:0001034054-23-000002", "10-K:0001034054-24-000002" ], "value_sources": { "revenue": [ "10-K:0001034054-24-000002" ], "cost_of_revenue": [ "10-K:0001034054-24-000002" ], "gross_profit": [ "10-K:0001034054-24-000002" ], "sga": [ "10-K:0001034054-24-000002" ], "operating_income": [ "10-K:0001034054-24-000002" ], "pretax_income": [ "10-K:0001034054-24-000002" ], "income_tax": [ "10-K:0001034054-24-000002" ], "net_income_incl_nci": [ "10-K:0001034054-24-000002" ], "net_income": [ "10-K:0001034054-24-000002" ], "eps_basic": [ "10-K:0001034054-24-000002" ], "eps_diluted": [ "10-K:0001034054-24-000002" ], "shares_basic": [ "10-K:0001034054-24-000002" ], "shares_diluted": [ "10-K:0001034054-24-000002" ], "operating_lease_cost": [ "10-K:0001034054-23-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 2633454000.0, "cost_of_revenue": 668650000.0, "gross_profit": 1964804000.0, "rnd": null, "sga": 261853000.0, "operating_income": 925408000.0, "interest_expense": null, "pretax_income": 525843000.0, "income_tax": 66044000.0, "net_income_incl_nci": 459799000.0, "nci_profit": -1630000.0, "net_income": 461429000.0, "net_income_common": null, "eps_basic": 4.27, "eps_diluted": 4.22, "shares_basic": 107957000.0, "shares_diluted": 109386000.0, "dps_declared": null, "operating_lease_cost": 275903000.0 }, "sources": [ "10-K:0001034054-24-000002", "10-K:0001034054-25-000002" ], "value_sources": { "revenue": [ "10-K:0001034054-25-000002" ], "cost_of_revenue": [ "10-K:0001034054-25-000002" ], "gross_profit": [ "10-K:0001034054-25-000002" ], "sga": [ "10-K:0001034054-25-000002" ], "operating_income": [ "10-K:0001034054-25-000002" ], "pretax_income": [ "10-K:0001034054-25-000002" ], "income_tax": [ "10-K:0001034054-25-000002" ], "net_income_incl_nci": [ "10-K:0001034054-25-000002" ], "nci_profit": [ "10-K:0001034054-25-000002" ], "net_income": [ "10-K:0001034054-25-000002" ], "eps_basic": [ "10-K:0001034054-25-000002" ], "eps_diluted": [ "10-K:0001034054-25-000002" ], "shares_basic": [ "10-K:0001034054-25-000002" ], "shares_diluted": [ "10-K:0001034054-25-000002" ], "operating_lease_cost": [ "10-K:0001034054-24-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 2711584000.0, "cost_of_revenue": 612622000.0, "gross_profit": 2098962000.0, "rnd": null, "sga": 267936000.0, "operating_income": 923659000.0, "interest_expense": null, "pretax_income": 548503000.0, "income_tax": 51088000.0, "net_income_incl_nci": 497415000.0, "nci_profit": -4397000.0, "net_income": 501812000.0, "net_income_common": null, "eps_basic": 4.64, "eps_diluted": 4.61, "shares_basic": 108204000.0, "shares_diluted": 108907000.0, "dps_declared": null, "operating_lease_cost": 290169000.0 }, "sources": [ "10-K:0001034054-25-000002", "10-K:0001034054-26-000002" ], "value_sources": { "revenue": [ "10-K:0001034054-26-000002" ], "cost_of_revenue": [ "10-K:0001034054-26-000002" ], "gross_profit": [ "10-K:0001034054-26-000002" ], "sga": [ "10-K:0001034054-26-000002" ], "operating_income": [ "10-K:0001034054-26-000002" ], "pretax_income": [ "10-K:0001034054-26-000002" ], "income_tax": [ "10-K:0001034054-26-000002" ], "net_income_incl_nci": [ "10-K:0001034054-26-000002" ], "nci_profit": [ "10-K:0001034054-26-000002" ], "net_income": [ "10-K:0001034054-26-000002" ], "eps_basic": [ "10-K:0001034054-26-000002" ], "eps_diluted": [ "10-K:0001034054-26-000002" ], "shares_basic": [ "10-K:0001034054-26-000002" ], "shares_diluted": [ "10-K:0001034054-26-000002" ], "operating_lease_cost": [ "10-K:0001034054-25-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 2679634000.0, "cost_of_revenue": 581727000.0, "gross_profit": 2097907000.0, "rnd": null, "sga": 258756000.0, "operating_income": 1435763000.0, "interest_expense": null, "pretax_income": 772666000.0, "income_tax": 23989000.0, "net_income_incl_nci": 748677000.0, "nci_profit": -859000.0, "net_income": 749536000.0, "net_income_common": null, "eps_basic": 6.96, "eps_diluted": 6.94, "shares_basic": 107644000.0, "shares_diluted": 108080000.0, "dps_declared": null, "operating_lease_cost": 278443000.0 }, "sources": [ "10-K:0001034054-26-000002" ], "value_sources": { "revenue": [ "10-K:0001034054-26-000002" ], "cost_of_revenue": [ "10-K:0001034054-26-000002" ], "gross_profit": [ "10-K:0001034054-26-000002" ], "sga": [ "10-K:0001034054-26-000002" ], "operating_income": [ "10-K:0001034054-26-000002" ], "pretax_income": [ "10-K:0001034054-26-000002" ], "income_tax": [ "10-K:0001034054-26-000002" ], "net_income_incl_nci": [ "10-K:0001034054-26-000002" ], "nci_profit": [ "10-K:0001034054-26-000002" ], "net_income": [ "10-K:0001034054-26-000002" ], "eps_basic": [ "10-K:0001034054-26-000002" ], "eps_diluted": [ "10-K:0001034054-26-000002" ], "shares_basic": [ "10-K:0001034054-26-000002" ], "shares_diluted": [ "10-K:0001034054-26-000002" ], "operating_lease_cost": [ "10-K:0001034054-26-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 2815139000.0, "cost_of_revenue": 690972000.0, "gross_profit": 2124167000.0, "rnd": null, "sga": 277611000.0, "operating_income": 1342786000.0, "interest_expense": null, "pretax_income": 1242038000.0, "income_tax": 187582000.0, "net_income_incl_nci": 1054456000.0, "nci_profit": 824000.0, "net_income": 1053632000.0, "net_income_common": null, "eps_basic": 9.83, "eps_diluted": 9.8, "shares_basic": 107207000.0, "shares_diluted": 107533000.0, "dps_declared": null, "operating_lease_cost": 293272000.0 }, "sources": [ "10-K:0001034054-26-000002" ], "value_sources": { "revenue": [ "10-K:0001034054-26-000002" ], "cost_of_revenue": [ "10-K:0001034054-26-000002" ], "gross_profit": [ "10-K:0001034054-26-000002" ], "sga": [ "10-K:0001034054-26-000002" ], "operating_income": [ "10-K:0001034054-26-000002" ], "pretax_income": [ "10-K:0001034054-26-000002" ], "income_tax": [ "10-K:0001034054-26-000002" ], "net_income_incl_nci": [ "10-K:0001034054-26-000002" ], "nci_profit": [ "10-K:0001034054-26-000002" ], "net_income": [ "10-K:0001034054-26-000002" ], "eps_basic": [ "10-K:0001034054-26-000002" ], "eps_diluted": [ "10-K:0001034054-26-000002" ], "shares_basic": [ "10-K:0001034054-26-000002" ], "shares_diluted": [ "10-K:0001034054-26-000002" ], "operating_lease_cost": [ "10-K:0001034054-26-000002" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 184137000.0, "short_term_investments": 800000.0, "receivables": 107200000.0, "inventory": null, "current_assets": 395058000.0, "ppe_net": 2697778000.0, "goodwill": null, "intangibles": 3294369000.0, "total_assets": 9359502000.0, "accounts_payable": 26939000.0, "short_term_borrowings": null, "debt_current": 522691000.0, "current_liabilities": 1019552000.0, "long_term_debt": 10050737000.0, "total_liabilities": null, "temporary_equity": 14478000.0, "equity_parent": -4317230000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9359502000.0, "shares_outstanding": 111559000.0, "retained_earnings": -5943386000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 9390000.0, "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:0001034054-20-000006" ], "value_sources": { "cash": [ "10-Q:0001034054-20-000006" ], "short_term_investments": [ "10-Q:0001034054-20-000006" ], "receivables": [ "10-Q:0001034054-20-000006" ], "current_assets": [ "10-Q:0001034054-20-000006" ], "ppe_net": [ "10-Q:0001034054-20-000006" ], "intangibles": [ "10-Q:0001034054-20-000006" ], "total_assets": [ "10-Q:0001034054-20-000006" ], "accounts_payable": [ "10-Q:0001034054-20-000006" ], "debt_current": [ "10-Q:0001034054-20-000006" ], "current_liabilities": [ "10-Q:0001034054-20-000006" ], "long_term_debt": [ "10-Q:0001034054-20-000006" ], "temporary_equity": [ "10-Q:0001034054-20-000006" ], "equity_parent": [ "10-Q:0001034054-20-000006" ], "liabilities_and_equity": [ "10-Q:0001034054-20-000006" ], "shares_outstanding": [ "10-Q:0001034054-20-000006" ], "retained_earnings": [ "10-Q:0001034054-20-000006" ], "accrued_taxes_current": [ "10-Q:0001034054-20-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 207487000.0, "short_term_investments": 225853000.0, "receivables": 91295000.0, "inventory": null, "current_assets": 624086000.0, "ppe_net": 2658889000.0, "goodwill": null, "intangibles": 3174567000.0, "total_assets": 9390539000.0, "accounts_payable": 26353000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 552659000.0, "long_term_debt": 10555568000.0, "total_liabilities": null, "temporary_equity": 14349000.0, "equity_parent": -4304992000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9390539000.0, "shares_outstanding": 111918000.0, "retained_earnings": -5972657000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 11134000.0, "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:0001034054-20-000008" ], "value_sources": { "cash": [ "10-Q:0001034054-20-000008" ], "short_term_investments": [ "10-Q:0001034054-20-000008" ], "receivables": [ "10-Q:0001034054-20-000008" ], "current_assets": [ "10-Q:0001034054-20-000008" ], "ppe_net": [ "10-Q:0001034054-20-000008" ], "intangibles": [ "10-Q:0001034054-20-000008" ], "total_assets": [ "10-Q:0001034054-20-000008" ], "accounts_payable": [ "10-Q:0001034054-20-000008" ], "debt_current": [ "10-Q:0001034054-20-000008" ], "current_liabilities": [ "10-Q:0001034054-20-000008" ], "long_term_debt": [ "10-Q:0001034054-20-000008" ], "temporary_equity": [ "10-Q:0001034054-20-000008" ], "equity_parent": [ "10-Q:0001034054-20-000008" ], "liabilities_and_equity": [ "10-Q:0001034054-20-000008" ], "shares_outstanding": [ "10-Q:0001034054-20-000008" ], "retained_earnings": [ "10-Q:0001034054-20-000008" ], "accrued_taxes_current": [ "10-Q:0001034054-20-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 271874000.0, "short_term_investments": 4900000.0, "receivables": 68042000.0, "inventory": null, "current_assets": 458591000.0, "ppe_net": 2668004000.0, "goodwill": null, "intangibles": 3063498000.0, "total_assets": 9034682000.0, "accounts_payable": 29230000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 551248000.0, "long_term_debt": 10692710000.0, "total_liabilities": null, "temporary_equity": 15194000.0, "equity_parent": -4486398000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9034682000.0, "shares_outstanding": 111443000.0, "retained_earnings": -6177879000.0, "preferred_stock": null, "long_term_investments": 60012000.0, "equity_method_investments": null, "accrued_taxes_current": 11841000.0, "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:0001034054-20-000010" ], "value_sources": { "cash": [ "10-Q:0001034054-20-000010" ], "short_term_investments": [ "10-Q:0001034054-20-000010" ], "receivables": [ "10-Q:0001034054-20-000010" ], "current_assets": [ "10-Q:0001034054-20-000010" ], "ppe_net": [ "10-Q:0001034054-20-000010" ], "intangibles": [ "10-Q:0001034054-20-000010" ], "total_assets": [ "10-Q:0001034054-20-000010" ], "accounts_payable": [ "10-Q:0001034054-20-000010" ], "debt_current": [ "10-Q:0001034054-20-000010" ], "current_liabilities": [ "10-Q:0001034054-20-000010" ], "long_term_debt": [ "10-Q:0001034054-20-000010" ], "temporary_equity": [ "10-Q:0001034054-20-000010" ], "equity_parent": [ "10-Q:0001034054-20-000010" ], "liabilities_and_equity": [ "10-Q:0001034054-20-000010" ], "shares_outstanding": [ "10-Q:0001034054-20-000010" ], "retained_earnings": [ "10-Q:0001034054-20-000010" ], "long_term_investments": [ "10-Q:0001034054-20-000010" ], "accrued_taxes_current": [ "10-Q:0001034054-20-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 308560000.0, "short_term_investments": 700000.0, "receivables": 74088000.0, "inventory": null, "current_assets": 472990000.0, "ppe_net": 2677326000.0, "goodwill": null, "intangibles": 3156150000.0, "total_assets": 9158018000.0, "accounts_payable": 109969000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 614801000.0, "long_term_debt": 11071796000.0, "total_liabilities": null, "temporary_equity": 15194000.0, "equity_parent": -4824382000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9158018000.0, "shares_outstanding": 109819000.0, "retained_earnings": -6604028000.0, "preferred_stock": null, "long_term_investments": 57600000.0, "equity_method_investments": null, "accrued_taxes_current": 9583000.0, "commercial_paper": null, "operating_lease_liability": 2326958000.0, "operating_lease_liability_current": 234605000.0, "operating_lease_liability_noncurrent": 2092353000.0, "operating_lease_discount_rate": 0.059, "operating_lease_payments_y1": 242581000.0, "operating_lease_payments_total": 3958372000.0, "operating_lease_imputed_interest": 1631414000.0, "debt_maturity_y1": 24000000.0, "debt_maturity_y2": 1534000000.0, "debt_maturity_y3": 1619000000.0, "debt_maturity_y4": 1744000000.0, "debt_maturity_y5": 3409000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001034054-21-000003", "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "value_sources": { "cash": [ "10-K:0001034054-22-000002" ], "short_term_investments": [ "10-Q:0001034054-21-000011" ], "receivables": [ "10-K:0001034054-22-000002" ], "current_assets": [ "10-K:0001034054-22-000002" ], "ppe_net": [ "10-K:0001034054-22-000002" ], "intangibles": [ "10-K:0001034054-22-000002" ], "total_assets": [ "10-K:0001034054-22-000002" ], "accounts_payable": [ "10-K:0001034054-22-000002" ], "debt_current": [ "10-K:0001034054-22-000002" ], "current_liabilities": [ "10-K:0001034054-22-000002" ], "long_term_debt": [ "10-K:0001034054-22-000002" ], "temporary_equity": [ "10-K:0001034054-22-000002" ], "equity_parent": [ "10-K:0001034054-22-000002" ], "liabilities_and_equity": [ "10-K:0001034054-22-000002" ], "shares_outstanding": [ "10-K:0001034054-22-000002" ], "retained_earnings": [ "10-K:0001034054-22-000002" ], "long_term_investments": [ "10-K:0001034054-22-000002" ], "accrued_taxes_current": [ "10-K:0001034054-22-000002" ], "operating_lease_liability": [ "10-K:0001034054-21-000003" ], "operating_lease_liability_current": [ "10-K:0001034054-22-000002" ], "operating_lease_liability_noncurrent": [ "10-K:0001034054-22-000002" ], "operating_lease_discount_rate": [ "10-K:0001034054-22-000002" ], "operating_lease_payments_y1": [ "10-K:0001034054-21-000003" ], "operating_lease_payments_total": [ "10-K:0001034054-21-000003" ], "operating_lease_imputed_interest": [ "10-K:0001034054-21-000003" ], "debt_maturity_y1": [ "10-K:0001034054-21-000003" ], "debt_maturity_y2": [ "10-K:0001034054-21-000003" ], "debt_maturity_y3": [ "10-K:0001034054-21-000003" ], "debt_maturity_y4": [ "10-K:0001034054-21-000003" ], "debt_maturity_y5": [ "10-K:0001034054-21-000003" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 176622000.0, "short_term_investments": 700000.0, "receivables": 86165000.0, "inventory": null, "current_assets": 389927000.0, "ppe_net": 2608526000.0, "goodwill": null, "intangibles": 2984098000.0, "total_assets": 9763460000.0, "accounts_payable": 33610000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 560764000.0, "long_term_debt": 12019757000.0, "total_liabilities": null, "temporary_equity": 13677000.0, "equity_parent": -5045177000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9763460000.0, "shares_outstanding": 109331000.0, "retained_earnings": -6848313000.0, "preferred_stock": null, "long_term_investments": 55523000.0, "equity_method_investments": null, "accrued_taxes_current": 9178000.0, "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:0001034054-21-000005" ], "value_sources": { "cash": [ "10-Q:0001034054-21-000005" ], "short_term_investments": [ "10-Q:0001034054-21-000005" ], "receivables": [ "10-Q:0001034054-21-000005" ], "current_assets": [ "10-Q:0001034054-21-000005" ], "ppe_net": [ "10-Q:0001034054-21-000005" ], "intangibles": [ "10-Q:0001034054-21-000005" ], "total_assets": [ "10-Q:0001034054-21-000005" ], "accounts_payable": [ "10-Q:0001034054-21-000005" ], "debt_current": [ "10-Q:0001034054-21-000005" ], "current_liabilities": [ "10-Q:0001034054-21-000005" ], "long_term_debt": [ "10-Q:0001034054-21-000005" ], "temporary_equity": [ "10-Q:0001034054-21-000005" ], "equity_parent": [ "10-Q:0001034054-21-000005" ], "liabilities_and_equity": [ "10-Q:0001034054-21-000005" ], "shares_outstanding": [ "10-Q:0001034054-21-000005" ], "retained_earnings": [ "10-Q:0001034054-21-000005" ], "long_term_investments": [ "10-Q:0001034054-21-000005" ], "accrued_taxes_current": [ "10-Q:0001034054-21-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 273803000.0, "short_term_investments": 800000.0, "receivables": 85976000.0, "inventory": null, "current_assets": 482226000.0, "ppe_net": 2625097000.0, "goodwill": null, "intangibles": 3051616000.0, "total_assets": 9960313000.0, "accounts_payable": 34602000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 626006000.0, "long_term_debt": 11908447000.0, "total_liabilities": null, "temporary_equity": 15177000.0, "equity_parent": -4839742000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9960313000.0, "shares_outstanding": 109534000.0, "retained_earnings": -6759382000.0, "preferred_stock": null, "long_term_investments": 51941000.0, "equity_method_investments": null, "accrued_taxes_current": 9932000.0, "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:0001034054-21-000007" ], "value_sources": { "cash": [ "10-Q:0001034054-21-000007" ], "short_term_investments": [ "10-Q:0001034054-21-000007" ], "receivables": [ "10-Q:0001034054-21-000007" ], "current_assets": [ "10-Q:0001034054-21-000007" ], "ppe_net": [ "10-Q:0001034054-21-000007" ], "intangibles": [ "10-Q:0001034054-21-000007" ], "total_assets": [ "10-Q:0001034054-21-000007" ], "accounts_payable": [ "10-Q:0001034054-21-000007" ], "debt_current": [ "10-Q:0001034054-21-000007" ], "current_liabilities": [ "10-Q:0001034054-21-000007" ], "long_term_debt": [ "10-Q:0001034054-21-000007" ], "temporary_equity": [ "10-Q:0001034054-21-000007" ], "equity_parent": [ "10-Q:0001034054-21-000007" ], "liabilities_and_equity": [ "10-Q:0001034054-21-000007" ], "shares_outstanding": [ "10-Q:0001034054-21-000007" ], "retained_earnings": [ "10-Q:0001034054-21-000007" ], "long_term_investments": [ "10-Q:0001034054-21-000007" ], "accrued_taxes_current": [ "10-Q:0001034054-21-000007" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 187806000.0, "short_term_investments": 800000.0, "receivables": 76076000.0, "inventory": null, "current_assets": 403788000.0, "ppe_net": 2580262000.0, "goodwill": null, "intangibles": 2906855000.0, "total_assets": 9668082000.0, "accounts_payable": 34790000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 592024000.0, "long_term_debt": 11822536000.0, "total_liabilities": null, "temporary_equity": 15177000.0, "equity_parent": -4958305000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9668082000.0, "shares_outstanding": 109480000.0, "retained_earnings": -6890822000.0, "preferred_stock": null, "long_term_investments": 48719000.0, "equity_method_investments": null, "accrued_taxes_current": 10501000.0, "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:0001034054-21-000011" ], "value_sources": { "cash": [ "10-Q:0001034054-21-000011" ], "short_term_investments": [ "10-Q:0001034054-21-000011" ], "receivables": [ "10-Q:0001034054-21-000011" ], "current_assets": [ "10-Q:0001034054-21-000011" ], "ppe_net": [ "10-Q:0001034054-21-000011" ], "intangibles": [ "10-Q:0001034054-21-000011" ], "total_assets": [ "10-Q:0001034054-21-000011" ], "accounts_payable": [ "10-Q:0001034054-21-000011" ], "debt_current": [ "10-Q:0001034054-21-000011" ], "current_liabilities": [ "10-Q:0001034054-21-000011" ], "long_term_debt": [ "10-Q:0001034054-21-000011" ], "temporary_equity": [ "10-Q:0001034054-21-000011" ], "equity_parent": [ "10-Q:0001034054-21-000011" ], "liabilities_and_equity": [ "10-Q:0001034054-21-000011" ], "shares_outstanding": [ "10-Q:0001034054-21-000011" ], "retained_earnings": [ "10-Q:0001034054-21-000011" ], "long_term_investments": [ "10-Q:0001034054-21-000011" ], "accrued_taxes_current": [ "10-Q:0001034054-21-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 367278000.0, "short_term_investments": 778000.0, "receivables": 101950000.0, "inventory": null, "current_assets": 614446000.0, "ppe_net": 2575487000.0, "goodwill": null, "intangibles": 2803247000.0, "total_assets": 9801699000.0, "accounts_payable": 34066000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 616331000.0, "long_term_debt": 12278694000.0, "total_liabilities": null, "temporary_equity": 17250000.0, "equity_parent": -5283404000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9801699000.0, "shares_outstanding": 108956000.0, "retained_earnings": -7203531000.0, "preferred_stock": null, "long_term_investments": 47900000.0, "equity_method_investments": null, "accrued_taxes_current": 7736000.0, "commercial_paper": null, "operating_lease_liability": 2216043000.0, "operating_lease_liability_current": 236804000.0, "operating_lease_liability_noncurrent": 1979239000.0, "operating_lease_discount_rate": 0.056, "operating_lease_payments_y1": 244494000.0, "operating_lease_payments_total": 3489927000.0, "operating_lease_imputed_interest": 1273884000.0, "debt_maturity_y1": 24000000.0, "debt_maturity_y2": 664000000.0, "debt_maturity_y3": 644000000.0, "debt_maturity_y4": 3409000000.0, "debt_maturity_y5": 2265000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001034054-22-000002", "10-K:0001034054-23-000002" ], "value_sources": { "cash": [ "10-K:0001034054-23-000002" ], "short_term_investments": [ "10-K:0001034054-23-000002" ], "receivables": [ "10-K:0001034054-23-000002" ], "current_assets": [ "10-K:0001034054-23-000002" ], "ppe_net": [ "10-K:0001034054-23-000002" ], "intangibles": [ "10-K:0001034054-23-000002" ], "total_assets": [ "10-K:0001034054-23-000002" ], "accounts_payable": [ "10-K:0001034054-23-000002" ], "debt_current": [ "10-K:0001034054-23-000002" ], "current_liabilities": [ "10-K:0001034054-23-000002" ], "long_term_debt": [ "10-K:0001034054-23-000002" ], "temporary_equity": [ "10-K:0001034054-23-000002" ], "equity_parent": [ "10-K:0001034054-23-000002" ], "liabilities_and_equity": [ "10-K:0001034054-23-000002" ], "shares_outstanding": [ "10-K:0001034054-23-000002" ], "retained_earnings": [ "10-K:0001034054-23-000002" ], "long_term_investments": [ "10-K:0001034054-23-000002" ], "accrued_taxes_current": [ "10-K:0001034054-23-000002" ], "operating_lease_liability": [ "10-K:0001034054-22-000002" ], "operating_lease_liability_current": [ "10-K:0001034054-23-000002" ], "operating_lease_liability_noncurrent": [ "10-K:0001034054-23-000002" ], "operating_lease_discount_rate": [ "10-K:0001034054-23-000002" ], "operating_lease_payments_y1": [ "10-K:0001034054-22-000002" ], "operating_lease_payments_total": [ "10-K:0001034054-22-000002" ], "operating_lease_imputed_interest": [ "10-K:0001034054-22-000002" ], "debt_maturity_y1": [ "10-K:0001034054-22-000002" ], "debt_maturity_y2": [ "10-K:0001034054-22-000002" ], "debt_maturity_y3": [ "10-K:0001034054-22-000002" ], "debt_maturity_y4": [ "10-K:0001034054-22-000002" ], "debt_maturity_y5": [ "10-K:0001034054-22-000002" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 263569000.0, "short_term_investments": 800000.0, "receivables": 121583000.0, "inventory": null, "current_assets": 539423000.0, "ppe_net": 2674679000.0, "goodwill": null, "intangibles": 2909789000.0, "total_assets": 10142100000.0, "accounts_payable": 40583000.0, "short_term_borrowings": null, "debt_current": 662264000.0, "current_liabilities": 1278553000.0, "long_term_debt": 11969068000.0, "total_liabilities": null, "temporary_equity": 36037000.0, "equity_parent": -5425147000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10142100000.0, "shares_outstanding": 107806000.0, "retained_earnings": -7523696000.0, "preferred_stock": null, "long_term_investments": 45617000.0, "equity_method_investments": null, "accrued_taxes_current": 8843000.0, "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:0001034054-22-000004" ], "value_sources": { "cash": [ "10-Q:0001034054-22-000004" ], "short_term_investments": [ "10-Q:0001034054-22-000004" ], "receivables": [ "10-Q:0001034054-22-000004" ], "current_assets": [ "10-Q:0001034054-22-000004" ], "ppe_net": [ "10-Q:0001034054-22-000004" ], "intangibles": [ "10-Q:0001034054-22-000004" ], "total_assets": [ "10-Q:0001034054-22-000004" ], "accounts_payable": [ "10-Q:0001034054-22-000004" ], "debt_current": [ "10-Q:0001034054-22-000004" ], "current_liabilities": [ "10-Q:0001034054-22-000004" ], "long_term_debt": [ "10-Q:0001034054-22-000004" ], "temporary_equity": [ "10-Q:0001034054-22-000004" ], "equity_parent": [ "10-Q:0001034054-22-000004" ], "liabilities_and_equity": [ "10-Q:0001034054-22-000004" ], "shares_outstanding": [ "10-Q:0001034054-22-000004" ], "retained_earnings": [ "10-Q:0001034054-22-000004" ], "long_term_investments": [ "10-Q:0001034054-22-000004" ], "accrued_taxes_current": [ "10-Q:0001034054-22-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 183067000.0, "short_term_investments": 40798000.0, "receivables": 115137000.0, "inventory": null, "current_assets": 494899000.0, "ppe_net": 2677983000.0, "goodwill": null, "intangibles": 2800562000.0, "total_assets": 10011937000.0, "accounts_payable": 41455000.0, "short_term_borrowings": null, "debt_current": 662720000.0, "current_liabilities": 1318200000.0, "long_term_debt": 11817504000.0, "total_liabilities": null, "temporary_equity": 39881000.0, "equity_parent": -5438611000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10011937000.0, "shares_outstanding": 107872000.0, "retained_earnings": -7531180000.0, "preferred_stock": null, "long_term_investments": 42122000.0, "equity_method_investments": null, "accrued_taxes_current": 9702000.0, "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:0001034054-22-000006" ], "value_sources": { "cash": [ "10-Q:0001034054-22-000006" ], "short_term_investments": [ "10-Q:0001034054-22-000006" ], "receivables": [ "10-Q:0001034054-22-000006" ], "current_assets": [ "10-Q:0001034054-22-000006" ], "ppe_net": [ "10-Q:0001034054-22-000006" ], "intangibles": [ "10-Q:0001034054-22-000006" ], "total_assets": [ "10-Q:0001034054-22-000006" ], "accounts_payable": [ "10-Q:0001034054-22-000006" ], "debt_current": [ "10-Q:0001034054-22-000006" ], "current_liabilities": [ "10-Q:0001034054-22-000006" ], "long_term_debt": [ "10-Q:0001034054-22-000006" ], "temporary_equity": [ "10-Q:0001034054-22-000006" ], "equity_parent": [ "10-Q:0001034054-22-000006" ], "liabilities_and_equity": [ "10-Q:0001034054-22-000006" ], "shares_outstanding": [ "10-Q:0001034054-22-000006" ], "retained_earnings": [ "10-Q:0001034054-22-000006" ], "long_term_investments": [ "10-Q:0001034054-22-000006" ], "accrued_taxes_current": [ "10-Q:0001034054-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 201211000.0, "short_term_investments": 21139000.0, "receivables": 116966000.0, "inventory": null, "current_assets": 529813000.0, "ppe_net": 2658366000.0, "goodwill": null, "intangibles": 2701939000.0, "total_assets": 9949014000.0, "accounts_payable": 51314000.0, "short_term_borrowings": null, "debt_current": 663181000.0, "current_liabilities": 1338379000.0, "long_term_debt": 11696068000.0, "total_liabilities": null, "temporary_equity": 40615000.0, "equity_parent": -5364830000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9949014000.0, "shares_outstanding": 107964000.0, "retained_earnings": -7508231000.0, "preferred_stock": null, "long_term_investments": 44025000.0, "equity_method_investments": null, "accrued_taxes_current": 10118000.0, "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:0001034054-22-000008" ], "value_sources": { "cash": [ "10-Q:0001034054-22-000008" ], "short_term_investments": [ "10-Q:0001034054-22-000008" ], "receivables": [ "10-Q:0001034054-22-000008" ], "current_assets": [ "10-Q:0001034054-22-000008" ], "ppe_net": [ "10-Q:0001034054-22-000008" ], "intangibles": [ "10-Q:0001034054-22-000008" ], "total_assets": [ "10-Q:0001034054-22-000008" ], "accounts_payable": [ "10-Q:0001034054-22-000008" ], "debt_current": [ "10-Q:0001034054-22-000008" ], "current_liabilities": [ "10-Q:0001034054-22-000008" ], "long_term_debt": [ "10-Q:0001034054-22-000008" ], "temporary_equity": [ "10-Q:0001034054-22-000008" ], "equity_parent": [ "10-Q:0001034054-22-000008" ], "liabilities_and_equity": [ "10-Q:0001034054-22-000008" ], "shares_outstanding": [ "10-Q:0001034054-22-000008" ], "retained_earnings": [ "10-Q:0001034054-22-000008" ], "long_term_investments": [ "10-Q:0001034054-22-000008" ], "accrued_taxes_current": [ "10-Q:0001034054-22-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 143708000.0, "short_term_investments": 1331000.0, "receivables": 184368000.0, "inventory": null, "current_assets": 482733000.0, "ppe_net": 2713727000.0, "goodwill": null, "intangibles": 2776472000.0, "total_assets": 10585041000.0, "accounts_payable": 51427000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 696764000.0, "long_term_debt": 12844162000.0, "total_liabilities": null, "temporary_equity": 31735000.0, "equity_parent": -5276315000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10585041000.0, "shares_outstanding": 107997000.0, "retained_earnings": -7482061000.0, "preferred_stock": null, "long_term_investments": 40696000.0, "equity_method_investments": null, "accrued_taxes_current": 10641000.0, "commercial_paper": null, "operating_lease_liability": 2297578000.0, "operating_lease_liability_current": 260082000.0, "operating_lease_liability_noncurrent": 2037496000.0, "operating_lease_discount_rate": 0.057, "operating_lease_payments_y1": 268472000.0, "operating_lease_payments_total": 3551613000.0, "operating_lease_imputed_interest": 1254035000.0, "debt_maturity_y1": 24000000.0, "debt_maturity_y2": 644000000.0, "debt_maturity_y3": 3409000000.0, "debt_maturity_y4": 2635000000.0, "debt_maturity_y5": 2395000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001034054-23-000002", "10-K:0001034054-24-000002" ], "value_sources": { "cash": [ "10-K:0001034054-24-000002" ], "short_term_investments": [ "10-K:0001034054-24-000002" ], "receivables": [ "10-K:0001034054-24-000002" ], "current_assets": [ "10-K:0001034054-24-000002" ], "ppe_net": [ "10-K:0001034054-24-000002" ], "intangibles": [ "10-K:0001034054-24-000002" ], "total_assets": [ "10-K:0001034054-24-000002" ], "accounts_payable": [ "10-K:0001034054-24-000002" ], "debt_current": [ "10-K:0001034054-24-000002" ], "current_liabilities": [ "10-K:0001034054-24-000002" ], "long_term_debt": [ "10-K:0001034054-24-000002" ], "temporary_equity": [ "10-K:0001034054-24-000002" ], "equity_parent": [ "10-K:0001034054-24-000002" ], "liabilities_and_equity": [ "10-K:0001034054-24-000002" ], "shares_outstanding": [ "10-K:0001034054-24-000002" ], "retained_earnings": [ "10-K:0001034054-24-000002" ], "long_term_investments": [ "10-K:0001034054-24-000002" ], "accrued_taxes_current": [ "10-K:0001034054-24-000002" ], "operating_lease_liability": [ "10-K:0001034054-23-000002" ], "operating_lease_liability_current": [ "10-K:0001034054-24-000002" ], "operating_lease_liability_noncurrent": [ "10-K:0001034054-24-000002" ], "operating_lease_discount_rate": [ "10-K:0001034054-24-000002" ], "operating_lease_payments_y1": [ "10-K:0001034054-23-000002" ], "operating_lease_payments_total": [ "10-K:0001034054-23-000002" ], "operating_lease_imputed_interest": [ "10-K:0001034054-23-000002" ], "debt_maturity_y1": [ "10-K:0001034054-23-000002" ], "debt_maturity_y2": [ "10-K:0001034054-23-000002" ], "debt_maturity_y3": [ "10-K:0001034054-23-000002" ], "debt_maturity_y4": [ "10-K:0001034054-23-000002" ], "debt_maturity_y5": [ "10-K:0001034054-23-000002" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 152772000.0, "short_term_investments": 1864000.0, "receivables": 183134000.0, "inventory": null, "current_assets": 471550000.0, "ppe_net": 2709784000.0, "goodwill": null, "intangibles": 2693883000.0, "total_assets": 10541529000.0, "accounts_payable": 53553000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 638783000.0, "long_term_debt": 12797828000.0, "total_liabilities": null, "temporary_equity": 38184000.0, "equity_parent": -5269154000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10541529000.0, "shares_outstanding": 108326000.0, "retained_earnings": -7473913000.0, "preferred_stock": null, "long_term_investments": 37068000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-23-000004" ], "value_sources": { "cash": [ "10-Q:0001034054-23-000004" ], "short_term_investments": [ "10-Q:0001034054-23-000004" ], "receivables": [ "10-Q:0001034054-23-000004" ], "current_assets": [ "10-Q:0001034054-23-000004" ], "ppe_net": [ "10-Q:0001034054-23-000004" ], "intangibles": [ "10-Q:0001034054-23-000004" ], "total_assets": [ "10-Q:0001034054-23-000004" ], "accounts_payable": [ "10-Q:0001034054-23-000004" ], "debt_current": [ "10-Q:0001034054-23-000004" ], "current_liabilities": [ "10-Q:0001034054-23-000004" ], "long_term_debt": [ "10-Q:0001034054-23-000004" ], "temporary_equity": [ "10-Q:0001034054-23-000004" ], "equity_parent": [ "10-Q:0001034054-23-000004" ], "liabilities_and_equity": [ "10-Q:0001034054-23-000004" ], "shares_outstanding": [ "10-Q:0001034054-23-000004" ], "retained_earnings": [ "10-Q:0001034054-23-000004" ], "long_term_investments": [ "10-Q:0001034054-23-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 179169000.0, "short_term_investments": 22379000.0, "receivables": 160311000.0, "inventory": null, "current_assets": 518617000.0, "ppe_net": 2712201000.0, "goodwill": null, "intangibles": 2628077000.0, "total_assets": 10604470000.0, "accounts_payable": 47027000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 738389000.0, "long_term_debt": 12571931000.0, "total_liabilities": null, "temporary_equity": 37573000.0, "equity_parent": -5092330000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10604470000.0, "shares_outstanding": 108381000.0, "retained_earnings": -7362838000.0, "preferred_stock": null, "long_term_investments": 34165000.0, "equity_method_investments": null, "accrued_taxes_current": 7237000.0, "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:0001034054-23-000006" ], "value_sources": { "cash": [ "10-Q:0001034054-23-000006" ], "short_term_investments": [ "10-Q:0001034054-23-000006" ], "receivables": [ "10-Q:0001034054-23-000006" ], "current_assets": [ "10-Q:0001034054-23-000006" ], "ppe_net": [ "10-Q:0001034054-23-000006" ], "intangibles": [ "10-Q:0001034054-23-000006" ], "total_assets": [ "10-Q:0001034054-23-000006" ], "accounts_payable": [ "10-Q:0001034054-23-000006" ], "debt_current": [ "10-Q:0001034054-23-000006" ], "current_liabilities": [ "10-Q:0001034054-23-000006" ], "long_term_debt": [ "10-Q:0001034054-23-000006" ], "temporary_equity": [ "10-Q:0001034054-23-000006" ], "equity_parent": [ "10-Q:0001034054-23-000006" ], "liabilities_and_equity": [ "10-Q:0001034054-23-000006" ], "shares_outstanding": [ "10-Q:0001034054-23-000006" ], "retained_earnings": [ "10-Q:0001034054-23-000006" ], "long_term_investments": [ "10-Q:0001034054-23-000006" ], "accrued_taxes_current": [ "10-Q:0001034054-23-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 190545000.0, "short_term_investments": 1141000.0, "receivables": 158333000.0, "inventory": null, "current_assets": 459983000.0, "ppe_net": 2700717000.0, "goodwill": null, "intangibles": 2523620000.0, "total_assets": 10334181000.0, "accounts_payable": 46613000.0, "short_term_borrowings": null, "debt_current": 24000000.0, "current_liabilities": 663148000.0, "long_term_debt": 12491102000.0, "total_liabilities": null, "temporary_equity": 35047000.0, "equity_parent": -5166486000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10334181000.0, "shares_outstanding": 108120000.0, "retained_earnings": -7421725000.0, "preferred_stock": null, "long_term_investments": 31569000.0, "equity_method_investments": null, "accrued_taxes_current": 8369000.0, "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:0001034054-23-000008" ], "value_sources": { "cash": [ "10-Q:0001034054-23-000008" ], "short_term_investments": [ "10-Q:0001034054-23-000008" ], "receivables": [ "10-Q:0001034054-23-000008" ], "current_assets": [ "10-Q:0001034054-23-000008" ], "ppe_net": [ "10-Q:0001034054-23-000008" ], "intangibles": [ "10-Q:0001034054-23-000008" ], "total_assets": [ "10-Q:0001034054-23-000008" ], "accounts_payable": [ "10-Q:0001034054-23-000008" ], "debt_current": [ "10-Q:0001034054-23-000008" ], "current_liabilities": [ "10-Q:0001034054-23-000008" ], "long_term_debt": [ "10-Q:0001034054-23-000008" ], "temporary_equity": [ "10-Q:0001034054-23-000008" ], "equity_parent": [ "10-Q:0001034054-23-000008" ], "liabilities_and_equity": [ "10-Q:0001034054-23-000008" ], "shares_outstanding": [ "10-Q:0001034054-23-000008" ], "retained_earnings": [ "10-Q:0001034054-23-000008" ], "long_term_investments": [ "10-Q:0001034054-23-000008" ], "accrued_taxes_current": [ "10-Q:0001034054-23-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 208547000.0, "short_term_investments": 1046000.0, "receivables": 182746000.0, "inventory": null, "current_assets": 484267000.0, "ppe_net": 2711719000.0, "goodwill": null, "intangibles": 2455597000.0, "total_assets": 10178441000.0, "accounts_payable": 42202000.0, "short_term_borrowings": null, "debt_current": 643145000.0, "current_liabilities": 1363259000.0, "long_term_debt": 11681170000.0, "total_liabilities": null, "temporary_equity": 35047000.0, "equity_parent": -5170882000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10178441000.0, "shares_outstanding": 108050000.0, "retained_earnings": -7450824000.0, "preferred_stock": null, "long_term_investments": 24540000.0, "equity_method_investments": null, "accrued_taxes_current": 9947000.0, "commercial_paper": null, "operating_lease_liability": 2134302000.0, "operating_lease_liability_current": 271793000.0, "operating_lease_liability_noncurrent": 1862509000.0, "operating_lease_discount_rate": 0.064, "operating_lease_payments_y1": 307472000.0, "operating_lease_payments_total": 3379815000.0, "operating_lease_imputed_interest": 1245513000.0, "debt_maturity_y1": 644000000.0, "debt_maturity_y2": 3409000000.0, "debt_maturity_y3": 2095000000.0, "debt_maturity_y4": 2395000000.0, "debt_maturity_y5": 1450000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001034054-24-000002", "10-K:0001034054-25-000002" ], "value_sources": { "cash": [ "10-K:0001034054-25-000002" ], "short_term_investments": [ "10-K:0001034054-25-000002" ], "receivables": [ "10-K:0001034054-25-000002" ], "current_assets": [ "10-K:0001034054-25-000002" ], "ppe_net": [ "10-K:0001034054-25-000002" ], "intangibles": [ "10-K:0001034054-25-000002" ], "total_assets": [ "10-K:0001034054-25-000002" ], "accounts_payable": [ "10-K:0001034054-25-000002" ], "debt_current": [ "10-K:0001034054-25-000002" ], "current_liabilities": [ "10-K:0001034054-25-000002" ], "long_term_debt": [ "10-K:0001034054-25-000002" ], "temporary_equity": [ "10-K:0001034054-25-000002" ], "equity_parent": [ "10-K:0001034054-25-000002" ], "liabilities_and_equity": [ "10-K:0001034054-25-000002" ], "shares_outstanding": [ "10-K:0001034054-25-000002" ], "retained_earnings": [ "10-K:0001034054-25-000002" ], "long_term_investments": [ "10-K:0001034054-25-000002" ], "accrued_taxes_current": [ "10-K:0001034054-24-000002" ], "operating_lease_liability": [ "10-K:0001034054-24-000002" ], "operating_lease_liability_current": [ "10-K:0001034054-25-000002" ], "operating_lease_liability_noncurrent": [ "10-K:0001034054-25-000002" ], "operating_lease_discount_rate": [ "10-K:0001034054-25-000002" ], "operating_lease_payments_y1": [ "10-K:0001034054-24-000002" ], "operating_lease_payments_total": [ "10-K:0001034054-24-000002" ], "operating_lease_imputed_interest": [ "10-K:0001034054-24-000002" ], "debt_maturity_y1": [ "10-K:0001034054-24-000002" ], "debt_maturity_y2": [ "10-K:0001034054-24-000002" ], "debt_maturity_y3": [ "10-K:0001034054-24-000002" ], "debt_maturity_y4": [ "10-K:0001034054-24-000002" ], "debt_maturity_y5": [ "10-K:0001034054-24-000002" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 240309000.0, "short_term_investments": 1585000.0, "receivables": 126525000.0, "inventory": null, "current_assets": 447596000.0, "ppe_net": 2709681000.0, "goodwill": null, "intangibles": 2403849000.0, "total_assets": 9995266000.0, "accounts_payable": 45761000.0, "short_term_borrowings": null, "debt_current": 1805395000.0, "current_liabilities": 2413289000.0, "long_term_debt": 10550553000.0, "total_liabilities": null, "temporary_equity": 36577000.0, "equity_parent": -5222820000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9995266000.0, "shares_outstanding": 107880000.0, "retained_earnings": -7509379000.0, "preferred_stock": null, "long_term_investments": 22020000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-24-000005" ], "value_sources": { "cash": [ "10-Q:0001034054-24-000005" ], "short_term_investments": [ "10-Q:0001034054-24-000005" ], "receivables": [ "10-Q:0001034054-24-000005" ], "current_assets": [ "10-Q:0001034054-24-000005" ], "ppe_net": [ "10-Q:0001034054-24-000005" ], "intangibles": [ "10-Q:0001034054-24-000005" ], "total_assets": [ "10-Q:0001034054-24-000005" ], "accounts_payable": [ "10-Q:0001034054-24-000005" ], "debt_current": [ "10-Q:0001034054-24-000005" ], "current_liabilities": [ "10-Q:0001034054-24-000005" ], "long_term_debt": [ "10-Q:0001034054-24-000005" ], "temporary_equity": [ "10-Q:0001034054-24-000005" ], "equity_parent": [ "10-Q:0001034054-24-000005" ], "liabilities_and_equity": [ "10-Q:0001034054-24-000005" ], "shares_outstanding": [ "10-Q:0001034054-24-000005" ], "retained_earnings": [ "10-Q:0001034054-24-000005" ], "long_term_investments": [ "10-Q:0001034054-24-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 220508000.0, "short_term_investments": 30400000.0, "receivables": 88650000.0, "inventory": null, "current_assets": 460006000.0, "ppe_net": 2719810000.0, "goodwill": null, "intangibles": 2314238000.0, "total_assets": 9786178000.0, "accounts_payable": 50738000.0, "short_term_borrowings": null, "debt_current": 1806304000.0, "current_liabilities": 2459565000.0, "long_term_debt": 10473739000.0, "total_liabilities": null, "temporary_equity": 40817000.0, "equity_parent": -5316741000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9786178000.0, "shares_outstanding": 107471000.0, "retained_earnings": -7546370000.0, "preferred_stock": null, "long_term_investments": 19247000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-24-000009" ], "value_sources": { "cash": [ "10-Q:0001034054-24-000009" ], "short_term_investments": [ "10-Q:0001034054-24-000009" ], "receivables": [ "10-Q:0001034054-24-000009" ], "current_assets": [ "10-Q:0001034054-24-000009" ], "ppe_net": [ "10-Q:0001034054-24-000009" ], "intangibles": [ "10-Q:0001034054-24-000009" ], "total_assets": [ "10-Q:0001034054-24-000009" ], "accounts_payable": [ "10-Q:0001034054-24-000009" ], "debt_current": [ "10-Q:0001034054-24-000009" ], "current_liabilities": [ "10-Q:0001034054-24-000009" ], "long_term_debt": [ "10-Q:0001034054-24-000009" ], "temporary_equity": [ "10-Q:0001034054-24-000009" ], "equity_parent": [ "10-Q:0001034054-24-000009" ], "liabilities_and_equity": [ "10-Q:0001034054-24-000009" ], "shares_outstanding": [ "10-Q:0001034054-24-000009" ], "retained_earnings": [ "10-Q:0001034054-24-000009" ], "long_term_investments": [ "10-Q:0001034054-24-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 186339000.0, "short_term_investments": 16245000.0, "receivables": 111018000.0, "inventory": null, "current_assets": 450267000.0, "ppe_net": 2783921000.0, "goodwill": null, "intangibles": 2492360000.0, "total_assets": 10201663000.0, "accounts_payable": 54438000.0, "short_term_borrowings": null, "debt_current": 23000000.0, "current_liabilities": 667843000.0, "long_term_debt": 12296479000.0, "total_liabilities": null, "temporary_equity": 49092000.0, "equity_parent": -5174852000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10201663000.0, "shares_outstanding": 107506000.0, "retained_earnings": -7393799000.0, "preferred_stock": null, "long_term_investments": 26587000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-24-000012" ], "value_sources": { "cash": [ "10-Q:0001034054-24-000012" ], "short_term_investments": [ "10-Q:0001034054-24-000012" ], "receivables": [ "10-Q:0001034054-24-000012" ], "current_assets": [ "10-Q:0001034054-24-000012" ], "ppe_net": [ "10-Q:0001034054-24-000012" ], "intangibles": [ "10-Q:0001034054-24-000012" ], "total_assets": [ "10-Q:0001034054-24-000012" ], "accounts_payable": [ "10-Q:0001034054-24-000012" ], "debt_current": [ "10-Q:0001034054-24-000012" ], "current_liabilities": [ "10-Q:0001034054-24-000012" ], "long_term_debt": [ "10-Q:0001034054-24-000012" ], "temporary_equity": [ "10-Q:0001034054-24-000012" ], "equity_parent": [ "10-Q:0001034054-24-000012" ], "liabilities_and_equity": [ "10-Q:0001034054-24-000012" ], "shares_outstanding": [ "10-Q:0001034054-24-000012" ], "retained_earnings": [ "10-Q:0001034054-24-000012" ], "long_term_investments": [ "10-Q:0001034054-24-000012" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 189841000.0, "short_term_investments": 254534000.0, "receivables": 145695000.0, "inventory": null, "current_assets": 1978720000.0, "ppe_net": 2792084000.0, "goodwill": null, "intangibles": 2388707000.0, "total_assets": 11417336000.0, "accounts_payable": 59549000.0, "short_term_borrowings": null, "debt_current": 1187913000.0, "current_liabilities": 1797936000.0, "long_term_debt": 12403825000.0, "total_liabilities": null, "temporary_equity": 54132000.0, "equity_parent": -5109938000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11417336000.0, "shares_outstanding": 107561000.0, "retained_earnings": -7326189000.0, "preferred_stock": null, "long_term_investments": 20779000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2161319000.0, "operating_lease_liability_current": 259765000.0, "operating_lease_liability_noncurrent": 1901554000.0, "operating_lease_discount_rate": 0.066, "operating_lease_payments_y1": 269389000.0, "operating_lease_payments_total": 3862752000.0, "operating_lease_imputed_interest": 1701433000.0, "debt_maturity_y1": 1188000000.0, "debt_maturity_y2": 1938000000.0, "debt_maturity_y3": 3038000000.0, "debt_maturity_y4": 1473000000.0, "debt_maturity_y5": 