{ "schema": "annalist.dataset/0.1", "company": { "id": "arista-networks", "name": "Arista Networks, Inc.", "country": "US", "template": "corporate", "cik": "0001596532", "tickers": [ "ANET" ], "entity_name": "Arista Networks, Inc.", "fiscal_year_end": "1231", "sic": "3576", "sic_description": "Computer Communications Equipment", "exchanges": [ "NYSE" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-05" }, "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 Q2", "rule": "fiscal years ending on or after 2020-12-31" }, "items": { "pl": { "revenue": { "label": "Revenue", "unit": "USD", "additive": true, "group": "statement" }, "cost_of_revenue": { "label": "Cost of revenue", "unit": "USD", "additive": true, "group": "statement" }, "gross_profit": { "label": "Gross profit", "unit": "USD", "additive": true, "group": "statement" }, "rnd": { "label": "Research and development expense", "unit": "USD", "additive": true, "group": "statement" }, "sga": { "label": "Selling, general and administrative expense", "unit": "USD", "additive": true, "group": "statement" }, "operating_income": { "label": "Operating income", "unit": "USD", "additive": true, "group": "statement" }, "interest_expense": { "label": "Interest expense", "unit": "USD", "additive": true, "group": "statement" }, "pretax_income": { "label": "Income before income taxes", "unit": "USD", "additive": true, "group": "statement" }, "income_tax": { "label": "Income tax expense", "unit": "USD", "additive": true, "group": "statement" }, "net_income_incl_nci": { "label": "Net income including noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "net_income": { "label": "Net income attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "net_income_common": { "label": "Net income available to common shareholders", "unit": "USD", "additive": true, "group": "statement" }, "eps_basic": { "label": "Earnings per share, basic", "unit": "USD/shares", "additive": false, "group": "statement" }, "eps_diluted": { "label": "Earnings per share, diluted", "unit": "USD/shares", "additive": false, "group": "statement" }, "shares_basic": { "label": "Weighted average shares, basic", "unit": "shares", "additive": false, "group": "statement" }, "shares_diluted": { "label": "Weighted average shares, diluted", "unit": "shares", "additive": false, "group": "statement" }, "dps_declared": { "label": "Dividends declared per common share", "unit": "USD/shares", "additive": true, "group": "statement" }, "operating_lease_cost": { "label": "Operating lease cost", "unit": "USD", "additive": true, "group": "note" } }, "bs": { "cash": { "label": "Cash and cash equivalents", "unit": "USD", "additive": true, "group": "statement" }, "short_term_investments": { "label": "Short-term investments", "unit": "USD", "additive": true, "group": "statement" }, "receivables": { "label": "Receivables", "unit": "USD", "additive": true, "group": "statement" }, "inventory": { "label": "Inventories", "unit": "USD", "additive": true, "group": "statement" }, "current_assets": { "label": "Total current assets", "unit": "USD", "additive": true, "group": "statement" }, "ppe_net": { "label": "Property, plant and equipment, net", "unit": "USD", "additive": true, "group": "statement" }, "goodwill": { "label": "Goodwill", "unit": "USD", "additive": true, "group": "statement" }, "intangibles": { "label": "Intangible assets other than goodwill", "unit": "USD", "additive": true, "group": "statement" }, "total_assets": { "label": "Total assets", "unit": "USD", "additive": true, "group": "statement" }, "accounts_payable": { "label": "Accounts payable", "unit": "USD", "additive": true, "group": "statement" }, "short_term_borrowings": { "label": "Short-term borrowings", "unit": "USD", "additive": true, "group": "statement" }, "debt_current": { "label": "Current portion of long-term debt", "unit": "USD", "additive": true, "group": "statement" }, "current_liabilities": { "label": "Total current liabilities", "unit": "USD", "additive": true, "group": "statement" }, "long_term_debt": { "label": "Long-term debt, non-current", "unit": "USD", "additive": true, "group": "statement" }, "total_liabilities": { "label": "Total liabilities", "unit": "USD", "additive": true, "group": "statement" }, "temporary_equity": { "label": "Redeemable noncontrolling interests and temporary equity", "unit": "USD", "additive": true, "group": "statement" }, "equity_parent": { "label": "Shareholders' equity attributable to the company", "unit": "USD", "additive": true, "group": "statement" }, "nci": { "label": "Noncontrolling interests", "unit": "USD", "additive": true, "group": "statement" }, "equity_total": { "label": "Total equity", "unit": "USD", "additive": true, "group": "statement" }, "liabilities_and_equity": { "label": "Total liabilities and equity", "unit": "USD", "additive": true, "group": "statement" }, "shares_outstanding": { "label": "Common shares outstanding", "unit": "shares", "additive": true, "group": "statement" }, "retained_earnings": { "label": "Retained earnings or accumulated deficit", "unit": "USD", "additive": true, "group": "note" }, "preferred_stock": { "label": "Preferred stock", "unit": "USD", "additive": true, "group": "note" }, "long_term_investments": { "label": "Long-term investments", "unit": "USD", "additive": true, "group": "note" }, "equity_method_investments": { "label": "Equity method investments", "unit": "USD", "additive": true, "group": "note" }, "accrued_taxes_current": { "label": "Income taxes payable, current", "unit": "USD", "additive": true, "group": "note" }, "commercial_paper": { "label": "Commercial paper", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability": { "label": "Operating lease liabilities", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_current": { "label": "Operating lease liabilities, current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_liability_noncurrent": { "label": "Operating lease liabilities, non-current", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_discount_rate": { "label": "Operating leases, weighted average discount rate", "unit": "pure", "additive": true, "group": "note" }, "operating_lease_payments_y1": { "label": "Operating lease payments due within 12 months", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_payments_total": { "label": "Operating lease payments due, undiscounted", "unit": "USD", "additive": true, "group": "note" }, "operating_lease_imputed_interest": { "label": "Operating lease payments, imputed interest", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y1": { "label": "Long-term debt maturing within 12 months", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y2": { "label": "Long-term debt maturing in year 2", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y3": { "label": "Long-term debt maturing in year 3", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y4": { "label": "Long-term debt maturing in year 4", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_y5": { "label": "Long-term debt maturing in year 5", "unit": "USD", "additive": true, "group": "note" }, "debt_maturity_after_y5": { "label": "Long-term debt maturing after year 5", "unit": "USD", "additive": true, "group": "note" } }, "cf": { "cfo": { "label": "Net cash from operating activities", "unit": "USD", "additive": true, "group": "statement" }, "cfi": { "label": "Net cash from investing activities", "unit": "USD", "additive": true, "group": "statement" }, "cff": { "label": "Net cash from financing activities", "unit": "USD", "additive": true, "group": "statement" }, "capex": { "label": "Purchases of property, plant and equipment", "unit": "USD", "additive": true, "group": "statement" }, "d_and_a": { "label": "Depreciation and amortisation", "unit": "USD", "additive": true, "group": "statement" }, "sbc": { "label": "Share-based compensation", "unit": "USD", "additive": true, "group": "statement" }, "dividends_paid": { "label": "Dividends paid", "unit": "USD", "additive": true, "group": "statement" }, "buybacks": { "label": "Repurchases of common stock", "unit": "USD", "additive": true, "group": "statement" }, "interest_paid": { "label": "Interest paid", "unit": "USD", "additive": true, "group": "note" }, "taxes_paid": { "label": "Income taxes paid", "unit": "USD", "additive": true, "group": "note" }, "depreciation": { "label": "Depreciation", "unit": "USD", "additive": true, "group": "note" }, "amortisation_intangibles": { "label": "Amortisation of intangible assets", "unit": "USD", "additive": true, "group": "note" }, "goodwill_impairment": { "label": "Goodwill impairment", "unit": "USD", "additive": true, "group": "note" }, "deferred_tax": { "label": "Deferred income tax expense", "unit": "USD", "additive": true, "group": "note" }, "change_receivables": { "label": "Increase in receivables", "unit": "USD", "additive": true, "group": "note" }, "change_inventories": { "label": "Increase in inventories", "unit": "USD", "additive": true, "group": "note" }, "change_payables": { "label": "Increase in accounts payable", "unit": "USD", "additive": true, "group": "note" }, "change_contract_liabilities": { "label": "Increase in contract liabilities", "unit": "USD", "additive": true, "group": "note" }, "proceeds_equity_issuance": { "label": "Proceeds from issuance of common stock", "unit": "USD", "additive": true, "group": "note" }, "proceeds_debt_issuance": { "label": "Proceeds from issuance of long-term debt", "unit": "USD", "additive": true, "group": "note" } } }, "pl_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "revenue": 523029000.0, "cost_of_revenue": 184778000.0, "gross_profit": 338251000.0, "rnd": 113154000.0, "sga": null, "operating_income": 149662000.0, "interest_expense": null, "pretax_income": 161819000.0, "income_tax": 23388000.0, "net_income_incl_nci": null, "net_income": 138431000.0, "net_income_common": 138431000.0, "eps_basic": 1.82, "eps_diluted": 1.73, "shares_basic": 76264000.0, "shares_diluted": 79939000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-21-000149", "10-Q:0001628280-20-006504" ], "value_sources": { "revenue": [ "10-Q:0001596532-21-000149" ], "cost_of_revenue": [ "10-Q:0001596532-21-000149" ], "gross_profit": [ "10-Q:0001596532-21-000149" ], "rnd": [ "10-Q:0001596532-21-000149" ], "operating_income": [ "10-Q:0001596532-21-000149" ], "pretax_income": [ "10-Q:0001596532-21-000149" ], "income_tax": [ "10-Q:0001596532-21-000149" ], "net_income": [ "10-Q:0001596532-21-000149" ], "net_income_common": [ "10-Q:0001628280-20-006504" ], "eps_basic": [ "10-Q:0001596532-21-000149" ], "eps_diluted": [ "10-Q:0001596532-21-000149" ], "shares_basic": [ "10-Q:0001596532-21-000149" ], "shares_diluted": [ "10-Q:0001596532-21-000149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 540570000.0, "cost_of_revenue": 196481000.0, "gross_profit": 344089000.0, "rnd": 111544000.0, "sga": null, "operating_income": 166989000.0, "interest_expense": null, "pretax_income": 175245000.0, "income_tax": 30452000.0, "net_income_incl_nci": null, "net_income": 144793000.0, "net_income_common": 144793000.0, "eps_basic": 1.91, "eps_diluted": 1.83, "shares_basic": 75808000.0, "shares_diluted": 79298000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-20-000148", "10-Q:0001596532-21-000255" ], "value_sources": { "revenue": [ "10-Q:0001596532-21-000255" ], "cost_of_revenue": [ "10-Q:0001596532-21-000255" ], "gross_profit": [ "10-Q:0001596532-21-000255" ], "rnd": [ "10-Q:0001596532-21-000255" ], "operating_income": [ "10-Q:0001596532-21-000255" ], "pretax_income": [ "10-Q:0001596532-21-000255" ], "income_tax": [ "10-Q:0001596532-21-000255" ], "net_income": [ "10-Q:0001596532-21-000255" ], "net_income_common": [ "10-Q:0001596532-20-000148" ], "eps_basic": [ "10-Q:0001596532-21-000255" ], "eps_diluted": [ "10-Q:0001596532-21-000255" ], "shares_basic": [ "10-Q:0001596532-21-000255" ], "shares_diluted": [ "10-Q:0001596532-21-000255" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 605431000.0, "cost_of_revenue": 220469000.0, "gross_profit": 384962000.0, "rnd": 128049000.0, "sga": null, "operating_income": 188395000.0, "interest_expense": null, "pretax_income": 201619000.0, "income_tax": 33244000.0, "net_income_incl_nci": null, "net_income": 168375000.0, "net_income_common": 168375000.0, "eps_basic": 2.22, "eps_diluted": 2.12, "shares_basic": 75999000.0, "shares_diluted": 79313000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-20-000226", "10-Q:0001596532-21-000354" ], "value_sources": { "revenue": [ "10-Q:0001596532-21-000354" ], "cost_of_revenue": [ "10-Q:0001596532-21-000354" ], "gross_profit": [ "10-Q:0001596532-21-000354" ], "rnd": [ "10-Q:0001596532-21-000354" ], "operating_income": [ "10-Q:0001596532-21-000354" ], "pretax_income": [ "10-Q:0001596532-21-000354" ], "income_tax": [ "10-Q:0001596532-21-000354" ], "net_income": [ "10-Q:0001596532-21-000354" ], "net_income_common": [ "10-Q:0001596532-20-000226" ], "eps_basic": [ "10-Q:0001596532-21-000354" ], "eps_diluted": [ "10-Q:0001596532-21-000354" ], "shares_basic": [ "10-Q:0001596532-21-000354" ], "shares_diluted": [ "10-Q:0001596532-21-000354" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 648482000.0, "cost_of_revenue": 233898000.0, "gross_profit": 414584000.0, "rnd": 133847000.0, "sga": null, "operating_income": 194638000.0, "interest_expense": null, "pretax_income": 200180000.0, "income_tax": 17222000.0, "net_income_incl_nci": null, "net_income": 182958000.0, "net_income_common": 182958000.0, "eps_basic": 2.41, "eps_diluted": 2.31, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001596532-21-000049", "10-K:0001596532-22-000026", "10-Q:0001596532-20-000226" ], "value_sources": { "revenue": [ "10-K:0001596532-21-000049" ], "cost_of_revenue": [ "10-K:0001596532-21-000049" ], "gross_profit": [ "10-K:0001596532-21-000049" ], "rnd": [ "10-K:0001596532-21-000049" ], "operating_income": [ "10-K:0001596532-21-000049" ], "pretax_income": [ "10-K:0001596532-21-000049" ], "income_tax": [ "10-K:0001596532-21-000049" ], "net_income": [ "10-K:0001596532-21-000049" ], "net_income_common": [ "10-K:0001596532-22-000026", "10-Q:0001596532-20-000226" ], "eps_basic": [ "10-K:0001596532-21-000049" ], "eps_diluted": [ "10-K:0001596532-21-000049" ] }, "method": "derived", "value_methods": { "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 667562000.0, "cost_of_revenue": 242290000.0, "gross_profit": 425272000.0, "rnd": 132487000.0, "sga": null, "operating_income": 206292000.0, "interest_expense": null, "pretax_income": 207867000.0, "income_tax": 27501000.0, "net_income_incl_nci": null, "net_income": 180366000.0, "net_income_common": null, "eps_basic": 0.59, "eps_diluted": 0.57, "shares_basic": 305224000.0, "shares_diluted": 318492000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-22-000112" ], "value_sources": { "revenue": [ "10-Q:0001596532-22-000112" ], "cost_of_revenue": [ "10-Q:0001596532-22-000112" ], "gross_profit": [ "10-Q:0001596532-22-000112" ], "rnd": [ "10-Q:0001596532-22-000112" ], "operating_income": [ "10-Q:0001596532-22-000112" ], "pretax_income": [ "10-Q:0001596532-22-000112" ], "income_tax": [ "10-Q:0001596532-22-000112" ], "net_income": [ "10-Q:0001596532-22-000112" ], "eps_basic": [ "10-Q:0001596532-22-000112" ], "eps_diluted": [ "10-Q:0001596532-22-000112" ], "shares_basic": [ "10-Q:0001596532-22-000112" ], "shares_diluted": [ "10-Q:0001596532-22-000112" ] }, "comparison": { "eps_diluted": { "value": 2.27, "earlier": 1.73, "sources": [ "10-Q:0001596532-21-000149" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 707319000.0, "cost_of_revenue": 253141000.0, "gross_profit": 454178000.0, "rnd": 143293000.0, "sga": null, "operating_income": 219365000.0, "interest_expense": null, "pretax_income": 221084000.0, "income_tax": 24196000.0, "net_income_incl_nci": null, "net_income": 196888000.0, "net_income_common": null, "eps_basic": 0.64, "eps_diluted": 0.62, "shares_basic": 305844000.0, "shares_diluted": 318840000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-22-000220" ], "value_sources": { "revenue": [ "10-Q:0001596532-22-000220" ], "cost_of_revenue": [ "10-Q:0001596532-22-000220" ], "gross_profit": [ "10-Q:0001596532-22-000220" ], "rnd": [ "10-Q:0001596532-22-000220" ], "operating_income": [ "10-Q:0001596532-22-000220" ], "pretax_income": [ "10-Q:0001596532-22-000220" ], "income_tax": [ "10-Q:0001596532-22-000220" ], "net_income": [ "10-Q:0001596532-22-000220" ], "eps_basic": [ "10-Q:0001596532-22-000220" ], "eps_diluted": [ "10-Q:0001596532-22-000220" ], "shares_basic": [ "10-Q:0001596532-22-000220" ], "shares_diluted": [ "10-Q:0001596532-22-000220" ] }, "comparison": { "eps_diluted": { "value": 2.47, "earlier": 1.83, "sources": [ "10-Q:0001596532-21-000255" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 748697000.0, "cost_of_revenue": 270082000.0, "gross_profit": 478615000.0, "rnd": 153093000.0, "sga": null, "operating_income": 233294000.0, "interest_expense": null, "pretax_income": 234640000.0, "income_tax": 10335000.0, "net_income_incl_nci": null, "net_income": 224305000.0, "net_income_common": null, "eps_basic": 0.73, "eps_diluted": 0.7, "shares_basic": 307456000.0, "shares_diluted": 319636000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-22-000294" ], "value_sources": { "revenue": [ "10-Q:0001596532-22-000294" ], "cost_of_revenue": [ "10-Q:0001596532-22-000294" ], "gross_profit": [ "10-Q:0001596532-22-000294" ], "rnd": [ "10-Q:0001596532-22-000294" ], "operating_income": [ "10-Q:0001596532-22-000294" ], "pretax_income": [ "10-Q:0001596532-22-000294" ], "income_tax": [ "10-Q:0001596532-22-000294" ], "net_income": [ "10-Q:0001596532-22-000294" ], "eps_basic": [ "10-Q:0001596532-22-000294" ], "eps_diluted": [ "10-Q:0001596532-22-000294" ], "shares_basic": [ "10-Q:0001596532-22-000294" ], "shares_diluted": [ "10-Q:0001596532-22-000294" ] }, "comparison": { "eps_diluted": { "value": 2.81, "earlier": 2.12, "sources": [ "10-Q:0001596532-21-000354" ], "basis": "FY2021" } }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 824459000.0, "cost_of_revenue": 301745000.0, "gross_profit": 522714000.0, "rnd": 157879000.0, "sga": null, "operating_income": 265788000.0, "interest_expense": null, "pretax_income": 267288000.0, "income_tax": 27993000.0, "net_income_incl_nci": null, "net_income": 239295000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "value_sources": { "revenue": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "cost_of_revenue": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "gross_profit": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "rnd": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "operating_income": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "pretax_income": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "income_tax": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "net_income": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 877066000.0, "cost_of_revenue": 323221000.0, "gross_profit": 553845000.0, "rnd": 172006000.0, "sga": null, "operating_income": 277987000.0, "interest_expense": null, "pretax_income": 309467000.0, "income_tax": 37208000.0, "net_income_incl_nci": null, "net_income": 272259000.0, "net_income_common": null, "eps_basic": 0.88, "eps_diluted": 0.85, "shares_basic": 308045000.0, "shares_diluted": 319652000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-23-000104" ], "value_sources": { "revenue": [ "10-Q:0001596532-23-000104" ], "cost_of_revenue": [ "10-Q:0001596532-23-000104" ], "gross_profit": [ "10-Q:0001596532-23-000104" ], "rnd": [ "10-Q:0001596532-23-000104" ], "operating_income": [ "10-Q:0001596532-23-000104" ], "pretax_income": [ "10-Q:0001596532-23-000104" ], "income_tax": [ "10-Q:0001596532-23-000104" ], "net_income": [ "10-Q:0001596532-23-000104" ], "eps_basic": [ "10-Q:0001596532-23-000104" ], "eps_diluted": [ "10-Q:0001596532-23-000104" ], "shares_basic": [ "10-Q:0001596532-23-000104" ], "shares_diluted": [ "10-Q:0001596532-23-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 1051891000.0, "cost_of_revenue": 408626000.0, "gross_profit": 643265000.0, "rnd": 178158000.0, "sga": null, "operating_income": 362853000.0, "interest_expense": null, "pretax_income": 362320000.0, "income_tax": 63221000.0, "net_income_incl_nci": null, "net_income": 299099000.0, "net_income_common": null, "eps_basic": 0.98, "eps_diluted": 0.94, "shares_basic": 306754000.0, "shares_diluted": 316581000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-23-000197" ], "value_sources": { "revenue": [ "10-Q:0001596532-23-000197" ], "cost_of_revenue": [ "10-Q:0001596532-23-000197" ], "gross_profit": [ "10-Q:0001596532-23-000197" ], "rnd": [ "10-Q:0001596532-23-000197" ], "operating_income": [ "10-Q:0001596532-23-000197" ], "pretax_income": [ "10-Q:0001596532-23-000197" ], "income_tax": [ "10-Q:0001596532-23-000197" ], "net_income": [ "10-Q:0001596532-23-000197" ], "eps_basic": [ "10-Q:0001596532-23-000197" ], "eps_diluted": [ "10-Q:0001596532-23-000197" ], "shares_basic": [ "10-Q:0001596532-23-000197" ], "shares_diluted": [ "10-Q:0001596532-23-000197" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 1176801000.0, "cost_of_revenue": 466821000.0, "gross_profit": 709980000.0, "rnd": 187807000.0, "sga": null, "operating_income": 417347000.0, "interest_expense": null, "pretax_income": 424164000.0, "income_tax": 70165000.0, "net_income_incl_nci": null, "net_income": 353999000.0, "net_income_common": 353999000.0, "eps_basic": 1.16, "eps_diluted": 1.13, "shares_basic": 304931000.0, "shares_diluted": 314401000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-23-000274" ], "value_sources": { "revenue": [ "10-Q:0001596532-23-000274" ], "cost_of_revenue": [ "10-Q:0001596532-23-000274" ], "gross_profit": [ "10-Q:0001596532-23-000274" ], "rnd": [ "10-Q:0001596532-23-000274" ], "operating_income": [ "10-Q:0001596532-23-000274" ], "pretax_income": [ "10-Q:0001596532-23-000274" ], "income_tax": [ "10-Q:0001596532-23-000274" ], "net_income": [ "10-Q:0001596532-23-000274" ], "net_income_common": [ "10-Q:0001596532-23-000274" ], "eps_basic": [ "10-Q:0001596532-23-000274" ], "eps_diluted": [ "10-Q:0001596532-23-000274" ], "shares_basic": [ "10-Q:0001596532-23-000274" ], "shares_diluted": [ "10-Q:0001596532-23-000274" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 1275552000.0, "cost_of_revenue": 506946000.0, "gross_profit": 768606000.0, "rnd": 190423000.0, "sga": null, "operating_income": 468919000.0, "interest_expense": null, "pretax_income": 485845000.0, "income_tax": 58756000.0, "net_income_incl_nci": null, "net_income": 427089000.0, "net_income_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "value_sources": { "revenue": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "cost_of_revenue": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "gross_profit": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "rnd": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "operating_income": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "pretax_income": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "income_tax": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "net_income": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 1351351000.0, "cost_of_revenue": 546844000.0, "gross_profit": 804507000.0, "rnd": 201408000.0, "sga": null, "operating_income": 484578000.0, "interest_expense": null, "pretax_income": 496724000.0, "income_tax": 60251000.0, "net_income_incl_nci": null, "net_income": 436473000.0, "net_income_common": 436473000.0, "eps_basic": 1.42, "eps_diluted": 1.38, "shares_basic": 306985000.0, "shares_diluted": 315578000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-24-000173" ], "value_sources": { "revenue": [ "10-Q:0001596532-24-000173" ], "cost_of_revenue": [ "10-Q:0001596532-24-000173" ], "gross_profit": [ "10-Q:0001596532-24-000173" ], "rnd": [ "10-Q:0001596532-24-000173" ], "operating_income": [ "10-Q:0001596532-24-000173" ], "pretax_income": [ "10-Q:0001596532-24-000173" ], "income_tax": [ "10-Q:0001596532-24-000173" ], "net_income": [ "10-Q:0001596532-24-000173" ], "net_income_common": [ "10-Q:0001596532-24-000173" ], "eps_basic": [ "10-Q:0001596532-24-000173" ], "eps_diluted": [ "10-Q:0001596532-24-000173" ], "shares_basic": [ "10-Q:0001596532-24-000173" ], "shares_diluted": [ "10-Q:0001596532-24-000173" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 1458924000.0, "cost_of_revenue": 574795000.0, "gross_profit": 884129000.0, "rnd": 229676000.0, "sga": null, "operating_income": 530062000.0, "interest_expense": null, "pretax_income": 586401000.0, "income_tax": 94516000.0, "net_income_incl_nci": null, "net_income": 491885000.0, "net_income_common": 491885000.0, "eps_basic": 1.59, "eps_diluted": 1.55, "shares_basic": 308636000.0, "shares_diluted": 316485000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-24-000279" ], "value_sources": { "revenue": [ "10-Q:0001596532-24-000279" ], "cost_of_revenue": [ "10-Q:0001596532-24-000279" ], "gross_profit": [ "10-Q:0001596532-24-000279" ], "rnd": [ "10-Q:0001596532-24-000279" ], "operating_income": [ "10-Q:0001596532-24-000279" ], "pretax_income": [ "10-Q:0001596532-24-000279" ], "income_tax": [ "10-Q:0001596532-24-000279" ], "net_income": [ "10-Q:0001596532-24-000279" ], "net_income_common": [ "10-Q:0001596532-24-000279" ], "eps_basic": [ "10-Q:0001596532-24-000279" ], "eps_diluted": [ "10-Q:0001596532-24-000279" ], "shares_basic": [ "10-Q:0001596532-24-000279" ], "shares_diluted": [ "10-Q:0001596532-24-000279" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 1509456000.0, "cost_of_revenue": 567037000.0, "gross_profit": 942419000.0, "rnd": 212353000.0, "sga": null, "operating_income": 602695000.0, "interest_expense": null, "pretax_income": 644510000.0, "income_tax": 99183000.0, "net_income_incl_nci": null, "net_income": 545327000.0, "net_income_common": 545327000.0, "eps_basic": 1.76, "eps_diluted": 1.72, "shares_basic": 310185000.0, "shares_diluted": 317631000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-24-000368" ], "value_sources": { "revenue": [ "10-Q:0001596532-24-000368" ], "cost_of_revenue": [ "10-Q:0001596532-24-000368" ], "gross_profit": [ "10-Q:0001596532-24-000368" ], "rnd": [ "10-Q:0001596532-24-000368" ], "operating_income": [ "10-Q:0001596532-24-000368" ], "pretax_income": [ "10-Q:0001596532-24-000368" ], "income_tax": [ "10-Q:0001596532-24-000368" ], "net_income": [ "10-Q:0001596532-24-000368" ], "net_income_common": [ "10-Q:0001596532-24-000368" ], "eps_basic": [ "10-Q:0001596532-24-000368" ], "eps_diluted": [ "10-Q:0001596532-24-000368" ], "shares_basic": [ "10-Q:0001596532-24-000368" ], "shares_diluted": [ "10-Q:0001596532-24-000368" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 1540437000.0, "cost_of_revenue": 541211000.0, "gross_profit": 999226000.0, "rnd": 211481000.0, "sga": null, "operating_income": 639914000.0, "interest_expense": null, "pretax_income": 694391000.0, "income_tax": 80755000.0, "net_income_incl_nci": null, "net_income": 613636000.0, "net_income_common": 613636000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "value_sources": { "revenue": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "cost_of_revenue": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "gross_profit": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "rnd": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "operating_income": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "pretax_income": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "income_tax": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "net_income": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "net_income_common": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 1571400000.0, "cost_of_revenue": 570000000.0, "gross_profit": 1001400000.0, "rnd": 208400000.0, "sga": null, "operating_income": 660200000.0, "interest_expense": null, "pretax_income": 722800000.0, "income_tax": 85100000.0, "net_income_incl_nci": null, "net_income": 637700000.0, "net_income_common": 637700000.0, "eps_basic": 0.51, "eps_diluted": 0.5, "shares_basic": 1252100000.0, "shares_diluted": 1279400000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-25-000106" ], "value_sources": { "revenue": [ "10-Q:0001596532-25-000106" ], "cost_of_revenue": [ "10-Q:0001596532-25-000106" ], "gross_profit": [ "10-Q:0001596532-25-000106" ], "rnd": [ "10-Q:0001596532-25-000106" ], "operating_income": [ "10-Q:0001596532-25-000106" ], "pretax_income": [ "10-Q:0001596532-25-000106" ], "income_tax": [ "10-Q:0001596532-25-000106" ], "net_income": [ "10-Q:0001596532-25-000106" ], "net_income_common": [ "10-Q:0001596532-25-000106" ], "eps_basic": [ "10-Q:0001596532-25-000106" ], "eps_diluted": [ "10-Q:0001596532-25-000106" ], "shares_basic": [ "10-Q:0001596532-25-000106" ], "shares_diluted": [ "10-Q:0001596532-25-000106" ] }, "comparison": { "eps_diluted": { "value": 1.99, "earlier": 1.38, "sources": [ "10-Q:0001596532-24-000173" ], "basis": "FY2024" }, "net_income": { "value": 637692000.0, "earlier": 436473000.0, "sources": [ "10-Q:0001596532-24-000173" ], "basis": "FY2024" }, "operating_income": { "value": 660141000.0, "earlier": 484578000.0, "sources": [ "10-Q:0001596532-24-000173" ], "basis": "FY2024" }, "pretax_income": { "value": 722761000.0, "earlier": 496724000.0, "sources": [ "10-Q:0001596532-24-000173" ], "basis": "FY2024" }, "revenue": { "value": 1571374000.0, "earlier": 1351351000.0, "sources": [ "10-Q:0001596532-24-000173" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 1690400000.0, "cost_of_revenue": 593200000.0, "gross_profit": 1097200000.0, "rnd": 267500000.0, "sga": null, "operating_income": 699600000.0, "interest_expense": null, "pretax_income": 770400000.0, "income_tax": 105000000.0, "net_income_incl_nci": null, "net_income": 665400000.0, "net_income_common": 665400000.0, "eps_basic": 0.53, "eps_diluted": 0.52, "shares_basic": 1254800000.0, "shares_diluted": 1279700000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-25-000216" ], "value_sources": { "revenue": [ "10-Q:0001596532-25-000216" ], "cost_of_revenue": [ "10-Q:0001596532-25-000216" ], "gross_profit": [ "10-Q:0001596532-25-000216" ], "rnd": [ "10-Q:0001596532-25-000216" ], "operating_income": [ "10-Q:0001596532-25-000216" ], "pretax_income": [ "10-Q:0001596532-25-000216" ], "income_tax": [ "10-Q:0001596532-25-000216" ], "net_income": [ "10-Q:0001596532-25-000216" ], "net_income_common": [ "10-Q:0001596532-25-000216" ], "eps_basic": [ "10-Q:0001596532-25-000216" ], "eps_diluted": [ "10-Q:0001596532-25-000216" ], "shares_basic": [ "10-Q:0001596532-25-000216" ], "shares_diluted": [ "10-Q:0001596532-25-000216" ] }, "comparison": { "eps_diluted": { "value": 2.08, "earlier": 1.55, "sources": [ "10-Q:0001596532-24-000279" ], "basis": "FY2024" }, "net_income": { "value": 665428000.0, "earlier": 491885000.0, "sources": [ "10-Q:0001596532-24-000279" ], "basis": "FY2024" }, "operating_income": { "value": 699573000.0, "earlier": 530062000.0, "sources": [ "10-Q:0001596532-24-000279" ], "basis": "FY2024" }, "pretax_income": { "value": 770436000.0, "earlier": 586401000.0, "sources": [ "10-Q:0001596532-24-000279" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 1810900000.0, "cost_of_revenue": 649200000.0, "gross_profit": 1161700000.0, "rnd": 235800000.0, "sga": null, "operating_income": 785300000.0, "interest_expense": null, "pretax_income": 882900000.0, "income_tax": 134900000.0, "net_income_incl_nci": null, "net_income": 748000000.0, "net_income_common": 748000000.0, "eps_basic": 0.59, "eps_diluted": 0.58, "shares_basic": 1257900000.0, "shares_diluted": 1281800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-25-000286" ], "value_sources": { "revenue": [ "10-Q:0001596532-25-000286" ], "cost_of_revenue": [ "10-Q:0001596532-25-000286" ], "gross_profit": [ "10-Q:0001596532-25-000286" ], "rnd": [ "10-Q:0001596532-25-000286" ], "operating_income": [ "10-Q:0001596532-25-000286" ], "pretax_income": [ "10-Q:0001596532-25-000286" ], "income_tax": [ "10-Q:0001596532-25-000286" ], "net_income": [ "10-Q:0001596532-25-000286" ], "net_income_common": [ "10-Q:0001596532-25-000286" ], "eps_basic": [ "10-Q:0001596532-25-000286" ], "eps_diluted": [ "10-Q:0001596532-25-000286" ], "shares_basic": [ "10-Q:0001596532-25-000286" ], "shares_diluted": [ "10-Q:0001596532-25-000286" ] }, "comparison": { "eps_diluted": { "value": 2.33, "earlier": 1.72, "sources": [ "10-Q:0001596532-24-000368" ], "basis": "FY2024" }, "net_income": { "value": 747938000.0, "earlier": 545327000.0, "sources": [ "10-Q:0001596532-24-000368" ], "basis": "FY2024" }, "operating_income": { "value": 785250000.0, "earlier": 602695000.0, "sources": [ "10-Q:0001596532-24-000368" ], "basis": "FY2024" }, "pretax_income": { "value": 882910000.0, "earlier": 644510000.0, "sources": [ "10-Q:0001596532-24-000368" ], "basis": "FY2024" }, "revenue": { "value": 1810936000.0, "earlier": 1509456000.0, "sources": [ "10-Q:0001596532-24-000368" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 1930400000.0, "cost_of_revenue": 699400000.0, "gross_profit": 1231000000.0, "rnd": 285000000.0, "sga": null, "operating_income": 799600000.0, "interest_expense": null, "pretax_income": 889000000.0, "income_tax": 88000000.0, "net_income_incl_nci": null, "net_income": 801000000.0, "net_income_common": 801000000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "value_sources": { "revenue": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "cost_of_revenue": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "gross_profit": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "rnd": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "operating_income": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "pretax_income": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "income_tax": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "net_income": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "net_income_common": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ] }, "comparison": { "net_income": { "value": 800996000.0, "earlier": 613636000.0, "sources": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "basis": "FY2024" }, "operating_income": { "value": 799652000.0, "earlier": 639914000.0, "sources": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "basis": "FY2024" }, "pretax_income": { "value": 888927000.0, "earlier": 694391000.0, "sources": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "basis": "FY2024" }, "revenue": { "value": 1930436000.0, "earlier": 1540437000.0, "sources": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "basis": "FY2024" } }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 2004800000.0, "cost_of_revenue": 728700000.0, "gross_profit": 1276100000.0, "rnd": 266400000.0, "sga": null, "operating_income": 858800000.0, "interest_expense": null, "pretax_income": 955000000.0, "income_tax": 141200000.0, "net_income_incl_nci": null, "net_income": 813800000.0, "net_income_common": 813800000.0, "eps_basic": 0.65, "eps_diluted": 0.64, "shares_basic": 1260000000.0, "shares_diluted": 1279200000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-26-000078" ], "value_sources": { "revenue": [ "10-Q:0001596532-26-000078" ], "cost_of_revenue": [ "10-Q:0001596532-26-000078" ], "gross_profit": [ "10-Q:0001596532-26-000078" ], "rnd": [ "10-Q:0001596532-26-000078" ], "operating_income": [ "10-Q:0001596532-26-000078" ], "pretax_income": [ "10-Q:0001596532-26-000078" ], "income_tax": [ "10-Q:0001596532-26-000078" ], "net_income": [ "10-Q:0001596532-26-000078" ], "net_income_common": [ "10-Q:0001596532-26-000078" ], "eps_basic": [ "10-Q:0001596532-26-000078" ], "eps_diluted": [ "10-Q:0001596532-26-000078" ], "shares_basic": [ "10-Q:0001596532-26-000078" ], "shares_diluted": [ "10-Q:0001596532-26-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 2204800000.0, "cost_of_revenue": 766200000.0, "gross_profit": 1438600000.0, "rnd": 296500000.0, "sga": null, "operating_income": 986200000.0, "interest_expense": null, "pretax_income": 1080200000.0, "income_tax": 191400000.0, "net_income_incl_nci": null, "net_income": 888800000.0, "net_income_common": 888800000.0, "eps_basic": 0.71, "eps_diluted": 0.7, "shares_basic": 1256300000.0, "shares_diluted": 1271200000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-26-000175" ], "value_sources": { "revenue": [ "10-Q:0001596532-26-000175" ], "cost_of_revenue": [ "10-Q:0001596532-26-000175" ], "gross_profit": [ "10-Q:0001596532-26-000175" ], "rnd": [ "10-Q:0001596532-26-000175" ], "operating_income": [ "10-Q:0001596532-26-000175" ], "pretax_income": [ "10-Q:0001596532-26-000175" ], "income_tax": [ "10-Q:0001596532-26-000175" ], "net_income": [ "10-Q:0001596532-26-000175" ], "net_income_common": [ "10-Q:0001596532-26-000175" ], "eps_basic": [ "10-Q:0001596532-26-000175" ], "eps_diluted": [ "10-Q:0001596532-26-000175" ], "shares_basic": [ "10-Q:0001596532-26-000175" ], "shares_diluted": [ "10-Q:0001596532-26-000175" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 2308300000.0, "cost_of_revenue": 818100000.0, "gross_profit": 1490200000.0, "rnd": 326000000.0, "sga": null, "operating_income": 978200000.0, "interest_expense": null, "pretax_income": 1077100000.0, "income_tax": 224100000.0, "net_income_incl_nci": null, "net_income": 853000000.0, "net_income_common": 853000000.0, "eps_basic": 0.68, "eps_diluted": 0.67, "shares_basic": 1258000000.0, "shares_diluted": 1276600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-25-000286" ], "value_sources": { "revenue": [ "10-Q:0001596532-25-000286" ], "cost_of_revenue": [ "10-Q:0001596532-25-000286" ], "gross_profit": [ "10-Q:0001596532-25-000286" ], "rnd": [ "10-Q:0001596532-25-000286" ], "operating_income": [ "10-Q:0001596532-25-000286" ], "pretax_income": [ "10-Q:0001596532-25-000286" ], "income_tax": [ "10-Q:0001596532-25-000286" ], "net_income": [ "10-Q:0001596532-25-000286" ], "net_income_common": [ "10-Q:0001596532-25-000286" ], "eps_basic": [ "10-Q:0001596532-25-000286" ], "eps_diluted": [ "10-Q:0001596532-25-000286" ], "shares_basic": [ "10-Q:0001596532-25-000286" ], "shares_diluted": [ "10-Q:0001596532-25-000286" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 2487800000.0, "cost_of_revenue": 924000000.0, "gross_profit": 1563800000.0, "rnd": 348400000.0, "sga": null, "operating_income": 1032900000.0, "interest_expense": null, "pretax_income": 1137400000.0, "income_tax": 181600000.0, "net_income_incl_nci": null, "net_income": 955800000.0, "net_income_common": 955800000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "value_sources": { "revenue": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "cost_of_revenue": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "gross_profit": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "rnd": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "operating_income": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "pretax_income": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "income_tax": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "net_income": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "net_income_common": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 2709000000.0, "cost_of_revenue": 1032200000.0, "gross_profit": 1676800000.0, "rnd": 343700000.0, "sga": null, "operating_income": 1157800000.0, "interest_expense": null, "pretax_income": 1271400000.0, "income_tax": 248500000.0, "net_income_incl_nci": null, "net_income": 1022900000.0, "net_income_common": 1022900000.0, "eps_basic": 0.81, "eps_diluted": 0.8, "shares_basic": 1257700000.0, "shares_diluted": 1273800000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-26-000078" ], "value_sources": { "revenue": [ "10-Q:0001596532-26-000078" ], "cost_of_revenue": [ "10-Q:0001596532-26-000078" ], "gross_profit": [ "10-Q:0001596532-26-000078" ], "rnd": [ "10-Q:0001596532-26-000078" ], "operating_income": [ "10-Q:0001596532-26-000078" ], "pretax_income": [ "10-Q:0001596532-26-000078" ], "income_tax": [ "10-Q:0001596532-26-000078" ], "net_income": [ "10-Q:0001596532-26-000078" ], "net_income_common": [ "10-Q:0001596532-26-000078" ], "eps_basic": [ "10-Q:0001596532-26-000078" ], "eps_diluted": [ "10-Q:0001596532-26-000078" ], "shares_basic": [ "10-Q:0001596532-26-000078" ], "shares_diluted": [ "10-Q:0001596532-26-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 3035700000.0, "cost_of_revenue": 1125400000.0, "gross_profit": 1910300000.0, "rnd": 348200000.0, "sga": null, "operating_income": 1378000000.0, "interest_expense": null, "pretax_income": 1504300000.0, "income_tax": 291400000.0, "net_income_incl_nci": null, "net_income": 1212900000.0, "net_income_common": 1212900000.0, "eps_basic": 0.96, "eps_diluted": 0.95, "shares_basic": 1260100000.0, "shares_diluted": 1276000000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001596532-26-000175" ], "value_sources": { "revenue": [ "10-Q:0001596532-26-000175" ], "cost_of_revenue": [ "10-Q:0001596532-26-000175" ], "gross_profit": [ "10-Q:0001596532-26-000175" ], "rnd": [ "10-Q:0001596532-26-000175" ], "operating_income": [ "10-Q:0001596532-26-000175" ], "pretax_income": [ "10-Q:0001596532-26-000175" ], "income_tax": [ "10-Q:0001596532-26-000175" ], "net_income": [ "10-Q:0001596532-26-000175" ], "net_income_common": [ "10-Q:0001596532-26-000175" ], "eps_basic": [ "10-Q:0001596532-26-000175" ], "eps_diluted": [ "10-Q:0001596532-26-000175" ], "shares_basic": [ "10-Q:0001596532-26-000175" ], "shares_diluted": [ "10-Q:0001596532-26-000175" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 2317512000.0, "cost_of_revenue": 835626000.0, "gross_profit": 1481886000.0, "rnd": 486594000.0, "sga": null, "operating_income": 699684000.0, "interest_expense": null, "pretax_income": 738863000.0, "income_tax": 104306000.0, "net_income_incl_nci": null, "net_income": 634557000.0, "net_income_common": 634557000.0, "eps_basic": 2.09, "eps_diluted": 2.0, "shares_basic": 303936000.0, "shares_diluted": 317860000.0, "dps_declared": null, "operating_lease_cost": 23392000.0 }, "sources": [ "10-K:0001596532-22-000026", "10-K:0001596532-23-000016" ], "value_sources": { "revenue": [ "10-K:0001596532-23-000016" ], "cost_of_revenue": [ "10-K:0001596532-23-000016" ], "gross_profit": [ "10-K:0001596532-23-000016" ], "rnd": [ "10-K:0001596532-23-000016" ], "operating_income": [ "10-K:0001596532-23-000016" ], "pretax_income": [ "10-K:0001596532-23-000016" ], "income_tax": [ "10-K:0001596532-23-000016" ], "net_income": [ "10-K:0001596532-23-000016" ], "net_income_common": [ "10-K:0001596532-22-000026" ], "eps_basic": [ "10-K:0001596532-23-000016" ], "eps_diluted": [ "10-K:0001596532-23-000016" ], "shares_basic": [ "10-K:0001596532-23-000016" ], "shares_diluted": [ "10-K:0001596532-23-000016" ], "operating_lease_cost": [ "10-K:0001596532-22-000026" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 2948037000.0, "cost_of_revenue": 1067258000.0, "gross_profit": 1880779000.0, "rnd": 586752000.0, "sga": null, "operating_income": 924739000.0, "interest_expense": null, "pretax_income": 930879000.0, "income_tax": 90025000.0, "net_income_incl_nci": null, "net_income": 840854000.0, "net_income_common": 840854000.0, "eps_basic": 2.74, "eps_diluted": 2.63, "shares_basic": 306512000.0, "shares_diluted": 319238000.0, "dps_declared": null, "operating_lease_cost": 23230000.0 }, "sources": [ "10-K:0001596532-22-000026", "10-K:0001596532-23-000016", "10-K:0001596532-24-000043" ], "value_sources": { "revenue": [ "10-K:0001596532-24-000043" ], "cost_of_revenue": [ "10-K:0001596532-24-000043" ], "gross_profit": [ "10-K:0001596532-24-000043" ], "rnd": [ "10-K:0001596532-24-000043" ], "operating_income": [ "10-K:0001596532-24-000043" ], "pretax_income": [ "10-K:0001596532-24-000043" ], "income_tax": [ "10-K:0001596532-24-000043" ], "net_income": [ "10-K:0001596532-24-000043" ], "net_income_common": [ "10-K:0001596532-22-000026" ], "eps_basic": [ "10-K:0001596532-24-000043" ], "eps_diluted": [ "10-K:0001596532-24-000043" ], "shares_basic": [ "10-K:0001596532-24-000043" ], "shares_diluted": [ "10-K:0001596532-24-000043" ], "operating_lease_cost": [ "10-K:0001596532-23-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 4381310000.0, "cost_of_revenue": 1705614000.0, "gross_profit": 2675696000.0, "rnd": 728394000.0, "sga": null, "operating_income": 1527106000.0, "interest_expense": null, "pretax_income": 1581796000.0, "income_tax": 229350000.0, "net_income_incl_nci": null, "net_income": 1352446000.0, "net_income_common": 1352446000.0, "eps_basic": 1.1, "eps_diluted": 1.07, "shares_basic": 1225891000.0, "shares_diluted": 1265835000.0, "dps_declared": null, "operating_lease_cost": 24134000.0 }, "sources": [ "10-K:0001596532-24-000043", "10-K:0001596532-25-000028" ], "value_sources": { "revenue": [ "10-K:0001596532-25-000028" ], "cost_of_revenue": [ "10-K:0001596532-25-000028" ], "gross_profit": [ "10-K:0001596532-25-000028" ], "rnd": [ "10-K:0001596532-25-000028" ], "operating_income": [ "10-K:0001596532-25-000028" ], "pretax_income": [ "10-K:0001596532-25-000028" ], "income_tax": [ "10-K:0001596532-25-000028" ], "net_income": [ "10-K:0001596532-25-000028" ], "net_income_common": [ "10-K:0001596532-25-000028" ], "eps_basic": [ "10-K:0001596532-25-000028" ], "eps_diluted": [ "10-K:0001596532-25-000028" ], "shares_basic": [ "10-K:0001596532-25-000028" ], "shares_diluted": [ "10-K:0001596532-25-000028" ], "operating_lease_cost": [ "10-K:0001596532-24-000043" ] }, "comparison": { "eps_diluted": { "value": 4.27, "earlier": 2.63, "sources": [ "10-K:0001596532-24-000043" ], "basis": "FY2023" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 5860200000.0, "cost_of_revenue": 2229900000.0, "gross_profit": 3630300000.0, "rnd": 854900000.0, "sga": null, "operating_income": 2257300000.0, "interest_expense": null, "pretax_income": 2422000000.0, "income_tax": 334700000.0, "net_income_incl_nci": null, "net_income": 2087300000.0, "net_income_common": 2087300000.0, "eps_basic": 1.69, "eps_diluted": 1.65, "shares_basic": 1237400000.0, "shares_diluted": 1268500000.0, "dps_declared": null, "operating_lease_cost": 23541000.0 }, "sources": [ "10-K:0001596532-24-000043", "10-K:0001596532-26-000013" ], "value_sources": { "revenue": [ "10-K:0001596532-26-000013" ], "cost_of_revenue": [ "10-K:0001596532-26-000013" ], "gross_profit": [ "10-K:0001596532-26-000013" ], "rnd": [ "10-K:0001596532-26-000013" ], "operating_income": [ "10-K:0001596532-26-000013" ], "pretax_income": [ "10-K:0001596532-26-000013" ], "income_tax": [ "10-K:0001596532-26-000013" ], "net_income": [ "10-K:0001596532-26-000013" ], "net_income_common": [ "10-K:0001596532-26-000013" ], "eps_basic": [ "10-K:0001596532-26-000013" ], "eps_diluted": [ "10-K:0001596532-26-000013" ], "shares_basic": [ "10-K:0001596532-26-000013" ], "shares_diluted": [ "10-K:0001596532-26-000013" ], "operating_lease_cost": [ "10-K:0001596532-24-000043" ] }, "comparison": { "net_income": { "value": 2087321000.0, "earlier": 1352446000.0, "sources": [ "10-K:0001596532-25-000028" ], "basis": "FY2024" }, "operating_income": { "value": 2257249000.0, "earlier": 1527106000.0, "sources": [ "10-K:0001596532-25-000028" ], "basis": "FY2024" }, "pretax_income": { "value": 2422026000.0, "earlier": 1581796000.0, "sources": [ "10-K:0001596532-25-000028" ], "basis": "FY2024" }, "revenue": { "value": 5860168000.0, "earlier": 4381310000.0, "sources": [ "10-K:0001596532-25-000028" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 7003100000.0, "cost_of_revenue": 2511800000.0, "gross_profit": 4491300000.0, "rnd": 996700000.0, "sga": null, "operating_income": 2944600000.0, "interest_expense": null, "pretax_income": 3265100000.0, "income_tax": 413000000.0, "net_income_incl_nci": null, "net_income": 2852100000.0, "net_income_common": 2852100000.0, "eps_basic": 2.27, "eps_diluted": 2.23, "shares_basic": 1256300000.0, "shares_diluted": 1281100000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001596532-26-000013" ], "value_sources": { "revenue": [ "10-K:0001596532-26-000013" ], "cost_of_revenue": [ "10-K:0001596532-26-000013" ], "gross_profit": [ "10-K:0001596532-26-000013" ], "rnd": [ "10-K:0001596532-26-000013" ], "operating_income": [ "10-K:0001596532-26-000013" ], "pretax_income": [ "10-K:0001596532-26-000013" ], "income_tax": [ "10-K:0001596532-26-000013" ], "net_income": [ "10-K:0001596532-26-000013" ], "net_income_common": [ "10-K:0001596532-26-000013" ], "eps_basic": [ "10-K:0001596532-26-000013" ], "eps_diluted": [ "10-K:0001596532-26-000013" ], "shares_basic": [ "10-K:0001596532-26-000013" ], "shares_diluted": [ "10-K:0001596532-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 9005700000.0, "cost_of_revenue": 3237000000.0, "gross_profit": 5768700000.0, "rnd": 1237300000.0, "sga": null, "operating_income": 3856100000.0, "interest_expense": null, "pretax_income": 4249700000.0, "income_tax": 738300000.0, "net_income_incl_nci": null, "net_income": 3511400000.0, "net_income_common": 3511400000.0, "eps_basic": 2.79, "eps_diluted": 2.75, "shares_basic": 1258000000.0, "shares_diluted": 1275700000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001596532-26-000013" ], "value_sources": { "revenue": [ "10-K:0001596532-26-000013" ], "cost_of_revenue": [ "10-K:0001596532-26-000013" ], "gross_profit": [ "10-K:0001596532-26-000013" ], "rnd": [ "10-K:0001596532-26-000013" ], "operating_income": [ "10-K:0001596532-26-000013" ], "pretax_income": [ "10-K:0001596532-26-000013" ], "income_tax": [ "10-K:0001596532-26-000013" ], "net_income": [ "10-K:0001596532-26-000013" ], "net_income_common": [ "10-K:0001596532-26-000013" ], "eps_basic": [ "10-K:0001596532-26-000013" ], "eps_diluted": [ "10-K:0001596532-26-000013" ], "shares_basic": [ "10-K:0001596532-26-000013" ], "shares_diluted": [ "10-K:0001596532-26-000013" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 761333000.0, "short_term_investments": 1875660000.0, "receivables": 352159000.0, "inventory": 261798000.0, "current_assets": 3336899000.0, "ppe_net": 37806000.0, "goodwill": 84781000.0, "intangibles": 89373000.0, "total_assets": 4111845000.0, "accounts_payable": 84815000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 573007000.0, "long_term_debt": null, "total_liabilities": 1263019000.0, "temporary_equity": null, "equity_parent": 2848826000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 4111845000.0, "shares_outstanding": 75655000.0, "retained_earnings": 1698766000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 78502000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001628280-20-006504" ], "value_sources": { "cash": [ "10-Q:0001628280-20-006504" ], "short_term_investments": [ "10-Q:0001628280-20-006504" ], "receivables": [ "10-Q:0001628280-20-006504" ], "inventory": [ "10-Q:0001628280-20-006504" ], "current_assets": [ "10-Q:0001628280-20-006504" ], "ppe_net": [ "10-Q:0001628280-20-006504" ], "goodwill": [ "10-Q:0001628280-20-006504" ], "intangibles": [ "10-Q:0001628280-20-006504" ], "total_assets": [ "10-Q:0001628280-20-006504" ], "accounts_payable": [ "10-Q:0001628280-20-006504" ], "current_liabilities": [ "10-Q:0001628280-20-006504" ], "total_liabilities": [ "10-Q:0001628280-20-006504" ], "equity_parent": [ "10-Q:0001628280-20-006504" ], "liabilities_and_equity": [ "10-Q:0001628280-20-006504" ], "shares_outstanding": [ "10-Q:0001628280-20-006504" ], "retained_earnings": [ "10-Q:0001628280-20-006504" ], "preferred_stock": [ "10-Q:0001628280-20-006504" ], "operating_lease_liability_noncurrent": [ "10-Q:0001628280-20-006504" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 800182000.0, "short_term_investments": 1981589000.0, "receivables": 383225000.0, "inventory": 326997000.0, "current_assets": 3576878000.0, "ppe_net": 35263000.0, "goodwill": 84968000.0, "intangibles": 83562000.0, "total_assets": 4335851000.0, "accounts_payable": 122872000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 640181000.0, "long_term_debt": null, "total_liabilities": 1299368000.0, "temporary_equity": null, "equity_parent": 3036483000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 4335851000.0, "shares_outstanding": 75964000.0, "retained_earnings": 1843559000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 74259000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-20-000148" ], "value_sources": { "cash": [ "10-Q:0001596532-20-000148" ], "short_term_investments": [ "10-Q:0001596532-20-000148" ], "receivables": [ "10-Q:0001596532-20-000148" ], "inventory": [ "10-Q:0001596532-20-000148" ], "current_assets": [ "10-Q:0001596532-20-000148" ], "ppe_net": [ "10-Q:0001596532-20-000148" ], "goodwill": [ "10-Q:0001596532-20-000148" ], "intangibles": [ "10-Q:0001596532-20-000148" ], "total_assets": [ "10-Q:0001596532-20-000148" ], "accounts_payable": [ "10-Q:0001596532-20-000148" ], "current_liabilities": [ "10-Q:0001596532-20-000148" ], "total_liabilities": [ "10-Q:0001596532-20-000148" ], "equity_parent": [ "10-Q:0001596532-20-000148" ], "liabilities_and_equity": [ "10-Q:0001596532-20-000148" ], "shares_outstanding": [ "10-Q:0001596532-20-000148" ], "retained_earnings": [ "10-Q:0001596532-20-000148" ], "preferred_stock": [ "10-Q:0001596532-20-000148" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-20-000148" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 970349000.0, "short_term_investments": 1875552000.0, "receivables": 300217000.0, "inventory": 438102000.0, "current_assets": 3653867000.0, "ppe_net": 32670000.0, "goodwill": 84968000.0, "intangibles": 77752000.0, "total_assets": 4399372000.0, "accounts_payable": 163102000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 664783000.0, "long_term_debt": null, "total_liabilities": 1315495000.0, "temporary_equity": null, "equity_parent": 3083877000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 4399372000.0, "shares_outstanding": 75632000.0, "retained_earnings": 1844656000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 74903000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-20-000226" ], "value_sources": { "cash": [ "10-Q:0001596532-20-000226" ], "short_term_investments": [ "10-Q:0001596532-20-000226" ], "receivables": [ "10-Q:0001596532-20-000226" ], "inventory": [ "10-Q:0001596532-20-000226" ], "current_assets": [ "10-Q:0001596532-20-000226" ], "ppe_net": [ "10-Q:0001596532-20-000226" ], "goodwill": [ "10-Q:0001596532-20-000226" ], "intangibles": [ "10-Q:0001596532-20-000226" ], "total_assets": [ "10-Q:0001596532-20-000226" ], "accounts_payable": [ "10-Q:0001596532-20-000226" ], "current_liabilities": [ "10-Q:0001596532-20-000226" ], "total_liabilities": [ "10-Q:0001596532-20-000226" ], "equity_parent": [ "10-Q:0001596532-20-000226" ], "liabilities_and_equity": [ "10-Q:0001596532-20-000226" ], "shares_outstanding": [ "10-Q:0001596532-20-000226" ], "retained_earnings": [ "10-Q:0001596532-20-000226" ], "preferred_stock": [ "10-Q:0001596532-20-000226" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-20-000226" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 893219000.0, "short_term_investments": 1979649000.0, "receivables": 389540000.0, "inventory": 479668000.0, "current_assets": 3836998000.0, "ppe_net": 32231000.0, "goodwill": 189696000.0, "intangibles": 122790000.0, "total_assets": 4738919000.0, "accounts_payable": 134235000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 768243000.0, "long_term_debt": null, "total_liabilities": 1418628000.0, "temporary_equity": null, "equity_parent": 3320291000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 4738919000.0, "shares_outstanding": 304696000.0, "retained_earnings": 2027614000.0, "preferred_stock": 0.0, "long_term_investments": 8314000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 90170000.0, "operating_lease_liability_current": 17773000.0, "operating_lease_liability_noncurrent": 72397000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 21770000.0, "operating_lease_payments_total": 104258000.0, "operating_lease_imputed_interest": 14088000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001596532-21-000049", "10-K:0001596532-22-000026" ], "value_sources": { "cash": [ "10-K:0001596532-22-000026" ], "short_term_investments": [ "10-K:0001596532-22-000026" ], "receivables": [ "10-K:0001596532-22-000026" ], "inventory": [ "10-K:0001596532-22-000026" ], "current_assets": [ "10-K:0001596532-22-000026" ], "ppe_net": [ "10-K:0001596532-22-000026" ], "goodwill": [ "10-K:0001596532-22-000026" ], "intangibles": [ "10-K:0001596532-22-000026" ], "total_assets": [ "10-K:0001596532-22-000026" ], "accounts_payable": [ "10-K:0001596532-22-000026" ], "current_liabilities": [ "10-K:0001596532-22-000026" ], "total_liabilities": [ "10-K:0001596532-22-000026" ], "equity_parent": [ "10-K:0001596532-22-000026" ], "liabilities_and_equity": [ "10-K:0001596532-22-000026" ], "shares_outstanding": [ "10-K:0001596532-22-000026" ], "retained_earnings": [ "10-K:0001596532-22-000026" ], "preferred_stock": [ "10-K:0001596532-22-000026" ], "long_term_investments": [ "10-K:0001596532-22-000026" ], "operating_lease_liability": [ "10-K:0001596532-22-000026" ], "operating_lease_liability_current": [ "10-K:0001596532-22-000026" ], "operating_lease_liability_noncurrent": [ "10-K:0001596532-22-000026" ], "operating_lease_discount_rate": [ "10-K:0001596532-22-000026" ], "operating_lease_payments_y1": [ "10-K:0001596532-21-000049" ], "operating_lease_payments_total": [ "10-K:0001596532-21-000049" ], "operating_lease_imputed_interest": [ "10-K:0001596532-21-000049" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 843336000.0, "short_term_investments": 2184330000.0, "receivables": 380466000.0, "inventory": 483168000.0, "current_assets": 4002895000.0, "ppe_net": 32462000.0, "goodwill": 188277000.0, "intangibles": 115359000.0, "total_assets": 4893730000.0, "accounts_payable": 136885000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 786532000.0, "long_term_debt": null, "total_liabilities": 1442392000.0, "temporary_equity": null, "equity_parent": 3451338000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 4893730000.0, "shares_outstanding": 76257000.0, "retained_earnings": 2106625000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 67770000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-21-000149" ], "value_sources": { "cash": [ "10-Q:0001596532-21-000149" ], "short_term_investments": [ "10-Q:0001596532-21-000149" ], "receivables": [ "10-Q:0001596532-21-000149" ], "inventory": [ "10-Q:0001596532-21-000149" ], "current_assets": [ "10-Q:0001596532-21-000149" ], "ppe_net": [ "10-Q:0001596532-21-000149" ], "goodwill": [ "10-Q:0001596532-21-000149" ], "intangibles": [ "10-Q:0001596532-21-000149" ], "total_assets": [ "10-Q:0001596532-21-000149" ], "accounts_payable": [ "10-Q:0001596532-21-000149" ], "current_liabilities": [ "10-Q:0001596532-21-000149" ], "total_liabilities": [ "10-Q:0001596532-21-000149" ], "equity_parent": [ "10-Q:0001596532-21-000149" ], "liabilities_and_equity": [ "10-Q:0001596532-21-000149" ], "shares_outstanding": [ "10-Q:0001596532-21-000149" ], "retained_earnings": [ "10-Q:0001596532-21-000149" ], "preferred_stock": [ "10-Q:0001596532-21-000149" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-21-000149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 893688000.0, "short_term_investments": 2388015000.0, "receivables": 364214000.0, "inventory": 543199000.0, "current_assets": 4328395000.0, "ppe_net": 32362000.0, "goodwill": 188277000.0, "intangibles": 107995000.0, "total_assets": 5208280000.0, "accounts_payable": 145159000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 859935000.0, "long_term_debt": null, "total_liabilities": 1510439000.0, "temporary_equity": null, "equity_parent": 3697841000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5208280000.0, "shares_outstanding": 76665000.0, "retained_earnings": 2303513000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 64295000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-21-000255" ], "value_sources": { "cash": [ "10-Q:0001596532-21-000255" ], "short_term_investments": [ "10-Q:0001596532-21-000255" ], "receivables": [ "10-Q:0001596532-21-000255" ], "inventory": [ "10-Q:0001596532-21-000255" ], "current_assets": [ "10-Q:0001596532-21-000255" ], "ppe_net": [ "10-Q:0001596532-21-000255" ], "goodwill": [ "10-Q:0001596532-21-000255" ], "intangibles": [ "10-Q:0001596532-21-000255" ], "total_assets": [ "10-Q:0001596532-21-000255" ], "accounts_payable": [ "10-Q:0001596532-21-000255" ], "current_liabilities": [ "10-Q:0001596532-21-000255" ], "total_liabilities": [ "10-Q:0001596532-21-000255" ], "equity_parent": [ "10-Q:0001596532-21-000255" ], "liabilities_and_equity": [ "10-Q:0001596532-21-000255" ], "shares_outstanding": [ "10-Q:0001596532-21-000255" ], "retained_earnings": [ "10-Q:0001596532-21-000255" ], "preferred_stock": [ "10-Q:0001596532-21-000255" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-21-000255" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 630982000.0, "short_term_investments": 2755499000.0, "receivables": 395590000.0, "inventory": 575665000.0, "current_assets": 4523958000.0, "ppe_net": 75373000.0, "goodwill": 188397000.0, "intangibles": 100713000.0, "total_assets": 5437350000.0, "accounts_payable": 135252000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 893387000.0, "long_term_debt": null, "total_liabilities": 1572090000.0, "temporary_equity": null, "equity_parent": 3865260000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5437350000.0, "shares_outstanding": 76886000.0, "retained_earnings": 2393661000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 61628000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-21-000354" ], "value_sources": { "cash": [ "10-Q:0001596532-21-000354" ], "short_term_investments": [ "10-Q:0001596532-21-000354" ], "receivables": [ "10-Q:0001596532-21-000354" ], "inventory": [ "10-Q:0001596532-21-000354" ], "current_assets": [ "10-Q:0001596532-21-000354" ], "ppe_net": [ "10-Q:0001596532-21-000354" ], "goodwill": [ "10-Q:0001596532-21-000354" ], "intangibles": [ "10-Q:0001596532-21-000354" ], "total_assets": [ "10-Q:0001596532-21-000354" ], "accounts_payable": [ "10-Q:0001596532-21-000354" ], "current_liabilities": [ "10-Q:0001596532-21-000354" ], "total_liabilities": [ "10-Q:0001596532-21-000354" ], "equity_parent": [ "10-Q:0001596532-21-000354" ], "liabilities_and_equity": [ "10-Q:0001596532-21-000354" ], "shares_outstanding": [ "10-Q:0001596532-21-000354" ], "retained_earnings": [ "10-Q:0001596532-21-000354" ], "preferred_stock": [ "10-Q:0001596532-21-000354" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-21-000354" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 620813000.0, "short_term_investments": 2787502000.0, "receivables": 516509000.0, "inventory": 650117000.0, "current_assets": 4812676000.0, "ppe_net": 78634000.0, "goodwill": 188397000.0, "intangibles": 93555000.0, "total_assets": 5734429000.0, "accounts_payable": 202636000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1109829000.0, "long_term_debt": null, "total_liabilities": 1755829000.0, "temporary_equity": null, "equity_parent": 3978600000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5734429000.0, "shares_outstanding": 307681000.0, "retained_earnings": 2456823000.0, "preferred_stock": 0.0, "long_term_investments": 20247000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 76825000.0, "operating_lease_liability_current": 20298000.0, "operating_lease_liability_noncurrent": 56527000.0, "operating_lease_discount_rate": 0.05, "operating_lease_payments_y1": 23527000.0, "operating_lease_payments_total": 87003000.0, "operating_lease_imputed_interest": 10178000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001596532-22-000026", "10-K:0001596532-23-000016" ], "value_sources": { "cash": [ "10-K:0001596532-23-000016" ], "short_term_investments": [ "10-K:0001596532-23-000016" ], "receivables": [ "10-K:0001596532-23-000016" ], "inventory": [ "10-K:0001596532-23-000016" ], "current_assets": [ "10-K:0001596532-23-000016" ], "ppe_net": [ "10-K:0001596532-23-000016" ], "goodwill": [ "10-K:0001596532-23-000016" ], "intangibles": [ "10-K:0001596532-23-000016" ], "total_assets": [ "10-K:0001596532-23-000016" ], "accounts_payable": [ "10-K:0001596532-23-000016" ], "current_liabilities": [ "10-K:0001596532-23-000016" ], "total_liabilities": [ "10-K:0001596532-23-000016" ], "equity_parent": [ "10-K:0001596532-23-000016" ], "liabilities_and_equity": [ "10-K:0001596532-23-000016" ], "shares_outstanding": [ "10-K:0001596532-23-000016" ], "retained_earnings": [ "10-K:0001596532-23-000016" ], "preferred_stock": [ "10-K:0001596532-23-000016" ], "long_term_investments": [ "10-K:0001596532-23-000016" ], "operating_lease_liability": [ "10-K:0001596532-23-000016" ], "operating_lease_liability_current": [ "10-K:0001596532-23-000016" ], "operating_lease_liability_noncurrent": [ "10-K:0001596532-23-000016" ], "operating_lease_discount_rate": [ "10-K:0001596532-23-000016" ], "operating_lease_payments_y1": [ "10-K:0001596532-22-000026" ], "operating_lease_payments_total": [ "10-K:0001596532-22-000026" ], "operating_lease_imputed_interest": [ "10-K:0001596532-22-000026" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 635025000.0, "short_term_investments": 2788889000.0, "receivables": 648606000.0, "inventory": 694217000.0, "current_assets": 5105174000.0, "ppe_net": 87391000.0, "goodwill": 216915000.0, "intangibles": 105244000.0, "total_assets": 6108186000.0, "accounts_payable": 204675000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1369005000.0, "long_term_debt": null, "total_liabilities": 1955009000.0, "temporary_equity": null, "equity_parent": 4153177000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6108186000.0, "shares_outstanding": 308165000.0, "retained_earnings": 2592854000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 57474000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-22-000112" ], "value_sources": { "cash": [ "10-Q:0001596532-22-000112" ], "short_term_investments": [ "10-Q:0001596532-22-000112" ], "receivables": [ "10-Q:0001596532-22-000112" ], "inventory": [ "10-Q:0001596532-22-000112" ], "current_assets": [ "10-Q:0001596532-22-000112" ], "ppe_net": [ "10-Q:0001596532-22-000112" ], "goodwill": [ "10-Q:0001596532-22-000112" ], "intangibles": [ "10-Q:0001596532-22-000112" ], "total_assets": [ "10-Q:0001596532-22-000112" ], "accounts_payable": [ "10-Q:0001596532-22-000112" ], "current_liabilities": [ "10-Q:0001596532-22-000112" ], "total_liabilities": [ "10-Q:0001596532-22-000112" ], "equity_parent": [ "10-Q:0001596532-22-000112" ], "liabilities_and_equity": [ "10-Q:0001596532-22-000112" ], "shares_outstanding": [ "10-Q:0001596532-22-000112" ], "retained_earnings": [ "10-Q:0001596532-22-000112" ], "preferred_stock": [ "10-Q:0001596532-22-000112" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-22-000112" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 493246000.0, "short_term_investments": 2408656000.0, "receivables": 585786000.0, "inventory": 852810000.0, "current_assets": 4729195000.0, "ppe_net": 91823000.0, "goodwill": 273494000.0, "intangibles": 140836000.0, "total_assets": 5824545000.0, "accounts_payable": 275093000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1278026000.0, "long_term_debt": null, "total_liabilities": 1818753000.0, "temporary_equity": null, "equity_parent": 4005792000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 5824545000.0, "shares_outstanding": 304455000.0, "retained_earnings": 2408294000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 51793000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-22-000220" ], "value_sources": { "cash": [ "10-Q:0001596532-22-000220" ], "short_term_investments": [ "10-Q:0001596532-22-000220" ], "receivables": [ "10-Q:0001596532-22-000220" ], "inventory": [ "10-Q:0001596532-22-000220" ], "current_assets": [ "10-Q:0001596532-22-000220" ], "ppe_net": [ "10-Q:0001596532-22-000220" ], "goodwill": [ "10-Q:0001596532-22-000220" ], "intangibles": [ "10-Q:0001596532-22-000220" ], "total_assets": [ "10-Q:0001596532-22-000220" ], "accounts_payable": [ "10-Q:0001596532-22-000220" ], "current_liabilities": [ "10-Q:0001596532-22-000220" ], "total_liabilities": [ "10-Q:0001596532-22-000220" ], "equity_parent": [ "10-Q:0001596532-22-000220" ], "liabilities_and_equity": [ "10-Q:0001596532-22-000220" ], "shares_outstanding": [ "10-Q:0001596532-22-000220" ], "retained_earnings": [ "10-Q:0001596532-22-000220" ], "preferred_stock": [ "10-Q:0001596532-22-000220" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-22-000220" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 716253000.0, "short_term_investments": 2263818000.0, "receivables": 651512000.0, "inventory": 1100550000.0, "current_assets": 5031678000.0, "ppe_net": 96449000.0, "goodwill": 271018000.0, "intangibles": 131520000.0, "total_assets": 6162010000.0, "accounts_payable": 278469000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1254912000.0, "long_term_debt": null, "total_liabilities": 1776792000.0, "temporary_equity": null, "equity_parent": 4385218000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6162010000.0, "shares_outstanding": 305515000.0, "retained_earnings": 2714711000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 47067000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-22-000294" ], "value_sources": { "cash": [ "10-Q:0001596532-22-000294" ], "short_term_investments": [ "10-Q:0001596532-22-000294" ], "receivables": [ "10-Q:0001596532-22-000294" ], "inventory": [ "10-Q:0001596532-22-000294" ], "current_assets": [ "10-Q:0001596532-22-000294" ], "ppe_net": [ "10-Q:0001596532-22-000294" ], "goodwill": [ "10-Q:0001596532-22-000294" ], "intangibles": [ "10-Q:0001596532-22-000294" ], "total_assets": [ "10-Q:0001596532-22-000294" ], "accounts_payable": [ "10-Q:0001596532-22-000294" ], "current_liabilities": [ "10-Q:0001596532-22-000294" ], "total_liabilities": [ "10-Q:0001596532-22-000294" ], "equity_parent": [ "10-Q:0001596532-22-000294" ], "liabilities_and_equity": [ "10-Q:0001596532-22-000294" ], "shares_outstanding": [ "10-Q:0001596532-22-000294" ], "retained_earnings": [ "10-Q:0001596532-22-000294" ], "preferred_stock": [ "10-Q:0001596532-22-000294" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-22-000294" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 671707000.0, "short_term_investments": 2352022000.0, "receivables": 923096000.0, "inventory": 1289706000.0, "current_assets": 5550748000.0, "ppe_net": 95009000.0, "goodwill": 265924000.0, "intangibles": 122205000.0, "total_assets": 6775410000.0, "accounts_payable": 232572000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1293531000.0, "long_term_debt": null, "total_liabilities": 1889590000.0, "temporary_equity": null, "equity_parent": 4885820000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 6775410000.0, "shares_outstanding": 306890000.0, "retained_earnings": 3138983000.0, "preferred_stock": 0.0, "long_term_investments": 39468000.0, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 63842000.0, "operating_lease_liability_current": 19878000.0, "operating_lease_liability_noncurrent": 43964000.0, "operating_lease_discount_rate": 0.051, "operating_lease_payments_y1": 22541000.0, "operating_lease_payments_total": 71396000.0, "operating_lease_imputed_interest": 7554000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001596532-23-000016", "10-K:0001596532-24-000043" ], "value_sources": { "cash": [ "10-K:0001596532-24-000043" ], "short_term_investments": [ "10-K:0001596532-24-000043" ], "receivables": [ "10-K:0001596532-24-000043" ], "inventory": [ "10-K:0001596532-24-000043" ], "current_assets": [ "10-K:0001596532-24-000043" ], "ppe_net": [ "10-K:0001596532-24-000043" ], "goodwill": [ "10-K:0001596532-24-000043" ], "intangibles": [ "10-K:0001596532-24-000043" ], "total_assets": [ "10-K:0001596532-24-000043" ], "accounts_payable": [ "10-K:0001596532-24-000043" ], "current_liabilities": [ "10-K:0001596532-24-000043" ], "total_liabilities": [ "10-K:0001596532-24-000043" ], "equity_parent": [ "10-K:0001596532-24-000043" ], "liabilities_and_equity": [ "10-K:0001596532-24-000043" ], "shares_outstanding": [ "10-K:0001596532-24-000043" ], "retained_earnings": [ "10-K:0001596532-24-000043" ], "preferred_stock": [ "10-K:0001596532-24-000043" ], "long_term_investments": [ "10-K:0001596532-23-000016" ], "operating_lease_liability": [ "10-K:0001596532-24-000043" ], "operating_lease_liability_current": [ "10-K:0001596532-24-000043" ], "operating_lease_liability_noncurrent": [ "10-K:0001596532-24-000043" ], "operating_lease_discount_rate": [ "10-K:0001596532-24-000043" ], "operating_lease_payments_y1": [ "10-K:0001596532-23-000016" ], "operating_lease_payments_total": [ "10-K:0001596532-23-000016" ], "operating_lease_imputed_interest": [ "10-K:0001596532-23-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 956341000.0, "short_term_investments": 2374789000.0, "receivables": 862875000.0, "inventory": 1682703000.0, "current_assets": 6270533000.0, "ppe_net": 97157000.0, "goodwill": 265924000.0, "intangibles": 112890000.0, "total_assets": 7543066000.0, "accounts_payable": 330171000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1584909000.0, "long_term_debt": null, "total_liabilities": 2213892000.0, "temporary_equity": null, "equity_parent": 5329174000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 7543066000.0, "shares_outstanding": 308098000.0, "retained_earnings": 3493181000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 55291000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-23-000104" ], "value_sources": { "cash": [ "10-Q:0001596532-23-000104" ], "short_term_investments": [ "10-Q:0001596532-23-000104" ], "receivables": [ "10-Q:0001596532-23-000104" ], "inventory": [ "10-Q:0001596532-23-000104" ], "current_assets": [ "10-Q:0001596532-23-000104" ], "ppe_net": [ "10-Q:0001596532-23-000104" ], "goodwill": [ "10-Q:0001596532-23-000104" ], "intangibles": [ "10-Q:0001596532-23-000104" ], "total_assets": [ "10-Q:0001596532-23-000104" ], "accounts_payable": [ "10-Q:0001596532-23-000104" ], "current_liabilities": [ "10-Q:0001596532-23-000104" ], "total_liabilities": [ "10-Q:0001596532-23-000104" ], "equity_parent": [ "10-Q:0001596532-23-000104" ], "liabilities_and_equity": [ "10-Q:0001596532-23-000104" ], "shares_outstanding": [ "10-Q:0001596532-23-000104" ], "retained_earnings": [ "10-Q:0001596532-23-000104" ], "preferred_stock": [ "10-Q:0001596532-23-000104" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-23-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 1261836000.0, "short_term_investments": 2479290000.0, "receivables": 779726000.0, "inventory": 1864334000.0, "current_assets": 6851557000.0, "ppe_net": 101705000.0, "goodwill": 268531000.0, "intangibles": 103575000.0, "total_assets": 8186041000.0, "accounts_payable": 351920000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1655792000.0, "long_term_debt": null, "total_liabilities": 2328459000.0, "temporary_equity": null, "equity_parent": 5857582000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 8186041000.0, "shares_outstanding": 309355000.0, "retained_earnings": 3955062000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 51702000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-23-000197" ], "value_sources": { "cash": [ "10-Q:0001596532-23-000197" ], "short_term_investments": [ "10-Q:0001596532-23-000197" ], "receivables": [ "10-Q:0001596532-23-000197" ], "inventory": [ "10-Q:0001596532-23-000197" ], "current_assets": [ "10-Q:0001596532-23-000197" ], "ppe_net": [ "10-Q:0001596532-23-000197" ], "goodwill": [ "10-Q:0001596532-23-000197" ], "intangibles": [ "10-Q:0001596532-23-000197" ], "total_assets": [ "10-Q:0001596532-23-000197" ], "accounts_payable": [ "10-Q:0001596532-23-000197" ], "current_liabilities": [ "10-Q:0001596532-23-000197" ], "total_liabilities": [ "10-Q:0001596532-23-000197" ], "equity_parent": [ "10-Q:0001596532-23-000197" ], "liabilities_and_equity": [ "10-Q:0001596532-23-000197" ], "shares_outstanding": [ "10-Q:0001596532-23-000197" ], "retained_earnings": [ "10-Q:0001596532-23-000197" ], "preferred_stock": [ "10-Q:0001596532-23-000197" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-23-000197" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1748818000.0, "short_term_investments": 2706785000.0, "receivables": 833374000.0, "inventory": 1893538000.0, "current_assets": 7654998000.0, "ppe_net": 102592000.0, "goodwill": 268531000.0, "intangibles": 95458000.0, "total_assets": 9069035000.0, "accounts_payable": 268972000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1846725000.0, "long_term_debt": null, "total_liabilities": 2563480000.0, "temporary_equity": null, "equity_parent": 6505555000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9069035000.0, "shares_outstanding": 310972000.0, "retained_earnings": 4500389000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 48044000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-23-000274" ], "value_sources": { "cash": [ "10-Q:0001596532-23-000274" ], "short_term_investments": [ "10-Q:0001596532-23-000274" ], "receivables": [ "10-Q:0001596532-23-000274" ], "inventory": [ "10-Q:0001596532-23-000274" ], "current_assets": [ "10-Q:0001596532-23-000274" ], "ppe_net": [ "10-Q:0001596532-23-000274" ], "goodwill": [ "10-Q:0001596532-23-000274" ], "intangibles": [ "10-Q:0001596532-23-000274" ], "total_assets": [ "10-Q:0001596532-23-000274" ], "accounts_payable": [ "10-Q:0001596532-23-000274" ], "current_liabilities": [ "10-Q:0001596532-23-000274" ], "total_liabilities": [ "10-Q:0001596532-23-000274" ], "equity_parent": [ "10-Q:0001596532-23-000274" ], "liabilities_and_equity": [ "10-Q:0001596532-23-000274" ], "shares_outstanding": [ "10-Q:0001596532-23-000274" ], "retained_earnings": [ "10-Q:0001596532-23-000274" ], "preferred_stock": [ "10-Q:0001596532-23-000274" ], "operating_lease_liability_noncurrent": [ "10-Q:0001596532-23-000274" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 1938606000.0, "short_term_investments": 3069362000.0, "receivables": 1034398000.0, "inventory": 1945180000.0, "current_assets": 8400064000.0, "ppe_net": 101580000.0, "goodwill": 268531000.0, "intangibles": 88768000.0, "total_assets": 9956635000.0, "accounts_payable": 435059000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1919435000.0, "long_term_debt": null, "total_liabilities": 2737576000.0, "temporary_equity": null, "equity_parent": 7219059000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 9956635000.0, "shares_outstanding": 1248982000.0, "retained_earnings": 5114025000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 65519000.0, "operating_lease_liability_current": 21106000.0, "operating_lease_liability_noncurrent": 44413000.0, "operating_lease_discount_rate": 0.054, "operating_lease_payments_y1": 23985000.0, "operating_lease_payments_total": 71997000.0, "operating_lease_imputed_interest": 6478000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001596532-24-000043", "10-K:0001596532-25-000028", "10-Q:0001596532-24-000279" ], "value_sources": { "cash": [ "10-K:0001596532-25-000028" ], "short_term_investments": [ "10-K:0001596532-25-000028" ], "receivables": [ "10-K:0001596532-25-000028" ], "inventory": [ "10-K:0001596532-25-000028" ], "current_assets": [ "10-K:0001596532-25-000028" ], "ppe_net": [ "10-K:0001596532-25-000028" ], "goodwill": [ "10-Q:0001596532-24-000279" ], "intangibles": [ "10-K:0001596532-25-000028" ], "total_assets": [ "10-K:0001596532-25-000028" ], "accounts_payable": [ "10-K:0001596532-25-000028" ], "current_liabilities": [ "10-K:0001596532-25-000028" ], "total_liabilities": [ "10-K:0001596532-25-000028" ], "equity_parent": [ "10-K:0001596532-25-000028" ], "liabilities_and_equity": [ "10-K:0001596532-25-000028" ], "shares_outstanding": [ "10-K:0001596532-25-000028" ], "retained_earnings": [ "10-K:0001596532-25-000028" ], "preferred_stock": [ "10-K:0001596532-25-000028" ], "operating_lease_liability": [ "10-K:0001596532-25-000028" ], "operating_lease_liability_current": [ "10-K:0001596532-25-000028" ], "operating_lease_liability_noncurrent": [ "10-K:0001596532-25-000028" ], "operating_lease_discount_rate": [ "10-K:0001596532-24-000043" ], "operating_lease_payments_y1": [ "10-K:0001596532-24-000043" ], "operating_lease_payments_total": [ "10-K:0001596532-24-000043" ], "operating_lease_imputed_interest": [ "10-K:0001596532-24-000043" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 2092101000.0, "short_term_investments": 3357597000.0, "receivables": 1090041000.0, "inventory": 2025204000.0, "current_assets": 8926283000.0, "ppe_net": 97949000.0, "goodwill": 268531000.0, "intangibles": 82078000.0, "total_assets": 10550179000.0, "accounts_payable": 223305000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1783064000.0, "long_term_debt": null, "total_liabilities": 2687864000.0, "temporary_equity": null, "equity_parent": 7862315000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 10550179000.0, "shares_outstanding": 313601000.0, "retained_earnings": 5689064000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 23700000.0, "operating_lease_payments_total": 65900000.0, "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:0001596532-24-000173" ], "value_sources": { "cash": [ "10-Q:0001596532-24-000173" ], "short_term_investments": [ "10-Q:0001596532-24-000173" ], "receivables": [ "10-Q:0001596532-24-000173" ], "inventory": [ "10-Q:0001596532-24-000173" ], "current_assets": [ "10-Q:0001596532-24-000173" ], "ppe_net": [ "10-Q:0001596532-24-000173" ], "goodwill": [ "10-Q:0001596532-24-000173" ], "intangibles": [ "10-Q:0001596532-24-000173" ], "total_assets": [ "10-Q:0001596532-24-000173" ], "accounts_payable": [ "10-Q:0001596532-24-000173" ], "current_liabilities": [ "10-Q:0001596532-24-000173" ], "total_liabilities": [ "10-Q:0001596532-24-000173" ], "equity_parent": [ "10-Q:0001596532-24-000173" ], "liabilities_and_equity": [ "10-Q:0001596532-24-000173" ], "shares_outstanding": [ "10-Q:0001596532-24-000173" ], "retained_earnings": [ "10-Q:0001596532-24-000173" ], "preferred_stock": [ "10-Q:0001596532-24-000173" ], "operating_lease_payments_y1": [ "10-Q:0001596532-24-000173" ], "operating_lease_payments_total": [ "10-Q:0001596532-24-000173" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 2429031000.0, "short_term_investments": 3844923000.0, "receivables": 1226795000.0, "inventory": 1853776000.0, "current_assets": 9842318000.0, "ppe_net": 96282000.0, "goodwill": 268531000.0, "intangibles": 75388000.0, "total_assets": 11623235000.0, "accounts_payable": 297832000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2161879000.0, "long_term_debt": null, "total_liabilities": 3192427000.0, "temporary_equity": null, "equity_parent": 8430808000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 11623235000.0, "shares_outstanding": 314086000.0, "retained_earnings": 6182479000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 23500000.0, "operating_lease_payments_total": 61600000.0, "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:0001596532-24-000279" ], "value_sources": { "cash": [ "10-Q:0001596532-24-000279" ], "short_term_investments": [ "10-Q:0001596532-24-000279" ], "receivables": [ "10-Q:0001596532-24-000279" ], "inventory": [ "10-Q:0001596532-24-000279" ], "current_assets": [ "10-Q:0001596532-24-000279" ], "ppe_net": [ "10-Q:0001596532-24-000279" ], "goodwill": [ "10-Q:0001596532-24-000279" ], "intangibles": [ "10-Q:0001596532-24-000279" ], "total_assets": [ "10-Q:0001596532-24-000279" ], "accounts_payable": [ "10-Q:0001596532-24-000279" ], "current_liabilities": [ "10-Q:0001596532-24-000279" ], "total_liabilities": [ "10-Q:0001596532-24-000279" ], "equity_parent": [ "10-Q:0001596532-24-000279" ], "liabilities_and_equity": [ "10-Q:0001596532-24-000279" ], "shares_outstanding": [ "10-Q:0001596532-24-000279" ], "retained_earnings": [ "10-Q:0001596532-24-000279" ], "preferred_stock": [ "10-Q:0001596532-24-000279" ], "operating_lease_payments_y1": [ "10-Q:0001596532-24-000279" ], "operating_lease_payments_total": [ "10-Q:0001596532-24-000279" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 3175139000.0, "short_term_investments": 4253249000.0, "receivables": 1130897000.0, "inventory": 1769962000.0, "current_assets": 10877940000.0, "ppe_net": 93034000.0, "goodwill": null, "intangibles": 68698000.0, "total_assets": 12846723000.0, "accounts_payable": 289161000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2434374000.0, "long_term_debt": null, "total_liabilities": 3600834000.0, "temporary_equity": null, "equity_parent": 9245889000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 12846723000.0, "shares_outstanding": 314847000.0, "retained_earnings": 6865260000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 24100000.0, "operating_lease_payments_total": 69800000.0, "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:0001596532-24-000368" ], "value_sources": { "cash": [ "10-Q:0001596532-24-000368" ], "short_term_investments": [ "10-Q:0001596532-24-000368" ], "receivables": [ "10-Q:0001596532-24-000368" ], "inventory": [ "10-Q:0001596532-24-000368" ], "current_assets": [ "10-Q:0001596532-24-000368" ], "ppe_net": [ "10-Q:0001596532-24-000368" ], "intangibles": [ "10-Q:0001596532-24-000368" ], "total_assets": [ "10-Q:0001596532-24-000368" ], "accounts_payable": [ "10-Q:0001596532-24-000368" ], "current_liabilities": [ "10-Q:0001596532-24-000368" ], "total_liabilities": [ "10-Q:0001596532-24-000368" ], "equity_parent": [ "10-Q:0001596532-24-000368" ], "liabilities_and_equity": [ "10-Q:0001596532-24-000368" ], "shares_outstanding": [ "10-Q:0001596532-24-000368" ], "retained_earnings": [ "10-Q:0001596532-24-000368" ], "preferred_stock": [ "10-Q:0001596532-24-000368" ], "operating_lease_payments_y1": [ "10-Q:0001596532-24-000368" ], "operating_lease_payments_total": [ "10-Q:0001596532-24-000368" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 2762400000.0, "short_term_investments": 5541100000.0, "receivables": 1140500000.0, "inventory": 1834600000.0, "current_assets": 11910900000.0, "ppe_net": 98800000.0, "goodwill": 268500000.0, "intangibles": 62000000.0, "total_assets": 14043900000.0, "accounts_payable": 381100000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 2732200000.0, "long_term_debt": null, "total_liabilities": 4049100000.0, "temporary_equity": null, "equity_parent": 9994800000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 14043900000.0, "shares_outstanding": 1261300000.0, "retained_earnings": 7542500000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 50100000.0, "commercial_paper": null, "operating_lease_liability": 59642000.0, "operating_lease_liability_current": 22143000.0, "operating_lease_liability_noncurrent": 37499000.0, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 24704000.0, "operating_lease_payments_total": 65307000.0, "operating_lease_imputed_interest": 5665000.0, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001596532-25-000028", "10-K:0001596532-26-000013", "10-Q:0001596532-25-000106" ], "value_sources": { "cash": [ "10-K:0001596532-26-000013" ], "short_term_investments": [ "10-K:0001596532-26-000013" ], "receivables": [ "10-K:0001596532-26-000013" ], "inventory": [ "10-K:0001596532-26-000013" ], "current_assets": [ "10-K:0001596532-26-000013" ], "ppe_net": [ "10-K:0001596532-26-000013" ], "goodwill": [ "10-K:0001596532-26-000013" ], "intangibles": [ "10-K:0001596532-26-000013" ], "total_assets": [ "10-K:0001596532-26-000013" ], "accounts_payable": [ "10-K:0001596532-26-000013" ], "current_liabilities": [ "10-K:0001596532-26-000013" ], "total_liabilities": [ "10-K:0001596532-26-000013" ], "equity_parent": [ "10-K:0001596532-26-000013" ], "liabilities_and_equity": [ "10-K:0001596532-26-000013" ], "shares_outstanding": [ "10-K:0001596532-26-000013" ], "retained_earnings": [ "10-K:0001596532-26-000013" ], "preferred_stock": [ "10-K:0001596532-26-000013" ], "accrued_taxes_current": [ "10-Q:0001596532-25-000106" ], "operating_lease_liability": [ "10-K:0001596532-25-000028" ], "operating_lease_liability_current": [ "10-K:0001596532-25-000028" ], "operating_lease_liability_noncurrent": [ "10-K:0001596532-25-000028" ], "operating_lease_payments_y1": [ "10-K:0001596532-25-000028" ], "operating_lease_payments_total": [ "10-K:0001596532-25-000028" ], "operating_lease_imputed_interest": [ "10-K:0001596532-25-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 1845100000.0, "short_term_investments": 6304500000.0, "receivables": 1435900000.0, "inventory": 1957300000.0, "current_assets": 12276300000.0, "ppe_net": 123900000.0, "goodwill": 268500000.0, "intangibles": 56400000.0, "total_assets": 14514600000.0, "accounts_payable": 389100000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 3121600000.0, "long_term_debt": null, "total_liabilities": 4395500000.0, "temporary_equity": null, "equity_parent": 10119100000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 14514600000.0, "shares_outstanding": 1256600000.0, "retained_earnings": 7569200000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 249100000.0, "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:0001596532-25-000106" ], "value_sources": { "cash": [ "10-Q:0001596532-25-000106" ], "short_term_investments": [ "10-Q:0001596532-25-000106" ], "receivables": [ "10-Q:0001596532-25-000106" ], "inventory": [ "10-Q:0001596532-25-000106" ], "current_assets": [ "10-Q:0001596532-25-000106" ], "ppe_net": [ "10-Q:0001596532-25-000106" ], "goodwill": [ "10-Q:0001596532-25-000106" ], "intangibles": [ "10-Q:0001596532-25-000106" ], "total_assets": [ "10-Q:0001596532-25-000106" ], "accounts_payable": [ "10-Q:0001596532-25-000106" ], "current_liabilities": [ "10-Q:0001596532-25-000106" ], "total_liabilities": [ "10-Q:0001596532-25-000106" ], "equity_parent": [ "10-Q:0001596532-25-000106" ], "liabilities_and_equity": [ "10-Q:0001596532-25-000106" ], "shares_outstanding": [ "10-Q:0001596532-25-000106" ], "retained_earnings": [ "10-Q:0001596532-25-000106" ], "preferred_stock": [ "10-Q:0001596532-25-000106" ], "accrued_taxes_current": [ "10-Q:0001596532-25-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 2225500000.0, "short_term_investments": 6618900000.0, "receivables": 1623600000.0, "inventory": 2059100000.0, "current_assets": 13503500000.0, "ppe_net": 152300000.0, "goodwill": 416500000.0, "intangibles": 319800000.0, "total_assets": 16534200000.0, "accounts_payable": 543900000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4051400000.0, "long_term_debt": null, "total_liabilities": 5632600000.0, "temporary_equity": null, "equity_parent": 10901600000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 16534200000.0, "shares_outstanding": 1256800000.0, "retained_earnings": 8262100000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-25-000216" ], "value_sources": { "cash": [ "10-Q:0001596532-25-000216" ], "short_term_investments": [ "10-Q:0001596532-25-000216" ], "receivables": [ "10-Q:0001596532-25-000216" ], "inventory": [ "10-Q:0001596532-25-000216" ], "current_assets": [ "10-Q:0001596532-25-000216" ], "ppe_net": [ "10-Q:0001596532-25-000216" ], "goodwill": [ "10-Q:0001596532-25-000216" ], "intangibles": [ "10-Q:0001596532-25-000216" ], "total_assets": [ "10-Q:0001596532-25-000216" ], "accounts_payable": [ "10-Q:0001596532-25-000216" ], "current_liabilities": [ "10-Q:0001596532-25-000216" ], "total_liabilities": [ "10-Q:0001596532-25-000216" ], "equity_parent": [ "10-Q:0001596532-25-000216" ], "liabilities_and_equity": [ "10-Q:0001596532-25-000216" ], "shares_outstanding": [ "10-Q:0001596532-25-000216" ], "retained_earnings": [ "10-Q:0001596532-25-000216" ], "preferred_stock": [ "10-Q:0001596532-25-000216" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 2326600000.0, "short_term_investments": 7779600000.0, "receivables": 1489400000.0, "inventory": 2155700000.0, "current_assets": 15184800000.0, "ppe_net": 172600000.0, "goodwill": 416200000.0, "intangibles": 304100000.0, "total_assets": 18048800000.0, "accounts_payable": 481000000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 4666600000.0, "long_term_debt": null, "total_liabilities": 6141700000.0, "temporary_equity": null, "equity_parent": 11907100000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 18048800000.0, "shares_outstanding": 1259200000.0, "retained_earnings": 9115100000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-25-000286" ], "value_sources": { "cash": [ "10-Q:0001596532-25-000286" ], "short_term_investments": [ "10-Q:0001596532-25-000286" ], "receivables": [ "10-Q:0001596532-25-000286" ], "inventory": [ "10-Q:0001596532-25-000286" ], "current_assets": [ "10-Q:0001596532-25-000286" ], "ppe_net": [ "10-Q:0001596532-25-000286" ], "goodwill": [ "10-Q:0001596532-25-000286" ], "intangibles": [ "10-Q:0001596532-25-000286" ], "total_assets": [ "10-Q:0001596532-25-000286" ], "accounts_payable": [ "10-Q:0001596532-25-000286" ], "current_liabilities": [ "10-Q:0001596532-25-000286" ], "total_liabilities": [ "10-Q:0001596532-25-000286" ], "equity_parent": [ "10-Q:0001596532-25-000286" ], "liabilities_and_equity": [ "10-Q:0001596532-25-000286" ], "shares_outstanding": [ "10-Q:0001596532-25-000286" ], "retained_earnings": [ "10-Q:0001596532-25-000286" ], "preferred_stock": [ "10-Q:0001596532-25-000286" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1963900000.0, "short_term_investments": 8779100000.0, "receivables": 1886900000.0, "inventory": 2247100000.0, "current_assets": 16387000000.0, "ppe_net": 203100000.0, "goodwill": 416100000.0, "intangibles": 288800000.0, "total_assets": 19448600000.0, "accounts_payable": 651700000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 5376500000.0, "long_term_debt": null, "total_liabilities": 7078100000.0, "temporary_equity": null, "equity_parent": 12370500000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 19448600000.0, "shares_outstanding": 1256500000.0, "retained_earnings": 9446600000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": 22100000.0, "operating_lease_payments_total": 90500000.0, "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-K:0001596532-26-000013", "10-Q:0001596532-26-000175" ], "value_sources": { "cash": [ "10-Q:0001596532-26-000175" ], "short_term_investments": [ "10-Q:0001596532-26-000175" ], "receivables": [ "10-Q:0001596532-26-000175" ], "inventory": [ "10-Q:0001596532-26-000175" ], "current_assets": [ "10-Q:0001596532-26-000175" ], "ppe_net": [ "10-Q:0001596532-26-000175" ], "goodwill": [ "10-Q:0001596532-26-000175" ], "intangibles": [ "10-Q:0001596532-26-000175" ], "total_assets": [ "10-Q:0001596532-26-000175" ], "accounts_payable": [ "10-Q:0001596532-26-000175" ], "current_liabilities": [ "10-Q:0001596532-26-000175" ], "total_liabilities": [ "10-Q:0001596532-26-000175" ], "equity_parent": [ "10-Q:0001596532-26-000175" ], "liabilities_and_equity": [ "10-Q:0001596532-26-000175" ], "shares_outstanding": [ "10-Q:0001596532-26-000175" ], "retained_earnings": [ "10-Q:0001596532-26-000175" ], "preferred_stock": [ "10-Q:0001596532-26-000175" ], "operating_lease_payments_y1": [ "10-K:0001596532-26-000013" ], "operating_lease_payments_total": [ "10-K:0001596532-26-000013" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 2789500000.0, "short_term_investments": 9563700000.0, "receivables": 1923800000.0, "inventory": 2380000000.0, "current_assets": 18556700000.0, "ppe_net": 250300000.0, "goodwill": 416100000.0, "intangibles": 273500000.0, "total_assets": 21656500000.0, "accounts_payable": 608400000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 6560100000.0, "long_term_debt": null, "total_liabilities": 8169400000.0, "temporary_equity": null, "equity_parent": 13487100000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 21656500000.0, "shares_outstanding": 1259200000.0, "retained_earnings": 10469900000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-26-000078" ], "value_sources": { "cash": [ "10-Q:0001596532-26-000078" ], "short_term_investments": [ "10-Q:0001596532-26-000078" ], "receivables": [ "10-Q:0001596532-26-000078" ], "inventory": [ "10-Q:0001596532-26-000078" ], "current_assets": [ "10-Q:0001596532-26-000078" ], "ppe_net": [ "10-Q:0001596532-26-000078" ], "goodwill": [ "10-Q:0001596532-26-000078" ], "intangibles": [ "10-Q:0001596532-26-000078" ], "total_assets": [ "10-Q:0001596532-26-000078" ], "accounts_payable": [ "10-Q:0001596532-26-000078" ], "current_liabilities": [ "10-Q:0001596532-26-000078" ], "total_liabilities": [ "10-Q:0001596532-26-000078" ], "equity_parent": [ "10-Q:0001596532-26-000078" ], "liabilities_and_equity": [ "10-Q:0001596532-26-000078" ], "shares_outstanding": [ "10-Q:0001596532-26-000078" ], "retained_earnings": [ "10-Q:0001596532-26-000078" ], "preferred_stock": [ "10-Q:0001596532-26-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 2290200000.0, "short_term_investments": 11053100000.0, "receivables": 2266200000.0, "inventory": 2535300000.0, "current_assets": 20163400000.0, "ppe_net": 312500000.0, "goodwill": 416100000.0, "intangibles": 258200000.0, "total_assets": 23720100000.0, "accounts_payable": 692700000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 6818400000.0, "long_term_debt": null, "total_liabilities": 8922400000.0, "temporary_equity": null, "equity_parent": 14797700000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 23720100000.0, "shares_outstanding": 1261200000.0, "retained_earnings": 11682800000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001596532-26-000175" ], "value_sources": { "cash": [ "10-Q:0001596532-26-000175" ], "short_term_investments": [ "10-Q:0001596532-26-000175" ], "receivables": [ "10-Q:0001596532-26-000175" ], "inventory": [ "10-Q:0001596532-26-000175" ], "current_assets": [ "10-Q:0001596532-26-000175" ], "ppe_net": [ "10-Q:0001596532-26-000175" ], "goodwill": [ "10-Q:0001596532-26-000175" ], "intangibles": [ "10-Q:0001596532-26-000175" ], "total_assets": [ "10-Q:0001596532-26-000175" ], "accounts_payable": [ "10-Q:0001596532-26-000175" ], "current_liabilities": [ "10-Q:0001596532-26-000175" ], "total_liabilities": [ "10-Q:0001596532-26-000175" ], "equity_parent": [ "10-Q:0001596532-26-000175" ], "liabilities_and_equity": [ "10-Q:0001596532-26-000175" ], "shares_outstanding": [ "10-Q:0001596532-26-000175" ], "retained_earnings": [ "10-Q:0001596532-26-000175" ], "preferred_stock": [ "10-Q:0001596532-26-000175" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 194847000.0, "cfi": -329478000.0, "cff": -212553000.0, "capex": 3107000.0, "d_and_a": 10208000.0, "sbc": 27556000.0, "dividends_paid": null, "buybacks": 227895000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5200000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 457000.0, "change_receivables": -46329000.0, "change_inventories": 17691000.0, "change_payables": -6386000.0, "change_contract_liabilities": 21000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-21-000149" ], "value_sources": { "cfo": [ "10-Q:0001596532-21-000149" ], "cfi": [ "10-Q:0001596532-21-000149" ], "cff": [ "10-Q:0001596532-21-000149" ], "capex": [ "10-Q:0001596532-21-000149" ], "d_and_a": [ "10-Q:0001596532-21-000149" ], "sbc": [ "10-Q:0001596532-21-000149" ], "buybacks": [ "10-Q:0001596532-21-000149" ], "depreciation": [ "10-Q:0001596532-21-000149" ], "deferred_tax": [ "10-Q:0001596532-21-000149" ], "change_receivables": [ "10-Q:0001596532-21-000149" ], "change_inventories": [ "10-Q:0001596532-21-000149" ], "change_payables": [ "10-Q:0001596532-21-000149" ], "change_contract_liabilities": [ "10-Q:0001596532-21-000149" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 138216000.0, "cfi": -103281000.0, "cff": 2886000.0, "capex": 2071000.0, "d_and_a": 10962000.0, "sbc": 32922000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5100000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 2211000.0, "change_receivables": 31066000.0, "change_inventories": 65200000.0, "change_payables": 37859000.0, "change_contract_liabilities": -19263000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "value_sources": { "cfo": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "cfi": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "cff": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "capex": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "d_and_a": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "sbc": [ "10-Q:0001596532-21-000255" ], "buybacks": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "depreciation": [ "10-Q:0001596532-21-000255" ], "deferred_tax": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "change_receivables": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "change_inventories": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "change_payables": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ], "change_contract_liabilities": [ "10-Q:0001596532-21-000149", "10-Q:0001596532-21-000255" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 215127000.0, "cfi": 102283000.0, "cff": -148734000.0, "capex": 