{ "schema": "annalist.dataset/0.1", "company": { "id": "netflix", "name": "Netflix, Inc.", "country": "US", "template": "corporate", "cik": "0001065280", "tickers": [ "NFLX" ], "entity_name": "NETFLIX INC", "fiscal_year_end": "1231", "sic": "7841", "sic_description": "Services-Video Tape Rental", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-07-17" }, "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": 5767691000.0, "cost_of_revenue": 3599701000.0, "gross_profit": null, "rnd": 453817000.0, "sga": null, "operating_income": 958256000.0, "interest_expense": 184083000.0, "pretax_income": 795870000.0, "income_tax": 86803000.0, "net_income_incl_nci": null, "net_income": 709067000.0, "net_income_common": null, "eps_basic": 1.61, "eps_diluted": 1.57, "shares_basic": 439352000.0, "shares_diluted": 452494000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-21-000144" ], "value_sources": { "revenue": [ "10-Q:0001065280-21-000144" ], "cost_of_revenue": [ "10-Q:0001065280-21-000144" ], "rnd": [ "10-Q:0001065280-21-000144" ], "operating_income": [ "10-Q:0001065280-21-000144" ], "interest_expense": [ "10-Q:0001065280-21-000144" ], "pretax_income": [ "10-Q:0001065280-21-000144" ], "income_tax": [ "10-Q:0001065280-21-000144" ], "net_income": [ "10-Q:0001065280-21-000144" ], "eps_basic": [ "10-Q:0001065280-21-000144" ], "eps_diluted": [ "10-Q:0001065280-21-000144" ], "shares_basic": [ "10-Q:0001065280-21-000144" ], "shares_diluted": [ "10-Q:0001065280-21-000144" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "revenue": 6148286000.0, "cost_of_revenue": 3643707000.0, "gross_profit": null, "rnd": 435045000.0, "sga": null, "operating_income": 1357928000.0, "interest_expense": 189151000.0, "pretax_income": 1035602000.0, "income_tax": 315406000.0, "net_income_incl_nci": null, "net_income": 720196000.0, "net_income_common": null, "eps_basic": 1.63, "eps_diluted": 1.59, "shares_basic": 440569000.0, "shares_diluted": 453945000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-21-000250" ], "value_sources": { "revenue": [ "10-Q:0001065280-21-000250" ], "cost_of_revenue": [ "10-Q:0001065280-21-000250" ], "rnd": [ "10-Q:0001065280-21-000250" ], "operating_income": [ "10-Q:0001065280-21-000250" ], "interest_expense": [ "10-Q:0001065280-21-000250" ], "pretax_income": [ "10-Q:0001065280-21-000250" ], "income_tax": [ "10-Q:0001065280-21-000250" ], "net_income": [ "10-Q:0001065280-21-000250" ], "eps_basic": [ "10-Q:0001065280-21-000250" ], "eps_diluted": [ "10-Q:0001065280-21-000250" ], "shares_basic": [ "10-Q:0001065280-21-000250" ], "shares_diluted": [ "10-Q:0001065280-21-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 6435637000.0, "cost_of_revenue": 3867751000.0, "gross_profit": null, "rnd": 453802000.0, "sga": null, "operating_income": 1314863000.0, "interest_expense": 197079000.0, "pretax_income": 861460000.0, "income_tax": 71484000.0, "net_income_incl_nci": null, "net_income": 789976000.0, "net_income_common": null, "eps_basic": 1.79, "eps_diluted": 1.74, "shares_basic": 441526000.0, "shares_diluted": 455088000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-21-000363" ], "value_sources": { "revenue": [ "10-Q:0001065280-21-000363" ], "cost_of_revenue": [ "10-Q:0001065280-21-000363" ], "rnd": [ "10-Q:0001065280-21-000363" ], "operating_income": [ "10-Q:0001065280-21-000363" ], "interest_expense": [ "10-Q:0001065280-21-000363" ], "pretax_income": [ "10-Q:0001065280-21-000363" ], "income_tax": [ "10-Q:0001065280-21-000363" ], "net_income": [ "10-Q:0001065280-21-000363" ], "eps_basic": [ "10-Q:0001065280-21-000363" ], "eps_diluted": [ "10-Q:0001065280-21-000363" ], "shares_basic": [ "10-Q:0001065280-21-000363" ], "shares_diluted": [ "10-Q:0001065280-21-000363" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 6644442000.0, "cost_of_revenue": 4165160000.0, "gross_profit": 2479282000.0, "rnd": 641336000.0, "sga": null, "operating_income": 954242000.0, "interest_expense": 197186000.0, "pretax_income": 506417000.0, "income_tax": -35739000.0, "net_income_incl_nci": null, "net_income": 542156000.0, "net_income_common": null, "eps_basic": 1.23, "eps_diluted": 1.19, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001065280-21-000040", "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "value_sources": { "revenue": [ "10-K:0001065280-21-000040" ], "cost_of_revenue": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "gross_profit": [ "10-K:0001065280-21-000040" ], "rnd": [ "10-K:0001065280-21-000040", "10-Q:0001065280-21-000363" ], "operating_income": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "interest_expense": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "pretax_income": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "income_tax": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "net_income": [ "10-K:0001065280-21-000040" ], "eps_basic": [ "10-K:0001065280-21-000040" ], "eps_diluted": [ "10-K:0001065280-21-000040" ] }, "method": "derived", "value_methods": { "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 7163282000.0, "cost_of_revenue": 3868511000.0, "gross_profit": null, "rnd": 525207000.0, "sga": null, "operating_income": 1959856000.0, "interest_expense": 194440000.0, "pretax_income": 2034502000.0, "income_tax": 327787000.0, "net_income_incl_nci": null, "net_income": 1706715000.0, "net_income_common": null, "eps_basic": 3.85, "eps_diluted": 3.75, "shares_basic": 443224000.0, "shares_diluted": 455641000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-22-000145" ], "value_sources": { "revenue": [ "10-Q:0001065280-22-000145" ], "cost_of_revenue": [ "10-Q:0001065280-22-000145" ], "rnd": [ "10-Q:0001065280-22-000145" ], "operating_income": [ "10-Q:0001065280-22-000145" ], "interest_expense": [ "10-Q:0001065280-22-000145" ], "pretax_income": [ "10-Q:0001065280-22-000145" ], "income_tax": [ "10-Q:0001065280-22-000145" ], "net_income": [ "10-Q:0001065280-22-000145" ], "eps_basic": [ "10-Q:0001065280-22-000145" ], "eps_diluted": [ "10-Q:0001065280-22-000145" ], "shares_basic": [ "10-Q:0001065280-22-000145" ], "shares_diluted": [ "10-Q:0001065280-22-000145" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 7341777000.0, "cost_of_revenue": 4018008000.0, "gross_profit": null, "rnd": 537321000.0, "sga": null, "operating_income": 1847630000.0, "interest_expense": 191322000.0, "pretax_income": 1593789000.0, "income_tax": 240776000.0, "net_income_incl_nci": null, "net_income": 1353013000.0, "net_income_common": 1353013000.0, "eps_basic": 3.05, "eps_diluted": 2.97, "shares_basic": 443159000.0, "shares_diluted": 455129000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-22-000257" ], "value_sources": { "revenue": [ "10-Q:0001065280-22-000257" ], "cost_of_revenue": [ "10-Q:0001065280-22-000257" ], "rnd": [ "10-Q:0001065280-22-000257" ], "operating_income": [ "10-Q:0001065280-22-000257" ], "interest_expense": [ "10-Q:0001065280-22-000257" ], "pretax_income": [ "10-Q:0001065280-22-000257" ], "income_tax": [ "10-Q:0001065280-22-000257" ], "net_income": [ "10-Q:0001065280-22-000257" ], "net_income_common": [ "10-Q:0001065280-22-000257" ], "eps_basic": [ "10-Q:0001065280-22-000257" ], "eps_diluted": [ "10-Q:0001065280-22-000257" ], "shares_basic": [ "10-Q:0001065280-22-000257" ], "shares_diluted": [ "10-Q:0001065280-22-000257" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 7483467000.0, "cost_of_revenue": 4206589000.0, "gross_profit": null, "rnd": 563887000.0, "sga": null, "operating_income": 1755253000.0, "interest_expense": 190429000.0, "pretax_income": 1660959000.0, "income_tax": 211888000.0, "net_income_incl_nci": null, "net_income": 1449071000.0, "net_income_common": 1449071000.0, "eps_basic": 3.27, "eps_diluted": 3.19, "shares_basic": 442778000.0, "shares_diluted": 454925000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-22-000368" ], "value_sources": { "revenue": [ "10-Q:0001065280-22-000368" ], "cost_of_revenue": [ "10-Q:0001065280-22-000368" ], "rnd": [ "10-Q:0001065280-22-000368" ], "operating_income": [ "10-Q:0001065280-22-000368" ], "interest_expense": [ "10-Q:0001065280-22-000368" ], "pretax_income": [ "10-Q:0001065280-22-000368" ], "income_tax": [ "10-Q:0001065280-22-000368" ], "net_income": [ "10-Q:0001065280-22-000368" ], "net_income_common": [ "10-Q:0001065280-22-000368" ], "eps_basic": [ "10-Q:0001065280-22-000368" ], "eps_diluted": [ "10-Q:0001065280-22-000368" ], "shares_basic": [ "10-Q:0001065280-22-000368" ], "shares_diluted": [ "10-Q:0001065280-22-000368" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 7709318000.0, "cost_of_revenue": 5239575000.0, "gross_profit": null, "rnd": 647470000.0, "sga": null, "operating_income": 631770000.0, "interest_expense": 189429000.0, "pretax_income": 550853000.0, "income_tax": -56576000.0, "net_income_incl_nci": null, "net_income": 607429000.0, "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:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "value_sources": { "revenue": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "cost_of_revenue": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "rnd": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "operating_income": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "interest_expense": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "pretax_income": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "income_tax": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "net_income": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "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": 7867767000.0, "cost_of_revenue": 4284705000.0, "gross_profit": null, "rnd": 657530000.0, "sga": null, "operating_income": 1971626000.0, "interest_expense": 187579000.0, "pretax_income": 1979692000.0, "income_tax": 382245000.0, "net_income_incl_nci": null, "net_income": 1597447000.0, "net_income_common": null, "eps_basic": 3.6, "eps_diluted": 3.53, "shares_basic": 444146000.0, "shares_diluted": 452984000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-23-000120" ], "value_sources": { "revenue": [ "10-Q:0001065280-23-000120" ], "cost_of_revenue": [ "10-Q:0001065280-23-000120" ], "rnd": [ "10-Q:0001065280-23-000120" ], "operating_income": [ "10-Q:0001065280-23-000120" ], "interest_expense": [ "10-Q:0001065280-23-000120" ], "pretax_income": [ "10-Q:0001065280-23-000120" ], "income_tax": [ "10-Q:0001065280-23-000120" ], "net_income": [ "10-Q:0001065280-23-000120" ], "eps_basic": [ "10-Q:0001065280-23-000120" ], "eps_diluted": [ "10-Q:0001065280-23-000120" ], "shares_basic": [ "10-Q:0001065280-23-000120" ], "shares_diluted": [ "10-Q:0001065280-23-000120" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 7970141000.0, "cost_of_revenue": 4690755000.0, "gross_profit": null, "rnd": 716846000.0, "sga": null, "operating_income": 1578283000.0, "interest_expense": 175455000.0, "pretax_income": 1623054000.0, "income_tax": 182103000.0, "net_income_incl_nci": null, "net_income": 1440951000.0, "net_income_common": 1440951000.0, "eps_basic": 3.24, "eps_diluted": 3.2, "shares_basic": 444557000.0, "shares_diluted": 450169000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-22-000257", "10-Q:0001065280-23-000198" ], "value_sources": { "revenue": [ "10-Q:0001065280-23-000198" ], "cost_of_revenue": [ "10-Q:0001065280-23-000198" ], "rnd": [ "10-Q:0001065280-23-000198" ], "operating_income": [ "10-Q:0001065280-23-000198" ], "interest_expense": [ "10-Q:0001065280-23-000198" ], "pretax_income": [ "10-Q:0001065280-23-000198" ], "income_tax": [ "10-Q:0001065280-23-000198" ], "net_income": [ "10-Q:0001065280-23-000198" ], "net_income_common": [ "10-Q:0001065280-22-000257" ], "eps_basic": [ "10-Q:0001065280-23-000198" ], "eps_diluted": [ "10-Q:0001065280-23-000198" ], "shares_basic": [ "10-Q:0001065280-23-000198" ], "shares_diluted": [ "10-Q:0001065280-23-000198" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 7925589000.0, "cost_of_revenue": 4788665000.0, "gross_profit": null, "rnd": 662739000.0, "sga": null, "operating_income": 1533018000.0, "interest_expense": 172575000.0, "pretax_income": 1621847000.0, "income_tax": 223605000.0, "net_income_incl_nci": null, "net_income": 1398242000.0, "net_income_common": 1398242000.0, "eps_basic": 3.14, "eps_diluted": 3.1, "shares_basic": 444878000.0, "shares_diluted": 450344000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-22-000368", "10-Q:0001065280-23-000273" ], "value_sources": { "revenue": [ "10-Q:0001065280-23-000273" ], "cost_of_revenue": [ "10-Q:0001065280-23-000273" ], "rnd": [ "10-Q:0001065280-23-000273" ], "operating_income": [ "10-Q:0001065280-23-000273" ], "interest_expense": [ "10-Q:0001065280-23-000273" ], "pretax_income": [ "10-Q:0001065280-23-000273" ], "income_tax": [ "10-Q:0001065280-23-000273" ], "net_income": [ "10-Q:0001065280-23-000273" ], "net_income_common": [ "10-Q:0001065280-22-000368" ], "eps_basic": [ "10-Q:0001065280-23-000273" ], "eps_diluted": [ "10-Q:0001065280-23-000273" ], "shares_basic": [ "10-Q:0001065280-23-000273" ], "shares_diluted": [ "10-Q:0001065280-23-000273" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 7852053000.0, "cost_of_revenue": 5404160000.0, "gross_profit": null, "rnd": 673926000.0, "sga": null, "operating_income": 549904000.0, "interest_expense": 170603000.0, "pretax_income": 39336000.0, "income_tax": -15948000.0, "net_income_incl_nci": null, "net_income": 55284000.0, "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:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "value_sources": { "revenue": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "cost_of_revenue": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "rnd": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "operating_income": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "interest_expense": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "pretax_income": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "income_tax": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "net_income": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "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": 8161503000.0, "cost_of_revenue": 4803625000.0, "gross_profit": null, "rnd": 687275000.0, "sga": null, "operating_income": 1714317000.0, "interest_expense": 174239000.0, "pretax_income": 1468874000.0, "income_tax": 163754000.0, "net_income_incl_nci": null, "net_income": 1305120000.0, "net_income_common": null, "eps_basic": 2.93, "eps_diluted": 2.88, "shares_basic": 445244000.0, "shares_diluted": 452417000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-24-000128" ], "value_sources": { "revenue": [ "10-Q:0001065280-24-000128" ], "cost_of_revenue": [ "10-Q:0001065280-24-000128" ], "rnd": [ "10-Q:0001065280-24-000128" ], "operating_income": [ "10-Q:0001065280-24-000128" ], "interest_expense": [ "10-Q:0001065280-24-000128" ], "pretax_income": [ "10-Q:0001065280-24-000128" ], "income_tax": [ "10-Q:0001065280-24-000128" ], "net_income": [ "10-Q:0001065280-24-000128" ], "eps_basic": [ "10-Q:0001065280-24-000128" ], "eps_diluted": [ "10-Q:0001065280-24-000128" ], "shares_basic": [ "10-Q:0001065280-24-000128" ], "shares_diluted": [ "10-Q:0001065280-24-000128" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 8187301000.0, "cost_of_revenue": 4673470000.0, "gross_profit": null, "rnd": 657983000.0, "sga": null, "operating_income": 