2973000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001034054-25-000002", "10-K:0001034054-26-000002" ], "value_sources": { "cash": [ "10-K:0001034054-26-000002" ], "short_term_investments": [ "10-K:0001034054-26-000002" ], "receivables": [ "10-K:0001034054-26-000002" ], "current_assets": [ "10-K:0001034054-26-000002" ], "ppe_net": [ "10-K:0001034054-26-000002" ], "intangibles": [ "10-K:0001034054-26-000002" ], "total_assets": [ "10-K:0001034054-26-000002" ], "accounts_payable": [ "10-K:0001034054-26-000002" ], "debt_current": [ "10-K:0001034054-26-000002" ], "current_liabilities": [ "10-K:0001034054-26-000002" ], "long_term_debt": [ "10-K:0001034054-26-000002" ], "temporary_equity": [ "10-K:0001034054-26-000002" ], "equity_parent": [ "10-K:0001034054-26-000002" ], "liabilities_and_equity": [ "10-K:0001034054-26-000002" ], "shares_outstanding": [ "10-K:0001034054-26-000002" ], "retained_earnings": [ "10-K:0001034054-26-000002" ], "long_term_investments": [ "10-K:0001034054-26-000002" ], "operating_lease_liability": [ "10-K:0001034054-25-000002" ], "operating_lease_liability_current": [ "10-K:0001034054-26-000002" ], "operating_lease_liability_noncurrent": [ "10-K:0001034054-26-000002" ], "operating_lease_discount_rate": [ "10-K:0001034054-26-000002" ], "operating_lease_payments_y1": [ "10-K:0001034054-25-000002" ], "operating_lease_payments_total": [ "10-K:0001034054-25-000002" ], "operating_lease_imputed_interest": [ "10-K:0001034054-25-000002" ], "debt_maturity_y1": [ "10-K:0001034054-25-000002" ], "debt_maturity_y2": [ "10-K:0001034054-25-000002" ], "debt_maturity_y3": [ "10-K:0001034054-25-000002" ], "debt_maturity_y4": [ "10-K:0001034054-25-000002" ], "debt_maturity_y5": [ "10-K:0001034054-25-000002" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 636447000.0, "short_term_investments": 65730000.0, "receivables": 129847000.0, "inventory": null, "current_assets": 933316000.0, "ppe_net": 2818907000.0, "goodwill": null, "intangibles": 2403046000.0, "total_assets": 10442917000.0, "accounts_payable": 65043000.0, "short_term_borrowings": null, "debt_current": 771802000.0, "current_liabilities": 1343016000.0, "long_term_debt": 11654372000.0, "total_liabilities": null, "temporary_equity": 62604000.0, "equity_parent": -4970703000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10442917000.0, "shares_outstanding": 108028000.0, "retained_earnings": -7226216000.0, "preferred_stock": null, "long_term_investments": 18133000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-25-000004" ], "value_sources": { "cash": [ "10-Q:0001034054-25-000004" ], "short_term_investments": [ "10-Q:0001034054-25-000004" ], "receivables": [ "10-Q:0001034054-25-000004" ], "current_assets": [ "10-Q:0001034054-25-000004" ], "ppe_net": [ "10-Q:0001034054-25-000004" ], "intangibles": [ "10-Q:0001034054-25-000004" ], "total_assets": [ "10-Q:0001034054-25-000004" ], "accounts_payable": [ "10-Q:0001034054-25-000004" ], "debt_current": [ "10-Q:0001034054-25-000004" ], "current_liabilities": [ "10-Q:0001034054-25-000004" ], "long_term_debt": [ "10-Q:0001034054-25-000004" ], "temporary_equity": [ "10-Q:0001034054-25-000004" ], "equity_parent": [ "10-Q:0001034054-25-000004" ], "liabilities_and_equity": [ "10-Q:0001034054-25-000004" ], "shares_outstanding": [ "10-Q:0001034054-25-000004" ], "retained_earnings": [ "10-Q:0001034054-25-000004" ], "long_term_investments": [ "10-Q:0001034054-25-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 275275000.0, "short_term_investments": 1551000.0, "receivables": 139890000.0, "inventory": null, "current_assets": 523808000.0, "ppe_net": 3258183000.0, "goodwill": null, "intangibles": 2579806000.0, "total_assets": 10766387000.0, "accounts_payable": 60820000.0, "short_term_borrowings": null, "debt_current": 772181000.0, "current_liabilities": 1429705000.0, "long_term_debt": 11739364000.0, "total_liabilities": null, "temporary_equity": 65157000.0, "equity_parent": -4938895000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10766387000.0, "shares_outstanding": 107487000.0, "retained_earnings": -7251106000.0, "preferred_stock": null, "long_term_investments": 15962000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-25-000008" ], "value_sources": { "cash": [ "10-Q:0001034054-25-000008" ], "short_term_investments": [ "10-Q:0001034054-25-000008" ], "receivables": [ "10-Q:0001034054-25-000008" ], "current_assets": [ "10-Q:0001034054-25-000008" ], "ppe_net": [ "10-Q:0001034054-25-000008" ], "intangibles": [ "10-Q:0001034054-25-000008" ], "total_assets": [ "10-Q:0001034054-25-000008" ], "accounts_payable": [ "10-Q:0001034054-25-000008" ], "debt_current": [ "10-Q:0001034054-25-000008" ], "current_liabilities": [ "10-Q:0001034054-25-000008" ], "long_term_debt": [ "10-Q:0001034054-25-000008" ], "temporary_equity": [ "10-Q:0001034054-25-000008" ], "equity_parent": [ "10-Q:0001034054-25-000008" ], "liabilities_and_equity": [ "10-Q:0001034054-25-000008" ], "shares_outstanding": [ "10-Q:0001034054-25-000008" ], "retained_earnings": [ "10-Q:0001034054-25-000008" ], "long_term_investments": [ "10-Q:0001034054-25-000008" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 430306000.0, "short_term_investments": 761000.0, "receivables": 158126000.0, "inventory": null, "current_assets": 812524000.0, "ppe_net": 3295621000.0, "goodwill": null, "intangibles": 2725045000.0, "total_assets": 11260239000.0, "accounts_payable": 219725000.0, "short_term_borrowings": null, "debt_current": 772562000.0, "current_liabilities": 1610968000.0, "long_term_debt": 11932919000.0, "total_liabilities": null, "temporary_equity": 76605000.0, "equity_parent": -4933983000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11260239000.0, "shares_outstanding": 106773000.0, "retained_earnings": -7284980000.0, "preferred_stock": null, "long_term_investments": 13536000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-25-000010" ], "value_sources": { "cash": [ "10-Q:0001034054-25-000010" ], "short_term_investments": [ "10-Q:0001034054-25-000010" ], "receivables": [ "10-Q:0001034054-25-000010" ], "current_assets": [ "10-Q:0001034054-25-000010" ], "ppe_net": [ "10-Q:0001034054-25-000010" ], "intangibles": [ "10-Q:0001034054-25-000010" ], "total_assets": [ "10-Q:0001034054-25-000010" ], "accounts_payable": [ "10-Q:0001034054-25-000010" ], "debt_current": [ "10-Q:0001034054-25-000010" ], "current_liabilities": [ "10-Q:0001034054-25-000010" ], "long_term_debt": [ "10-Q:0001034054-25-000010" ], "temporary_equity": [ "10-Q:0001034054-25-000010" ], "equity_parent": [ "10-Q:0001034054-25-000010" ], "liabilities_and_equity": [ "10-Q:0001034054-25-000010" ], "shares_outstanding": [ "10-Q:0001034054-25-000010" ], "retained_earnings": [ "10-Q:0001034054-25-000010" ], "long_term_investments": [ "10-Q:0001034054-25-000010" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 264568000.0, "short_term_investments": 6648000.0, "receivables": 171256000.0, "inventory": null, "current_assets": 773431000.0, "ppe_net": 3401799000.0, "goodwill": null, "intangibles": 2882117000.0, "total_assets": 11575012000.0, "accounts_payable": 73034000.0, "short_term_borrowings": null, "debt_current": 1935802000.0, "current_liabilities": 2678301000.0, "long_term_debt": 10964466000.0, "total_liabilities": null, "temporary_equity": 78262000.0, "equity_parent": -4853519000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11575012000.0, "shares_outstanding": 105666000.0, "retained_earnings": -7249905000.0, "preferred_stock": null, "long_term_investments": 21053000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2411892000.0, "operating_lease_liability_current": 297115000.0, "operating_lease_liability_noncurrent": 2114777000.0, "operating_lease_discount_rate": 0.069, "operating_lease_payments_y1": 309764000.0, "operating_lease_payments_total": 4504042000.0, "operating_lease_imputed_interest": 2092150000.0, "debt_maturity_y1": 1938000000.0, "debt_maturity_y2": 3038000000.0, "debt_maturity_y3": 1473000000.0, "debt_maturity_y4": 3448000000.0, "debt_maturity_y5": 23000000.0, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001034054-26-000002", "10-Q:0001034054-26-000013" ], "value_sources": { "cash": [ "10-Q:0001034054-26-000013" ], "short_term_investments": [ "10-Q:0001034054-26-000013" ], "receivables": [ "10-Q:0001034054-26-000013" ], "current_assets": [ "10-Q:0001034054-26-000013" ], "ppe_net": [ "10-Q:0001034054-26-000013" ], "intangibles": [ "10-Q:0001034054-26-000013" ], "total_assets": [ "10-Q:0001034054-26-000013" ], "accounts_payable": [ "10-Q:0001034054-26-000013" ], "debt_current": [ "10-Q:0001034054-26-000013" ], "current_liabilities": [ "10-Q:0001034054-26-000013" ], "long_term_debt": [ "10-Q:0001034054-26-000013" ], "temporary_equity": [ "10-Q:0001034054-26-000013" ], "equity_parent": [ "10-Q:0001034054-26-000013" ], "liabilities_and_equity": [ "10-Q:0001034054-26-000013" ], "shares_outstanding": [ "10-Q:0001034054-26-000013" ], "retained_earnings": [ "10-Q:0001034054-26-000013" ], "long_term_investments": [ "10-Q:0001034054-26-000013" ], "operating_lease_liability": [ "10-K:0001034054-26-000002" ], "operating_lease_liability_current": [ "10-K:0001034054-26-000002" ], "operating_lease_liability_noncurrent": [ "10-K:0001034054-26-000002" ], "operating_lease_discount_rate": [ "10-K:0001034054-26-000002" ], "operating_lease_payments_y1": [ "10-K:0001034054-26-000002" ], "operating_lease_payments_total": [ "10-K:0001034054-26-000002" ], "operating_lease_imputed_interest": [ "10-K:0001034054-26-000002" ], "debt_maturity_y1": [ "10-K:0001034054-26-000002" ], "debt_maturity_y2": [ "10-K:0001034054-26-000002" ], "debt_maturity_y3": [ "10-K:0001034054-26-000002" ], "debt_maturity_y4": [ "10-K:0001034054-26-000002" ], "debt_maturity_y5": [ "10-K:0001034054-26-000002" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 269064000.0, "short_term_investments": 112061000.0, "receivables": 161474000.0, "inventory": null, "current_assets": 767493000.0, "ppe_net": 3415936000.0, "goodwill": null, "intangibles": 2880040000.0, "total_assets": 11720844000.0, "accounts_payable": 63549000.0, "short_term_borrowings": null, "debt_current": 2683531000.0, "current_liabilities": 3345690000.0, "long_term_debt": 10276200000.0, "total_liabilities": null, "temporary_equity": 85744000.0, "equity_parent": -4751645000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11720844000.0, "shares_outstanding": 106063000.0, "retained_earnings": -7200856000.0, "preferred_stock": null, "long_term_investments": 21681000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-26-000009" ], "value_sources": { "cash": [ "10-Q:0001034054-26-000009" ], "short_term_investments": [ "10-Q:0001034054-26-000009" ], "receivables": [ "10-Q:0001034054-26-000009" ], "current_assets": [ "10-Q:0001034054-26-000009" ], "ppe_net": [ "10-Q:0001034054-26-000009" ], "intangibles": [ "10-Q:0001034054-26-000009" ], "total_assets": [ "10-Q:0001034054-26-000009" ], "accounts_payable": [ "10-Q:0001034054-26-000009" ], "debt_current": [ "10-Q:0001034054-26-000009" ], "current_liabilities": [ "10-Q:0001034054-26-000009" ], "long_term_debt": [ "10-Q:0001034054-26-000009" ], "temporary_equity": [ "10-Q:0001034054-26-000009" ], "equity_parent": [ "10-Q:0001034054-26-000009" ], "liabilities_and_equity": [ "10-Q:0001034054-26-000009" ], "shares_outstanding": [ "10-Q:0001034054-26-000009" ], "retained_earnings": [ "10-Q:0001034054-26-000009" ], "long_term_investments": [ "10-Q:0001034054-26-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 327051000.0, "short_term_investments": 28886000.0, "receivables": 175976000.0, "inventory": null, "current_assets": 744772000.0, "ppe_net": 3452615000.0, "goodwill": null, "intangibles": 2867780000.0, "total_assets": 11742320000.0, "accounts_payable": 70062000.0, "short_term_borrowings": null, "debt_current": 3578556000.0, "current_liabilities": 4336645000.0, "long_term_debt": 9150666000.0, "total_liabilities": null, "temporary_equity": 85202000.0, "equity_parent": -4629854000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11742320000.0, "shares_outstanding": 106088000.0, "retained_earnings": -7135584000.0, "preferred_stock": null, "long_term_investments": 22827000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-26-000011" ], "value_sources": { "cash": [ "10-Q:0001034054-26-000011" ], "short_term_investments": [ "10-Q:0001034054-26-000011" ], "receivables": [ "10-Q:0001034054-26-000011" ], "current_assets": [ "10-Q:0001034054-26-000011" ], "ppe_net": [ "10-Q:0001034054-26-000011" ], "intangibles": [ "10-Q:0001034054-26-000011" ], "total_assets": [ "10-Q:0001034054-26-000011" ], "accounts_payable": [ "10-Q:0001034054-26-000011" ], "debt_current": [ "10-Q:0001034054-26-000011" ], "current_liabilities": [ "10-Q:0001034054-26-000011" ], "long_term_debt": [ "10-Q:0001034054-26-000011" ], "temporary_equity": [ "10-Q:0001034054-26-000011" ], "equity_parent": [ "10-Q:0001034054-26-000011" ], "liabilities_and_equity": [ "10-Q:0001034054-26-000011" ], "shares_outstanding": [ "10-Q:0001034054-26-000011" ], "retained_earnings": [ "10-Q:0001034054-26-000011" ], "long_term_investments": [ "10-Q:0001034054-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q3", "date": "2026-09-30", "values": { "cash": 417532000.0, "short_term_investments": 25980000.0, "receivables": 151412000.0, "inventory": null, "current_assets": 844573000.0, "ppe_net": 3401814000.0, "goodwill": null, "intangibles": 2794714000.0, "total_assets": 11616358000.0, "accounts_payable": 65734000.0, "short_term_borrowings": null, "debt_current": 3557467000.0, "current_liabilities": 4312055000.0, "long_term_debt": 9338474000.0, "total_liabilities": null, "temporary_equity": 92883000.0, "equity_parent": -4834765000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11616358000.0, "shares_outstanding": 104427000.0, "retained_earnings": -7336432000.0, "preferred_stock": null, "long_term_investments": 32407000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001034054-26-000013" ], "value_sources": { "cash": [ "10-Q:0001034054-26-000013" ], "short_term_investments": [ "10-Q:0001034054-26-000013" ], "receivables": [ "10-Q:0001034054-26-000013" ], "current_assets": [ "10-Q:0001034054-26-000013" ], "ppe_net": [ "10-Q:0001034054-26-000013" ], "intangibles": [ "10-Q:0001034054-26-000013" ], "total_assets": [ "10-Q:0001034054-26-000013" ], "accounts_payable": [ "10-Q:0001034054-26-000013" ], "debt_current": [ "10-Q:0001034054-26-000013" ], "current_liabilities": [ "10-Q:0001034054-26-000013" ], "long_term_debt": [ "10-Q:0001034054-26-000013" ], "temporary_equity": [ "10-Q:0001034054-26-000013" ], "equity_parent": [ "10-Q:0001034054-26-000013" ], "liabilities_and_equity": [ "10-Q:0001034054-26-000013" ], "shares_outstanding": [ "10-Q:0001034054-26-000013" ], "retained_earnings": [ "10-Q:0001034054-26-000013" ], "long_term_investments": [ "10-Q:0001034054-26-000013" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 277742000.0, "cfi": -132012000.0, "cff": -43335000.0, "capex": 39291000.0, "d_and_a": 182579000.0, "sbc": 16278000.0, "dividends_paid": 52201000.0, "buybacks": 203330000.0, "interest_paid": 114033000.0, "taxes_paid": 5981000.0, "depreciation": 71800000.0, "amortisation_intangibles": 110700000.0, "goodwill_impairment": null, "deferred_tax": -72204000.0, "change_receivables": -19712000.0, "change_inventories": null, "change_payables": -4725000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 