2523000.0, "d_and_a": 10805000.0, "sbc": 36469000.0, "dividends_paid": null, "buybacks": 167278000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 4900000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 593000.0, "change_receivables": -83008000.0, "change_inventories": 111105000.0, "change_payables": 40330000.0, "change_contract_liabilities": -15207000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "value_sources": { "cfo": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "cfi": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "cff": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "capex": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "d_and_a": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "sbc": [ "10-Q:0001596532-21-000354" ], "buybacks": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "depreciation": [ "10-Q:0001596532-21-000354" ], "deferred_tax": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "change_receivables": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "change_inventories": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "change_payables": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ], "change_contract_liabilities": [ "10-Q:0001596532-21-000255", "10-Q:0001596532-21-000354" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": 186924000.0, "cfi": -278326000.0, "cff": 12062000.0, "capex": null, "d_and_a": 12615000.0, "sbc": 40095000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -12405000.0, "change_receivables": 87598000.0, "change_inventories": 41322000.0, "change_payables": -30642000.0, "change_contract_liabilities": 84801000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "value_sources": { "cfo": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "cfi": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "cff": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "d_and_a": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "sbc": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "buybacks": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "depreciation": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "deferred_tax": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "change_receivables": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "change_inventories": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "change_payables": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ], "change_contract_liabilities": [ "10-K:0001596532-22-000026", "10-Q:0001596532-21-000354" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 254675000.0, "cfi": -217949000.0, "cff": -85770000.0, "capex": 5096000.0, "d_and_a": 12658000.0, "sbc": 37553000.0, "dividends_paid": null, "buybacks": 101355000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 4900000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1425000.0, "change_receivables": -9074000.0, "change_inventories": 3500000.0, "change_payables": 2833000.0, "change_contract_liabilities": 69204000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-22-000112" ], "value_sources": { "cfo": [ "10-Q:0001596532-22-000112" ], "cfi": [ "10-Q:0001596532-22-000112" ], "cff": [ "10-Q:0001596532-22-000112" ], "capex": [ "10-Q:0001596532-22-000112" ], "d_and_a": [ "10-Q:0001596532-22-000112" ], "sbc": [ "10-Q:0001596532-22-000112" ], "buybacks": [ "10-Q:0001596532-22-000112" ], "depreciation": [ "10-Q:0001596532-22-000112" ], "deferred_tax": [ "10-Q:0001596532-22-000112" ], "change_receivables": [ "10-Q:0001596532-22-000112" ], "change_inventories": [ "10-Q:0001596532-22-000112" ], "change_payables": [ "10-Q:0001596532-22-000112" ], "change_contract_liabilities": [ "10-Q:0001596532-22-000112" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 263366000.0, "cfi": -218133000.0, "cff": 4946000.0, "capex": 4471000.0, "d_and_a": 12577000.0, "sbc": 44944000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 4800000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -4423000.0, "change_receivables": -16252000.0, "change_inventories": 60031000.0, "change_payables": 8046000.0, "change_contract_liabilities": 26059000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "value_sources": { "cfo": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "cfi": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "cff": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "capex": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "d_and_a": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "sbc": [ "10-Q:0001596532-22-000220" ], "buybacks": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "depreciation": [ "10-Q:0001596532-22-000220" ], "deferred_tax": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "change_receivables": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "change_inventories": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "change_payables": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ], "change_contract_liabilities": [ "10-Q:0001596532-22-000112", "10-Q:0001596532-22-000220" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 272579000.0, "cfi": -425281000.0, "cff": -109156000.0, "capex": 45888000.0, "d_and_a": 12629000.0, "sbc": 53135000.0, "dividends_paid": null, "buybacks": 134157000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 4900000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 2425000.0, "change_receivables": 31376000.0, "change_inventories": 32466000.0, "change_payables": -11954000.0, "change_contract_liabilities": 54350000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "value_sources": { "cfo": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "cfi": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "cff": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "capex": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "d_and_a": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "sbc": [ "10-Q:0001596532-22-000294" ], "buybacks": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "depreciation": [ "10-Q:0001596532-22-000294" ], "deferred_tax": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "change_receivables": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "change_inventories": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "change_payables": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ], "change_contract_liabilities": [ "10-Q:0001596532-22-000220", "10-Q:0001596532-22-000294" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 225236000.0, "cfi": -64199000.0, "cff": -170902000.0, "capex": null, "d_and_a": 12470000.0, "sbc": 51243000.0, "dividends_paid": null, "buybacks": 176133000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 4900000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -98717000.0, "change_receivables": 120919000.0, "change_inventories": 74452000.0, "change_payables": 67756000.0, "change_contract_liabilities": 128872000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "value_sources": { "cfo": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "cfi": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "cff": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "d_and_a": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "sbc": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "buybacks": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "depreciation": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "deferred_tax": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "change_receivables": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "change_inventories": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "change_payables": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ], "change_contract_liabilities": [ "10-K:0001596532-23-000016", "10-Q:0001596532-22-000294" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 217138000.0, "cfi": -72615000.0, "cff": -129809000.0, "capex": 14876000.0, "d_and_a": 13091000.0, "sbc": 50279000.0, "dividends_paid": null, "buybacks": 136228000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5600000.0, "amortisation_intangibles": 7300000.0, "goodwill_impairment": null, "deferred_tax": -81822000.0, "change_receivables": 131861000.0, "change_inventories": 43531000.0, "change_payables": 2478000.0, "change_contract_liabilities": 187194000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-23-000104" ], "value_sources": { "cfo": [ "10-Q:0001596532-23-000104" ], "cfi": [ "10-Q:0001596532-23-000104" ], "cff": [ "10-Q:0001596532-23-000104" ], "capex": [ "10-Q:0001596532-23-000104" ], "d_and_a": [ "10-Q:0001596532-23-000104" ], "sbc": [ "10-Q:0001596532-23-000104" ], "buybacks": [ "10-Q:0001596532-23-000104" ], "depreciation": [ "10-Q:0001596532-23-000104" ], "amortisation_intangibles": [ "10-Q:0001596532-23-000104" ], "deferred_tax": [ "10-Q:0001596532-23-000104" ], "change_receivables": [ "10-Q:0001596532-23-000104" ], "change_inventories": [ "10-Q:0001596532-23-000104" ], "change_payables": [ "10-Q:0001596532-23-000104" ], "change_contract_liabilities": [ "10-Q:0001596532-23-000104" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 101097000.0, "cfi": 245574000.0, "cff": -485890000.0, "capex": 8868000.0, "d_and_a": 14921000.0, "sbc": 50224000.0, "dividends_paid": null, "buybacks": 483660000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 6200000.0, "amortisation_intangibles": 7700000.0, "goodwill_impairment": null, "deferred_tax": -24115000.0, "change_receivables": -67526000.0, "change_inventories": 158521000.0, "change_payables": 68691000.0, "change_contract_liabilities": -95993000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "value_sources": { "cfo": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "cfi": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "cff": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "capex": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "d_and_a": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "sbc": [ "10-Q:0001596532-23-000197" ], "buybacks": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "depreciation": [ "10-Q:0001596532-23-000197" ], "amortisation_intangibles": [ "10-Q:0001596532-23-000197" ], "deferred_tax": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "change_receivables": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "change_inventories": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "change_payables": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ], "change_contract_liabilities": [ "10-Q:0001596532-23-000104", "10-Q:0001596532-23-000197" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 134105000.0, "cfi": 126193000.0, "cff": -34240000.0, "capex": 10440000.0, "d_and_a": 17157000.0, "sbc": 65477000.0, "dividends_paid": null, "buybacks": 47582000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 6900000.0, "amortisation_intangibles": 9300000.0, "goodwill_impairment": null, "deferred_tax": -42418000.0, "change_receivables": 65612000.0, "change_inventories": 247740000.0, "change_payables": 2311000.0, "change_contract_liabilities": -92446000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "value_sources": { "cfo": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "cfi": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "cff": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "capex": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "d_and_a": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "sbc": [ "10-Q:0001596532-23-000274" ], "buybacks": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "depreciation": [ "10-Q:0001596532-23-000274" ], "amortisation_intangibles": [ "10-Q:0001596532-23-000274" ], "deferred_tax": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "change_receivables": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "change_inventories": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "change_payables": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ], "change_contract_liabilities": [ "10-Q:0001596532-23-000197", "10-Q:0001596532-23-000274" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 40473000.0, "cfi": -82825000.0, "cff": -4662000.0, "capex": null, "d_and_a": 17531000.0, "sbc": 64954000.0, "dividends_paid": null, "buybacks": 2817000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 6900000.0, "amortisation_intangibles": 9350000.0, "goodwill_impairment": null, "deferred_tax": -96027000.0, "change_receivables": 271584000.0, "change_inventories": 189156000.0, "change_payables": -42044000.0, "change_contract_liabilities": 100202000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-23-000016", "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "value_sources": { "cfo": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "cfi": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "cff": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "d_and_a": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "sbc": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "buybacks": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "depreciation": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "amortisation_intangibles": [ "10-K:0001596532-23-000016", "10-Q:0001596532-23-000274" ], "deferred_tax": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "change_receivables": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "change_inventories": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "change_payables": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ], "change_contract_liabilities": [ "10-K:0001596532-24-000043", "10-Q:0001596532-23-000274" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 374483000.0, "cfi": -21747000.0, "cff": -68403000.0, "capex": 5631000.0, "d_and_a": 20905000.0, "sbc": 62881000.0, "dividends_paid": null, "buybacks": 82275000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 7100000.0, "amortisation_intangibles": 9300000.0, "goodwill_impairment": null, "deferred_tax": -71153000.0, "change_receivables": -60221000.0, "change_inventories": 392997000.0, "change_payables": 94564000.0, "change_contract_liabilities": 51028000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "value_sources": { "cfo": [ "10-Q:0001596532-24-000173" ], "cfi": [ "10-Q:0001596532-24-000173" ], "cff": [ "10-Q:0001596532-24-000173" ], "capex": [ "10-Q:0001596532-24-000173" ], "d_and_a": [ "10-Q:0001596532-24-000173" ], "sbc": [ "10-Q:0001596532-24-000173" ], "buybacks": [ "10-Q:0001596532-24-000173" ], "depreciation": [ "10-Q:0001596532-24-000173" ], "amortisation_intangibles": [ "10-Q:0001596532-24-000279" ], "deferred_tax": [ "10-Q:0001596532-24-000173" ], "change_receivables": [ "10-Q:0001596532-24-000173" ], "change_inventories": [ "10-Q:0001596532-24-000173" ], "change_payables": [ "10-Q:0001596532-24-000173" ], "change_contract_liabilities": [ "10-Q:0001596532-24-000173" ] }, "method": "derived", "value_methods": { "amortisation_intangibles": "derived" } }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 434090000.0, "cfi": -102906000.0, "cff": -29232000.0, "capex": 11581000.0, "d_and_a": 18322000.0, "sbc": 67127000.0, "dividends_paid": null, "buybacks": 30004000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 7800000.0, "amortisation_intangibles": 9300000.0, "goodwill_impairment": null, "deferred_tax": -59134000.0, "change_receivables": -83149000.0, "change_inventories": 181631000.0, "change_payables": 20341000.0, "change_contract_liabilities": -7370000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "value_sources": { "cfo": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "cfi": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "cff": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "capex": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "d_and_a": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "sbc": [ "10-Q:0001596532-24-000279" ], "buybacks": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "depreciation": [ "10-Q:0001596532-24-000279" ], "amortisation_intangibles": [ "10-Q:0001596532-24-000279" ], "deferred_tax": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "change_receivables": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "change_inventories": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "change_payables": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ], "change_contract_liabilities": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-24-000279" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 698977000.0, "cfi": -225844000.0, "cff": 15214000.0, "capex": 11212000.0, "d_and_a": 17006000.0, "sbc": 85390000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 8600000.0, "amortisation_intangibles": 8100000.0, "goodwill_impairment": null, "deferred_tax": -87202000.0, "change_receivables": 58991000.0, "change_inventories": 29204000.0, "change_payables": -81165000.0, "change_contract_liabilities": 109847000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-23-000274", "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "value_sources": { "cfo": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "cfi": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "cff": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "capex": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "d_and_a": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "sbc": [ "10-Q:0001596532-24-000368" ], "buybacks": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "depreciation": [ "10-Q:0001596532-23-000274" ], "amortisation_intangibles": [ "10-Q:0001596532-24-000368" ], "deferred_tax": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "change_receivables": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "change_inventories": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "change_payables": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ], "change_contract_liabilities": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-24-000368" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 526464000.0, "cfi": -336957000.0, "cff": -1328000.0, "capex": null, "d_and_a": 14397000.0, "sbc": 81358000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 8200000.0, "amortisation_intangibles": 6737000.0, "goodwill_impairment": null, "deferred_tax": -153307000.0, "change_receivables": 190306000.0, "change_inventories": 51642000.0, "change_payables": 164872000.0, "change_contract_liabilities": 311453000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-24-000043", "10-K:0001596532-25-000028", "10-Q:0001596532-23-000274", "10-Q:0001596532-24-000368" ], "value_sources": { "cfo": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "cfi": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "cff": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "d_and_a": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "sbc": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "buybacks": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "depreciation": [ "10-K:0001596532-25-000028", "10-Q:0001596532-23-000274" ], "amortisation_intangibles": [ "10-K:0001596532-24-000043", "10-Q:0001596532-24-000368" ], "deferred_tax": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "change_receivables": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "change_inventories": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "change_payables": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "change_contract_liabilities": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 513800000.0, "cfi": -295600000.0, "cff": -63100000.0, "capex": 9400000.0, "d_and_a": 15600000.0, "sbc": 77200000.0, "dividends_paid": null, "buybacks": 62700000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 8600000.0, "amortisation_intangibles": 6690000.0, "goodwill_impairment": null, "deferred_tax": -77800000.0, "change_receivables": 65500000.0, "change_inventories": 80000000.0, "change_payables": -207200000.0, "change_contract_liabilities": 157000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-24-000173", "10-Q:0001596532-25-000106" ], "value_sources": { "cfo": [ "10-Q:0001596532-25-000106" ], "cfi": [ "10-Q:0001596532-25-000106" ], "cff": [ "10-Q:0001596532-25-000106" ], "capex": [ "10-Q:0001596532-25-000106" ], "d_and_a": [ "10-Q:0001596532-25-000106" ], "sbc": [ "10-Q:0001596532-25-000106" ], "buybacks": [ "10-Q:0001596532-25-000106" ], "depreciation": [ "10-Q:0001596532-25-000106" ], "amortisation_intangibles": [ "10-Q:0001596532-24-000173" ], "deferred_tax": [ "10-Q:0001596532-25-000106" ], "change_receivables": [ "10-Q:0001596532-25-000106" ], "change_inventories": [ "10-Q:0001596532-25-000106" ], "change_payables": [ "10-Q:0001596532-25-000106" ], "change_contract_liabilities": [ "10-Q:0001596532-25-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 989000000.0, "cfi": -477900000.0, "cff": -173100000.0, "capex": 3200000.0, "d_and_a": 15500000.0, "sbc": 79300000.0, "dividends_paid": null, "buybacks": 172000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 8500000.0, "amortisation_intangibles": 6700000.0, "goodwill_impairment": null, "deferred_tax": -150700000.0, "change_receivables": 136700000.0, "change_inventories": -171400000.0, "change_payables": 71000000.0, "change_contract_liabilities": 455600000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-24-000279", "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "value_sources": { "cfo": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "cfi": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "cff": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "capex": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "d_and_a": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "sbc": [ "10-Q:0001596532-25-000216" ], "buybacks": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "depreciation": [ "10-Q:0001596532-25-000216" ], "amortisation_intangibles": [ "10-Q:0001596532-24-000279" ], "deferred_tax": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "change_receivables": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "change_inventories": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "change_payables": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "change_contract_liabilities": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 1174500000.0, "cfi": -373900000.0, "cff": -55600000.0, "capex": 7000000.0, "d_and_a": 15600000.0, "sbc": 98100000.0, "dividends_paid": null, "buybacks": 65100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 8500000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -148200000.0, "change_receivables": -105700000.0, "change_inventories": -83800000.0, "change_payables": -5800000.0, "change_contract_liabilities": 388500000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "value_sources": { "cfo": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "cfi": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "cff": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "capex": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "d_and_a": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "sbc": [ "10-Q:0001596532-25-000286" ], "buybacks": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "depreciation": [ "10-Q:0001596532-25-000286" ], "deferred_tax": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "change_receivables": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "change_inventories": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "change_payables": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "change_contract_liabilities": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1030900000.0, "cfi": -1309900000.0, "cff": -130000000.0, "capex": null, "d_and_a": 15300000.0, "sbc": 100800000.0, "dividends_paid": null, "buybacks": 123800000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 8400000.0, "amortisation_intangibles": 6690000.0, "goodwill_impairment": null, "deferred_tax": -116200000.0, "change_receivables": 9600000.0, "change_inventories": 64600000.0, "change_payables": 90400000.0, "change_contract_liabilities": 284100000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-25-000028", "10-K:0001596532-26-000013", "10-Q:0001596532-24-000368", "10-Q:0001596532-25-000286" ], "value_sources": { "cfo": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "cfi": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "cff": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "d_and_a": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "sbc": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "buybacks": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "depreciation": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "amortisation_intangibles": [ "10-K:0001596532-25-000028", "10-Q:0001596532-24-000368" ], "deferred_tax": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "change_receivables": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "change_inventories": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "change_payables": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "change_contract_liabilities": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 641700000.0, "cfi": -765900000.0, "cff": -793800000.0, "capex": 28400000.0, "d_and_a": 13800000.0, "sbc": 93000000.0, "dividends_paid": null, "buybacks": 787100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 