1827183000.0, "interest_expense": 174812000.0, "pretax_income": 1679332000.0, "income_tax": 191722000.0, "net_income_incl_nci": null, "net_income": 1487610000.0, "net_income_common": null, "eps_basic": 3.35, "eps_diluted": 3.29, "shares_basic": 443881000.0, "shares_diluted": 451572000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-24-000200" ], "value_sources": { "revenue": [ "10-Q:0001065280-24-000200" ], "cost_of_revenue": [ "10-Q:0001065280-24-000200" ], "rnd": [ "10-Q:0001065280-24-000200" ], "operating_income": [ "10-Q:0001065280-24-000200" ], "interest_expense": [ "10-Q:0001065280-24-000200" ], "pretax_income": [ "10-Q:0001065280-24-000200" ], "income_tax": [ "10-Q:0001065280-24-000200" ], "net_income": [ "10-Q:0001065280-24-000200" ], "eps_basic": [ "10-Q:0001065280-24-000200" ], "eps_diluted": [ "10-Q:0001065280-24-000200" ], "shares_basic": [ "10-Q:0001065280-24-000200" ], "shares_diluted": [ "10-Q:0001065280-24-000200" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 8541668000.0, "cost_of_revenue": 4930788000.0, "gross_profit": null, "rnd": 657159000.0, "sga": null, "operating_income": 1916394000.0, "interest_expense": 175563000.0, "pretax_income": 1909049000.0, "income_tax": 231627000.0, "net_income_incl_nci": null, "net_income": 1677422000.0, "net_income_common": null, "eps_basic": 3.8, "eps_diluted": 3.73, "shares_basic": 441537000.0, "shares_diluted": 450011000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-24-000287" ], "value_sources": { "revenue": [ "10-Q:0001065280-24-000287" ], "cost_of_revenue": [ "10-Q:0001065280-24-000287" ], "rnd": [ "10-Q:0001065280-24-000287" ], "operating_income": [ "10-Q:0001065280-24-000287" ], "interest_expense": [ "10-Q:0001065280-24-000287" ], "pretax_income": [ "10-Q:0001065280-24-000287" ], "income_tax": [ "10-Q:0001065280-24-000287" ], "net_income": [ "10-Q:0001065280-24-000287" ], "eps_basic": [ "10-Q:0001065280-24-000287" ], "eps_diluted": [ "10-Q:0001065280-24-000287" ], "shares_basic": [ "10-Q:0001065280-24-000287" ], "shares_diluted": [ "10-Q:0001065280-24-000287" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 8832825000.0, "cost_of_revenue": 5307485000.0, "gross_profit": null, "rnd": 673341000.0, "sga": null, "operating_income": 1496109000.0, "interest_expense": 175212000.0, "pretax_income": 1148150000.0, "income_tax": 210312000.0, "net_income_incl_nci": null, "net_income": 937838000.0, "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:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "value_sources": { "revenue": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "cost_of_revenue": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "rnd": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "operating_income": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "interest_expense": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "pretax_income": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "income_tax": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "net_income": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 9370440000.0, "cost_of_revenue": 4977073000.0, "gross_profit": null, "rnd": 702473000.0, "sga": null, "operating_income": 2632534000.0, "interest_expense": 173314000.0, "pretax_income": 2614579000.0, "income_tax": 282370000.0, "net_income_incl_nci": null, "net_income": 2332209000.0, "net_income_common": null, "eps_basic": 5.4, "eps_diluted": 5.28, "shares_basic": 432090000.0, "shares_diluted": 441654000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-25-000176" ], "value_sources": { "revenue": [ "10-Q:0001065280-25-000176" ], "cost_of_revenue": [ "10-Q:0001065280-25-000176" ], "rnd": [ "10-Q:0001065280-25-000176" ], "operating_income": [ "10-Q:0001065280-25-000176" ], "interest_expense": [ "10-Q:0001065280-25-000176" ], "pretax_income": [ "10-Q:0001065280-25-000176" ], "income_tax": [ "10-Q:0001065280-25-000176" ], "net_income": [ "10-Q:0001065280-25-000176" ], "eps_basic": [ "10-Q:0001065280-25-000176" ], "eps_diluted": [ "10-Q:0001065280-25-000176" ], "shares_basic": [ "10-Q:0001065280-25-000176" ], "shares_diluted": [ "10-Q:0001065280-25-000176" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 9559310000.0, "cost_of_revenue": 5174143000.0, "gross_profit": null, "rnd": 711254000.0, "sga": null, "operating_income": 2602837000.0, "interest_expense": 167986000.0, "pretax_income": 2513856000.0, "income_tax": 366550000.0, "net_income_incl_nci": null, "net_income": 2147306000.0, "net_income_common": null, "eps_basic": 4.99, "eps_diluted": 4.88, "shares_basic": 430065000.0, "shares_diluted": 439739000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-25-000323" ], "value_sources": { "revenue": [ "10-Q:0001065280-25-000323" ], "cost_of_revenue": [ "10-Q:0001065280-25-000323" ], "rnd": [ "10-Q:0001065280-25-000323" ], "operating_income": [ "10-Q:0001065280-25-000323" ], "interest_expense": [ "10-Q:0001065280-25-000323" ], "pretax_income": [ "10-Q:0001065280-25-000323" ], "income_tax": [ "10-Q:0001065280-25-000323" ], "net_income": [ "10-Q:0001065280-25-000323" ], "eps_basic": [ "10-Q:0001065280-25-000323" ], "eps_diluted": [ "10-Q:0001065280-25-000323" ], "shares_basic": [ "10-Q:0001065280-25-000323" ], "shares_diluted": [ "10-Q:0001065280-25-000323" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 9824703000.0, "cost_of_revenue": 5119884000.0, "gross_profit": null, "rnd": 735063000.0, "sga": null, "operating_income": 2909477000.0, "interest_expense": 184830000.0, "pretax_income": 2702954000.0, "income_tax": 339445000.0, "net_income_incl_nci": null, "net_income": 2363509000.0, "net_income_common": null, "eps_basic": 5.52, "eps_diluted": 5.4, "shares_basic": 428239000.0, "shares_diluted": 437898000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-25-000406" ], "value_sources": { "revenue": [ "10-Q:0001065280-25-000406" ], "cost_of_revenue": [ "10-Q:0001065280-25-000406" ], "rnd": [ "10-Q:0001065280-25-000406" ], "operating_income": [ "10-Q:0001065280-25-000406" ], "interest_expense": [ "10-Q:0001065280-25-000406" ], "pretax_income": [ "10-Q:0001065280-25-000406" ], "income_tax": [ "10-Q:0001065280-25-000406" ], "net_income": [ "10-Q:0001065280-25-000406" ], "eps_basic": [ "10-Q:0001065280-25-000406" ], "eps_diluted": [ "10-Q:0001065280-25-000406" ], "shares_basic": [ "10-Q:0001065280-25-000406" ], "shares_diluted": [ "10-Q:0001065280-25-000406" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 10246513000.0, "cost_of_revenue": 5767364000.0, "gross_profit": null, "rnd": 776505000.0, "sga": null, "operating_income": 2272766000.0, "interest_expense": 192603000.0, "pretax_income": 2134268000.0, "income_tax": 265661000.0, "net_income_incl_nci": null, "net_income": 1868607000.0, "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:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "value_sources": { "revenue": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "cost_of_revenue": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "rnd": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "operating_income": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "interest_expense": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "pretax_income": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "income_tax": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "net_income": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 10542801000.0, "cost_of_revenue": 5263147000.0, "gross_profit": null, "rnd": 822823000.0, "sga": null, "operating_income": 3346999000.0, "interest_expense": 184172000.0, "pretax_income": 3213726000.0, "income_tax": 323375000.0, "net_income_incl_nci": null, "net_income": 2890351000.0, "net_income_common": null, "eps_basic": 0.68, "eps_diluted": 0.66, "shares_basic": 4272695000.0, "shares_diluted": 4369623000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-26-000138" ], "value_sources": { "revenue": [ "10-Q:0001065280-26-000138" ], "cost_of_revenue": [ "10-Q:0001065280-26-000138" ], "rnd": [ "10-Q:0001065280-26-000138" ], "operating_income": [ "10-Q:0001065280-26-000138" ], "interest_expense": [ "10-Q:0001065280-26-000138" ], "pretax_income": [ "10-Q:0001065280-26-000138" ], "income_tax": [ "10-Q:0001065280-26-000138" ], "net_income": [ "10-Q:0001065280-26-000138" ], "eps_basic": [ "10-Q:0001065280-26-000138" ], "eps_diluted": [ "10-Q:0001065280-26-000138" ], "shares_basic": [ "10-Q:0001065280-26-000138" ], "shares_diluted": [ "10-Q:0001065280-26-000138" ] }, "comparison": { "eps_diluted": { "value": 6.61, "earlier": 5.28, "sources": [ "10-Q:0001065280-25-000176" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 11079166000.0, "cost_of_revenue": 5325311000.0, "gross_profit": null, "rnd": 824683000.0, "sga": null, "operating_income": 3774694000.0, "interest_expense": 182649000.0, "pretax_income": 3631675000.0, "income_tax": 506262000.0, "net_income_incl_nci": null, "net_income": 3125413000.0, "net_income_common": null, "eps_basic": 0.74, "eps_diluted": 0.72, "shares_basic": 4252112000.0, "shares_diluted": 4348825000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-26-000212" ], "value_sources": { "revenue": [ "10-Q:0001065280-26-000212" ], "cost_of_revenue": [ "10-Q:0001065280-26-000212" ], "rnd": [ "10-Q:0001065280-26-000212" ], "operating_income": [ "10-Q:0001065280-26-000212" ], "interest_expense": [ "10-Q:0001065280-26-000212" ], "pretax_income": [ "10-Q:0001065280-26-000212" ], "income_tax": [ "10-Q:0001065280-26-000212" ], "net_income": [ "10-Q:0001065280-26-000212" ], "eps_basic": [ "10-Q:0001065280-26-000212" ], "eps_diluted": [ "10-Q:0001065280-26-000212" ], "shares_basic": [ "10-Q:0001065280-26-000212" ], "shares_diluted": [ "10-Q:0001065280-26-000212" ] }, "comparison": { "eps_diluted": { "value": 7.19, "earlier": 4.88, "sources": [ "10-Q:0001065280-25-000323" ], "basis": "FY2025" } }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 11510307000.0, "cost_of_revenue": 6164250000.0, "gross_profit": null, "rnd": 853584000.0, "sga": null, "operating_income": 3248247000.0, "interest_expense": 175294000.0, "pretax_income": 3109410000.0, "income_tax": 562494000.0, "net_income_incl_nci": null, "net_income": 2546916000.0, "net_income_common": null, "eps_basic": 6.0, "eps_diluted": 5.87, "shares_basic": 424455000.0, "shares_diluted": 434039000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-25-000406" ], "value_sources": { "revenue": [ "10-Q:0001065280-25-000406" ], "cost_of_revenue": [ "10-Q:0001065280-25-000406" ], "rnd": [ "10-Q:0001065280-25-000406" ], "operating_income": [ "10-Q:0001065280-25-000406" ], "interest_expense": [ "10-Q:0001065280-25-000406" ], "pretax_income": [ "10-Q:0001065280-25-000406" ], "income_tax": [ "10-Q:0001065280-25-000406" ], "net_income": [ "10-Q:0001065280-25-000406" ], "eps_basic": [ "10-Q:0001065280-25-000406" ], "eps_diluted": [ "10-Q:0001065280-25-000406" ], "shares_basic": [ "10-Q:0001065280-25-000406" ], "shares_diluted": [ "10-Q:0001065280-25-000406" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 12050762000.0, "cost_of_revenue": 6522621000.0, "gross_profit": null, "rnd": 890300000.0, "sga": null, "operating_income": 2956663000.0, "interest_expense": 234395000.0, "pretax_income": 2767741000.0, "income_tax": 349220000.0, "net_income_incl_nci": null, "net_income": 2418521000.0, "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:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "value_sources": { "revenue": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "cost_of_revenue": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "rnd": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "operating_income": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "interest_expense": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "pretax_income": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "income_tax": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "net_income": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 12249757000.0, "cost_of_revenue": 5888238000.0, "gross_profit": null, "rnd": 959696000.0, "sga": null, "operating_income": 3956997000.0, "interest_expense": 262077000.0, "pretax_income": 6547086000.0, "income_tax": 1264295000.0, "net_income_incl_nci": null, "net_income": 5282791000.0, "net_income_common": null, "eps_basic": 1.25, "eps_diluted": 1.23, "shares_basic": 4222787000.0, "shares_diluted": 4298437000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-26-000138" ], "value_sources": { "revenue": [ "10-Q:0001065280-26-000138" ], "cost_of_revenue": [ "10-Q:0001065280-26-000138" ], "rnd": [ "10-Q:0001065280-26-000138" ], "operating_income": [ "10-Q:0001065280-26-000138" ], "interest_expense": [ "10-Q:0001065280-26-000138" ], "pretax_income": [ "10-Q:0001065280-26-000138" ], "income_tax": [ "10-Q:0001065280-26-000138" ], "net_income": [ "10-Q:0001065280-26-000138" ], "eps_basic": [ "10-Q:0001065280-26-000138" ], "eps_diluted": [ "10-Q:0001065280-26-000138" ], "shares_basic": [ "10-Q:0001065280-26-000138" ], "shares_diluted": [ "10-Q:0001065280-26-000138" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 12559938000.0, "cost_of_revenue": 6036965000.0, "gross_profit": null, "rnd": 1007675000.0, "sga": null, "operating_income": 4192610000.0, "interest_expense": 175685000.0, "pretax_income": 4068586000.0, "income_tax": 667172000.0, "net_income_incl_nci": null, "net_income": 3401414000.0, "net_income_common": null, "eps_basic": 0.81, "eps_diluted": 0.8, "shares_basic": 4189303000.0, "shares_diluted": 4261300000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001065280-26-000212" ], "value_sources": { "revenue": [ "10-Q:0001065280-26-000212" ], "cost_of_revenue": [ "10-Q:0001065280-26-000212" ], "rnd": [ "10-Q:0001065280-26-000212" ], "operating_income": [ "10-Q:0001065280-26-000212" ], "interest_expense": [ "10-Q:0001065280-26-000212" ], "pretax_income": [ "10-Q:0001065280-26-000212" ], "income_tax": [ "10-Q:0001065280-26-000212" ], "net_income": [ "10-Q:0001065280-26-000212" ], "eps_basic": [ "10-Q:0001065280-26-000212" ], "eps_diluted": [ "10-Q:0001065280-26-000212" ], "shares_basic": [ "10-Q:0001065280-26-000212" ], "shares_diluted": [ "10-Q:0001065280-26-000212" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 24996056000.0, "cost_of_revenue": 15276319000.0, "gross_profit": null, "rnd": 1829600000.0, "sga": null, "operating_income": 4585289000.0, "interest_expense": 767499000.0, "pretax_income": 3199349000.0, "income_tax": 437954000.0, "net_income_incl_nci": null, "net_income": 2761395000.0, "net_income_common": null, "eps_basic": 6.26, "eps_diluted": 6.08, "shares_basic": 440922000.0, "shares_diluted": 454208000.0, "dps_declared": null, "operating_lease_cost": 323905000.0 }, "sources": [ "10-K:0001065280-23-000035" ], "value_sources": { "revenue": [ "10-K:0001065280-23-000035" ], "cost_of_revenue": [ "10-K:0001065280-23-000035" ], "rnd": [ "10-K:0001065280-23-000035" ], "operating_income": [ "10-K:0001065280-23-000035" ], "interest_expense": [ "10-K:0001065280-23-000035" ], "pretax_income": [ "10-K:0001065280-23-000035" ], "income_tax": [ "10-K:0001065280-23-000035" ], "net_income": [ "10-K:0001065280-23-000035" ], "eps_basic": [ "10-K:0001065280-23-000035" ], "eps_diluted": [ "10-K:0001065280-23-000035" ], "shares_basic": [ "10-K:0001065280-23-000035" ], "shares_diluted": [ "10-K:0001065280-23-000035" ], "operating_lease_cost": [ "10-K:0001065280-23-000035" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 29697844000.0, "cost_of_revenue": 17332683000.0, "gross_profit": null, "rnd": 2273885000.0, "sga": null, "operating_income": 6194509000.0, "interest_expense": 765620000.0, "pretax_income": 5840103000.0, "income_tax": 723875000.0, "net_income_incl_nci": null, "net_income": 5116228000.0, "net_income_common": null, "eps_basic": 11.55, "eps_diluted": 11.24, "shares_basic": 443155000.0, "shares_diluted": 455372000.0, "dps_declared": null, "operating_lease_cost": 389805000.0 }, "sources": [ "10-K:0001065280-24-000030" ], "value_sources": { "revenue": [ "10-K:0001065280-24-000030" ], "cost_of_revenue": [ "10-K:0001065280-24-000030" ], "rnd": [ "10-K:0001065280-24-000030" ], "operating_income": [ "10-K:0001065280-24-000030" ], "interest_expense": [ "10-K:0001065280-24-000030" ], "pretax_income": [ "10-K:0001065280-24-000030" ], "income_tax": [ "10-K:0001065280-24-000030" ], "net_income": [ "10-K:0001065280-24-000030" ], "eps_basic": [ "10-K:0001065280-24-000030" ], "eps_diluted": [ "10-K:0001065280-24-000030" ], "shares_basic": [ "10-K:0001065280-24-000030" ], "shares_diluted": [ "10-K:0001065280-24-000030" ], "operating_lease_cost": [ "10-K:0001065280-24-000030" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 31615550000.0, "cost_of_revenue": 19168285000.0, "gross_profit": null, "rnd": 2711041000.0, "sga": null, "operating_income": 5632831000.0, "interest_expense": 706212000.0, "pretax_income": 5263929000.0, "income_tax": 772005000.0, "net_income_incl_nci": null, "net_income": 4491924000.0, "net_income_common": null, "eps_basic": 10.1, "eps_diluted": 9.95, "shares_basic": 444698000.0, "shares_diluted": 451290000.0, "dps_declared": null, "operating_lease_cost": 413664000.0 }, "sources": [ "10-K:0001065280-25-000044" ], "value_sources": { "revenue": [ "10-K:0001065280-25-000044" ], "cost_of_revenue": [ "10-K:0001065280-25-000044" ], "rnd": [ "10-K:0001065280-25-000044" ], "operating_income": [ "10-K:0001065280-25-000044" ], "interest_expense": [ "10-K:0001065280-25-000044" ], "pretax_income": [ "10-K:0001065280-25-000044" ], "income_tax": [ "10-K:0001065280-25-000044" ], "net_income": [ "10-K:0001065280-25-000044" ], "eps_basic": [ "10-K:0001065280-25-000044" ], "eps_diluted": [ "10-K:0001065280-25-000044" ], "shares_basic": [ "10-K:0001065280-25-000044" ], "shares_diluted": [ "10-K:0001065280-25-000044" ], "operating_lease_cost": [ "10-K:0001065280-25-000044" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 33723297000.0, "cost_of_revenue": 19715368000.0, "gross_profit": null, "rnd": 2675758000.0, "sga": null, "operating_income": 6954003000.0, "interest_expense": 699826000.0, "pretax_income": 6205405000.0, "income_tax": 797415000.0, "net_income_incl_nci": null, "net_income": 5407990000.0, "net_income_common": null, "eps_basic": 1.22, "eps_diluted": 1.2, "shares_basic": 4415712000.0, "shares_diluted": 4494966000.0, "dps_declared": null, "operating_lease_cost": 430856000.0 }, "sources": [ "10-K:0001065280-26-000034" ], "value_sources": { "revenue": [ "10-K:0001065280-26-000034" ], "cost_of_revenue": [ "10-K:0001065280-26-000034" ], "rnd": [ "10-K:0001065280-26-000034" ], "operating_income": [ "10-K:0001065280-26-000034" ], "interest_expense": [ "10-K:0001065280-26-000034" ], "pretax_income": [ "10-K:0001065280-26-000034" ], "income_tax": [ "10-K:0001065280-26-000034" ], "net_income": [ "10-K:0001065280-26-000034" ], "eps_basic": [ "10-K:0001065280-26-000034" ], "eps_diluted": [ "10-K:0001065280-26-000034" ], "shares_basic": [ "10-K:0001065280-26-000034" ], "shares_diluted": [ "10-K:0001065280-26-000034" ], "operating_lease_cost": [ "10-K:0001065280-26-000034" ] }, "comparison": { "eps_diluted": { "value": 12.03, "earlier": 9.95, "sources": [ "10-K:0001065280-25-000044" ], "basis": "FY2024" } }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 39000966000.0, "cost_of_revenue": 21038464000.0, "gross_profit": null, "rnd": 2925295000.0, "sga": null, "operating_income": 10417614000.0, "interest_expense": 718733000.0, "pretax_income": 9965657000.0, "income_tax": 1254026000.0, "net_income_incl_nci": null, "net_income": 8711631000.0, "net_income_common": null, "eps_basic": 2.03, "eps_diluted": 1.98, "shares_basic": 4295191000.0, "shares_diluted": 4392608000.0, "dps_declared": null, "operating_lease_cost": 468282000.0 }, "sources": [ "10-K:0001065280-26-000034" ], "value_sources": { "revenue": [ "10-K:0001065280-26-000034" ], "cost_of_revenue": [ "10-K:0001065280-26-000034" ], "rnd": [ "10-K:0001065280-26-000034" ], "operating_income": [ "10-K:0001065280-26-000034" ], "interest_expense": [ "10-K:0001065280-26-000034" ], "pretax_income": [ "10-K:0001065280-26-000034" ], "income_tax": [ "10-K:0001065280-26-000034" ], "net_income": [ "10-K:0001065280-26-000034" ], "eps_basic": [ "10-K:0001065280-26-000034" ], "eps_diluted": [ "10-K:0001065280-26-000034" ], "shares_basic": [ "10-K:0001065280-26-000034" ], "shares_diluted": [ "10-K:0001065280-26-000034" ], "operating_lease_cost": [ "10-K:0001065280-26-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 45183036000.0, "cost_of_revenue": 23275329000.0, "gross_profit": null, "rnd": 3391390000.0, "sga": null, "operating_income": 13326603000.0, "interest_expense": 776510000.0, "pretax_income": 12722552000.0, "income_tax": 1741351000.0, "net_income_incl_nci": null, "net_income": 10981201000.0, "net_income_common": null, "eps_basic": 2.58, "eps_diluted": 2.53, "shares_basic": 4249512000.0, "shares_diluted": 4343863000.0, "dps_declared": null, "operating_lease_cost": 503637000.0 }, "sources": [ "10-K:0001065280-26-000034" ], "value_sources": { "revenue": [ "10-K:0001065280-26-000034" ], "cost_of_revenue": [ "10-K:0001065280-26-000034" ], "rnd": [ "10-K:0001065280-26-000034" ], "operating_income": [ "10-K:0001065280-26-000034" ], "interest_expense": [ "10-K:0001065280-26-000034" ], "pretax_income": [ "10-K:0001065280-26-000034" ], "income_tax": [ "10-K:0001065280-26-000034" ], "net_income": [ "10-K:0001065280-26-000034" ], "eps_basic": [ "10-K:0001065280-26-000034" ], "eps_diluted": [ "10-K:0001065280-26-000034" ], "shares_basic": [ "10-K:0001065280-26-000034" ], "shares_diluted": [ "10-K:0001065280-26-000034" ], "operating_lease_cost": [ "10-K:0001065280-26-000034" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q1", "date": "2020-03-31", "values": { "cash": 5151884000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 6447781000.0, "ppe_net": 650455000.0, "goodwill": null, "intangibles": null, "total_assets": 35059910000.0, "accounts_payable": 545488000.0, "short_term_borrowings": 498809000.0, "debt_current": null, "current_liabilities": 7853725000.0, "long_term_debt": 14170692000.0, "total_liabilities": 26650616000.0, "temporary_equity": null, "equity_parent": 8409294000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 35059910000.0, "shares_outstanding": 439780618.0, "retained_earnings": 5520816000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1596000000.0, "operating_lease_liability_current": 196000000.0, "operating_lease_liability_noncurrent": 1400000000.0, "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": 14791650000.0 }, "sources": [ "10-Q:0001065280-20-000155" ], "value_sources": { "cash": [ "10-Q:0001065280-20-000155" ], "current_assets": [ "10-Q:0001065280-20-000155" ], "ppe_net": [ "10-Q:0001065280-20-000155" ], "total_assets": [ "10-Q:0001065280-20-000155" ], "accounts_payable": [ "10-Q:0001065280-20-000155" ], "short_term_borrowings": [ "10-Q:0001065280-20-000155" ], "current_liabilities": [ "10-Q:0001065280-20-000155" ], "long_term_debt": [ "10-Q:0001065280-20-000155" ], "total_liabilities": [ "10-Q:0001065280-20-000155" ], "equity_parent": [ "10-Q:0001065280-20-000155" ], "liabilities_and_equity": [ "10-Q:0001065280-20-000155" ], "shares_outstanding": [ "10-Q:0001065280-20-000155" ], "retained_earnings": [ "10-Q:0001065280-20-000155" ], "operating_lease_liability": [ "10-Q:0001065280-20-000155" ], "operating_lease_liability_current": [ "10-Q:0001065280-20-000155" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-20-000155" ], "debt_maturity_after_y5": [ "10-Q:0001065280-20-000155" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "date": "2020-06-30", "values": { "cash": 7153248000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 8564139000.0, "ppe_net": 751941000.0, "goodwill": null, "intangibles": null, "total_assets": 37175281000.0, "accounts_payable": 446668000.0, "short_term_borrowings": 499161000.0, "debt_current": null, "current_liabilities": 7626418000.0, "long_term_debt": 15294998000.0, "total_liabilities": 27840528000.0, "temporary_equity": null, "equity_parent": 9334753000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 37175281000.0, "shares_outstanding": 441015443.0, "retained_earnings": 6241012000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 1914000000.0, "operating_lease_liability_current": 227000000.0, "operating_lease_liability_noncurrent": 1687000000.0, "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:0001065280-20-000309" ], "value_sources": { "cash": [ "10-Q:0001065280-20-000309" ], "current_assets": [ "10-Q:0001065280-20-000309" ], "ppe_net": [ "10-Q:0001065280-20-000309" ], "total_assets": [ "10-Q:0001065280-20-000309" ], "accounts_payable": [ "10-Q:0001065280-20-000309" ], "short_term_borrowings": [ "10-Q:0001065280-20-000309" ], "current_liabilities": [ "10-Q:0001065280-20-000309" ], "long_term_debt": [ "10-Q:0001065280-20-000309" ], "total_liabilities": [ "10-Q:0001065280-20-000309" ], "equity_parent": [ "10-Q:0001065280-20-000309" ], "liabilities_and_equity": [ "10-Q:0001065280-20-000309" ], "shares_outstanding": [ "10-Q:0001065280-20-000309" ], "retained_earnings": [ "10-Q:0001065280-20-000309" ], "operating_lease_liability": [ "10-Q:0001065280-20-000309" ], "operating_lease_liability_current": [ "10-Q:0001065280-20-000309" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-20-000309" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 8392391000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 9826480000.0, "ppe_net": 828118000.0, "goodwill": null, "intangibles": null, "total_assets": 38622543000.0, "accounts_payable": 541298000.0, "short_term_borrowings": 499517000.0, "debt_current": null, "current_liabilities": 7939795000.0, "long_term_debt": 15547616000.0, "total_liabilities": 28289220000.0, "temporary_equity": null, "equity_parent": 10333323000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 38622543000.0, "shares_outstanding": 441795008.0, "retained_earnings": 7030988000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2090000000.0, "operating_lease_liability_current": 237000000.0, "operating_lease_liability_noncurrent": 1853000000.0, "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:0001065280-20-000451" ], "value_sources": { "cash": [ "10-Q:0001065280-20-000451" ], "current_assets": [ "10-Q:0001065280-20-000451" ], "ppe_net": [ "10-Q:0001065280-20-000451" ], "total_assets": [ "10-Q:0001065280-20-000451" ], "accounts_payable": [ "10-Q:0001065280-20-000451" ], "short_term_borrowings": [ "10-Q:0001065280-20-000451" ], "current_liabilities": [ "10-Q:0001065280-20-000451" ], "long_term_debt": [ "10-Q:0001065280-20-000451" ], "total_liabilities": [ "10-Q:0001065280-20-000451" ], "equity_parent": [ "10-Q:0001065280-20-000451" ], "liabilities_and_equity": [ "10-Q:0001065280-20-000451" ], "shares_outstanding": [ "10-Q:0001065280-20-000451" ], "retained_earnings": [ "10-Q:0001065280-20-000451" ], "operating_lease_liability": [ "10-Q:0001065280-20-000451" ], "operating_lease_liability_current": [ "10-Q:0001065280-20-000451" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-20-000451" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 8205550000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 9761580000.0, "ppe_net": 960183000.0, "goodwill": null, "intangibles": null, "total_assets": 39280359000.0, "accounts_payable": 656183000.0, "short_term_borrowings": 499878000.0, "debt_current": null, "current_liabilities": 7805785000.0, "long_term_debt": 15809095000.0, "total_liabilities": 28215119000.0, "temporary_equity": null, "equity_parent": 11065240000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 39280359000.0, "shares_outstanding": 442895261.0, "retained_earnings": 7573144000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2201853000.0, "operating_lease_liability_current": 256222000.0, "operating_lease_liability_noncurrent": 1945631000.0, "operating_lease_discount_rate": 0.036, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2569913000.0, "operating_lease_imputed_interest": 368060000.0, "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:0001065280-21-000040", "10-K:0001065280-22-000036" ], "value_sources": { "cash": [ "10-K:0001065280-22-000036" ], "current_assets": [ "10-K:0001065280-22-000036" ], "ppe_net": [ "10-K:0001065280-22-000036" ], "total_assets": [ "10-K:0001065280-22-000036" ], "accounts_payable": [ "10-K:0001065280-22-000036" ], "short_term_borrowings": [ "10-K:0001065280-22-000036" ], "current_liabilities": [ "10-K:0001065280-22-000036" ], "long_term_debt": [ "10-K:0001065280-22-000036" ], "total_liabilities": [ "10-K:0001065280-22-000036" ], "equity_parent": [ "10-K:0001065280-22-000036" ], "liabilities_and_equity": [ "10-K:0001065280-22-000036" ], "shares_outstanding": [ "10-K:0001065280-22-000036" ], "retained_earnings": [ "10-K:0001065280-22-000036" ], "preferred_stock": [ "10-K:0001065280-22-000036" ], "operating_lease_liability": [ "10-K:0001065280-22-000036" ], "operating_lease_liability_current": [ "10-K:0001065280-22-000036" ], "operating_lease_liability_noncurrent": [ "10-K:0001065280-22-000036" ], "operating_lease_discount_rate": [ "10-K:0001065280-22-000036" ], "operating_lease_payments_total": [ "10-K:0001065280-21-000040" ], "operating_lease_imputed_interest": [ "10-K:0001065280-21-000040" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 8403705000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 10107508000.0, "ppe_net": 1015419000.0, "goodwill": null, "intangibles": null, "total_assets": 40123014000.0, "accounts_payable": 532942000.0, "short_term_borrowings": 698788000.0, "debt_current": null, "current_liabilities": 7961770000.0, "long_term_debt": 14860552000.0, "total_liabilities": 27238934000.0, "temporary_equity": null, "equity_parent": 12884080000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 40123014000.0, "shares_outstanding": 443383732.0, "retained_earnings": 9279859000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2179979000.0, "operating_lease_liability_current": 268087000.0, "operating_lease_liability_noncurrent": 1911892000.0, "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:0001065280-21-000144" ], "value_sources": { "cash": [ "10-Q:0001065280-21-000144" ], "current_assets": [ "10-Q:0001065280-21-000144" ], "ppe_net": [ "10-Q:0001065280-21-000144" ], "total_assets": [ "10-Q:0001065280-21-000144" ], "accounts_payable": [ "10-Q:0001065280-21-000144" ], "short_term_borrowings": [ "10-Q:0001065280-21-000144" ], "current_liabilities": [ "10-Q:0001065280-21-000144" ], "long_term_debt": [ "10-Q:0001065280-21-000144" ], "total_liabilities": [ "10-Q:0001065280-21-000144" ], "equity_parent": [ "10-Q:0001065280-21-000144" ], "liabilities_and_equity": [ "10-Q:0001065280-21-000144" ], "shares_outstanding": [ "10-Q:0001065280-21-000144" ], "retained_earnings": [ "10-Q:0001065280-21-000144" ], "operating_lease_liability": [ "10-Q:0001065280-21-000144" ], "operating_lease_liability_current": [ "10-Q:0001065280-21-000144" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-21-000144" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 7777530000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 9604276000.0, "ppe_net": 1107437000.0, "goodwill": null, "intangibles": null, "total_assets": 40970969000.0, "accounts_payable": 622931000.0, "short_term_borrowings": 699128000.0, "debt_current": null, "current_liabilities": 7832888000.0, "long_term_debt": 14926889000.0, "total_liabilities": 27107098000.0, "temporary_equity": null, "equity_parent": 13863871000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 40970969000.0, "shares_outstanding": 442595888.0, "retained_earnings": 10632872000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2317107000.0, "operating_lease_liability_current": 275040000.0, "operating_lease_liability_noncurrent": 2042067000.0, "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:0001065280-21-000250" ], "value_sources": { "cash": [ "10-Q:0001065280-21-000250" ], "current_assets": [ "10-Q:0001065280-21-000250" ], "ppe_net": [ "10-Q:0001065280-21-000250" ], "total_assets": [ "10-Q:0001065280-21-000250" ], "accounts_payable": [ "10-Q:0001065280-21-000250" ], "short_term_borrowings": [ "10-Q:0001065280-21-000250" ], "current_liabilities": [ "10-Q:0001065280-21-000250" ], "long_term_debt": [ "10-Q:0001065280-21-000250" ], "total_liabilities": [ "10-Q:0001065280-21-000250" ], "equity_parent": [ "10-Q:0001065280-21-000250" ], "liabilities_and_equity": [ "10-Q:0001065280-21-000250" ], "shares_outstanding": [ "10-Q:0001065280-21-000250" ], "retained_earnings": [ "10-Q:0001065280-21-000250" ], "operating_lease_liability": [ "10-Q:0001065280-21-000250" ], "operating_lease_liability_current": [ "10-Q:0001065280-21-000250" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-21-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 7526681000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 9415787000.0, "ppe_net": 1220114000.0, "goodwill": null, "intangibles": null, "total_assets": 42739857000.0, "accounts_payable": 643059000.0, "short_term_borrowings": 699473000.0, "debt_current": null, "current_liabilities": 8049246000.0, "long_term_debt": 14793691000.0, "total_liabilities": 27425240000.0, "temporary_equity": null, "equity_parent": 15314617000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 42739857000.0, "shares_outstanding": 442952194.0, "retained_earnings": 12081943000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2513444000.0, "operating_lease_liability_current": 291128000.0, "operating_lease_liability_noncurrent": 2222316000.0, "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:0001065280-21-000363" ], "value_sources": { "cash": [ "10-Q:0001065280-21-000363" ], "current_assets": [ "10-Q:0001065280-21-000363" ], "ppe_net": [ "10-Q:0001065280-21-000363" ], "total_assets": [ "10-Q:0001065280-21-000363" ], "accounts_payable": [ "10-Q:0001065280-21-000363" ], "short_term_borrowings": [ "10-Q:0001065280-21-000363" ], "current_liabilities": [ "10-Q:0001065280-21-000363" ], "long_term_debt": [ "10-Q:0001065280-21-000363" ], "total_liabilities": [ "10-Q:0001065280-21-000363" ], "equity_parent": [ "10-Q:0001065280-21-000363" ], "liabilities_and_equity": [ "10-Q:0001065280-21-000363" ], "shares_outstanding": [ "10-Q:0001065280-21-000363" ], "retained_earnings": [ "10-Q:0001065280-21-000363" ], "operating_lease_liability": [ "10-Q:0001065280-21-000363" ], "operating_lease_liability_current": [ "10-Q:0001065280-21-000363" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-21-000363" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 6027804000.0, "short_term_investments": 0.0, "receivables": null, "inventory": null, "current_assets": 8069825000.0, "ppe_net": 1323453000.0, "goodwill": null, "intangibles": null, "total_assets": 44584663000.0, "accounts_payable": 837483000.0, "short_term_borrowings": 699823000.0, "debt_current": null, "current_liabilities": 8488966000.0, "long_term_debt": 14693072000.0, "total_liabilities": 28735415000.0, "temporary_equity": null, "equity_parent": 15849248000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 44584663000.0, "shares_outstanding": 443963107.0, "retained_earnings": 12689372000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2723675000.0, "operating_lease_liability_current": 315189000.0, "operating_lease_liability_noncurrent": 2408486000.0, "operating_lease_discount_rate": 0.031, "operating_lease_payments_y1": null, "operating_lease_payments_total": 3140989000.0, "operating_lease_imputed_interest": 417314000.0, "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:0001065280-22-000036", "10-K:0001065280-23-000035" ], "value_sources": { "cash": [ "10-K:0001065280-23-000035" ], "short_term_investments": [ "10-K:0001065280-23-000035" ], "current_assets": [ "10-K:0001065280-23-000035" ], "ppe_net": [ "10-K:0001065280-23-000035" ], "total_assets": [ "10-K:0001065280-23-000035" ], "accounts_payable": [ "10-K:0001065280-23-000035" ], "short_term_borrowings": [ "10-K:0001065280-23-000035" ], "current_liabilities": [ "10-K:0001065280-23-000035" ], "long_term_debt": [ "10-K:0001065280-23-000035" ], "total_liabilities": [ "10-K:0001065280-23-000035" ], "equity_parent": [ "10-K:0001065280-23-000035" ], "liabilities_and_equity": [ "10-K:0001065280-23-000035" ], "shares_outstanding": [ "10-K:0001065280-23-000035" ], "retained_earnings": [ "10-K:0001065280-23-000035" ], "preferred_stock": [ "10-K:0001065280-23-000035" ], "operating_lease_liability": [ "10-K:0001065280-23-000035" ], "operating_lease_liability_current": [ "10-K:0001065280-23-000035" ], "operating_lease_liability_noncurrent": [ "10-K:0001065280-23-000035" ], "operating_lease_discount_rate": [ "10-K:0001065280-23-000035" ], "operating_lease_payments_total": [ "10-K:0001065280-22-000036" ], "operating_lease_imputed_interest": [ "10-K:0001065280-22-000036" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 6008946000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 8098015000.0, "ppe_net": 1383763000.0, "goodwill": null, "intangibles": null, "total_assets": 45330904000.0, "accounts_payable": 617202000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 7739656000.0, "long_term_debt": 14534561000.0, "total_liabilities": 27786865000.0, "temporary_equity": null, "equity_parent": 17544039000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 45330904000.0, "shares_outstanding": 444273850.0, "retained_earnings": 14286819000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2765014000.0, "operating_lease_liability_current": 330936000.0, "operating_lease_liability_noncurrent": 2434078000.0, "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:0001065280-22-000145" ], "value_sources": { "cash": [ "10-Q:0001065280-22-000145" ], "current_assets": [ "10-Q:0001065280-22-000145" ], "ppe_net": [ "10-Q:0001065280-22-000145" ], "total_assets": [ "10-Q:0001065280-22-000145" ], "accounts_payable": [ "10-Q:0001065280-22-000145" ], "short_term_borrowings": [ "10-Q:0001065280-22-000145" ], "current_liabilities": [ "10-Q:0001065280-22-000145" ], "long_term_debt": [ "10-Q:0001065280-22-000145" ], "total_liabilities": [ "10-Q:0001065280-22-000145" ], "equity_parent": [ "10-Q:0001065280-22-000145" ], "liabilities_and_equity": [ "10-Q:0001065280-22-000145" ], "shares_outstanding": [ "10-Q:0001065280-22-000145" ], "retained_earnings": [ "10-Q:0001065280-22-000145" ], "operating_lease_liability": [ "10-Q:0001065280-22-000145" ], "operating_lease_liability_current": [ "10-Q:0001065280-22-000145" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-22-000145" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 5819449000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 7840778000.0, "ppe_net": 1361920000.0, "goodwill": null, "intangibles": null, "total_assets": 46350935000.0, "accounts_payable": 504278000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 7500022000.0, "long_term_debt": 14233303000.0, "total_liabilities": 27274961000.0, "temporary_equity": null, "equity_parent": 19075974000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 46350935000.0, "shares_outstanding": 444705591.0, "retained_earnings": 15727770000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2675754000.0, "operating_lease_liability_current": 336925000.0, "operating_lease_liability_noncurrent": 2338829000.0, "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:0001065280-22-000257" ], "value_sources": { "cash": [ "10-Q:0001065280-22-000257" ], "current_assets": [ "10-Q:0001065280-22-000257" ], "ppe_net": [ "10-Q:0001065280-22-000257" ], "total_assets": [ "10-Q:0001065280-22-000257" ], "accounts_payable": [ "10-Q:0001065280-22-000257" ], "short_term_borrowings": [ "10-Q:0001065280-22-000257" ], "current_liabilities": [ "10-Q:0001065280-22-000257" ], "long_term_debt": [ "10-Q:0001065280-22-000257" ], "total_liabilities": [ "10-Q:0001065280-22-000257" ], "equity_parent": [ "10-Q:0001065280-22-000257" ], "liabilities_and_equity": [ "10-Q:0001065280-22-000257" ], "shares_outstanding": [ "10-Q:0001065280-22-000257" ], "retained_earnings": [ "10-Q:0001065280-22-000257" ], "operating_lease_liability": [ "10-Q:0001065280-22-000257" ], "operating_lease_liability_current": [ "10-Q:0001065280-22-000257" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-22-000257" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 6113733000.0, "short_term_investments": null, "receivables": null, "inventory": null, "current_assets": 8816903000.0, "ppe_net": 1372754000.0, "goodwill": null, "intangibles": null, "total_assets": 47562187000.0, "accounts_payable": 560156000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 7765924000.0, "long_term_debt": 13888117000.0, "total_liabilities": 27034046000.0, "temporary_equity": null, "equity_parent": 20528141000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 47562187000.0, "shares_outstanding": 445020494.0, "retained_earnings": 17126012000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2544064000.0, "operating_lease_liability_current": 334339000.0, "operating_lease_liability_noncurrent": 2209725000.0, "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:0001065280-22-000368" ], "value_sources": { "cash": [ "10-Q:0001065280-22-000368" ], "current_assets": [ "10-Q:0001065280-22-000368" ], "ppe_net": [ "10-Q:0001065280-22-000368" ], "total_assets": [ "10-Q:0001065280-22-000368" ], "accounts_payable": [ "10-Q:0001065280-22-000368" ], "short_term_borrowings": [ "10-Q:0001065280-22-000368" ], "current_liabilities": [ "10-Q:0001065280-22-000368" ], "long_term_debt": [ "10-Q:0001065280-22-000368" ], "total_liabilities": [ "10-Q:0001065280-22-000368" ], "equity_parent": [ "10-Q:0001065280-22-000368" ], "liabilities_and_equity": [ "10-Q:0001065280-22-000368" ], "shares_outstanding": [ "10-Q:0001065280-22-000368" ], "retained_earnings": [ "10-Q:0001065280-22-000368" ], "operating_lease_liability": [ "10-Q:0001065280-22-000368" ], "operating_lease_liability_current": [ "10-Q:0001065280-22-000368" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-22-000368" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 5147176000.0, "short_term_investments": 911276000.0, "receivables": null, "inventory": null, "current_assets": 9266473000.0, "ppe_net": 1398257000.0, "goodwill": null, "intangibles": null, "total_assets": 48594768000.0, "accounts_payable": 671513000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 7930974000.0, "long_term_debt": 14353076000.0, "total_liabilities": 27817367000.0, "temporary_equity": null, "equity_parent": 20777401000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 48594768000.0, "shares_outstanding": 445346776.0, "retained_earnings": 17181296000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2578488000.0, "operating_lease_liability_current": 355985000.0, "operating_lease_liability_noncurrent": 2222503000.0, "operating_lease_discount_rate": 0.032, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2932557000.0, "operating_lease_imputed_interest": 354069000.0, "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:0001065280-23-000035", "10-K:0001065280-24-000030" ], "value_sources": { "cash": [ "10-K:0001065280-24-000030" ], "short_term_investments": [ "10-K:0001065280-24-000030" ], "current_assets": [ "10-K:0001065280-24-000030" ], "ppe_net": [ "10-K:0001065280-24-000030" ], "total_assets": [ "10-K:0001065280-24-000030" ], "accounts_payable": [ "10-K:0001065280-24-000030" ], "short_term_borrowings": [ "10-K:0001065280-24-000030" ], "current_liabilities": [ "10-K:0001065280-24-000030" ], "long_term_debt": [ "10-K:0001065280-24-000030" ], "total_liabilities": [ "10-K:0001065280-24-000030" ], "equity_parent": [ "10-K:0001065280-24-000030" ], "liabilities_and_equity": [ "10-K:0001065280-24-000030" ], "shares_outstanding": [ "10-K:0001065280-24-000030" ], "retained_earnings": [ "10-K:0001065280-24-000030" ], "preferred_stock": [ "10-K:0001065280-24-000030" ], "operating_lease_liability": [ "10-K:0001065280-24-000030" ], "operating_lease_liability_current": [ "10-K:0001065280-24-000030" ], "operating_lease_liability_noncurrent": [ "10-K:0001065280-24-000030" ], "operating_lease_discount_rate": [ "10-K:0001065280-24-000030" ], "operating_lease_payments_total": [ "10-K:0001065280-23-000035" ], "operating_lease_imputed_interest": [ "10-K:0001065280-23-000035" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 6714594000.0, "short_term_investments": 1112910000.0, "receivables": null, "inventory": null, "current_assets": 10482623000.0, "ppe_net": 1413094000.0, "goodwill": null, "intangibles": null, "total_assets": 49490345000.0, "accounts_payable": 591987000.0, "short_term_borrowings": 399163000.0, "debt_current": null, "current_liabilities": 8316070000.0, "long_term_debt": 14037965000.0, "total_liabilities": 27662149000.0, "temporary_equity": null, "equity_parent": 21828196000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 49490345000.0, "shares_outstanding": 444536878.0, "retained_earnings": 18486416000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2518719000.0, "operating_lease_liability_current": 363304000.0, "operating_lease_liability_noncurrent": 2155415000.0, "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:0001065280-23-000120" ], "value_sources": { "cash": [ "10-Q:0001065280-23-000120" ], "short_term_investments": [ "10-Q:0001065280-23-000120" ], "current_assets": [ "10-Q:0001065280-23-000120" ], "ppe_net": [ "10-Q:0001065280-23-000120" ], "total_assets": [ "10-Q:0001065280-23-000120" ], "accounts_payable": [ "10-Q:0001065280-23-000120" ], "short_term_borrowings": [ "10-Q:0001065280-23-000120" ], "current_liabilities": [ "10-Q:0001065280-23-000120" ], "long_term_debt": [ "10-Q:0001065280-23-000120" ], "total_liabilities": [ "10-Q:0001065280-23-000120" ], "equity_parent": [ "10-Q:0001065280-23-000120" ], "liabilities_and_equity": [ "10-Q:0001065280-23-000120" ], "shares_outstanding": [ "10-Q:0001065280-23-000120" ], "retained_earnings": [ "10-Q:0001065280-23-000120" ], "operating_lease_liability": [ "10-Q:0001065280-23-000120" ], "operating_lease_liability_current": [ "10-Q:0001065280-23-000120" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-23-000120" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 7662788000.0, "short_term_investments": 914201000.0, "receivables": null, "inventory": null, "current_assets": 11506336000.0, "ppe_net": 1471968000.0, "goodwill": null, "intangibles": null, "total_assets": 50817473000.0, "accounts_payable": 615374000.0, "short_term_borrowings": 399387000.0, "debt_current": null, "current_liabilities": 8675805000.0, "long_term_debt": 14070151000.0, "total_liabilities": 27985258000.0, "temporary_equity": null, "equity_parent": 22832215000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 50817473000.0, "shares_outstanding": 443146751.0, "retained_earnings": 19974026000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2524153000.0, "operating_lease_liability_current": 376847000.0, "operating_lease_liability_noncurrent": 2147306000.0, "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:0001065280-23-000198" ], "value_sources": { "cash": [ "10-Q:0001065280-23-000198" ], "short_term_investments": [ "10-Q:0001065280-23-000198" ], "current_assets": [ "10-Q:0001065280-23-000198" ], "ppe_net": [ "10-Q:0001065280-23-000198" ], "total_assets": [ "10-Q:0001065280-23-000198" ], "accounts_payable": [ "10-Q:0001065280-23-000198" ], "short_term_borrowings": [ "10-Q:0001065280-23-000198" ], "current_liabilities": [ "10-Q:0001065280-23-000198" ], "long_term_debt": [ "10-Q:0001065280-23-000198" ], "total_liabilities": [ "10-Q:0001065280-23-000198" ], "equity_parent": [ "10-Q:0001065280-23-000198" ], "liabilities_and_equity": [ "10-Q:0001065280-23-000198" ], "shares_outstanding": [ "10-Q:0001065280-23-000198" ], "retained_earnings": [ "10-Q:0001065280-23-000198" ], "operating_lease_liability": [ "10-Q:0001065280-23-000198" ], "operating_lease_liability_current": [ "10-Q:0001065280-23-000198" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-23-000198" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 7353245000.0, "short_term_investments": 514201000.0, "receivables": null, "inventory": null, "current_assets": 10779474000.0, "ppe_net": 1498391000.0, "goodwill": null, "intangibles": null, "total_assets": 49501786000.0, "accounts_payable": 534429000.0, "short_term_borrowings": 399614000.0, "debt_current": null, "current_liabilities": 8338718000.0, "long_term_debt": 13900754000.0, "total_liabilities": 27394159000.0, "temporary_equity": null, "equity_parent": 22107627000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 49501786000.0, "shares_outstanding": 437679669.0, "retained_earnings": 21651448000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2463880000.0, "operating_lease_liability_current": 377400000.0, "operating_lease_liability_noncurrent": 2086480000.0, "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:0001065280-23-000273" ], "value_sources": { "cash": [ "10-Q:0001065280-23-000273" ], "short_term_investments": [ "10-Q:0001065280-23-000273" ], "current_assets": [ "10-Q:0001065280-23-000273" ], "ppe_net": [ "10-Q:0001065280-23-000273" ], "total_assets": [ "10-Q:0001065280-23-000273" ], "accounts_payable": [ "10-Q:0001065280-23-000273" ], "short_term_borrowings": [ "10-Q:0001065280-23-000273" ], "current_liabilities": [ "10-Q:0001065280-23-000273" ], "long_term_debt": [ "10-Q:0001065280-23-000273" ], "total_liabilities": [ "10-Q:0001065280-23-000273" ], "equity_parent": [ "10-Q:0001065280-23-000273" ], "liabilities_and_equity": [ "10-Q:0001065280-23-000273" ], "shares_outstanding": [ "10-Q:0001065280-23-000273" ], "retained_earnings": [ "10-Q:0001065280-23-000273" ], "operating_lease_liability": [ "10-Q:0001065280-23-000273" ], "operating_lease_liability_current": [ "10-Q:0001065280-23-000273" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-23-000273" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 7116913000.0, "short_term_investments": 20973000.0, "receivables": null, "inventory": null, "current_assets": 9918133000.0, "ppe_net": 1491444000.0, "goodwill": null, "intangibles": null, "total_assets": 48731992000.0, "accounts_payable": 747412000.0, "short_term_borrowings": 399844000.0, "debt_current": null, "current_liabilities": 8860655000.0, "long_term_debt": 14143417000.0, "total_liabilities": 28143679000.0, "temporary_equity": null, "equity_parent": 20588313000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 48731992000.0, "shares_outstanding": 432759584.0, "retained_earnings": 22589286000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2430113000.0, "operating_lease_liability_current": 383312000.0, "operating_lease_liability_noncurrent": 2046801000.0, "operating_lease_discount_rate": 0.033, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2736383000.0, "operating_lease_imputed_interest": 306270000.0, "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:0001065280-24-000030", "10-K:0001065280-25-000044" ], "value_sources": { "cash": [ "10-K:0001065280-25-000044" ], "short_term_investments": [ "10-K:0001065280-25-000044" ], "current_assets": [ "10-K:0001065280-25-000044" ], "ppe_net": [ "10-K:0001065280-25-000044" ], "total_assets": [ "10-K:0001065280-25-000044" ], "accounts_payable": [ "10-K:0001065280-25-000044" ], "short_term_borrowings": [ "10-K:0001065280-25-000044" ], "current_liabilities": [ "10-K:0001065280-25-000044" ], "long_term_debt": [ "10-K:0001065280-25-000044" ], "total_liabilities": [ "10-K:0001065280-25-000044" ], "equity_parent": [ "10-K:0001065280-25-000044" ], "liabilities_and_equity": [ "10-K:0001065280-25-000044" ], "shares_outstanding": [ "10-K:0001065280-25-000044" ], "retained_earnings": [ "10-K:0001065280-25-000044" ], "preferred_stock": [ "10-K:0001065280-25-000044" ], "operating_lease_liability": [ "10-K:0001065280-25-000044" ], "operating_lease_liability_current": [ "10-K:0001065280-25-000044" ], "operating_lease_liability_noncurrent": [ "10-K:0001065280-25-000044" ], "operating_lease_discount_rate": [ "10-K:0001065280-25-000044" ], "operating_lease_payments_total": [ "10-K:0001065280-24-000030" ], "operating_lease_imputed_interest": [ "10-K:0001065280-24-000030" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 7024766000.0, "short_term_investments": 20973000.0, "receivables": null, "inventory": null, "current_assets": 9921313000.0, "ppe_net": 1501168000.0, "goodwill": null, "intangibles": null, "total_assets": 48827721000.0, "accounts_payable": 607348000.0, "short_term_borrowings": 798936000.0, "debt_current": null, "current_liabilities": 9289217000.0, "long_term_debt": 13217038000.0, "total_liabilities": 27462311000.0, "temporary_equity": null, "equity_parent": 21365410000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 48827721000.0, "shares_outstanding": 430964991.0, "retained_earnings": 24921495000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2495632000.0, "operating_lease_liability_current": 397628000.0, "operating_lease_liability_noncurrent": 2098004000.0, "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:0001065280-24-000128" ], "value_sources": { "cash": [ "10-Q:0001065280-24-000128" ], "short_term_investments": [ "10-Q:0001065280-24-000128" ], "current_assets": [ "10-Q:0001065280-24-000128" ], "ppe_net": [ "10-Q:0001065280-24-000128" ], "total_assets": [ "10-Q:0001065280-24-000128" ], "accounts_payable": [ "10-Q:0001065280-24-000128" ], "short_term_borrowings": [ "10-Q:0001065280-24-000128" ], "current_liabilities": [ "10-Q:0001065280-24-000128" ], "long_term_debt": [ "10-Q:0001065280-24-000128" ], "total_liabilities": [ "10-Q:0001065280-24-000128" ], "equity_parent": [ "10-Q:0001065280-24-000128" ], "liabilities_and_equity": [ "10-Q:0001065280-24-000128" ], "shares_outstanding": [ "10-Q:0001065280-24-000128" ], "retained_earnings": [ "10-Q:0001065280-24-000128" ], "operating_lease_liability": [ "10-Q:0001065280-24-000128" ], "operating_lease_liability_current": [ "10-Q:0001065280-24-000128" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-24-000128" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 6624939000.0, "short_term_investments": 30973000.0, "receivables": null, "inventory": null, "current_assets": 9615553000.0, "ppe_net": 1510958000.0, "goodwill": null, "intangibles": null, "total_assets": 49098895000.0, "accounts_payable": 598557000.0, "short_term_borrowings": 1800041000.0, "debt_current": null, "current_liabilities": 10139999000.0, "long_term_debt": 12180024000.0, "total_liabilities": 26986202000.0, "temporary_equity": null, "equity_parent": 22112693000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 49098895000.0, "shares_outstanding": 429164615.0, "retained_earnings": 27068801000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2544129000.0, "operating_lease_liability_current": 417009000.0, "operating_lease_liability_noncurrent": 2127120000.0, "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:0001065280-24-000200" ], "value_sources": { "cash": [ "10-Q:0001065280-24-000200" ], "short_term_investments": [ "10-Q:0001065280-24-000200" ], "current_assets": [ "10-Q:0001065280-24-000200" ], "ppe_net": [ "10-Q:0001065280-24-000200" ], "total_assets": [ "10-Q:0001065280-24-000200" ], "accounts_payable": [ "10-Q:0001065280-24-000200" ], "short_term_borrowings": [ "10-Q:0001065280-24-000200" ], "current_liabilities": [ "10-Q:0001065280-24-000200" ], "long_term_debt": [ "10-Q:0001065280-24-000200" ], "total_liabilities": [ "10-Q:0001065280-24-000200" ], "equity_parent": [ "10-Q:0001065280-24-000200" ], "liabilities_and_equity": [ "10-Q:0001065280-24-000200" ], "shares_outstanding": [ "10-Q:0001065280-24-000200" ], "retained_earnings": [ "10-Q:0001065280-24-000200" ], "operating_lease_liability": [ "10-Q:0001065280-24-000200" ], "operating_lease_liability_current": [ "10-Q:0001065280-24-000200" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-24-000200" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 7457025000.0, "short_term_investments": 1766902000.0, "receivables": null, "inventory": null, "current_assets": 12129099000.0, "ppe_net": 1568212000.0, "goodwill": null, "intangibles": null, "total_assets": 52281844000.0, "accounts_payable": 641953000.0, "short_term_borrowings": 1820396000.0, "debt_current": null, "current_liabilities": 10707126000.0, "long_term_debt": 14160932000.0, "total_liabilities": 29561108000.0, "temporary_equity": null, "equity_parent": 22720736000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 52281844000.0, "shares_outstanding": 427458114.0, "retained_earnings": 29432310000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2527320000.0, "operating_lease_liability_current": 432661000.0, "operating_lease_liability_noncurrent": 2094659000.0, "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:0001065280-24-000287" ], "value_sources": { "cash": [ "10-Q:0001065280-24-000287" ], "short_term_investments": [ "10-Q:0001065280-24-000287" ], "current_assets": [ "10-Q:0001065280-24-000287" ], "ppe_net": [ "10-Q:0001065280-24-000287" ], "total_assets": [ "10-Q:0001065280-24-000287" ], "accounts_payable": [ "10-Q:0001065280-24-000287" ], "short_term_borrowings": [ "10-Q:0001065280-24-000287" ], "current_liabilities": [ "10-Q:0001065280-24-000287" ], "long_term_debt": [ "10-Q:0001065280-24-000287" ], "total_liabilities": [ "10-Q:0001065280-24-000287" ], "equity_parent": [ "10-Q:0001065280-24-000287" ], "liabilities_and_equity": [ "10-Q:0001065280-24-000287" ], "shares_outstanding": [ "10-Q:0001065280-24-000287" ], "retained_earnings": [ "10-Q:0001065280-24-000287" ], "operating_lease_liability": [ "10-Q:0001065280-24-000287" ], "operating_lease_liability_current": [ "10-Q:0001065280-24-000287" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-24-000287" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 7804733000.0, "short_term_investments": 1779006000.0, "receivables": null, "inventory": null, "current_assets": 13100379000.0, "ppe_net": 1593756000.0, "goodwill": null, "intangibles": 32452462000.0, "total_assets": 53630374000.0, "accounts_payable": 899909000.0, "short_term_borrowings": 1784453000.0, "debt_current": null, "current_liabilities": 10755400000.0, "long_term_debt": 13798351000.0, "total_liabilities": 28886807000.0, "temporary_equity": null, "equity_parent": 24743567000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 53630374000.0, "shares_outstanding": 4277571000.0, "retained_earnings": 31300917000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2412170000.0, "operating_lease_liability_current": 428482000.0, "operating_lease_liability_noncurrent": 1983688000.0, "operating_lease_discount_rate": 0.035, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2716828000.0, "operating_lease_imputed_interest": 304658000.0, "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:0001065280-25-000044", "10-K:0001065280-26-000034" ], "value_sources": { "cash": [ "10-K:0001065280-26-000034" ], "short_term_investments": [ "10-K:0001065280-26-000034" ], "current_assets": [ "10-K:0001065280-26-000034" ], "ppe_net": [ "10-K:0001065280-26-000034" ], "intangibles": [ "10-K:0001065280-26-000034" ], "total_assets": [ "10-K:0001065280-26-000034" ], "accounts_payable": [ "10-K:0001065280-26-000034" ], "short_term_borrowings": [ "10-K:0001065280-26-000034" ], "current_liabilities": [ "10-K:0001065280-26-000034" ], "long_term_debt": [ "10-K:0001065280-26-000034" ], "total_liabilities": [ "10-K:0001065280-26-000034" ], "equity_parent": [ "10-K:0001065280-26-000034" ], "liabilities_and_equity": [ "10-K:0001065280-26-000034" ], "shares_outstanding": [ "10-K:0001065280-26-000034" ], "retained_earnings": [ "10-K:0001065280-26-000034" ], "preferred_stock": [ "10-K:0001065280-26-000034" ], "operating_lease_liability": [ "10-K:0001065280-26-000034" ], "operating_lease_liability_current": [ "10-K:0001065280-26-000034" ], "operating_lease_liability_noncurrent": [ "10-K:0001065280-26-000034" ], "operating_lease_discount_rate": [ "10-K:0001065280-26-000034" ], "operating_lease_payments_total": [ "10-K:0001065280-25-000044" ], "operating_lease_imputed_interest": [ "10-K:0001065280-25-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 7199848000.0, "short_term_investments": 1171142000.0, "receivables": null, "inventory": null, "current_assets": 11697632000.0, "ppe_net": 1644346000.0, "goodwill": null, "intangibles": 32040839000.0, "total_assets": 52087644000.0, "accounts_payable": 614489000.0, "short_term_borrowings": 1005881000.0, "debt_current": null, "current_liabilities": 9718519000.0, "long_term_debt": 14011037000.0, "total_liabilities": 28059571000.0, "temporary_equity": null, "equity_parent": 24028073000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 52087644000.0, "shares_outstanding": 425683210.0, "retained_earnings": 34191268000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2406569000.0, "operating_lease_liability_current": 437268000.0, "operating_lease_liability_noncurrent": 1969301000.0, "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:0001065280-25-000176" ], "value_sources": { "cash": [ "10-Q:0001065280-25-000176" ], "short_term_investments": [ "10-Q:0001065280-25-000176" ], "current_assets": [ "10-Q:0001065280-25-000176" ], "ppe_net": [ "10-Q:0001065280-25-000176" ], "intangibles": [ "10-Q:0001065280-25-000176" ], "total_assets": [ "10-Q:0001065280-25-000176" ], "accounts_payable": [ "10-Q:0001065280-25-000176" ], "short_term_borrowings": [ "10-Q:0001065280-25-000176" ], "current_liabilities": [ "10-Q:0001065280-25-000176" ], "long_term_debt": [ "10-Q:0001065280-25-000176" ], "total_liabilities": [ "10-Q:0001065280-25-000176" ], "equity_parent": [ "10-Q:0001065280-25-000176" ], "liabilities_and_equity": [ "10-Q:0001065280-25-000176" ], "shares_outstanding": [ "10-Q:0001065280-25-000176" ], "retained_earnings": [ "10-Q:0001065280-25-000176" ], "operating_lease_liability": [ "10-Q:0001065280-25-000176" ], "operating_lease_liability_current": [ "10-Q:0001065280-25-000176" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-25-000176" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 8177405000.0, "short_term_investments": 213115000.0, "receivables": null, "inventory": null, "current_assets": 11993106000.0, "ppe_net": 1743566000.0, "goodwill": null, "intangibles": 32089394000.0, "total_assets": 53099664000.0, "accounts_payable": 632718000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 8942335000.0, "long_term_debt": 14453206000.0, "total_liabilities": 28147765000.0, "temporary_equity": null, "equity_parent": 24951899000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 53099664000.0, "shares_outstanding": 424926346.0, "retained_earnings": 37316681000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2480761000.0, "operating_lease_liability_current": 453940000.0, "operating_lease_liability_noncurrent": 2026821000.0, "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:0001065280-25-000323" ], "value_sources": { "cash": [ "10-Q:0001065280-25-000323" ], "short_term_investments": [ "10-Q:0001065280-25-000323" ], "current_assets": [ "10-Q:0001065280-25-000323" ], "ppe_net": [ "10-Q:0001065280-25-000323" ], "intangibles": [ "10-Q:0001065280-25-000323" ], "total_assets": [ "10-Q:0001065280-25-000323" ], "accounts_payable": [ "10-Q:0001065280-25-000323" ], "short_term_borrowings": [ "10-Q:0001065280-25-000323" ], "current_liabilities": [ "10-Q:0001065280-25-000323" ], "long_term_debt": [ "10-Q:0001065280-25-000323" ], "total_liabilities": [ "10-Q:0001065280-25-000323" ], "equity_parent": [ "10-Q:0001065280-25-000323" ], "liabilities_and_equity": [ "10-Q:0001065280-25-000323" ], "shares_outstanding": [ "10-Q:0001065280-25-000323" ], "retained_earnings": [ "10-Q:0001065280-25-000323" ], "operating_lease_liability": [ "10-Q:0001065280-25-000323" ], "operating_lease_liability_current": [ "10-Q:0001065280-25-000323" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-25-000323" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 9287287000.0, "short_term_investments": 37105000.0, "receivables": null, "inventory": null, "current_assets": 12962935000.0, "ppe_net": 1837889000.0, "goodwill": null, "intangibles": 32639879000.0, "total_assets": 54934835000.0, "accounts_payable": 793233000.0, "short_term_borrowings": 0.0, "debt_current": null, "current_liabilities": 9731859000.0, "long_term_debt": 14463020000.0, "total_liabilities": 28980800000.0, "temporary_equity": null, "equity_parent": 25954035000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 54934835000.0, "shares_outstanding": 423732334.0, "retained_earnings": 39863597000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2620518000.0, "operating_lease_liability_current": 457390000.0, "operating_lease_liability_noncurrent": 2163128000.0, "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:0001065280-25-000406" ], "value_sources": { "cash": [ "10-Q:0001065280-25-000406" ], "short_term_investments": [ "10-Q:0001065280-25-000406" ], "current_assets": [ "10-Q:0001065280-25-000406" ], "ppe_net": [ "10-Q:0001065280-25-000406" ], "intangibles": [ "10-Q:0001065280-25-000406" ], "total_assets": [ "10-Q:0001065280-25-000406" ], "accounts_payable": [ "10-Q:0001065280-25-000406" ], "short_term_borrowings": [ "10-Q:0001065280-25-000406" ], "current_liabilities": [ "10-Q:0001065280-25-000406" ], "long_term_debt": [ "10-Q:0001065280-25-000406" ], "total_liabilities": [ "10-Q:0001065280-25-000406" ], "equity_parent": [ "10-Q:0001065280-25-000406" ], "liabilities_and_equity": [ "10-Q:0001065280-25-000406" ], "shares_outstanding": [ "10-Q:0001065280-25-000406" ], "retained_earnings": [ "10-Q:0001065280-25-000406" ], "operating_lease_liability": [ "10-Q:0001065280-25-000406" ], "operating_lease_liability_current": [ "10-Q:0001065280-25-000406" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-25-000406" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 9033681000.0, "short_term_investments": 28678000.0, "receivables": null, "inventory": null, "current_assets": 13020191000.0, "ppe_net": 2004350000.0, "goodwill": null, "intangibles": 32778392000.0, "total_assets": 55596993000.0, "accounts_payable": 900612000.0, "short_term_borrowings": 998865000.0, "debt_current": null, "current_liabilities": 10980930000.0, "long_term_debt": 13463971000.0, "total_liabilities": 28981505000.0, "temporary_equity": null, "equity_parent": 26615488000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 55596993000.0, "shares_outstanding": 4222162150.0, "retained_earnings": 42282118000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2513001000.0, "operating_lease_liability_current": 460475000.0, "operating_lease_liability_noncurrent": 2052526000.0, "operating_lease_discount_rate": 0.038, "operating_lease_payments_y1": null, "operating_lease_payments_total": 2885939000.0, "operating_lease_imputed_interest": 372938000.0, "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:0001065280-26-000034", "10-Q:0001065280-26-000212" ], "value_sources": { "cash": [ "10-Q:0001065280-26-000212" ], "short_term_investments": [ "10-Q:0001065280-26-000212" ], "current_assets": [ "10-Q:0001065280-26-000212" ], "ppe_net": [ "10-Q:0001065280-26-000212" ], "intangibles": [ "10-Q:0001065280-26-000212" ], "total_assets": [ "10-Q:0001065280-26-000212" ], "accounts_payable": [ "10-Q:0001065280-26-000212" ], "short_term_borrowings": [ "10-Q:0001065280-26-000212" ], "current_liabilities": [ "10-Q:0001065280-26-000212" ], "long_term_debt": [ "10-Q:0001065280-26-000212" ], "total_liabilities": [ "10-Q:0001065280-26-000212" ], "equity_parent": [ "10-Q:0001065280-26-000212" ], "liabilities_and_equity": [ "10-Q:0001065280-26-000212" ], "shares_outstanding": [ "10-Q:0001065280-26-000212" ], "retained_earnings": [ "10-Q:0001065280-26-000212" ], "preferred_stock": [ "10-K:0001065280-26-000034" ], "operating_lease_liability": [ "10-Q:0001065280-26-000212" ], "operating_lease_liability_current": [ "10-Q:0001065280-26-000212" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-26-000212" ], "operating_lease_discount_rate": [ "10-K:0001065280-26-000034" ], "operating_lease_payments_total": [ "10-K:0001065280-26-000034" ], "operating_lease_imputed_interest": [ "10-K:0001065280-26-000034" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 12259772000.0, "short_term_investments": 28678000.0, "receivables": null, "inventory": null, "current_assets": 17070982000.0, "ppe_net": 2147829000.0, "goodwill": null, "intangibles": 33376295000.0, "total_assets": 61015914000.0, "accounts_payable": 894681000.0, "short_term_borrowings": 999185000.0, "debt_current": null, "current_liabilities": 12131578000.0, "long_term_debt": 13361331000.0, "total_liabilities": 29889515000.0, "temporary_equity": null, "equity_parent": 31126399000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 61015914000.0, "shares_outstanding": 4212794271.0, "retained_earnings": 47564909000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2381684000.0, "operating_lease_liability_current": 433478000.0, "operating_lease_liability_noncurrent": 1948206000.0, "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:0001065280-26-000138" ], "value_sources": { "cash": [ "10-Q:0001065280-26-000138" ], "short_term_investments": [ "10-Q:0001065280-26-000138" ], "current_assets": [ "10-Q:0001065280-26-000138" ], "ppe_net": [ "10-Q:0001065280-26-000138" ], "intangibles": [ "10-Q:0001065280-26-000138" ], "total_assets": [ "10-Q:0001065280-26-000138" ], "accounts_payable": [ "10-Q:0001065280-26-000138" ], "short_term_borrowings": [ "10-Q:0001065280-26-000138" ], "current_liabilities": [ "10-Q:0001065280-26-000138" ], "long_term_debt": [ "10-Q:0001065280-26-000138" ], "total_liabilities": [ "10-Q:0001065280-26-000138" ], "equity_parent": [ "10-Q:0001065280-26-000138" ], "liabilities_and_equity": [ "10-Q:0001065280-26-000138" ], "shares_outstanding": [ "10-Q:0001065280-26-000138" ], "retained_earnings": [ "10-Q:0001065280-26-000138" ], "operating_lease_liability": [ "10-Q:0001065280-26-000138" ], "operating_lease_liability_current": [ "10-Q:0001065280-26-000138" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-26-000138" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 9099232000.0, "short_term_investments": 28678000.0, "receivables": null, "inventory": null, "current_assets": 13853303000.0, "ppe_net": 2398848000.0, "goodwill": null, "intangibles": 33837573000.0, "total_assets": 58450441000.0, "accounts_payable": 814551000.0, "short_term_borrowings": 2483758000.0, "debt_current": null, "current_liabilities": 12134898000.0, "long_term_debt": 11825548000.0, "total_liabilities": 28298389000.0, "temporary_equity": null, "equity_parent": 30152052000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 58450441000.0, "shares_outstanding": 4163939676.0, "retained_earnings": 50966323000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 2330421000.0, "operating_lease_liability_current": 431403000.0, "operating_lease_liability_noncurrent": 1899018000.0, "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:0001065280-26-000212" ], "value_sources": { "cash": [ "10-Q:0001065280-26-000212" ], "short_term_investments": [ "10-Q:0001065280-26-000212" ], "current_assets": [ "10-Q:0001065280-26-000212" ], "ppe_net": [ "10-Q:0001065280-26-000212" ], "intangibles": [ "10-Q:0001065280-26-000212" ], "total_assets": [ "10-Q:0001065280-26-000212" ], "accounts_payable": [ "10-Q:0001065280-26-000212" ], "short_term_borrowings": [ "10-Q:0001065280-26-000212" ], "current_liabilities": [ "10-Q:0001065280-26-000212" ], "long_term_debt": [ "10-Q:0001065280-26-000212" ], "total_liabilities": [ "10-Q:0001065280-26-000212" ], "equity_parent": [ "10-Q:0001065280-26-000212" ], "liabilities_and_equity": [ "10-Q:0001065280-26-000212" ], "shares_outstanding": [ "10-Q:0001065280-26-000212" ], "retained_earnings": [ "10-Q:0001065280-26-000212" ], "operating_lease_liability": [ "10-Q:0001065280-26-000212" ], "operating_lease_liability_current": [ "10-Q:0001065280-26-000212" ], "operating_lease_liability_noncurrent": [ "10-Q:0001065280-26-000212" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q1", "fiscal_year": 2020, "quarter": 1, "start": "2020-01-01", "end": "2020-03-31", "values": { "cfo": 259912000.0, "cfi": -98303000.0, "cff": 43694000.0, "capex": 98015000.0, "d_and_a": 28517000.0, "sbc": 97019000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 46619000.0, "change_receivables": null, "change_inventories": null, "change_payables": -149153000.0, "change_contract_liabilities": 62008000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-21-000144" ], "value_sources": { "cfo": [ "10-Q:0001065280-21-000144" ], "cfi": [ "10-Q:0001065280-21-000144" ], "cff": [ "10-Q:0001065280-21-000144" ], "capex": [ "10-Q:0001065280-21-000144" ], "d_and_a": [ "10-Q:0001065280-21-000144" ], "sbc": [ "10-Q:0001065280-21-000144" ], "deferred_tax": [ "10-Q:0001065280-21-000144" ], "change_payables": [ "10-Q:0001065280-21-000144" ], "change_contract_liabilities": [ "10-Q:0001065280-21-000144" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q2", "fiscal_year": 2020, "quarter": 2, "start": "2020-04-01", "end": "2020-06-30", "values": { "cfo": 1041076000.0, "cfi": -142001000.0, "cff": 1090965000.0, "capex": 141741000.0, "d_and_a": 26661000.0, "sbc": 104210000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 223308000.0, "change_receivables": null, "change_inventories": null, "change_payables": -112027000.0, "change_contract_liabilities": 42508000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1009464000.0 }, "sources": [ "10-Q:0001065280-21-000250" ], "value_sources": { "cfo": [ "10-Q:0001065280-21-000250" ], "cfi": [ "10-Q:0001065280-21-000250" ], "cff": [ "10-Q:0001065280-21-000250" ], "capex": [ "10-Q:0001065280-21-000250" ], "d_and_a": [ "10-Q:0001065280-21-000250" ], "sbc": [ "10-Q:0001065280-21-000250" ], "buybacks": [ "10-Q:0001065280-21-000250" ], "deferred_tax": [ "10-Q:0001065280-21-000250" ], "change_payables": [ "10-Q:0001065280-21-000250" ], "change_contract_liabilities": [ "10-Q:0001065280-21-000250" ], "proceeds_debt_issuance": [ "10-Q:0001065280-21-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": 1263761000.0, "cfi": -118651000.0, "cff": 68665000.0, "capex": 109811000.0, "d_and_a": 28589000.0, "sbc": 106357000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -40277000.0, "change_receivables": null, "change_inventories": null, "change_payables": 111677000.0, "change_contract_liabilities": 10941000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001065280-21-000363" ], "value_sources": { "cfo": [ "10-Q:0001065280-21-000363" ], "cfi": [ "10-Q:0001065280-21-000363" ], "cff": [ "10-Q:0001065280-21-000363" ], "capex": [ "10-Q:0001065280-21-000363" ], "d_and_a": [ "10-Q:0001065280-21-000363" ], "sbc": [ "10-Q:0001065280-21-000363" ], "buybacks": [ "10-Q:0001065280-21-000363" ], "deferred_tax": [ "10-Q:0001065280-21-000363" ], "change_payables": [ "10-Q:0001065280-21-000363" ], "change_contract_liabilities": [ "10-Q:0001065280-21-000363" ], "proceeds_debt_issuance": [ "10-Q:0001065280-21-000363" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": -137672000.0, "cfi": -146399000.0, "cff": 33987000.0, "capex": 148356000.0, "d_and_a": 31943000.0, "sbc": 107594000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -159584000.0, "change_receivables": null, "change_inventories": null, "change_payables": 107898000.0, "change_contract_liabilities": 77790000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "value_sources": { "cfo": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "cfi": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "cff": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "capex": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "d_and_a": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "sbc": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "buybacks": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "deferred_tax": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "change_payables": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "change_contract_liabilities": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ], "proceeds_debt_issuance": [ "10-K:0001065280-22-000036", "10-Q:0001065280-21-000363" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 777266000.0, "cfi": -85616000.0, "cff": -451929000.0, "capex": 81001000.0, "d_and_a": 35741000.0, "sbc": 107230000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 