988516000.0 }, "sources": [ "10-Q:0001034054-21-000005" ], "value_sources": { "cfo": [ "10-Q:0001034054-21-000005" ], "cfi": [ "10-Q:0001034054-21-000005" ], "cff": [ "10-Q:0001034054-21-000005" ], "capex": [ "10-Q:0001034054-21-000005" ], "d_and_a": [ "10-Q:0001034054-21-000005" ], "sbc": [ "10-Q:0001034054-21-000005" ], "dividends_paid": [ "10-Q:0001034054-21-000005" ], "buybacks": [ "10-Q:0001034054-21-000005" ], "interest_paid": [ "10-Q:0001034054-21-000005" ], "taxes_paid": [ "10-Q:0001034054-21-000005" ], "depreciation": [ "10-Q:0001034054-21-000005" ], "amortisation_intangibles": [ "10-Q:0001034054-21-000005" ], "deferred_tax": [ "10-Q:0001034054-21-000005" ], "change_receivables": [ "10-Q:0001034054-21-000005" ], "change_payables": [ "10-Q:0001034054-21-000005" ], "proceeds_debt_issuance": [ "10-Q:0001034054-21-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 314676000.0, "cfi": -281958000.0, "cff": -8786000.0, "capex": 27688000.0, "d_and_a": 178706000.0, "sbc": 18579000.0, "dividends_paid": 51970000.0, "buybacks": 0.0, "interest_paid": 77896000.0, "taxes_paid": 2959000.0, "depreciation": 71300000.0, "amortisation_intangibles": 107400000.0, "goodwill_impairment": null, "deferred_tax": -5503000.0, "change_receivables": -14415000.0, "change_inventories": null, "change_payables": 8818000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 491690000.0 }, "sources": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "value_sources": { "cfo": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "cfi": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "cff": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "capex": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "d_and_a": [ "10-Q:0001034054-21-000007" ], "sbc": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "dividends_paid": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "buybacks": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "interest_paid": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "taxes_paid": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "depreciation": [ "10-Q:0001034054-21-000007" ], "amortisation_intangibles": [ "10-Q:0001034054-21-000007" ], "deferred_tax": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "change_receivables": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "change_payables": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ], "proceeds_debt_issuance": [ "10-Q:0001034054-21-000005", "10-Q:0001034054-21-000007" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 290490000.0, "cfi": 60592000.0, "cff": -262129000.0, "capex": 28392000.0, "d_and_a": 180302000.0, "sbc": 17058000.0, "dividends_paid": 52028000.0, "buybacks": 175658000.0, "interest_paid": 106211000.0, "taxes_paid": 5121000.0, "depreciation": 71800000.0, "amortisation_intangibles": 108200000.0, "goodwill_impairment": null, "deferred_tax": -15397000.0, "change_receivables": -14145000.0, "change_inventories": null, "change_payables": 1579000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "value_sources": { "cfo": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "cfi": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "cff": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "capex": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "d_and_a": [ "10-Q:0001034054-21-000011" ], "sbc": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "dividends_paid": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "buybacks": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "interest_paid": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "taxes_paid": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "depreciation": [ "10-Q:0001034054-21-000011" ], "amortisation_intangibles": [ "10-Q:0001034054-21-000011" ], "deferred_tax": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "change_receivables": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "change_payables": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 243125000.0, "cfi": -92988000.0, "cff": -154767000.0, "capex": 33195000.0, "d_and_a": 180383000.0, "sbc": 16975000.0, "dividends_paid": 51490000.0, "buybacks": 480347000.0, "interest_paid": 53746000.0, "taxes_paid": 6214000.0, "depreciation": 72000000.0, "amortisation_intangibles": 108200000.0, "goodwill_impairment": null, "deferred_tax": 29917000.0, "change_receivables": 10077000.0, "change_inventories": null, "change_payables": 7501000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "value_sources": { "cfo": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "cfi": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "cff": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "capex": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "d_and_a": [ "10-K:0001034054-21-000003" ], "sbc": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "dividends_paid": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "buybacks": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "interest_paid": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "taxes_paid": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "depreciation": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "amortisation_intangibles": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "deferred_tax": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "change_receivables": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "change_payables": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 285498000.0, "cfi": -1076584000.0, "cff": 701343000.0, "capex": 24536000.0, "d_and_a": 183881000.0, "sbc": 20422000.0, "dividends_paid": 63412000.0, "buybacks": 168923000.0, "interest_paid": 118430000.0, "taxes_paid": 6387000.0, "depreciation": 71700000.0, "amortisation_intangibles": 109800000.0, "goodwill_impairment": null, "deferred_tax": -26837000.0, "change_receivables": 4523000.0, "change_inventories": null, "change_payables": -4667000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1485670000.0 }, "sources": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "value_sources": { "cfo": [ "10-Q:0001034054-22-000004" ], "cfi": [ "10-Q:0001034054-22-000004" ], "cff": [ "10-Q:0001034054-22-000004" ], "capex": [ "10-Q:0001034054-22-000004" ], "d_and_a": [ "10-Q:0001034054-22-000004" ], "sbc": [ "10-Q:0001034054-22-000004" ], "dividends_paid": [ "10-Q:0001034054-22-000004" ], "buybacks": [ "10-Q:0001034054-22-000004" ], "interest_paid": [ "10-Q:0001034054-22-000004" ], "taxes_paid": [ "10-Q:0001034054-22-000004" ], "depreciation": [ "10-Q:0001034054-22-000006" ], "amortisation_intangibles": [ "10-Q:0001034054-22-000004" ], "deferred_tax": [ "10-Q:0001034054-22-000004" ], "change_receivables": [ "10-Q:0001034054-22-000004" ], "change_payables": [ "10-Q:0001034054-22-000004" ], "proceeds_debt_issuance": [ "10-Q:0001034054-22-000004" ] }, "method": "derived", "value_methods": { "depreciation": "derived" } }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 352784000.0, "cfi": -108170000.0, "cff": -155949000.0, "capex": 30839000.0, "d_and_a": 175469000.0, "sbc": 21644000.0, "dividends_paid": 63481000.0, "buybacks": null, "interest_paid": 51079000.0, "taxes_paid": 9379000.0, "depreciation": 73200000.0, "amortisation_intangibles": 103200000.0, "goodwill_impairment": null, "deferred_tax": 40996000.0, "change_receivables": -11105000.0, "change_inventories": null, "change_payables": 7766000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "value_sources": { "cfo": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "cfi": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "cff": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "capex": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "d_and_a": [ "10-Q:0001034054-22-000006" ], "sbc": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "dividends_paid": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "interest_paid": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "taxes_paid": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "depreciation": [ "10-Q:0001034054-22-000006" ], "amortisation_intangibles": [ "10-Q:0001034054-22-000006" ], "deferred_tax": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "change_receivables": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "change_payables": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 253048000.0, "cfi": -93068000.0, "cff": -236782000.0, "capex": 35032000.0, "d_and_a": 170916000.0, "sbc": 17109000.0, "dividends_paid": 63563000.0, "buybacks": 115421000.0, "interest_paid": 129080000.0, "taxes_paid": 4387000.0, "depreciation": 66200000.0, "amortisation_intangibles": 100300000.0, "goodwill_impairment": null, "deferred_tax": -16870000.0, "change_receivables": 12953000.0, "change_inventories": null, "change_payables": 5366000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "value_sources": { "cfo": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "cfi": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "cff": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "capex": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "d_and_a": [ "10-Q:0001034054-21-000011" ], "sbc": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "dividends_paid": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "buybacks": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "interest_paid": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "taxes_paid": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "depreciation": [ "10-Q:0001034054-21-000011" ], "amortisation_intangibles": [ "10-Q:0001034054-21-000011" ], "deferred_tax": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "change_receivables": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "change_payables": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "proceeds_debt_issuance": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 298566000.0, "cfi": -145438000.0, "cff": 30652000.0, "capex": 43287000.0, "d_and_a": 169895000.0, "sbc": 25227000.0, "dividends_paid": 63124000.0, "buybacks": 298235000.0, "interest_paid": 61509000.0, "taxes_paid": 5415000.0, "depreciation": 65800000.0, "amortisation_intangibles": 98700000.0, "goodwill_impairment": null, "deferred_tax": -5799000.0, "change_receivables": 31866000.0, "change_inventories": null, "change_payables": -8938000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "value_sources": { "cfo": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "cfi": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "cff": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "capex": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "d_and_a": [ "10-K:0001034054-22-000002" ], "sbc": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "dividends_paid": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "buybacks": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "interest_paid": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "taxes_paid": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "depreciation": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "amortisation_intangibles": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "deferred_tax": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "change_receivables": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "change_payables": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 292482000.0, "cfi": -255881000.0, "cff": -151750000.0, "capex": 38008000.0, "d_and_a": 174323000.0, "sbc": 24747000.0, "dividends_paid": 76873000.0, "buybacks": 431667000.0, "interest_paid": 107594000.0, "taxes_paid": 5696000.0, "depreciation": 68100000.0, "amortisation_intangibles": 100600000.0, "goodwill_impairment": null, "deferred_tax": 34262000.0, "change_receivables": 9812000.0, "change_inventories": null, "change_payables": -7002000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-23-000004" ], "value_sources": { "cfo": [ "10-Q:0001034054-23-000004" ], "cfi": [ "10-Q:0001034054-23-000004" ], "cff": [ "10-Q:0001034054-23-000004" ], "capex": [ "10-Q:0001034054-23-000004" ], "d_and_a": [ "10-Q:0001034054-23-000004" ], "sbc": [ "10-Q:0001034054-23-000004" ], "dividends_paid": [ "10-Q:0001034054-23-000004" ], "buybacks": [ "10-Q:0001034054-23-000004" ], "interest_paid": [ "10-Q:0001034054-23-000004" ], "taxes_paid": [ "10-Q:0001034054-23-000004" ], "depreciation": [ "10-Q:0001034054-23-000004" ], "amortisation_intangibles": [ "10-Q:0001034054-23-000004" ], "deferred_tax": [ "10-Q:0001034054-23-000004" ], "change_receivables": [ "10-Q:0001034054-23-000004" ], "change_payables": [ "10-Q:0001034054-23-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 372115000.0, "cfi": -229814000.0, "cff": -224254000.0, "capex": 52963000.0, "d_and_a": 176392000.0, "sbc": 23901000.0, "dividends_paid": 76565000.0, "buybacks": null, "interest_paid": 60209000.0, "taxes_paid": 8364000.0, "depreciation": 68500000.0, "amortisation_intangibles": 102000000.0, "goodwill_impairment": null, "deferred_tax": -11250000.0, "change_receivables": -1734000.0, "change_inventories": null, "change_payables": 3938000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "value_sources": { "cfo": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "cfi": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "cff": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "capex": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "d_and_a": [ "10-Q:0001034054-23-000006" ], "sbc": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "dividends_paid": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "interest_paid": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "taxes_paid": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "depreciation": [ "10-Q:0001034054-23-000006" ], "amortisation_intangibles": [ "10-Q:0001034054-23-000006" ], "deferred_tax": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "change_receivables": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "change_payables": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 332469000.0, "cfi": -105616000.0, "cff": -190064000.0, "capex": 57377000.0, "d_and_a": 173825000.0, "sbc": 25492000.0, "dividends_paid": 76664000.0, "buybacks": 0.0, "interest_paid": 109416000.0, "taxes_paid": 4788000.0, "depreciation": 68300000.0, "amortisation_intangibles": 100400000.0, "goodwill_impairment": null, "deferred_tax": -7480000.0, "change_receivables": 25817000.0, "change_inventories": null, "change_payables": 16126000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "value_sources": { "cfo": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "cfi": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "cff": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "capex": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "d_and_a": [ "10-Q:0001034054-23-000008" ], "sbc": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "dividends_paid": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "buybacks": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "interest_paid": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "taxes_paid": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "depreciation": [ "10-Q:0001034054-23-000008" ], "amortisation_intangibles": [ "10-Q:0001034054-23-000008" ], "deferred_tax": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "change_receivables": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ], "change_payables": [ "10-Q:0001034054-23-000006", "10-Q:0001034054-23-000008" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 288634000.0, "cfi": -802343000.0, "cff": 430594000.0, "capex": 66095000.0, "d_and_a": 183036000.0, "sbc": 25769000.0, "dividends_paid": 76664000.0, "buybacks": 0.0, "interest_paid": 101355000.0, "taxes_paid": 13472000.0, "depreciation": 69000000.0, "amortisation_intangibles": 103000000.0, "goodwill_impairment": null, "deferred_tax": 17369000.0, "change_receivables": 47456000.0, "change_inventories": null, "change_payables": 12056000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "value_sources": { "cfo": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "cfi": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "cff": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "capex": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "d_and_a": [ "10-K:0001034054-23-000002" ], "sbc": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "dividends_paid": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "buybacks": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "interest_paid": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "taxes_paid": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "depreciation": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "amortisation_intangibles": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "deferred_tax": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "change_receivables": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ], "change_payables": [ "10-K:0001034054-23-000002", "10-Q:0001034054-22-000008" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 311168000.0, "cfi": -146761000.0, "cff": -160728000.0, "capex": 49135000.0, "d_and_a": 182415000.0, "sbc": 26206000.0, "dividends_paid": 93933000.0, "buybacks": null, "interest_paid": 127094000.0, "taxes_paid": 7000000.0, "depreciation": 69400000.0, "amortisation_intangibles": 101800000.0, "goodwill_impairment": null, "deferred_tax": 36320000.0, "change_receivables": -9103000.0, "change_inventories": null, "change_payables": -8904000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-24-000005" ], "value_sources": { "cfo": [ "10-Q:0001034054-24-000005" ], "cfi": [ "10-Q:0001034054-24-000005" ], "cff": [ "10-Q:0001034054-24-000005" ], "capex": [ "10-Q:0001034054-24-000005" ], "d_and_a": [ "10-Q:0001034054-24-000005" ], "sbc": [ "10-Q:0001034054-24-000005" ], "dividends_paid": [ "10-Q:0001034054-24-000005" ], "interest_paid": [ "10-Q:0001034054-24-000005" ], "taxes_paid": [ "10-Q:0001034054-24-000005" ], "depreciation": [ "10-Q:0001034054-24-000005" ], "amortisation_intangibles": [ "10-Q:0001034054-24-000005" ], "deferred_tax": [ "10-Q:0001034054-24-000005" ], "change_receivables": [ "10-Q:0001034054-24-000005" ], "change_payables": [ "10-Q:0001034054-24-000005" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 486933000.0, "cfi": -111585000.0, "cff": -314160000.0, "capex": 63448000.0, "d_and_a": 181820000.0, "sbc": 18250000.0, "dividends_paid": 92137000.0, "buybacks": null, "interest_paid": 74330000.0, "taxes_paid": 9158000.0, "depreciation": 69000000.0, "amortisation_intangibles": 101300000.0, "goodwill_impairment": null, "deferred_tax": -36578000.0, "change_receivables": -40463000.0, "change_inventories": null, "change_payables": -15600000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "value_sources": { "cfo": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "cfi": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "cff": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "capex": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "d_and_a": [ "10-Q:0001034054-24-000009" ], "sbc": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "dividends_paid": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "interest_paid": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "taxes_paid": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "depreciation": [ "10-Q:0001034054-24-000009" ], "amortisation_intangibles": [ "10-Q:0001034054-24-000009" ], "deferred_tax": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "change_receivables": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ], "change_payables": [ "10-Q:0001034054-24-000005", "10-Q:0001034054-24-000009" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 313681000.0, "cfi": -103530000.0, "cff": -230776000.0, "capex": 61393000.0, "d_and_a": 180674000.0, "sbc": 21374000.0, "dividends_paid": 92131000.0, "buybacks": null, "interest_paid": 124375000.0, "taxes_paid": 4132000.0, "depreciation": 68200000.0, "amortisation_intangibles": 100400000.0, "goodwill_impairment": null, "deferred_tax": -1204000.0, "change_receivables": -9107000.0, "change_inventories": null, "change_payables": 6247000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "value_sources": { "cfo": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "cfi": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "cff": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "capex": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "d_and_a": [ "10-Q:0001034054-24-000012" ], "sbc": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "dividends_paid": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "interest_paid": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "taxes_paid": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "depreciation": [ "10-Q:0001034054-24-000012" ], "amortisation_intangibles": [ "10-Q:0001034054-24-000012" ], "deferred_tax": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "change_receivables": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ], "change_payables": [ "10-Q:0001034054-24-000009", "10-Q:0001034054-24-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 432611000.0, "cfi": -106370000.0, "cff": -311554000.0, "capex": 62722000.0, "d_and_a": 171400000.0, "sbc": 22089000.0, "dividends_paid": 91759000.0, "buybacks": 46358000.0, "interest_paid": 70794000.0, "taxes_paid": 5291000.0, "depreciation": 65700000.0, "amortisation_intangibles": 93500000.0, "goodwill_impairment": null, "deferred_tax": 6091000.0, "change_receivables": 14287000.0, "change_inventories": null, "change_payables": -48067000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "value_sources": { "cfo": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "cfi": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "cff": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "capex": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "d_and_a": [ "10-K:0001034054-25-000002" ], "sbc": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "dividends_paid": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "buybacks": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "interest_paid": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "taxes_paid": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "depreciation": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "amortisation_intangibles": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "deferred_tax": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "change_receivables": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ], "change_payables": [ "10-K:0001034054-25-000002", "10-Q:0001034054-24-000012" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 294453000.0, "cfi": -85310000.0, "cff": -191412000.0, "capex": 57871000.0, "d_and_a": 76750000.0, "sbc": 21469000.0, "dividends_paid": 108135000.0, "buybacks": 106157000.0, "interest_paid": 121143000.0, "taxes_paid": 7417000.0, "depreciation": 37500000.0, "amortisation_intangibles": 27100000.0, "goodwill_impairment": null, "deferred_tax": 8283000.0, "change_receivables": -51093000.0, "change_inventories": null, "change_payables": -20395000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2274825000.0 }, "sources": [ "10-Q:0001034054-25-000004" ], "value_sources": { "cfo": [ "10-Q:0001034054-25-000004" ], "cfi": [ "10-Q:0001034054-25-000004" ], "cff": [ "10-Q:0001034054-25-000004" ], "capex": [ "10-Q:0001034054-25-000004" ], "d_and_a": [ "10-Q:0001034054-25-000004" ], "sbc": [ "10-Q:0001034054-25-000004" ], "dividends_paid": [ "10-Q:0001034054-25-000004" ], "buybacks": [ "10-Q:0001034054-25-000004" ], "interest_paid": [ "10-Q:0001034054-25-000004" ], "taxes_paid": [ "10-Q:0001034054-25-000004" ], "depreciation": [ "10-Q:0001034054-25-000004" ], "amortisation_intangibles": [ "10-Q:0001034054-25-000004" ], "deferred_tax": [ "10-Q:0001034054-25-000004" ], "change_receivables": [ "10-Q:0001034054-25-000004" ], "change_payables": [ "10-Q:0001034054-25-000004" ], "proceeds_debt_issuance": [ "10-Q:0001034054-25-000004" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 425593000.0, "cfi": -121208000.0, "cff": -276523000.0, "capex": 49973000.0, "d_and_a": 64179000.0, "sbc": 18598000.0, "dividends_paid": 105329000.0, "buybacks": 93862000.0, "interest_paid": 72052000.0, "taxes_paid": 9797000.0, "depreciation": 26200000.0, "amortisation_intangibles": 26300000.0, "goodwill_impairment": null, "deferred_tax": -21409000.0, "change_receivables": -29266000.0, "change_inventories": null, "change_payables": -2980000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "value_sources": { "cfo": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "cfi": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "cff": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "capex": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "d_and_a": [ "10-Q:0001034054-25-000008" ], "sbc": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "dividends_paid": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "buybacks": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "interest_paid": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "taxes_paid": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "depreciation": [ "10-Q:0001034054-25-000008" ], "amortisation_intangibles": [ "10-Q:0001034054-25-000008" ], "deferred_tax": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "change_receivables": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "change_payables": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 304651000.0, "cfi": -273902000.0, "cff": -65913000.0, "capex": 64756000.0, "d_and_a": 63515000.0, "sbc": 16372000.0, "dividends_paid": 105344000.0, "buybacks": 0.0, "interest_paid": 121505000.0, "taxes_paid": 8764000.0, "depreciation": 25800000.0, "amortisation_intangibles": 26400000.0, "goodwill_impairment": null, "deferred_tax": 30179000.0, "change_receivables": 27079000.0, "change_inventories": null, "change_payables": 16799000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "value_sources": { "cfo": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "cfi": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "cff": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "capex": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "d_and_a": [ "10-Q:0001034054-25-000010" ], "sbc": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "dividends_paid": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "buybacks": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "interest_paid": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "taxes_paid": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "depreciation": [ "10-Q:0001034054-25-000010" ], "amortisation_intangibles": [ "10-Q:0001034054-25-000010" ], "deferred_tax": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "change_receivables": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "change_payables": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ], "proceeds_debt_issuance": [ "10-Q:0001034054-25-000008", "10-Q:0001034054-25-000010" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 310169000.0, "cfi": -328890000.0, "cff": 1179590000.0, "capex": 55549000.0, "d_and_a": 65073000.0, "sbc": 17935000.0, "dividends_paid": 105383000.0, "buybacks": 0.0, "interest_paid": 80412000.0, "taxes_paid": 16437000.0, "depreciation": 26900000.0, "amortisation_intangibles": 27300000.0, "goodwill_impairment": null, "deferred_tax": -30140000.0, "change_receivables": 35171000.0, "change_inventories": null, "change_payables": 2174000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 5750000.0 }, "sources": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "value_sources": { "cfo": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "cfi": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "cff": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "capex": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "d_and_a": [ "10-K:0001034054-26-000002" ], "sbc": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "dividends_paid": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "buybacks": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "interest_paid": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "taxes_paid": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "depreciation": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "amortisation_intangibles": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "deferred_tax": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "change_receivables": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "change_payables": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "proceeds_debt_issuance": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 301175000.0, "cfi": 238266000.0, "cff": -1282135000.0, "capex": 46173000.0, "d_and_a": 65048000.0, "sbc": 15713000.0, "dividends_paid": 122275000.0, "buybacks": null, "interest_paid": 132221000.0, "taxes_paid": 7452000.0, "depreciation": 27300000.0, "amortisation_intangibles": 26800000.0, "goodwill_impairment": null, "deferred_tax": 35682000.0, "change_receivables": -10399000.0, "change_inventories": null, "change_payables": -8537000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-26-000009" ], "value_sources": { "cfo": [ "10-Q:0001034054-26-000009" ], "cfi": [ "10-Q:0001034054-26-000009" ], "cff": [ "10-Q:0001034054-26-000009" ], "capex": [ "10-Q:0001034054-26-000009" ], "d_and_a": [ "10-Q:0001034054-26-000009" ], "sbc": [ "10-Q:0001034054-26-000009" ], "dividends_paid": [ "10-Q:0001034054-26-000009" ], "interest_paid": [ "10-Q:0001034054-26-000009" ], "taxes_paid": [ "10-Q:0001034054-26-000009" ], "depreciation": [ "10-Q:0001034054-26-000009" ], "amortisation_intangibles": [ "10-Q:0001034054-26-000009" ], "deferred_tax": [ "10-Q:0001034054-26-000009" ], "change_receivables": [ "10-Q:0001034054-26-000009" ], "change_payables": [ "10-Q:0001034054-26-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 368098000.0, "cfi": -580962000.0, "cff": -158278000.0, "capex": 55865000.0, "d_and_a": 69964000.0, "sbc": 21516000.0, "dividends_paid": 119365000.0, "buybacks": null, "interest_paid": 79722000.0, "taxes_paid": 15761000.0, "depreciation": 31700000.0, "amortisation_intangibles": 27100000.0, "goodwill_impairment": null, "deferred_tax": 26185000.0, "change_receivables": 31125000.0, "change_inventories": null, "change_payables": 2159000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "value_sources": { "cfo": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "cfi": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "cff": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "capex": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "d_and_a": [ "10-Q:0001034054-26-000011" ], "sbc": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "dividends_paid": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "interest_paid": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "taxes_paid": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "depreciation": [ "10-Q:0001034054-26-000011" ], "amortisation_intangibles": [ "10-Q:0001034054-26-000011" ], "deferred_tax": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "change_receivables": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "change_payables": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 318030000.0, "cfi": -78312000.0, "cff": -79802000.0, "capex": 60053000.0, "d_and_a": 76883000.0, "sbc": 19323000.0, "dividends_paid": 119140000.0, "buybacks": 150835000.0, "interest_paid": 158189000.0, "taxes_paid": 9808000.0, "depreciation": 35700000.0, "amortisation_intangibles": 29600000.0, "goodwill_impairment": null, "deferred_tax": 32776000.0, "change_receivables": 16517000.0, "change_inventories": null, "change_payables": 14597000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "value_sources": { "cfo": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "cfi": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "cff": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "capex": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "d_and_a": [ "10-Q:0001034054-26-000013" ], "sbc": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "dividends_paid": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "buybacks": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "interest_paid": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "taxes_paid": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "depreciation": [ "10-Q:0001034054-26-000013" ], "amortisation_intangibles": [ "10-Q:0001034054-26-000013" ], "deferred_tax": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "change_receivables": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "change_payables": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 304025000.0, "cfi": -180821000.0, "cff": -143360000.0, "capex": 62728000.0, "d_and_a": 80390000.0, "sbc": 19182000.0, "dividends_paid": 118232000.0, "buybacks": 216274000.0, "interest_paid": 97272000.0, "taxes_paid": 19754000.0, "depreciation": 37100000.0, "amortisation_intangibles": 31600000.0, "goodwill_impairment": null, "deferred_tax": 9808000.0, "change_receivables": 19004000.0, "change_inventories": null, "change_payables": -25735000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "value_sources": { "cfo": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "cfi": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "cff": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "capex": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "d_and_a": [ "10-K:0001034054-26-000002" ], "sbc": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "dividends_paid": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "buybacks": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "interest_paid": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "taxes_paid": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "depreciation": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "amortisation_intangibles": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "deferred_tax": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "change_receivables": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ], "change_payables": [ "10-K:0001034054-26-000002", "10-Q:0001034054-25-000010" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 255085000.0, "cfi": -296771000.0, "cff": -69614000.0, "capex": 48397000.0, "d_and_a": 81316000.0, "sbc": 18936000.0, "dividends_paid": 135195000.0, "buybacks": null, "interest_paid": 155285000.0, "taxes_paid": 44730000.0, "depreciation": 36000000.0, "amortisation_intangibles": 33500000.0, "goodwill_impairment": null, "deferred_tax": 25445000.0, "change_receivables": -15958000.0, "change_inventories": null, "change_payables": -13056000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-26-000009" ], "value_sources": { "cfo": [ "10-Q:0001034054-26-000009" ], "cfi": [ "10-Q:0001034054-26-000009" ], "cff": [ "10-Q:0001034054-26-000009" ], "capex": [ "10-Q:0001034054-26-000009" ], "d_and_a": [ "10-Q:0001034054-26-000009" ], "sbc": [ "10-Q:0001034054-26-000009" ], "dividends_paid": [ "10-Q:0001034054-26-000009" ], "interest_paid": [ "10-Q:0001034054-26-000009" ], "taxes_paid": [ "10-Q:0001034054-26-000009" ], "depreciation": [ "10-Q:0001034054-26-000009" ], "amortisation_intangibles": [ "10-Q:0001034054-26-000009" ], "deferred_tax": [ "10-Q:0001034054-26-000009" ], "change_receivables": [ "10-Q:0001034054-26-000009" ], "change_payables": [ "10-Q:0001034054-26-000009" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 407178000.0, "cfi": -13721000.0, "cff": -366730000.0, "capex": 62419000.0, "d_and_a": 81371000.0, "sbc": 26798000.0, "dividends_paid": 132651000.0, "buybacks": null, "interest_paid": 100671000.0, "taxes_paid": 22165000.0, "depreciation": 34500000.0, "amortisation_intangibles": 34600000.0, "goodwill_impairment": null, "deferred_tax": 11497000.0, "change_receivables": 16277000.0, "change_inventories": null, "change_payables": 13547000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "value_sources": { "cfo": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "cfi": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "cff": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "capex": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "d_and_a": [ "10-Q:0001034054-26-000011" ], "sbc": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "dividends_paid": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "interest_paid": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "taxes_paid": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "depreciation": [ "10-Q:0001034054-26-000011" ], "amortisation_intangibles": [ "10-Q:0001034054-26-000011" ], "deferred_tax": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "change_receivables": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ], "change_payables": [ "10-Q:0001034054-26-000009", "10-Q:0001034054-26-000011" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } }, { "period": "FY2026 Q3", "fiscal_year": 2026, "quarter": 3, "start": "2026-07-01", "end": "2026-09-30", "values": { "cfo": 331844000.0, "cfi": 40053000.0, "cff": -291011000.0, "capex": 72781000.0, "d_and_a": 84432000.0, "sbc": 17965000.0, "dividends_paid": 131265000.0, "buybacks": 300033000.0, "interest_paid": 122304000.0, "taxes_paid": 12841000.0, "depreciation": 38800000.0, "amortisation_intangibles": 33600000.0, "goodwill_impairment": null, "deferred_tax": 1645000.0, "change_receivables": -26587000.0, "change_inventories": null, "change_payables": 1705000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "value_sources": { "cfo": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "cfi": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "cff": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "capex": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "d_and_a": [ "10-Q:0001034054-26-000013" ], "sbc": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "dividends_paid": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "buybacks": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "interest_paid": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "taxes_paid": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "depreciation": [ "10-Q:0001034054-26-000013" ], "amortisation_intangibles": [ "10-Q:0001034054-26-000013" ], "deferred_tax": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "change_receivables": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ], "change_payables": [ "10-Q:0001034054-26-000011", "10-Q:0001034054-26-000013" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "sbc": "derived", "dividends_paid": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_payables": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 1126033000.0, "cfi": -446366000.0, "cff": -469017000.0, "capex": 128566000.0, "d_and_a": 721970000.0, "sbc": 68890000.0, "dividends_paid": 207689000.0, "buybacks": 859335000.0, "interest_paid": 351886000.0, "taxes_paid": 20275000.0, "depreciation": 287000000.0, "amortisation_intangibles": 434400000.0, "goodwill_impairment": null, "deferred_tax": -63187000.0, "change_receivables": -38195000.0, "change_inventories": null, "change_payables": 13173000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1479484000.0 }, "sources": [ "10-K:0001034054-23-000002" ], "value_sources": { "cfo": [ "10-K:0001034054-23-000002" ], "cfi": [ "10-K:0001034054-23-000002" ], "cff": [ "10-K:0001034054-23-000002" ], "capex": [ "10-K:0001034054-23-000002" ], "d_and_a": [ "10-K:0001034054-23-000002" ], "sbc": [ "10-K:0001034054-23-000002" ], "dividends_paid": [ "10-K:0001034054-23-000002" ], "buybacks": [ "10-K:0001034054-23-000002" ], "interest_paid": [ "10-K:0001034054-23-000002" ], "taxes_paid": [ "10-K:0001034054-23-000002" ], "depreciation": [ "10-K:0001034054-23-000002" ], "amortisation_intangibles": [ "10-K:0001034054-23-000002" ], "deferred_tax": [ "10-K:0001034054-23-000002" ], "change_receivables": [ "10-K:0001034054-23-000002" ], "change_payables": [ "10-K:0001034054-23-000002" ], "proceeds_debt_issuance": [ "10-K:0001034054-23-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 1189896000.0, "cfi": -1423260000.0, "cff": 339264000.0, "capex": 133694000.0, "d_and_a": 700161000.0, "sbc": 84402000.0, "dividends_paid": 253580000.0, "buybacks": 582578000.0, "interest_paid": 360515000.0, "taxes_paid": 25568000.0, "depreciation": 271800000.0, "amortisation_intangibles": 411900000.0, "goodwill_impairment": null, "deferred_tax": -8510000.0, "change_receivables": 38237000.0, "change_inventories": null, "change_payables": -473000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1485373000.0 }, "sources": [ "10-K:0001034054-24-000002" ], "value_sources": { "cfo": [ "10-K:0001034054-24-000002" ], "cfi": [ "10-K:0001034054-24-000002" ], "cff": [ "10-K:0001034054-24-000002" ], "capex": [ "10-K:0001034054-24-000002" ], "d_and_a": [ "10-K:0001034054-24-000002" ], "sbc": [ "10-K:0001034054-24-000002" ], "dividends_paid": [ "10-K:0001034054-24-000002" ], "buybacks": [ "10-K:0001034054-24-000002" ], "interest_paid": [ "10-K:0001034054-24-000002" ], "taxes_paid": [ "10-K:0001034054-24-000002" ], "depreciation": [ "10-K:0001034054-24-000002" ], "amortisation_intangibles": [ "10-K:0001034054-24-000002" ], "deferred_tax": [ "10-K:0001034054-24-000002" ], "change_receivables": [ "10-K:0001034054-24-000002" ], "change_payables": [ "10-K:0001034054-24-000002" ], "proceeds_debt_issuance": [ "10-K:0001034054-24-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 1285700000.0, "cfi": -1393654000.0, "cff": -135474000.0, "capex": 214443000.0, "d_and_a": 707576000.0, "sbc": 99909000.0, "dividends_paid": 306766000.0, "buybacks": 431666000.0, "interest_paid": 347659000.0, "taxes_paid": 32320000.0, "depreciation": 274000000.0, "amortisation_intangibles": 406000000.0, "goodwill_impairment": null, "deferred_tax": 32901000.0, "change_receivables": 81351000.0, "change_inventories": null, "change_payables": 25118000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001034054-25-000002" ], "value_sources": { "cfo": [ "10-K:0001034054-25-000002" ], "cfi": [ "10-K:0001034054-25-000002" ], "cff": [ "10-K:0001034054-25-000002" ], "capex": [ "10-K:0001034054-25-000002" ], "d_and_a": [ "10-K:0001034054-25-000002" ], "sbc": [ "10-K:0001034054-25-000002" ], "dividends_paid": [ "10-K:0001034054-25-000002" ], "buybacks": [ "10-K:0001034054-25-000002" ], "interest_paid": [ "10-K:0001034054-25-000002" ], "taxes_paid": [ "10-K:0001034054-25-000002" ], "depreciation": [ "10-K:0001034054-25-000002" ], "amortisation_intangibles": [ "10-K:0001034054-25-000002" ], "deferred_tax": [ "10-K:0001034054-25-000002" ], "change_receivables": [ "10-K:0001034054-25-000002" ], "change_payables": [ "10-K:0001034054-25-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 1544393000.0, "cfi": -468246000.0, "cff": -1017218000.0, "capex": 236698000.0, "d_and_a": 716309000.0, "sbc": 87919000.0, "dividends_paid": 369960000.0, "buybacks": 100010000.0, "interest_paid": 396593000.0, "taxes_paid": 25581000.0, "depreciation": 272300000.0, "amortisation_intangibles": 397000000.0, "goodwill_impairment": null, "deferred_tax": 4629000.0, "change_receivables": -44386000.0, "change_inventories": null, "change_payables": -66324000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001034054-26-000002" ], "value_sources": { "cfo": [ "10-K:0001034054-26-000002" ], "cfi": [ "10-K:0001034054-26-000002" ], "cff": [ "10-K:0001034054-26-000002" ], "capex": [ "10-K:0001034054-26-000002" ], "d_and_a": [ "10-K:0001034054-26-000002" ], "sbc": [ "10-K:0001034054-26-000002" ], "dividends_paid": [ "10-K:0001034054-26-000002" ], "buybacks": [ "10-K:0001034054-26-000002" ], "interest_paid": [ "10-K:0001034054-26-000002" ], "taxes_paid": [ "10-K:0001034054-26-000002" ], "depreciation": [ "10-K:0001034054-26-000002" ], "amortisation_intangibles": [ "10-K:0001034054-26-000002" ], "deferred_tax": [ "10-K:0001034054-26-000002" ], "change_receivables": [ "10-K:0001034054-26-000002" ], "change_payables": [ "10-K:0001034054-26-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 1334866000.0, "cfi": -809310000.0, "cff": 645742000.0, "capex": 228149000.0, "d_and_a": 269517000.0, "sbc": 74374000.0, "dividends_paid": 424191000.0, "buybacks": 200019000.0, "interest_paid": 395112000.0, "taxes_paid": 42415000.0, "depreciation": 116300000.0, "amortisation_intangibles": 107100000.0, "goodwill_impairment": null, "deferred_tax": -13087000.0, "change_receivables": -18109000.0, "change_inventories": null, "change_payables": -4402000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 2280565000.0 }, "sources": [ "10-K:0001034054-26-000002" ], "value_sources": { "cfo": [ "10-K:0001034054-26-000002" ], "cfi": [ "10-K:0001034054-26-000002" ], "cff": [ "10-K:0001034054-26-000002" ], "capex": [ "10-K:0001034054-26-000002" ], "d_and_a": [ "10-K:0001034054-26-000002" ], "sbc": [ "10-K:0001034054-26-000002" ], "dividends_paid": [ "10-K:0001034054-26-000002" ], "buybacks": [ "10-K:0001034054-26-000002" ], "interest_paid": [ "10-K:0001034054-26-000002" ], "taxes_paid": [ "10-K:0001034054-26-000002" ], "depreciation": [ "10-K:0001034054-26-000002" ], "amortisation_intangibles": [ "10-K:0001034054-26-000002" ], "deferred_tax": [ "10-K:0001034054-26-000002" ], "change_receivables": [ "10-K:0001034054-26-000002" ], "change_payables": [ "10-K:0001034054-26-000002" ], "proceeds_debt_issuance": [ "10-K:0001034054-26-000002" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 1291328000.0, "cfi": -601829000.0, "cff": -1663575000.0, "capex": 224819000.0, "d_and_a": 292285000.0, "sbc": 75734000.0, "dividends_paid": 479012000.0, "buybacks": 497805000.0, "interest_paid": 467404000.0, "taxes_paid": 52775000.0, "depreciation": 131800000.0, "amortisation_intangibles": 115100000.0, "goodwill_impairment": null, "deferred_tax": 104451000.0, "change_receivables": 56247000.0, "change_inventories": null, "change_payables": -17516000.0, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001034054-26-000002" ], "value_sources": { "cfo": [ "10-K:0001034054-26-000002" ], "cfi": [ "10-K:0001034054-26-000002" ], "cff": [ "10-K:0001034054-26-000002" ], "capex": [ "10-K:0001034054-26-000002" ], "d_and_a": [ "10-K:0001034054-26-000002" ], "sbc": [ "10-K:0001034054-26-000002" ], "dividends_paid": [ "10-K:0001034054-26-000002" ], "buybacks": [ "10-K:0001034054-26-000002" ], "interest_paid": [ "10-K:0001034054-26-000002" ], "taxes_paid": [ "10-K:0001034054-26-000002" ], "depreciation": [ "10-K:0001034054-26-000002" ], "amortisation_intangibles": [ "10-K:0001034054-26-000002" ], "deferred_tax": [ "10-K:0001034054-26-000002" ], "change_receivables": [ "10-K:0001034054-26-000002" ], "change_payables": [ "10-K:0001034054-26-000002" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001034054-21-000003": { "kind": "filing", "form": "10-K", "accession": "0001034054-21-000003", "report_date": "2020-12-31", "filed": "2021-02-25", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405421000003/sbac-20201231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405421000003/" }, "10-K:0001034054-22-000002": { "kind": "filing", "form": "10-K", "accession": "0001034054-22-000002", "report_date": "2021-12-31", "filed": "2022-03-01", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405422000002/sbac-20211231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405422000002/" }, "10-K:0001034054-23-000002": { "kind": "filing", "form": "10-K", "accession": "0001034054-23-000002", "report_date": "2022-12-31", "filed": "2023-03-01", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405423000002/sbac-20221231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405423000002/" }, "10-K:0001034054-24-000002": { "kind": "filing", "form": "10-K", "accession": "0001034054-24-000002", "report_date": "2023-12-31", "filed": "2024-02-28", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405424000002/sbac-20231231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405424000002/" }, "10-K:0001034054-25-000002": { "kind": "filing", "form": "10-K", "accession": "0001034054-25-000002", "report_date": "2024-12-31", "filed": "2025-02-26", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405425000002/sbac-20241231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405425000002/" }, "10-K:0001034054-26-000002": { "kind": "filing", "form": "10-K", "accession": "0001034054-26-000002", "report_date": "2025-12-31", "filed": "2026-02-27", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405426000002/sbac-20251231x10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405426000002/" }, "10-Q:0001034054-20-000006": { "kind": "filing", "form": "10-Q", "accession": "0001034054-20-000006", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405420000006/sbac-20200331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405420000006/" }, "10-Q:0001034054-20-000008": { "kind": "filing", "form": "10-Q", "accession": "0001034054-20-000008", "report_date": "2020-06-30", "filed": "2020-08-06", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405420000008/sbac-20200630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405420000008/" }, "10-Q:0001034054-20-000010": { "kind": "filing", "form": "10-Q", "accession": "0001034054-20-000010", "report_date": "2020-09-30", "filed": "2020-11-05", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405420000010/c054-20200930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405420000010/" }, "10-Q:0001034054-21-000005": { "kind": "filing", "form": "10-Q", "accession": "0001034054-21-000005", "report_date": "2021-03-31", "filed": "2021-05-06", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405421000005/sbac-20210331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405421000005/" }, "10-Q:0001034054-21-000007": { "kind": "filing", "form": "10-Q", "accession": "0001034054-21-000007", "report_date": "2021-06-30", "filed": "2021-08-05", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405421000007/sbac-20210630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405421000007/" }, "10-Q:0001034054-21-000011": { "kind": "filing", "form": "10-Q", "accession": "0001034054-21-000011", "report_date": "2021-09-30", "filed": "2021-11-05", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405421000011/sbac-20210930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405421000011/" }, "10-Q:0001034054-22-000004": { "kind": "filing", "form": "10-Q", "accession": "0001034054-22-000004", "report_date": "2022-03-31", "filed": "2022-04-29", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405422000004/sbac-20220331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405422000004/" }, "10-Q:0001034054-22-000006": { "kind": "filing", "form": "10-Q", "accession": "0001034054-22-000006", "report_date": "2022-06-30", "filed": "2022-08-04", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405422000006/sbac-20220630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405422000006/" }, "10-Q:0001034054-22-000008": { "kind": "filing", "form": "10-Q", "accession": "0001034054-22-000008", "report_date": "2022-09-30", "filed": "2022-11-03", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405422000008/sbac-20220930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405422000008/" }, "10-Q:0001034054-23-000004": { "kind": "filing", "form": "10-Q", "accession": "0001034054-23-000004", "report_date": "2023-03-31", "filed": "2023-05-09", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405423000004/sbac-20230331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405423000004/" }, "10-Q:0001034054-23-000006": { "kind": "filing", "form": "10-Q", "accession": "0001034054-23-000006", "report_date": "2023-06-30", "filed": "2023-08-03", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405423000006/sbac-20230630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405423000006/" }, "10-Q:0001034054-23-000008": { "kind": "filing", "form": "10-Q", "accession": "0001034054-23-000008", "report_date": "2023-09-30", "filed": "2023-11-07", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405423000008/sbac-20230930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405423000008/" }, "10-Q:0001034054-24-000005": { "kind": "filing", "form": "10-Q", "accession": "0001034054-24-000005", "report_date": "2024-03-31", "filed": "2024-05-06", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405424000005/sbac-20240331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405424000005/" }, "10-Q:0001034054-24-000009": { "kind": "filing", "form": "10-Q", "accession": "0001034054-24-000009", "report_date": "2024-06-30", "filed": "2024-08-02", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405424000009/sbac-20240630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405424000009/" }, "10-Q:0001034054-24-000012": { "kind": "filing", "form": "10-Q", "accession": "0001034054-24-000012", "report_date": "2024-09-30", "filed": "2024-11-01", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405424000012/sbac-20240930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405424000012/" }, "10-Q:0001034054-25-000004": { "kind": "filing", "form": "10-Q", "accession": "0001034054-25-000004", "report_date": "2025-03-31", "filed": "2025-05-01", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405425000004/sbac-20250331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405425000004/" }, "10-Q:0001034054-25-000008": { "kind": "filing", "form": "10-Q", "accession": "0001034054-25-000008", "report_date": "2025-06-30", "filed": "2025-08-07", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405425000008/sbac-20250630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405425000008/" }, "10-Q:0001034054-25-000010": { "kind": "filing", "form": "10-Q", "accession": "0001034054-25-000010", "report_date": "2025-09-30", "filed": "2025-11-06", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405425000010/sbac-20250930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405425000010/" }, "10-Q:0001034054-26-000009": { "kind": "filing", "form": "10-Q", "accession": "0001034054-26-000009", "report_date": "2026-03-31", "filed": "2026-05-05", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405426000009/sbac-20260331x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405426000009/" }, "10-Q:0001034054-26-000011": { "kind": "filing", "form": "10-Q", "accession": "0001034054-26-000011", "report_date": "2026-06-30", "filed": "2026-08-06", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405426000011/sbac-20260630x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405426000011/" }, "10-Q:0001034054-26-000013": { "kind": "filing", "form": "10-Q", "accession": "0001034054-26-000013", "report_date": "2026-09-30", "filed": "2026-11-05", "fiscal_period": "FY2026 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405426000013/sbac-20260930x10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1034054/000103405426000013/" } }, "restatements": [ { "period": "FY2020 Q1", "item": "equity_parent", "start": null, "end": "2020-03-31", "first": { "value": -4317230000.0, "source": "10-Q:0001034054-20-000006", "filed": "2020-05-06" }, "latest": { "value": -4317231000.0, "source": "10-Q:0001034054-21-000007", "filed": "2021-08-05" }, "used": { "value": -4317230000.0, "source": "10-Q:0001034054-20-000006", "filed": "2020-05-06" } }, { "period": "FY2020 Q4", "item": "long_term_investments", "start": null, "end": "2020-12-31", "first": { "value": 57600000.0, "source": "10-K:0001034054-21-000003", "filed": "2021-02-25" }, "latest": { "value": 57600000.0, "source": "10-K:0001034054-22-000002", "filed": "2022-03-01" }, "used": { "value": 57600000.0, "source": "10-K:0001034054-22-000002", "filed": "2022-03-01" } }, { "period": "FY2021 Q2", "item": "depreciation", "start": "2021-01-01", "end": "2021-06-30", "first": { "value": 139800000.0, "source": "10-Q:0001034054-21-000007", "filed": "2021-08-05" }, "latest": { "value": 144900000.0, "source": "10-Q:0001034054-22-000006", "filed": "2022-08-04" }, "used": { "value": 144900000.0, "source": "10-Q:0001034054-22-000006", "filed": "2022-08-04" } }, { "period": "FY2021 Q2", "item": "depreciation", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 68200000.0, "source": "10-Q:0001034054-21-000007", "filed": "2021-08-05" }, "latest": { "value": 73200000.0, "source": "10-Q:0001034054-22-000006", "filed": "2022-08-04" }, "used": { "value": 73200000.0, "source": "10-Q:0001034054-22-000006", "filed": "2022-08-04" } }, { "period": "FY2021 Q4", "item": "accrued_taxes_current", "start": null, "end": "2021-12-31", "first": { "value": 8336000.0, "source": "10-K:0001034054-22-000002", "filed": "2022-03-01" }, "latest": { "value": 7736000.0, "source": "10-K:0001034054-23-000002", "filed": "2023-03-01" }, "used": { "value": 7736000.0, "source": "10-K:0001034054-23-000002", "filed": "2023-03-01" } }, { "period": "FY2021", "item": "interest_paid", "start": "2021-01-01", "end": "2021-12-31", "first": { "value": 360098000.0, "source": "10-K:0001034054-22-000002", "filed": "2022-03-01" }, "latest": { "value": 360515000.0, "source": "10-K:0001034054-24-000002", "filed": "2024-02-28" }, "used": { "value": 360098000.0, "source": "10-K:0001034054-22-000002", "filed": "2022-03-01" } }, { "period": "FY2021 Q4", "item": "long_term_investments", "start": null, "end": "2021-12-31", "first": { "value": 47900000.0, "source": "10-K:0001034054-22-000002", "filed": "2022-03-01" }, "latest": { "value": 47900000.0, "source": "10-K:0001034054-23-000002", "filed": "2023-03-01" }, "used": { "value": 47900000.0, "source": "10-K:0001034054-23-000002", "filed": "2023-03-01" } }, { "period": "FY2021 Q4", "item": "short_term_investments", "start": null, "end": "2021-12-31", "first": { "value": 800000.0, "source": "10-Q:0001034054-22-000004", "filed": "2022-04-29" }, "latest": { "value": 778000.0, "source": "10-K:0001034054-23-000002", "filed": "2023-03-01" }, "used": { "value": 778000.0, "source": "10-K:0001034054-23-000002", "filed": "2023-03-01" } }, { "period": "FY2022", "item": "interest_paid", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 378574000.0, "source": "10-K:0001034054-23-000002", "filed": "2023-03-01" }, "latest": { "value": 347659000.0, "source": "10-K:0001034054-25-000002", "filed": "2025-02-26" }, "used": { "value": 378574000.0, "source": "10-K:0001034054-23-000002", "filed": "2023-03-01" } }, { "period": "FY2022 Q4", "item": "long_term_investments", "start": null, "end": "2022-12-31", "first": { "value": 40700000.0, "source": "10-K:0001034054-23-000002", "filed": "2023-03-01" }, "latest": { "value": 40696000.0, "source": "10-K:0001034054-24-000002", "filed": "2024-02-28" }, "used": { "value": 40696000.0, "source": "10-K:0001034054-24-000002", "filed": "2024-02-28" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2020 Q3", "item": "proceeds_debt_issuance", "value": -684000.0, "sources": [ "10-Q:0001034054-21-000007", "10-Q:0001034054-21-000011" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2020 Q4", "item": "proceeds_debt_issuance", "value": -38000.0, "sources": [ "10-K:0001034054-21-000003", "10-Q:0001034054-20-000010" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2021 Q2", "item": "buybacks", "value": -1000.0, "sources": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2021 Q2", "item": "proceeds_debt_issuance", "value": -158000.0, "sources": [ "10-Q:0001034054-22-000004", "10-Q:0001034054-22-000006" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2021 Q4", "item": "proceeds_debt_issuance", "value": -139000.0, "sources": [ "10-K:0001034054-22-000002", "10-Q:0001034054-21-000011" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2022 Q2", "item": "buybacks", "value": -1000.0, "sources": [ "10-Q:0001034054-23-000004", "10-Q:0001034054-23-000006" ], "reason": "negative where the item cannot be negative" }, { "table": "cf_quarterly", "period": "FY2024 Q2", "item": "proceeds_debt_issuance", "value": -10000.0, "sources": [ "10-Q:0001034054-25-000004", "10-Q:0001034054-25-000008" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "cash_disposals:2025-12-31:10-K:0001034054-26-000002", "type": "cash_disposals", "date": "2025-12-31", "fiscal_period": "FY2025", "text": "Received US$331 million from sales of businesses in fiscal 2025.", "counterparty": null, "amount": { "value": 330650000.0, "unit": "USD" }, "sources": [ "10-K:0001034054-26-000002" ] }, { "id": "cash_acquisitions:2025-12-31:10-K:0001034054-26-000002", "type": "cash_acquisitions", "date": "2025-12-31", "fiscal_period": "FY2025", "text": "Paid US$1.1 billion in cash for business acquisitions in fiscal 2025, 9.3% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 1058828000.0, "unit": "USD" }, "sources": [ "10-K:0001034054-26-000002" ] }, { "id": "cash_acquisitions:2022-12-31:10-K:0001034054-25-000002", "type": "cash_acquisitions", "date": "2022-12-31", "fiscal_period": "FY2022", "text": "Paid US$1.2 billion in cash for business acquisitions in fiscal 2022, 12.0% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 1176092000.0, "unit": "USD" }, "sources": [ "10-K:0001034054-25-000002" ] }, { "id": "cash_acquisitions:2021-12-31:10-K:0001034054-24-000002", "type": "cash_acquisitions", "date": "2021-12-31", "fiscal_period": "FY2021", "text": "Paid US$1.3 billion in cash for business acquisitions in fiscal 2021, 13.7% of total assets at the start of the year.", "counterparty": null, "amount": { "value": 1257704000.0, "unit": "USD" }, "sources": [ "10-K:0001034054-24-000002" ] } ] }