8000000.0, "amortisation_intangibles": 5600000.0, "goodwill_impairment": null, "deferred_tax": -107100000.0, "change_receivables": 295400000.0, "change_inventories": 122700000.0, "change_payables": 6700000.0, "change_contract_liabilities": 297400000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-26-000078" ], "value_sources": { "cfo": [ "10-Q:0001596532-26-000078" ], "cfi": [ "10-Q:0001596532-26-000078" ], "cff": [ "10-Q:0001596532-26-000078" ], "capex": [ "10-Q:0001596532-26-000078" ], "d_and_a": [ "10-Q:0001596532-26-000078" ], "sbc": [ "10-Q:0001596532-26-000078" ], "buybacks": [ "10-Q:0001596532-26-000078" ], "depreciation": [ "10-Q:0001596532-25-000106" ], "amortisation_intangibles": [ "10-Q:0001596532-25-000106" ], "deferred_tax": [ "10-Q:0001596532-26-000078" ], "change_receivables": [ "10-Q:0001596532-26-000078" ], "change_inventories": [ "10-Q:0001596532-26-000078" ], "change_payables": [ "10-Q:0001596532-26-000078" ], "change_contract_liabilities": [ "10-Q:0001596532-26-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 1200100000.0, "cfi": -625100000.0, "cff": -197200000.0, "capex": 24000000.0, "d_and_a": 12800000.0, "sbc": 85200000.0, "dividends_paid": null, "buybacks": 195900000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 7700000.0, "amortisation_intangibles": 164900000.0, "goodwill_impairment": null, "deferred_tax": -230800000.0, "change_receivables": 187700000.0, "change_inventories": 101800000.0, "change_payables": 153300000.0, "change_contract_liabilities": 844000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216", "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "value_sources": { "cfo": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "cfi": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "cff": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "capex": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "d_and_a": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "sbc": [ "10-Q:0001596532-26-000175" ], "buybacks": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "depreciation": [ "10-Q:0001596532-25-000216" ], "amortisation_intangibles": [ "10-Q:0001596532-25-000106", "10-Q:0001596532-25-000216" ], "deferred_tax": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "change_receivables": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "change_inventories": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "change_payables": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "change_contract_liabilities": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 1268200000.0, "cfi": -1186100000.0, "cff": 20600000.0, "capex": 30100000.0, "d_and_a": 23200000.0, "sbc": 127900000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 7400000.0, "amortisation_intangibles": 15700000.0, "goodwill_impairment": null, "deferred_tax": 135400000.0, "change_receivables": -134200000.0, "change_inventories": 96600000.0, "change_payables": -61900000.0, "change_contract_liabilities": 624300000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "value_sources": { "cfo": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "cfi": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "cff": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "capex": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "d_and_a": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "sbc": [ "10-Q:0001596532-25-000286" ], "buybacks": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "depreciation": [ "10-Q:0001596532-25-000286" ], "amortisation_intangibles": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "deferred_tax": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "change_receivables": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "change_inventories": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "change_payables": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ], "change_contract_liabilities": [ "10-Q:0001596532-25-000216", "10-Q:0001596532-25-000286" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "amortisation_intangibles": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 1261900000.0, "cfi": -999100000.0, "cff": -625500000.0, "capex": null, "d_and_a": 22800000.0, "sbc": 133100000.0, "dividends_paid": null, "buybacks": 620100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 7700000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -109500000.0, "change_receivables": 397500000.0, "change_inventories": 91400000.0, "change_payables": 162400000.0, "change_contract_liabilities": 686300000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "value_sources": { "cfo": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "cfi": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "cff": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "d_and_a": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "sbc": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "buybacks": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "depreciation": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "deferred_tax": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "change_receivables": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "change_inventories": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "change_payables": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "change_contract_liabilities": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 1693500000.0, "cfi": -865300000.0, "cff": 0.0, "capex": 54500000.0, "d_and_a": 23300000.0, "sbc": 120900000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -104900000.0, "change_receivables": 36900000.0, "change_inventories": 133000000.0, "change_payables": -35600000.0, "change_contract_liabilities": 826200000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-26-000078" ], "value_sources": { "cfo": [ "10-Q:0001596532-26-000078" ], "cfi": [ "10-Q:0001596532-26-000078" ], "cff": [ "10-Q:0001596532-26-000078" ], "capex": [ "10-Q:0001596532-26-000078" ], "d_and_a": [ "10-Q:0001596532-26-000078" ], "sbc": [ "10-Q:0001596532-26-000078" ], "buybacks": [ "10-Q:0001596532-26-000078" ], "deferred_tax": [ "10-Q:0001596532-26-000078" ], "change_receivables": [ "10-Q:0001596532-26-000078" ], "change_inventories": [ "10-Q:0001596532-26-000078" ], "change_payables": [ "10-Q:0001596532-26-000078" ], "change_contract_liabilities": [ "10-Q:0001596532-26-000078" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1083000000.0, "cfi": -1579800000.0, "cff": -1500000.0, "capex": 29700000.0, "d_and_a": 23400000.0, "sbc": 120400000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -108200000.0, "change_receivables": 342400000.0, "change_inventories": 155200000.0, "change_payables": 76500000.0, "change_contract_liabilities": 667300000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "value_sources": { "cfo": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "cfi": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "cff": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "capex": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "d_and_a": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "sbc": [ "10-Q:0001596532-26-000175" ], "buybacks": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "deferred_tax": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "change_receivables": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "change_inventories": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "change_payables": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ], "change_contract_liabilities": [ "10-Q:0001596532-26-000078", "10-Q:0001596532-26-000175" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_inventories": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 735114000.0, "cfi": -608802000.0, "cff": -346339000.0, "capex": null, "d_and_a": 35158000.0, "sbc": 137042000.0, "dividends_paid": null, "buybacks": 395173000.0, "interest_paid": null, "taxes_paid": 82601000.0, "depreciation": 20100000.0, "amortisation_intangibles": 24100000.0, "goodwill_impairment": null, "deferred_tax": -9144000.0, "change_receivables": -10673000.0, "change_inventories": 235318000.0, "change_payables": 41161000.0, "change_contract_liabilities": 50352000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-22-000026", "10-K:0001596532-23-000016" ], "value_sources": { "cfo": [ "10-K:0001596532-23-000016" ], "cfi": [ "10-K:0001596532-23-000016" ], "cff": [ "10-K:0001596532-23-000016" ], "d_and_a": [ "10-K:0001596532-23-000016" ], "sbc": [ "10-K:0001596532-23-000016" ], "buybacks": [ "10-K:0001596532-23-000016" ], "taxes_paid": [ "10-K:0001596532-23-000016" ], "depreciation": [ "10-K:0001596532-23-000016" ], "amortisation_intangibles": [ "10-K:0001596532-22-000026" ], "deferred_tax": [ "10-K:0001596532-23-000016" ], "change_receivables": [ "10-K:0001596532-23-000016" ], "change_inventories": [ "10-K:0001596532-23-000016" ], "change_payables": [ "10-K:0001596532-23-000016" ], "change_contract_liabilities": [ "10-K:0001596532-23-000016" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 1015856000.0, "cfi": -925562000.0, "cff": -360882000.0, "capex": null, "d_and_a": 50334000.0, "sbc": 186875000.0, "dividends_paid": null, "buybacks": 411645000.0, "interest_paid": null, "taxes_paid": 189774000.0, "depreciation": 19500000.0, "amortisation_intangibles": 29200000.0, "goodwill_impairment": null, "deferred_tax": -99290000.0, "change_receivables": 126969000.0, "change_inventories": 170449000.0, "change_payables": 66681000.0, "change_contract_liabilities": 278485000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-22-000026", "10-K:0001596532-24-000043" ], "value_sources": { "cfo": [ "10-K:0001596532-24-000043" ], "cfi": [ "10-K:0001596532-24-000043" ], "cff": [ "10-K:0001596532-24-000043" ], "d_and_a": [ "10-K:0001596532-24-000043" ], "sbc": [ "10-K:0001596532-24-000043" ], "buybacks": [ "10-K:0001596532-24-000043" ], "taxes_paid": [ "10-K:0001596532-24-000043" ], "depreciation": [ "10-K:0001596532-24-000043" ], "amortisation_intangibles": [ "10-K:0001596532-22-000026" ], "deferred_tax": [ "10-K:0001596532-24-000043" ], "change_receivables": [ "10-K:0001596532-24-000043" ], "change_inventories": [ "10-K:0001596532-24-000043" ], "change_payables": [ "10-K:0001596532-24-000043" ], "change_contract_liabilities": [ "10-K:0001596532-24-000043" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 492813000.0, "cfi": 216327000.0, "cff": -654601000.0, "capex": null, "d_and_a": 62700000.0, "sbc": 230934000.0, "dividends_paid": null, "buybacks": 670287000.0, "interest_paid": null, "taxes_paid": 427846000.0, "depreciation": 25600000.0, "amortisation_intangibles": 33650000.0, "goodwill_impairment": 0.0, "deferred_tax": -244382000.0, "change_receivables": 401950000.0, "change_inventories": 638948000.0, "change_payables": 31436000.0, "change_contract_liabilities": 98957000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-23-000016", "10-K:0001596532-25-000028" ], "value_sources": { "cfo": [ "10-K:0001596532-25-000028" ], "cfi": [ "10-K:0001596532-25-000028" ], "cff": [ "10-K:0001596532-25-000028" ], "d_and_a": [ "10-K:0001596532-25-000028" ], "sbc": [ "10-K:0001596532-25-000028" ], "buybacks": [ "10-K:0001596532-25-000028" ], "taxes_paid": [ "10-K:0001596532-25-000028" ], "depreciation": [ "10-K:0001596532-25-000028" ], "amortisation_intangibles": [ "10-K:0001596532-23-000016" ], "goodwill_impairment": [ "10-K:0001596532-25-000028" ], "deferred_tax": [ "10-K:0001596532-25-000028" ], "change_receivables": [ "10-K:0001596532-25-000028" ], "change_inventories": [ "10-K:0001596532-25-000028" ], "change_payables": [ "10-K:0001596532-25-000028" ], "change_contract_liabilities": [ "10-K:0001596532-25-000028" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 2034000000.0, "cfi": -687500000.0, "cff": -83800000.0, "capex": null, "d_and_a": 70600000.0, "sbc": 296800000.0, "dividends_paid": null, "buybacks": 112300000.0, "interest_paid": null, "taxes_paid": 686200000.0, "depreciation": 31700000.0, "amortisation_intangibles": 33400000.0, "goodwill_impairment": 0.0, "deferred_tax": -370800000.0, "change_receivables": 105900000.0, "change_inventories": 655500000.0, "change_payables": 198600000.0, "change_contract_liabilities": 465000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-26-000013" ], "value_sources": { "cfo": [ "10-K:0001596532-26-000013" ], "cfi": [ "10-K:0001596532-26-000013" ], "cff": [ "10-K:0001596532-26-000013" ], "d_and_a": [ "10-K:0001596532-26-000013" ], "sbc": [ "10-K:0001596532-26-000013" ], "buybacks": [ "10-K:0001596532-26-000013" ], "taxes_paid": [ "10-K:0001596532-26-000013" ], "depreciation": [ "10-K:0001596532-26-000013" ], "amortisation_intangibles": [ "10-K:0001596532-26-000013" ], "goodwill_impairment": [ "10-K:0001596532-26-000013" ], "deferred_tax": [ "10-K:0001596532-26-000013" ], "change_receivables": [ "10-K:0001596532-26-000013" ], "change_inventories": [ "10-K:0001596532-26-000013" ], "change_payables": [ "10-K:0001596532-26-000013" ], "change_contract_liabilities": [ "10-K:0001596532-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 3708200000.0, "cfi": -2457300000.0, "cff": -421800000.0, "capex": null, "d_and_a": 62000000.0, "sbc": 355400000.0, "dividends_paid": null, "buybacks": 423600000.0, "interest_paid": null, "taxes_paid": 970600000.0, "depreciation": 34000000.0, "amortisation_intangibles": 26800000.0, "goodwill_impairment": 0.0, "deferred_tax": -492900000.0, "change_receivables": 106100000.0, "change_inventories": -110600000.0, "change_payables": -51600000.0, "change_contract_liabilities": 1285200000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-26-000013" ], "value_sources": { "cfo": [ "10-K:0001596532-26-000013" ], "cfi": [ "10-K:0001596532-26-000013" ], "cff": [ "10-K:0001596532-26-000013" ], "d_and_a": [ "10-K:0001596532-26-000013" ], "sbc": [ "10-K:0001596532-26-000013" ], "buybacks": [ "10-K:0001596532-26-000013" ], "taxes_paid": [ "10-K:0001596532-26-000013" ], "depreciation": [ "10-K:0001596532-26-000013" ], "amortisation_intangibles": [ "10-K:0001596532-26-000013" ], "goodwill_impairment": [ "10-K:0001596532-26-000013" ], "deferred_tax": [ "10-K:0001596532-26-000013" ], "change_receivables": [ "10-K:0001596532-26-000013" ], "change_inventories": [ "10-K:0001596532-26-000013" ], "change_payables": [ "10-K:0001596532-26-000013" ], "change_contract_liabilities": [ "10-K:0001596532-26-000013" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 4371900000.0, "cfi": -3576200000.0, "cff": -1595900000.0, "capex": null, "d_and_a": 72600000.0, "sbc": 439200000.0, "dividends_paid": null, "buybacks": 1603100000.0, "interest_paid": null, "taxes_paid": 1095900000.0, "depreciation": 30900000.0, "amortisation_intangibles": 41600000.0, "goodwill_impairment": 0.0, "deferred_tax": -312000000.0, "change_receivables": 746400000.0, "change_inventories": 412500000.0, "change_payables": 260500000.0, "change_contract_liabilities": 2452000000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001596532-26-000013" ], "value_sources": { "cfo": [ "10-K:0001596532-26-000013" ], "cfi": [ "10-K:0001596532-26-000013" ], "cff": [ "10-K:0001596532-26-000013" ], "d_and_a": [ "10-K:0001596532-26-000013" ], "sbc": [ "10-K:0001596532-26-000013" ], "buybacks": [ "10-K:0001596532-26-000013" ], "taxes_paid": [ "10-K:0001596532-26-000013" ], "depreciation": [ "10-K:0001596532-26-000013" ], "amortisation_intangibles": [ "10-K:0001596532-26-000013" ], "goodwill_impairment": [ "10-K:0001596532-26-000013" ], "deferred_tax": [ "10-K:0001596532-26-000013" ], "change_receivables": [ "10-K:0001596532-26-000013" ], "change_inventories": [ "10-K:0001596532-26-000013" ], "change_payables": [ "10-K:0001596532-26-000013" ], "change_contract_liabilities": [ "10-K:0001596532-26-000013" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001596532-21-000049": { "kind": "filing", "form": "10-K", "accession": "0001596532-21-000049", "report_date": "2020-12-31", "filed": "2021-02-19", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653221000049/anet-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653221000049/" }, "10-K:0001596532-22-000026": { "kind": "filing", "form": "10-K", "accession": "0001596532-22-000026", "report_date": "2021-12-31", "filed": "2022-02-15", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653222000026/anet-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653222000026/" }, "10-K:0001596532-23-000016": { "kind": "filing", "form": "10-K", "accession": "0001596532-23-000016", "report_date": "2022-12-31", "filed": "2023-02-14", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653223000016/anet-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653223000016/" }, "10-K:0001596532-24-000043": { "kind": "filing", "form": "10-K", "accession": "0001596532-24-000043", "report_date": "2023-12-31", "filed": "2024-02-13", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653224000043/anet-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653224000043/" }, "10-K:0001596532-25-000028": { "kind": "filing", "form": "10-K", "accession": "0001596532-25-000028", "report_date": "2024-12-31", "filed": "2025-02-19", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653225000028/anet-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653225000028/" }, "10-K:0001596532-26-000013": { "kind": "filing", "form": "10-K", "accession": "0001596532-26-000013", "report_date": "2025-12-31", "filed": "2026-02-17", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653226000013/anet-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653226000013/" }, "10-Q:0001596532-20-000148": { "kind": "filing", "form": "10-Q", "accession": "0001596532-20-000148", "report_date": "2020-06-30", "filed": "2020-08-05", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653220000148/anetq22020-10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653220000148/" }, "10-Q:0001596532-20-000226": { "kind": "filing", "form": "10-Q", "accession": "0001596532-20-000226", "report_date": "2020-09-30", "filed": "2020-11-03", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653220000226/anet-20200930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653220000226/" }, "10-Q:0001596532-21-000149": { "kind": "filing", "form": "10-Q", "accession": "0001596532-21-000149", "report_date": "2021-03-31", "filed": "2021-05-06", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653221000149/anet-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653221000149/" }, "10-Q:0001596532-21-000255": { "kind": "filing", "form": "10-Q", "accession": "0001596532-21-000255", "report_date": "2021-06-30", "filed": "2021-08-03", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653221000255/anet-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653221000255/" }, "10-Q:0001596532-21-000354": { "kind": "filing", "form": "10-Q", "accession": "0001596532-21-000354", "report_date": "2021-09-30", "filed": "2021-11-02", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653221000354/anet-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653221000354/" }, "10-Q:0001596532-22-000112": { "kind": "filing", "form": "10-Q", "accession": "0001596532-22-000112", "report_date": "2022-03-31", "filed": "2022-05-03", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653222000112/anet-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653222000112/" }, "10-Q:0001596532-22-000220": { "kind": "filing", "form": "10-Q", "accession": "0001596532-22-000220", "report_date": "2022-06-30", "filed": "2022-08-02", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653222000220/anet-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653222000220/" }, "10-Q:0001596532-22-000294": { "kind": "filing", "form": "10-Q", "accession": "0001596532-22-000294", "report_date": "2022-09-30", "filed": "2022-11-01", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653222000294/anet-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653222000294/" }, "10-Q:0001596532-23-000104": { "kind": "filing", "form": "10-Q", "accession": "0001596532-23-000104", "report_date": "2023-03-31", "filed": "2023-05-02", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653223000104/anet-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653223000104/" }, "10-Q:0001596532-23-000197": { "kind": "filing", "form": "10-Q", "accession": "0001596532-23-000197", "report_date": "2023-06-30", "filed": "2023-08-01", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653223000197/anet-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653223000197/" }, "10-Q:0001596532-23-000274": { "kind": "filing", "form": "10-Q", "accession": "0001596532-23-000274", "report_date": "2023-09-30", "filed": "2023-10-31", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653223000274/anet-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653223000274/" }, "10-Q:0001596532-24-000173": { "kind": "filing", "form": "10-Q", "accession": "0001596532-24-000173", "report_date": "2024-03-31", "filed": "2024-05-08", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653224000173/anet-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653224000173/" }, "10-Q:0001596532-24-000279": { "kind": "filing", "form": "10-Q", "accession": "0001596532-24-000279", "report_date": "2024-06-30", "filed": "2024-07-31", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653224000279/anet-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653224000279/" }, "10-Q:0001596532-24-000368": { "kind": "filing", "form": "10-Q", "accession": "0001596532-24-000368", "report_date": "2024-09-30", "filed": "2024-11-08", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653224000368/anet-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653224000368/" }, "10-Q:0001596532-25-000106": { "kind": "filing", "form": "10-Q", "accession": "0001596532-25-000106", "report_date": "2025-03-31", "filed": "2025-05-07", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653225000106/anet-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653225000106/" }, "10-Q:0001596532-25-000216": { "kind": "filing", "form": "10-Q", "accession": "0001596532-25-000216", "report_date": "2025-06-30", "filed": "2025-08-06", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653225000216/anet-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653225000216/" }, "10-Q:0001596532-25-000286": { "kind": "filing", "form": "10-Q", "accession": "0001596532-25-000286", "report_date": "2025-09-30", "filed": "2025-11-05", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653225000286/anet-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653225000286/" }, "10-Q:0001596532-26-000078": { "kind": "filing", "form": "10-Q", "accession": "0001596532-26-000078", "report_date": "2026-03-31", "filed": "2026-05-06", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653226000078/anet-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653226000078/" }, "10-Q:0001596532-26-000175": { "kind": "filing", "form": "10-Q", "accession": "0001596532-26-000175", "report_date": "2026-06-30", "filed": "2026-08-05", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653226000175/anet-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000159653226000175/" }, "10-Q:0001628280-20-006504": { "kind": "filing", "form": "10-Q", "accession": "0001628280-20-006504", "report_date": "2020-03-31", "filed": "2020-05-06", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1596532/000162828020006504/anetq12020-10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1596532/000162828020006504/" } }, "restatements": [ { "period": "FY2020", "item": "d_and_a", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 44590000.0, "source": "10-K:0001596532-21-000049", "filed": "2021-02-19" }, "latest": { "value": 35158000.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "used": { "value": 44590000.0, "source": "10-K:0001596532-22-000026", "filed": "2022-02-15" } }, { "period": "FY2020", "item": "eps_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 8.35, "source": "10-K:0001596532-21-000049", "filed": "2021-02-19" }, "latest": { "value": 2.09, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "used": { "value": 2.09, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" } }, { "period": "FY2020", "item": "eps_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 7.99, "source": "10-K:0001596532-21-000049", "filed": "2021-02-19" }, "latest": { "value": 2.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "used": { "value": 2.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" } }, { "period": "FY2020", "item": "shares_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 75984000.0, "source": "10-K:0001596532-21-000049", "filed": "2021-02-19" }, "latest": { "value": 303936000.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "used": { "value": 303936000.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 79465000.0, "source": "10-K:0001596532-21-000049", "filed": "2021-02-19" }, "latest": { "value": 317860000.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "used": { "value": 317860000.