159733000.0, "change_receivables": null, "change_inventories": null, "change_payables": -137313000.0, "change_contract_liabilities": 22279000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-22-000145" ], "value_sources": { "cfo": [ "10-Q:0001065280-22-000145" ], "cfi": [ "10-Q:0001065280-22-000145" ], "cff": [ "10-Q:0001065280-22-000145" ], "capex": [ "10-Q:0001065280-22-000145" ], "d_and_a": [ "10-Q:0001065280-22-000145" ], "sbc": [ "10-Q:0001065280-22-000145" ], "deferred_tax": [ "10-Q:0001065280-22-000145" ], "change_payables": [ "10-Q:0001065280-22-000145" ], "change_contract_liabilities": [ "10-Q:0001065280-22-000145" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": -63761000.0, "cfi": -111278000.0, "cff": -480273000.0, "capex": 110278000.0, "d_and_a": 38434000.0, "sbc": 101583000.0, "dividends_paid": null, "buybacks": 500022000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 51127000.0, "change_receivables": null, "change_inventories": null, "change_payables": 72313000.0, "change_contract_liabilities": 47093000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001065280-21-000250", "10-Q:0001065280-22-000257" ], "value_sources": { "cfo": [ "10-Q:0001065280-22-000257" ], "cfi": [ "10-Q:0001065280-22-000257" ], "cff": [ "10-Q:0001065280-22-000257" ], "capex": [ "10-Q:0001065280-22-000257" ], "d_and_a": [ "10-Q:0001065280-22-000257" ], "sbc": [ "10-Q:0001065280-22-000257" ], "buybacks": [ "10-Q:0001065280-22-000257" ], "deferred_tax": [ "10-Q:0001065280-22-000257" ], "change_payables": [ "10-Q:0001065280-22-000257" ], "change_contract_liabilities": [ "10-Q:0001065280-22-000257" ], "proceeds_debt_issuance": [ "10-Q:0001065280-21-000250" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 82379000.0, "cfi": -188631000.0, "cff": -81555000.0, "capex": 167327000.0, "d_and_a": 70253000.0, "sbc": 95078000.0, "dividends_paid": null, "buybacks": 100000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 50967000.0, "change_receivables": null, "change_inventories": null, "change_payables": 24836000.0, "change_contract_liabilities": -4732000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001065280-21-000363", "10-Q:0001065280-22-000368" ], "value_sources": { "cfo": [ "10-Q:0001065280-22-000368" ], "cfi": [ "10-Q:0001065280-22-000368" ], "cff": [ "10-Q:0001065280-22-000368" ], "capex": [ "10-Q:0001065280-22-000368" ], "d_and_a": [ "10-Q:0001065280-22-000368" ], "sbc": [ "10-Q:0001065280-22-000368" ], "buybacks": [ "10-Q:0001065280-22-000368" ], "deferred_tax": [ "10-Q:0001065280-22-000368" ], "change_payables": [ "10-Q:0001065280-22-000368" ], "change_contract_liabilities": [ "10-Q:0001065280-22-000368" ], "proceeds_debt_issuance": [ "10-Q:0001065280-21-000363" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": -403274000.0, "cfi": -954328000.0, "cff": -136019000.0, "capex": 165979000.0, "d_and_a": 63984000.0, "sbc": 99329000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -62308000.0, "change_receivables": null, "change_inventories": null, "change_payables": 185279000.0, "change_contract_liabilities": 26710000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001065280-23-000035", "10-Q:0001065280-21-000363", "10-Q:0001065280-22-000368" ], "value_sources": { "cfo": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "cfi": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "cff": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "capex": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "d_and_a": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "sbc": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "buybacks": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "deferred_tax": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "change_payables": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "change_contract_liabilities": [ "10-K:0001065280-23-000035", "10-Q:0001065280-22-000368" ], "proceeds_debt_issuance": [ "10-K:0001065280-23-000035", "10-Q:0001065280-21-000363" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 922839000.0, "cfi": -245679000.0, "cff": -686322000.0, "capex": 121158000.0, "d_and_a": 74602000.0, "sbc": 119209000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -68906000.0, "change_receivables": null, "change_inventories": null, "change_payables": -215444000.0, "change_contract_liabilities": 16743000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-22-000145", "10-Q:0001065280-23-000120" ], "value_sources": { "cfo": [ "10-Q:0001065280-23-000120" ], "cfi": [ "10-Q:0001065280-23-000120" ], "cff": [ "10-Q:0001065280-23-000120" ], "capex": [ "10-Q:0001065280-23-000120" ], "d_and_a": [ "10-Q:0001065280-23-000120" ], "sbc": [ "10-Q:0001065280-23-000120" ], "buybacks": [ "10-Q:0001065280-23-000120" ], "deferred_tax": [ "10-Q:0001065280-22-000145" ], "change_payables": [ "10-Q:0001065280-23-000120" ], "change_contract_liabilities": [ "10-Q:0001065280-23-000120" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 102750000.0, "cfi": -158894000.0, "cff": 11250000.0, "capex": 90018000.0, "d_and_a": 83505000.0, "sbc": 150392000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -115820000.0, "change_receivables": null, "change_inventories": null, "change_payables": -122048000.0, "change_contract_liabilities": -10376000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-22-000257", "10-Q:0001065280-23-000198" ], "value_sources": { "cfo": [ "10-Q:0001065280-23-000198" ], "cfi": [ "10-Q:0001065280-23-000198" ], "cff": [ "10-Q:0001065280-23-000198" ], "capex": [ "10-Q:0001065280-23-000198" ], "d_and_a": [ "10-Q:0001065280-23-000198" ], "sbc": [ "10-Q:0001065280-23-000198" ], "buybacks": [ "10-Q:0001065280-23-000198" ], "deferred_tax": [ "10-Q:0001065280-22-000257" ], "change_payables": [ "10-Q:0001065280-23-000198" ], "change_contract_liabilities": [ "10-Q:0001065280-23-000198" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 556810000.0, "cfi": -84960000.0, "cff": 4113000.0, "capex": 84960000.0, "d_and_a": 85188000.0, "sbc": 152062000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -57797000.0, "change_receivables": null, "change_inventories": null, "change_payables": 53875000.0, "change_contract_liabilities": -48420000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-22-000368", "10-Q:0001065280-23-000273" ], "value_sources": { "cfo": [ "10-Q:0001065280-23-000273" ], "cfi": [ "10-Q:0001065280-23-000273" ], "cff": [ "10-Q:0001065280-23-000273" ], "capex": [ "10-Q:0001065280-23-000273" ], "d_and_a": [ "10-Q:0001065280-23-000273" ], "sbc": [ "10-Q:0001065280-23-000273" ], "buybacks": [ "10-Q:0001065280-23-000273" ], "deferred_tax": [ "10-Q:0001065280-22-000368" ], "change_payables": [ "10-Q:0001065280-23-000273" ], "change_contract_liabilities": [ "10-Q:0001065280-23-000273" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 443858000.0, "cfi": -1586859000.0, "cff": 6705000.0, "capex": 111593000.0, "d_and_a": 93387000.0, "sbc": 153789000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 107996000.0, "change_receivables": null, "change_inventories": null, "change_payables": 125074000.0, "change_contract_liabilities": 69409000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001065280-24-000030", "10-Q:0001065280-22-000368", "10-Q:0001065280-23-000273" ], "value_sources": { "cfo": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "cfi": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "cff": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "capex": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "d_and_a": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "sbc": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "buybacks": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "deferred_tax": [ "10-K:0001065280-24-000030", "10-Q:0001065280-22-000368" ], "change_payables": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ], "change_contract_liabilities": [ "10-K:0001065280-24-000030", "10-Q:0001065280-23-000273" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "deferred_tax": "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": 2178740000.0, "cfi": -263653000.0, "cff": -374073000.0, "capex": 62019000.0, "d_and_a": 90335000.0, "sbc": 99099000.0, "dividends_paid": null, "buybacks": 400101000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -89668000.0, "change_contract_liabilities": -2390000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-24-000128" ], "value_sources": { "cfo": [ "10-Q:0001065280-24-000128" ], "cfi": [ "10-Q:0001065280-24-000128" ], "cff": [ "10-Q:0001065280-24-000128" ], "capex": [ "10-Q:0001065280-24-000128" ], "d_and_a": [ "10-Q:0001065280-24-000128" ], "sbc": [ "10-Q:0001065280-24-000128" ], "buybacks": [ "10-Q:0001065280-24-000128" ], "change_payables": [ "10-Q:0001065280-24-000128" ], "change_contract_liabilities": [ "10-Q:0001065280-24-000128" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 1440232000.0, "cfi": 97737000.0, "cff": -649349000.0, "capex": 100972000.0, "d_and_a": 89385000.0, "sbc": 78030000.0, "dividends_paid": null, "buybacks": 645146000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 38332000.0, "change_contract_liabilities": 49647000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-24-000200" ], "value_sources": { "cfo": [ "10-Q:0001065280-24-000200" ], "cfi": [ "10-Q:0001065280-24-000200" ], "cff": [ "10-Q:0001065280-24-000200" ], "capex": [ "10-Q:0001065280-24-000200" ], "d_and_a": [ "10-Q:0001065280-24-000200" ], "sbc": [ "10-Q:0001065280-24-000200" ], "buybacks": [ "10-Q:0001065280-24-000200" ], "change_payables": [ "10-Q:0001065280-24-000200" ], "change_contract_liabilities": [ "10-Q:0001065280-24-000200" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 1992315000.0, "cfi": 296071000.0, "cff": -2475108000.0, "capex": 103929000.0, "d_and_a": 90660000.0, "sbc": 79720000.0, "dividends_paid": null, "buybacks": 2500100000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -68390000.0, "change_contract_liabilities": -5733000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001065280-24-000287" ], "value_sources": { "cfo": [ "10-Q:0001065280-24-000287" ], "cfi": [ "10-Q:0001065280-24-000287" ], "cff": [ "10-Q:0001065280-24-000287" ], "capex": [ "10-Q:0001065280-24-000287" ], "d_and_a": [ "10-Q:0001065280-24-000287" ], "sbc": [ "10-Q:0001065280-24-000287" ], "buybacks": [ "10-Q:0001065280-24-000287" ], "change_payables": [ "10-Q:0001065280-24-000287" ], "change_contract_liabilities": [ "10-Q:0001065280-24-000287" ], "proceeds_debt_issuance": [ "10-Q:0001065280-24-000287" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 1663014000.0, "cfi": 411596000.0, "cff": -2452273000.0, "capex": 81632000.0, "d_and_a": 86567000.0, "sbc": 82519000.0, "dividends_paid": null, "buybacks": 2500000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 213228000.0, "change_contract_liabilities": 137184000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "value_sources": { "cfo": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "cfi": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "cff": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "capex": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "d_and_a": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "sbc": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "buybacks": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "change_payables": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "change_contract_liabilities": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ], "proceeds_debt_issuance": [ "10-K:0001065280-25-000044", "10-Q:0001065280-24-000287" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 2212522000.0, "cfi": -75714000.0, "cff": -2132944000.0, "capex": 75714000.0, "d_and_a": 87234000.0, "sbc": 76345000.0, "dividends_paid": null, "buybacks": 2000000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -145265000.0, "change_contract_liabilities": 26515000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-25-000176" ], "value_sources": { "cfo": [ "10-Q:0001065280-25-000176" ], "cfi": [ "10-Q:0001065280-25-000176" ], "cff": [ "10-Q:0001065280-25-000176" ], "capex": [ "10-Q:0001065280-25-000176" ], "d_and_a": [ "10-Q:0001065280-25-000176" ], "sbc": [ "10-Q:0001065280-25-000176" ], "buybacks": [ "10-Q:0001065280-25-000176" ], "change_payables": [ "10-Q:0001065280-25-000176" ], "change_contract_liabilities": [ "10-Q:0001065280-25-000176" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 1290847000.0, "cfi": -78287000.0, "cff": -1489381000.0, "capex": 78287000.0, "d_and_a": 81227000.0, "sbc": 68766000.0, "dividends_paid": null, "buybacks": 1599998000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -19358000.0, "change_contract_liabilities": 4236000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-25-000323" ], "value_sources": { "cfo": [ "10-Q:0001065280-25-000323" ], "cfi": [ "10-Q:0001065280-25-000323" ], "cff": [ "10-Q:0001065280-25-000323" ], "capex": [ "10-Q:0001065280-25-000323" ], "d_and_a": [ "10-Q:0001065280-25-000323" ], "sbc": [ "10-Q:0001065280-25-000323" ], "buybacks": [ "10-Q:0001065280-25-000323" ], "change_payables": [ "10-Q:0001065280-25-000323" ], "change_contract_liabilities": [ "10-Q:0001065280-25-000323" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 2321101000.0, "cfi": -1869109000.0, "cff": 226596000.0, "capex": 126863000.0, "d_and_a": 80914000.0, "sbc": 65650000.0, "dividends_paid": null, "buybacks": 1700000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 30597000.0, "change_contract_liabilities": 39328000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1794460000.0 }, "sources": [ "10-Q:0001065280-25-000406" ], "value_sources": { "cfo": [ "10-Q:0001065280-25-000406" ], "cfi": [ "10-Q:0001065280-25-000406" ], "cff": [ "10-Q:0001065280-25-000406" ], "capex": [ "10-Q:0001065280-25-000406" ], "d_and_a": [ "10-Q:0001065280-25-000406" ], "sbc": [ "10-Q:0001065280-25-000406" ], "buybacks": [ "10-Q:0001065280-25-000406" ], "change_payables": [ "10-Q:0001065280-25-000406" ], "change_contract_liabilities": [ "10-Q:0001065280-25-000406" ], "proceeds_debt_issuance": [ "10-Q:0001065280-25-000406" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 1536894000.0, "cfi": -158674000.0, "cff": -678698000.0, "capex": 158674000.0, "d_and_a": 79539000.0, "sbc": 61827000.0, "dividends_paid": null, "buybacks": 963748000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 255379000.0, "change_contract_liabilities": 7765000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "value_sources": { "cfo": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "cfi": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "cff": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "capex": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "d_and_a": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "sbc": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "buybacks": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "change_payables": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "change_contract_liabilities": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "proceeds_debt_issuance": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 2789199000.0, "cfi": 485662000.0, "cff": -4028316000.0, "capex": 128277000.0, "d_and_a": 80067000.0, "sbc": 71977000.0, "dividends_paid": null, "buybacks": 