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" } }, { "period": "FY2020 Q4", "item": "shares_outstanding", "start": null, "end": "2020-12-31", "first": { "value": 76174000.0, "source": "10-K:0001596532-21-000049", "filed": "2021-02-19" }, "latest": { "value": 304696000.0, "source": "10-K:0001596532-22-000026", "filed": "2022-02-15" }, "used": { "value": 304696000.0, "source": "10-K:0001596532-22-000026", "filed": "2022-02-15" } }, { "period": "FY2021 Q1", "item": "eps_basic", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 2.36, "source": "10-Q:0001596532-21-000149", "filed": "2021-05-06" }, "latest": { "value": 0.59, "source": "10-Q:0001596532-22-000112", "filed": "2022-05-03" }, "used": { "value": 0.59, "source": "10-Q:0001596532-22-000112", "filed": "2022-05-03" } }, { "period": "FY2021 Q1", "item": "eps_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 2.27, "source": "10-Q:0001596532-21-000149", "filed": "2021-05-06" }, "latest": { "value": 0.57, "source": "10-Q:0001596532-22-000112", "filed": "2022-05-03" }, "used": { "value": 0.57, "source": "10-Q:0001596532-22-000112", "filed": "2022-05-03" } }, { "period": "FY2021 Q1", "item": "shares_basic", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 76306000.0, "source": "10-Q:0001596532-21-000149", "filed": "2021-05-06" }, "latest": { "value": 305224000.0, "source": "10-Q:0001596532-22-000112", "filed": "2022-05-03" }, "used": { "value": 305224000.0, "source": "10-Q:0001596532-22-000112", "filed": "2022-05-03" } }, { "period": "FY2021 Q1", "item": "shares_diluted", "start": "2021-01-01", "end": "2021-03-31", "first": { "value": 79623000.0, "source": "10-Q:0001596532-21-000149", "filed": "2021-05-06" }, "latest": { "value": 318492000.0, "source": "10-Q:0001596532-22-000112", "filed": "2022-05-03" }, "used": { "value": 318492000.0, "source": "10-Q:0001596532-22-000112", "filed": "2022-05-03" } }, { "period": "FY2021 Q2", "item": "eps_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 2.58, "source": "10-Q:0001596532-21-000255", "filed": "2021-08-03" }, "latest": { "value": 0.64, "source": "10-Q:0001596532-22-000220", "filed": "2022-08-02" }, "used": { "value": 0.64, "source": "10-Q:0001596532-22-000220", "filed": "2022-08-02" } }, { "period": "FY2021 Q2", "item": "eps_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 2.47, "source": "10-Q:0001596532-21-000255", "filed": "2021-08-03" }, "latest": { "value": 0.62, "source": "10-Q:0001596532-22-000220", "filed": "2022-08-02" }, "used": { "value": 0.62, "source": "10-Q:0001596532-22-000220", "filed": "2022-08-02" } }, { "period": "FY2021 Q2", "item": "shares_basic", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 76461000.0, "source": "10-Q:0001596532-21-000255", "filed": "2021-08-03" }, "latest": { "value": 305844000.0, "source": "10-Q:0001596532-22-000220", "filed": "2022-08-02" }, "used": { "value": 305844000.0, "source": "10-Q:0001596532-22-000220", "filed": "2022-08-02" } }, { "period": "FY2021 Q2", "item": "shares_diluted", "start": "2021-04-01", "end": "2021-06-30", "first": { "value": 79710000.0, "source": "10-Q:0001596532-21-000255", "filed": "2021-08-03" }, "latest": { "value": 318840000.0, "source": "10-Q:0001596532-22-000220", "filed": "2022-08-02" }, "used": { "value": 318840000.0, "source": "10-Q:0001596532-22-000220", "filed": "2022-08-02" } }, { "period": "FY2021 Q3", "item": "eps_basic", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 2.92, "source": "10-Q:0001596532-21-000354", "filed": "2021-11-02" }, "latest": { "value": 0.73, "source": "10-Q:0001596532-22-000294", "filed": "2022-11-01" }, "used": { "value": 0.73, "source": "10-Q:0001596532-22-000294", "filed": "2022-11-01" } }, { "period": "FY2021 Q3", "item": "eps_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 2.81, "source": "10-Q:0001596532-21-000354", "filed": "2021-11-02" }, "latest": { "value": 0.7, "source": "10-Q:0001596532-22-000294", "filed": "2022-11-01" }, "used": { "value": 0.7, "source": "10-Q:0001596532-22-000294", "filed": "2022-11-01" } }, { "period": "FY2021 Q3", "item": "shares_basic", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 76864000.0, "source": "10-Q:0001596532-21-000354", "filed": "2021-11-02" }, "latest": { "value": 307456000.0, "source": "10-Q:0001596532-22-000294", "filed": "2022-11-01" }, "used": { "value": 307456000.0, "source": "10-Q:0001596532-22-000294", "filed": "2022-11-01" } }, { "period": "FY2021 Q3", "item": "shares_diluted", "start": "2021-07-01", "end": "2021-09-30", "first": { "value": 79909000.0, "source": "10-Q:0001596532-21-000354", "filed": "2021-11-02" }, "latest": { "value": 319636000.0, "source": "10-Q:0001596532-22-000294", "filed": "2022-11-01" }, "used": { "value": 319636000.0, "source": "10-Q:0001596532-22-000294", "filed": "2022-11-01" } }, { "period": "FY2022 Q3", "item": "amortisation_intangibles", "start": "2022-01-01", "end": "2022-09-30", "first": { "value": 24335000.0, "source": "10-Q:0001596532-22-000294", "filed": "2022-11-01" }, "latest": { "value": 24300000.0, "source": "10-Q:0001596532-23-000274", "filed": "2023-10-31" }, "used": { "value": 24300000.0, "source": "10-Q:0001596532-23-000274", "filed": "2023-10-31" } }, { "period": "FY2022", "item": "change_receivables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 401531000.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "latest": { "value": 401950000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 401531000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" } }, { "period": "FY2022", "item": "eps_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 4.41, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "latest": { "value": 1.1, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 1.1, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2022", "item": "eps_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 4.27, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "latest": { "value": 1.07, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 1.07, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2022 Q4", "item": "equity_parent", "start": null, "end": "2022-12-31", "first": { "value": 4885820000.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "latest": { "value": 4885800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 4885820000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" } }, { "period": "FY2022", "item": "shares_basic", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 306473000.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "latest": { "value": 1225891000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 1225891000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2022", "item": "shares_diluted", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 316459000.0, "source": "10-K:0001596532-23-000016", "filed": "2023-02-14" }, "latest": { "value": 1265835000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 1265835000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023 Q2", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-06-30", "first": { "value": 18630000.0, "source": "10-Q:0001596532-23-000197", "filed": "2023-08-01" }, "latest": { "value": 18600000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "used": { "value": 18600000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" } }, { "period": "FY2023 Q3", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": 26747000.0, "source": "10-Q:0001596532-23-000274", "filed": "2023-10-31" }, "latest": { "value": 26700000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "used": { "value": 26700000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" } }, { "period": "FY2023 Q3", "item": "change_receivables", "start": "2023-01-01", "end": "2023-09-30", "first": { "value": -89722000.0, "source": "10-Q:0001596532-23-000274", "filed": "2023-10-31" }, "latest": { "value": -84379000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "used": { "value": -84379000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" } }, { "period": "FY2023", "item": "amortisation_intangibles", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 33437000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 33400000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 33437000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" } }, { "period": "FY2023", "item": "buybacks", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 112279000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 112300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 112279000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "cff", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -83749000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": -83800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": -83749000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "cfi", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -687454000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": -687500000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": -687454000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "cfo", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2034014000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 2034000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2034014000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "change_contract_liabilities", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 464958000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 465000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 464958000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "change_inventories", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 655474000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 655500000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 655474000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "change_payables", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 198612000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 198600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 198612000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "change_receivables", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 101473000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 105900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 105927000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "cost_of_revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2229887000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 2229900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2229887000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023 Q4", "item": "current_assets", "start": null, "end": "2023-12-31", "first": { "value": 8390235000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 8400064000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 8400064000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023 Q4", "item": "current_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 1909606000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 1919435000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 1919435000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "d_and_a", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 70630000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 70600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 70630000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "deferred_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": -370796000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": -370800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": -370796000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "eps_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 6.75, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 1.69, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1.69, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2023", "item": "eps_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 6.58, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 1.65, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1.65, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2023 Q4", "item": "equity_parent", "start": null, "end": "2023-12-31", "first": { "value": 7219059000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 7219000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 7219059000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "gross_profit", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 3630281000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 3630300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 3630281000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "income_tax", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 334705000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 334700000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 334705000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023 Q4", "item": "liabilities_and_equity", "start": null, "end": "2023-12-31", "first": { "value": 9946806000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 9956635000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 9956635000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "net_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2087321000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 2087300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2087321000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "net_income_common", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2087321000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 2087300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2087321000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "operating_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2257249000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 2257300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2257249000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "pretax_income", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 2422026000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 2422000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2422026000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023 Q4", "item": "receivables", "start": null, "end": "2023-12-31", "first": { "value": 1024569000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 1034398000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 1034398000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "revenue", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 5860168000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 5860200000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 5860168000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "rnd", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 854918000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 854900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 854918000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "sbc", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 296756000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 296800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 296756000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "shares_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 309354000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 1237400000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1237400000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2023", "item": "shares_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 317135000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 1268500000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1268500000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2023 Q4", "item": "shares_outstanding", "start": null, "end": "2023-12-31", "first": { "value": 312245000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 1248982000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 1248982000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023", "item": "taxes_paid", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 686155000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 686200000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 686200000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2023 Q4", "item": "total_assets", "start": null, "end": "2023-12-31", "first": { "value": 9946806000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 9956635000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 9956635000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2023 Q4", "item": "total_liabilities", "start": null, "end": "2023-12-31", "first": { "value": 2727747000.0, "source": "10-K:0001596532-24-000043", "filed": "2024-02-13" }, "latest": { "value": 2737576000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "used": { "value": 2737576000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2024 Q1", "item": "buybacks", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 62653000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 62700000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 62700000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "capex", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 9395000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 9400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 9400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "cff", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": -63050000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": -63100000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": -63100000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "cfi", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": -295650000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": -295600000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": -295600000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "cfo", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 513805000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 513800000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 513800000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "change_contract_liabilities", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 157038000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 157000000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 157000000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "change_inventories", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 80024000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 80000000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 80000000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "change_payables", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": -207234000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": -207200000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": -207200000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "change_receivables", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 65472000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 65500000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 65500000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "cost_of_revenue", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 569995000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 570000000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 570000000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "d_and_a", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 15614000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 15600000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 15600000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "deferred_tax", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": -77822000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": -77800000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": -77800000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "eps_basic", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 2.04, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 0.51, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 0.51, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "eps_diluted", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1.99, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 0.5, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 0.5, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "equity_parent", "start": null, "end": "2024-03-31", "first": { "value": 7862315000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 7862300000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 7862315000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" } }, { "period": "FY2024 Q1", "item": "gross_profit", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1001379000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 1001400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 1001400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "income_tax", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 85069000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 85100000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 85100000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "net_income", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 637692000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 637700000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 637700000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "net_income_common", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 637692000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 637700000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 637700000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "operating_income", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 660141000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 660200000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 660200000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "pretax_income", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 722761000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 722800000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 722800000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "revenue", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 1571374000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 1571400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 1571400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "rnd", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 208395000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 208400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 208400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "sbc", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 77215000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 77200000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 77200000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "shares_basic", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 313032000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 1252100000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 1252100000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q1", "item": "shares_diluted", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 319865000.0, "source": "10-Q:0001596532-24-000173", "filed": "2024-05-08" }, "latest": { "value": 1279400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" }, "used": { "value": 1279400000.0, "source": "10-Q:0001596532-25-000106", "filed": "2025-05-07" } }, { "period": "FY2024 Q2", "item": "buybacks", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 234666000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 234700000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 234700000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "capex", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 12555000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 12600000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 12600000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "cff", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": -236148000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": -236200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": -236200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "cfi", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": -773541000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": -773500000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": -773500000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "cfo", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 1502816000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 1502800000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 1502800000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "change_contract_liabilities", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 612582000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 612600000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 612600000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "change_inventories", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": -91404000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": -91400000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": -91400000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "change_payables", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": -136236000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": -136200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": -136200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "change_receivables", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 202226000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 202200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 202200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "cost_of_revenue", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 593187000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 593200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 593200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "d_and_a", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 31112000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 31100000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 31100000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "deferred_tax", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": -228460000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": -228500000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": -228500000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "eps_basic", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 2.12, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 0.53, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 0.53, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "eps_diluted", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 2.08, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 0.52, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 0.52, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "equity_parent", "start": null, "end": "2024-06-30", "first": { "value": 8430808000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 8430800000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 8430808000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" } }, { "period": "FY2024 Q2", "item": "gross_profit", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 1097213000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 1097200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 1097200000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "income_tax", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 105008000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 105000000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 105000000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "net_income", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 665428000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 665400000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 665400000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "net_income_common", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 665428000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 665400000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 665400000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "operating_income", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 699573000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 699600000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 699600000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "pretax_income", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 770436000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 770400000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 770400000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "rnd", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 267482000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 267500000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 267500000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "sbc", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 79292000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 79300000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 79300000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "shares_basic", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 313711000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 1254800000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 1254800000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q2", "item": "shares_diluted", "start": "2024-04-01", "end": "2024-06-30", "first": { "value": 319921000.0, "source": "10-Q:0001596532-24-000279", "filed": "2024-07-31" }, "latest": { "value": 1279700000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" }, "used": { "value": 1279700000.0, "source": "10-Q:0001596532-25-000216", "filed": "2025-08-06" } }, { "period": "FY2024 Q3", "item": "buybacks", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 299823000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 299800000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 299800000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "capex", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 19580000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 19600000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 19600000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "cff", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": -291774000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": -291800000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": -291800000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "cfi", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": -1147413000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": -1147400000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": -1147400000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "cfo", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 2677272000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 2677300000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 2677300000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "change_contract_liabilities", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 1001127000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 1001100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 1001100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "change_inventories", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": -175218000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": -175200000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": -175200000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "change_payables", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": -142005000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": -142000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": -142000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "change_receivables", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 96499000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 96500000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 96500000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "cost_of_revenue", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 649219000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 649200000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 649200000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "cost_of_revenue", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 1812401000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 1812400000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 1812400000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "d_and_a", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 46650000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 46700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 46700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "deferred_tax", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": -376726000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": -376700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": -376700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "eps_basic", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 2.38, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 0.59, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 0.59, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "eps_diluted", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 2.33, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 0.58, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 0.58, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "equity_parent", "start": null, "end": "2024-09-30", "first": { "value": 9245889000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 9245900000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 9245889000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" } }, { "period": "FY2024 Q3", "item": "gross_profit", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 1161717000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 1161700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 1161700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "gross_profit", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 3260309000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 3260300000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 3260300000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "income_tax", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 134972000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 134900000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 134900000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "income_tax", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 325049000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 325000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 325000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "net_income", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 747938000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 748000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 748000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "net_income", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 2051058000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 2051100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 2051100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "net_income_common", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 747938000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 748000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 748000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "net_income_common", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 2051058000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 2051100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 2051100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "operating_income", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 785250000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 785300000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 785300000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "operating_income", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 2144964000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 2145000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 2145000000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "pretax_income", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 882910000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 882900000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 882900000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "pretax_income", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 2376107000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 2376100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 2376100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "revenue", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 1810936000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 1810900000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 1810900000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "revenue", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 5072710000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 5072700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 5072700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "rnd", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 235824000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 235800000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 235800000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "rnd", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 711701000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 711700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 711700000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "sbc", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 98123000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 98100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 98100000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "sbc", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 254630000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 254600000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 254600000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "shares_basic", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 314482000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 1257900000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 1257900000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q3", "item": "shares_diluted", "start": "2024-07-01", "end": "2024-09-30", "first": { "value": 320448000.0, "source": "10-Q:0001596532-24-000368", "filed": "2024-11-08" }, "latest": { "value": 1281800000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" }, "used": { "value": 1281800000.0, "source": "10-Q:0001596532-25-000286", "filed": "2025-11-05" } }, { "period": "FY2024 Q4", "item": "accounts_payable", "start": null, "end": "2024-12-31", "first": { "value": 381083000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 381100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 381100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "amortisation_intangibles", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 26760000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 26800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 26760000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" } }, { "period": "FY2024", "item": "buybacks", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 423619000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 423600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 423600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "cash", "start": null, "end": "2024-12-31", "first": { "value": 2762357000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 2762400000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2762400000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "cff", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -421810000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": -421800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": -421800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "cfi", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -2457354000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": -2457300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": -2457300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "cfo", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 3708235000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 3708200000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 3708200000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "change_contract_liabilities", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1285211000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 1285200000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1285200000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "change_inventories", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -110608000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": -110600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": -110600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "change_payables", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -51635000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": -51600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": -51600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "change_receivables", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 106080000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 106100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 106100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "cost_of_revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2511843000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 2511800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2511800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "current_assets", "start": null, "end": "2024-12-31", "first": { "value": 11910815000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 11910900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 11910900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "current_liabilities", "start": null, "end": "2024-12-31", "first": { "value": 2732222000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 2732200000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2732200000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "d_and_a", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 62038000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 62000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 62000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "deferred_tax", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": -492874000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": -492900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": -492900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "equity_parent", "start": null, "end": "2024-12-31", "first": { "value": 9994807000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 9994800000.0, "source": "10-Q:0001596532-26-000175", "filed": "2026-08-05" }, "used": { "value": 9994800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "gross_profit", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 4491303000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 4491300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 4491300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "income_tax", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 412980000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 413000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 413000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "intangibles", "start": null, "end": "2024-12-31", "first": { "value": 62008000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 62000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 62000000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "inventory", "start": null, "end": "2024-12-31", "first": { "value": 1834572000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 1834600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1834600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "liabilities_and_equity", "start": null, "end": "2024-12-31", "first": { "value": 14043921000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 14043900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 14043900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "net_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2852054000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 2852100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2852100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "net_income_common", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2852054000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 2852100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2852100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "operating_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 2944616000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 2944600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 2944600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "ppe_net", "start": null, "end": "2024-12-31", "first": { "value": 98845000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 98800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 98800000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "pretax_income", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 3265034000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 3265100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 3265100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "receivables", "start": null, "end": "2024-12-31", "first": { "value": 1140478000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 1140500000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1140500000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "retained_earnings", "start": null, "end": "2024-12-31", "first": { "value": 7542460000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 7542500000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 7542500000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "revenue", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 7003146000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 7003100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 7003100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "rnd", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 996717000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 996700000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 996700000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "sbc", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 355364000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 355400000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 355400000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "shares_basic", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1256303000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 1256300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1256300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "shares_diluted", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 1281077000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 1281100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1281100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "shares_outstanding", "start": null, "end": "2024-12-31", "first": { "value": 1261334000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 1261300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 1261300000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "short_term_investments", "start": null, "end": "2024-12-31", "first": { "value": 5541116000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 5541100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 5541100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024", "item": "taxes_paid", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 970639000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 970600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 970600000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "total_assets", "start": null, "end": "2024-12-31", "first": { "value": 14043921000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 14043900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 14043900000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } }, { "period": "FY2024 Q4", "item": "total_liabilities", "start": null, "end": "2024-12-31", "first": { "value": 4049114000.0, "source": "10-K:0001596532-25-000028", "filed": "2025-02-19" }, "latest": { "value": 4049100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" }, "used": { "value": 4049100000.0, "source": "10-K:0001596532-26-000013", "filed": "2026-02-17" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2025 Q4", "item": "amortisation_intangibles", "value": -144600000.0, "sources": [ "10-K:0001596532-26-000013", "10-Q:0001596532-25-000286" ], "reason": "negative where the item cannot be negative" } ], "events": [ { "id": "stock_split:2025-02-19:10-K:0001596532-25-000028", "type": "stock_split", "date": "2025-02-19", "fiscal_period": "FY2025 Q1", "text": "The filing reported a stock split of 4 for 1.", "counterparty": null, "amount": null, "sources": [ "10-K:0001596532-25-000028" ] }, { "id": "stock_split:2022-02-15:10-K:0001596532-22-000026", "type": "stock_split", "date": "2022-02-15", "fiscal_period": "FY2022 Q1", "text": "The filing reported a stock split of 4 for 1.", "counterparty": null, "amount": null, "sources": [ "10-K:0001596532-22-000026" ] } ] }