3536396000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -276426000.0, "change_contract_liabilities": 88913000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-26-000138" ], "value_sources": { "cfo": [ "10-Q:0001065280-26-000138" ], "cfi": [ "10-Q:0001065280-26-000138" ], "cff": [ "10-Q:0001065280-26-000138" ], "capex": [ "10-Q:0001065280-26-000138" ], "d_and_a": [ "10-Q:0001065280-26-000138" ], "sbc": [ "10-Q:0001065280-26-000138" ], "buybacks": [ "10-Q:0001065280-26-000138" ], "change_payables": [ "10-Q:0001065280-26-000138" ], "change_contract_liabilities": [ "10-Q:0001065280-26-000138" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 2423258000.0, "cfi": 768684000.0, "cff": -2502868000.0, "capex": 155889000.0, "d_and_a": 80013000.0, "sbc": 80862000.0, "dividends_paid": null, "buybacks": 1654327000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 11046000.0, "change_contract_liabilities": 118635000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-26-000212" ], "value_sources": { "cfo": [ "10-Q:0001065280-26-000212" ], "cfi": [ "10-Q:0001065280-26-000212" ], "cff": [ "10-Q:0001065280-26-000212" ], "capex": [ "10-Q:0001065280-26-000212" ], "d_and_a": [ "10-Q:0001065280-26-000212" ], "sbc": [ "10-Q:0001065280-26-000212" ], "buybacks": [ "10-Q:0001065280-26-000212" ], "change_payables": [ "10-Q:0001065280-26-000212" ], "change_contract_liabilities": [ "10-Q:0001065280-26-000212" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 2825174000.0, "cfi": 43871000.0, "cff": -1737029000.0, "capex": 164719000.0, "d_and_a": 87326000.0, "sbc": 80986000.0, "dividends_paid": null, "buybacks": 1856885000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 139451000.0, "change_contract_liabilities": -3686000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-Q:0001065280-25-000406" ], "value_sources": { "cfo": [ "10-Q:0001065280-25-000406" ], "cfi": [ "10-Q:0001065280-25-000406" ], "cff": [ "10-Q:0001065280-25-000406" ], "capex": [ "10-Q:0001065280-25-000406" ], "d_and_a": [ "10-Q:0001065280-25-000406" ], "sbc": [ "10-Q:0001065280-25-000406" ], "buybacks": [ "10-Q:0001065280-25-000406" ], "change_payables": [ "10-Q:0001065280-25-000406" ], "change_contract_liabilities": [ "10-Q:0001065280-25-000406" ], "proceeds_debt_issuance": [ "10-Q:0001065280-25-000406" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 2111642000.0, "cfi": -256529000.0, "cff": -2077410000.0, "capex": 239335000.0, "d_and_a": 85983000.0, "sbc": 134624000.0, "dividends_paid": null, "buybacks": 2079559000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 117890000.0, "change_contract_liabilities": 51055000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "value_sources": { "cfo": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "cfi": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "cff": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "capex": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "d_and_a": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "sbc": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "buybacks": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "change_payables": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "change_contract_liabilities": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ], "proceeds_debt_issuance": [ "10-K:0001065280-26-000034", "10-Q:0001065280-25-000406" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_payables": "derived", "change_contract_liabilities": "derived", "proceeds_debt_issuance": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 5290205000.0, "cfi": -781874000.0, "cff": -1230814000.0, "capex": 196130000.0, "d_and_a": 98575000.0, "sbc": 140405000.0, "dividends_paid": null, "buybacks": 1270588000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": 154000.0, "change_contract_liabilities": -32282000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-26-000138" ], "value_sources": { "cfo": [ "10-Q:0001065280-26-000138" ], "cfi": [ "10-Q:0001065280-26-000138" ], "cff": [ "10-Q:0001065280-26-000138" ], "capex": [ "10-Q:0001065280-26-000138" ], "d_and_a": [ "10-Q:0001065280-26-000138" ], "sbc": [ "10-Q:0001065280-26-000138" ], "buybacks": [ "10-Q:0001065280-26-000138" ], "change_payables": [ "10-Q:0001065280-26-000138" ], "change_contract_liabilities": [ "10-Q:0001065280-26-000138" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1743812000.0, "cfi": -218644000.0, "cff": -4669627000.0, "capex": 218644000.0, "d_and_a": 100530000.0, "sbc": 131312000.0, "dividends_paid": null, "buybacks": 4714403000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": -157397000.0, "change_contract_liabilities": 54008000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001065280-26-000212" ], "value_sources": { "cfo": [ "10-Q:0001065280-26-000212" ], "cfi": [ "10-Q:0001065280-26-000212" ], "cff": [ "10-Q:0001065280-26-000212" ], "capex": [ "10-Q:0001065280-26-000212" ], "d_and_a": [ "10-Q:0001065280-26-000212" ], "sbc": [ "10-Q:0001065280-26-000212" ], "buybacks": [ "10-Q:0001065280-26-000212" ], "change_payables": [ "10-Q:0001065280-26-000212" ], "change_contract_liabilities": [ "10-Q:0001065280-26-000212" ] }, "method": "reported", "value_methods": {} } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": 2427077000.0, "cfi": -505354000.0, "cff": 1237311000.0, "capex": 497923000.0, "d_and_a": 115710000.0, "sbc": 415180000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 762904000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 70066000.0, "change_receivables": null, "change_inventories": null, "change_payables": -41605000.0, "change_contract_liabilities": 193247000.0, "proceeds_equity_issuance": 235406000.0, "proceeds_debt_issuance": 1009464000.0 }, "sources": [ "10-K:0001065280-22-000036", "10-K:0001065280-23-000035" ], "value_sources": { "cfo": [ "10-K:0001065280-23-000035" ], "cfi": [ "10-K:0001065280-23-000035" ], "cff": [ "10-K:0001065280-23-000035" ], "capex": [ "10-K:0001065280-23-000035" ], "d_and_a": [ "10-K:0001065280-23-000035" ], "sbc": [ "10-K:0001065280-23-000035" ], "buybacks": [ "10-K:0001065280-23-000035" ], "interest_paid": [ "10-K:0001065280-23-000035" ], "deferred_tax": [ "10-K:0001065280-23-000035" ], "change_payables": [ "10-K:0001065280-23-000035" ], "change_contract_liabilities": [ "10-K:0001065280-23-000035" ], "proceeds_equity_issuance": [ "10-K:0001065280-22-000036" ], "proceeds_debt_issuance": [ "10-K:0001065280-23-000035" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 392610000.0, "cfi": -1339853000.0, "cff": -1149776000.0, "capex": 524585000.0, "d_and_a": 208412000.0, "sbc": 403220000.0, "dividends_paid": null, "buybacks": 600022000.0, "interest_paid": 763432000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 199519000.0, "change_receivables": null, "change_inventories": null, "change_payables": 145115000.0, "change_contract_liabilities": 91350000.0, "proceeds_equity_issuance": 174414000.0, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001065280-22-000036", "10-K:0001065280-23-000035", "10-K:0001065280-24-000030" ], "value_sources": { "cfo": [ "10-K:0001065280-24-000030" ], "cfi": [ "10-K:0001065280-24-000030" ], "cff": [ "10-K:0001065280-24-000030" ], "capex": [ "10-K:0001065280-24-000030" ], "d_and_a": [ "10-K:0001065280-24-000030" ], "sbc": [ "10-K:0001065280-24-000030" ], "buybacks": [ "10-K:0001065280-24-000030" ], "interest_paid": [ "10-K:0001065280-24-000030" ], "deferred_tax": [ "10-K:0001065280-24-000030" ], "change_payables": [ "10-K:0001065280-24-000030" ], "change_contract_liabilities": [ "10-K:0001065280-24-000030" ], "proceeds_equity_issuance": [ "10-K:0001065280-22-000036" ], "proceeds_debt_issuance": [ "10-K:0001065280-23-000035" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 2026257000.0, "cfi": -2076392000.0, "cff": -664254000.0, "capex": 407729000.0, "d_and_a": 336682000.0, "sbc": 575452000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 701693000.0, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -134527000.0, "change_receivables": null, "change_inventories": null, "change_payables": -158543000.0, "change_contract_liabilities": 27356000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001065280-25-000044" ], "value_sources": { "cfo": [ "10-K:0001065280-25-000044" ], "cfi": [ "10-K:0001065280-25-000044" ], "cff": [ "10-K:0001065280-25-000044" ], "capex": [ "10-K:0001065280-25-000044" ], "d_and_a": [ "10-K:0001065280-25-000044" ], "sbc": [ "10-K:0001065280-25-000044" ], "buybacks": [ "10-K:0001065280-25-000044" ], "interest_paid": [ "10-K:0001065280-25-000044" ], "deferred_tax": [ "10-K:0001065280-25-000044" ], "change_payables": [ "10-K:0001065280-25-000044" ], "change_contract_liabilities": [ "10-K:0001065280-25-000044" ], "proceeds_debt_issuance": [ "10-K:0001065280-25-000044" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 7274301000.0, "cfi": 541751000.0, "cff": -5950803000.0, "capex": 348552000.0, "d_and_a": 356947000.0, "sbc": 339368000.0, "dividends_paid": null, "buybacks": 6045347000.0, "interest_paid": 684504000.0, "taxes_paid": 1155000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -542978000.0, "change_receivables": null, "change_inventories": null, "change_payables": 93502000.0, "change_contract_liabilities": 178708000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001065280-26-000034" ], "value_sources": { "cfo": [ "10-K:0001065280-26-000034" ], "cfi": [ "10-K:0001065280-26-000034" ], "cff": [ "10-K:0001065280-26-000034" ], "capex": [ "10-K:0001065280-26-000034" ], "d_and_a": [ "10-K:0001065280-26-000034" ], "sbc": [ "10-K:0001065280-26-000034" ], "buybacks": [ "10-K:0001065280-26-000034" ], "interest_paid": [ "10-K:0001065280-26-000034" ], "taxes_paid": [ "10-K:0001065280-26-000034" ], "deferred_tax": [ "10-K:0001065280-26-000034" ], "change_payables": [ "10-K:0001065280-26-000034" ], "change_contract_liabilities": [ "10-K:0001065280-26-000034" ], "proceeds_debt_issuance": [ "10-K:0001065280-26-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 7361364000.0, "cfi": -2181784000.0, "cff": -4074427000.0, "capex": 439538000.0, "d_and_a": 328914000.0, "sbc": 272588000.0, "dividends_paid": null, "buybacks": 6263746000.0, "interest_paid": 674502000.0, "taxes_paid": 1642000000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -591370000.0, "change_receivables": null, "change_inventories": null, "change_payables": 121353000.0, "change_contract_liabilities": 77844000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 1794460000.0 }, "sources": [ "10-K:0001065280-26-000034" ], "value_sources": { "cfo": [ "10-K:0001065280-26-000034" ], "cfi": [ "10-K:0001065280-26-000034" ], "cff": [ "10-K:0001065280-26-000034" ], "capex": [ "10-K:0001065280-26-000034" ], "d_and_a": [ "10-K:0001065280-26-000034" ], "sbc": [ "10-K:0001065280-26-000034" ], "buybacks": [ "10-K:0001065280-26-000034" ], "interest_paid": [ "10-K:0001065280-26-000034" ], "taxes_paid": [ "10-K:0001065280-26-000034" ], "deferred_tax": [ "10-K:0001065280-26-000034" ], "change_payables": [ "10-K:0001065280-26-000034" ], "change_contract_liabilities": [ "10-K:0001065280-26-000034" ], "proceeds_debt_issuance": [ "10-K:0001065280-26-000034" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 10149273000.0, "cfi": 1041688000.0, "cff": -10345623000.0, "capex": 688220000.0, "d_and_a": 333389000.0, "sbc": 368449000.0, "dividends_paid": null, "buybacks": 9127167000.0, "interest_paid": 718611000.0, "taxes_paid": 2220384000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -449100000.0, "change_receivables": null, "change_inventories": null, "change_payables": -8039000.0, "change_contract_liabilities": 254917000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": 0.0 }, "sources": [ "10-K:0001065280-26-000034" ], "value_sources": { "cfo": [ "10-K:0001065280-26-000034" ], "cfi": [ "10-K:0001065280-26-000034" ], "cff": [ "10-K:0001065280-26-000034" ], "capex": [ "10-K:0001065280-26-000034" ], "d_and_a": [ "10-K:0001065280-26-000034" ], "sbc": [ "10-K:0001065280-26-000034" ], "buybacks": [ "10-K:0001065280-26-000034" ], "interest_paid": [ "10-K:0001065280-26-000034" ], "taxes_paid": [ "10-K:0001065280-26-000034" ], "deferred_tax": [ "10-K:0001065280-26-000034" ], "change_payables": [ "10-K:0001065280-26-000034" ], "change_contract_liabilities": [ "10-K:0001065280-26-000034" ], "proceeds_debt_issuance": [ "10-K:0001065280-26-000034" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001065280-21-000040": { "kind": "filing", "form": "10-K", "accession": "0001065280-21-000040", "report_date": "2020-12-31", "filed": "2021-01-28", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000040/nflx-20201231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000040/" }, "10-K:0001065280-22-000036": { "kind": "filing", "form": "10-K", "accession": "0001065280-22-000036", "report_date": "2021-12-31", "filed": "2022-01-27", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000036/nflx-20211231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000036/" }, "10-K:0001065280-23-000035": { "kind": "filing", "form": "10-K", "accession": "0001065280-23-000035", "report_date": "2022-12-31", "filed": "2023-01-26", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/nflx-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000035/" }, "10-K:0001065280-24-000030": { "kind": "filing", "form": "10-K", "accession": "0001065280-24-000030", "report_date": "2023-12-31", "filed": "2024-01-26", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/nflx-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000030/" }, "10-K:0001065280-25-000044": { "kind": "filing", "form": "10-K", "accession": "0001065280-25-000044", "report_date": "2024-12-31", "filed": "2025-01-27", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/nflx-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000044/" }, "10-K:0001065280-26-000034": { "kind": "filing", "form": "10-K", "accession": "0001065280-26-000034", "report_date": "2025-12-31", "filed": "2026-01-23", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/nflx-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000034/" }, "10-Q:0001065280-20-000155": { "kind": "filing", "form": "10-Q", "accession": "0001065280-20-000155", "report_date": "2020-03-31", "filed": "2020-04-21", "fiscal_period": "FY2020 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000155/form10qq120.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000155/" }, "10-Q:0001065280-20-000309": { "kind": "filing", "form": "10-Q", "accession": "0001065280-20-000309", "report_date": "2020-06-30", "filed": "2020-07-20", "fiscal_period": "FY2020 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000309/form10qq220.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000309/" }, "10-Q:0001065280-20-000451": { "kind": "filing", "form": "10-Q", "accession": "0001065280-20-000451", "report_date": "2020-09-30", "filed": "2020-10-22", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000451/form10qq320.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528020000451/" }, "10-Q:0001065280-21-000144": { "kind": "filing", "form": "10-Q", "accession": "0001065280-21-000144", "report_date": "2021-03-31", "filed": "2021-04-22", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000144/nflx-20210331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000144/" }, "10-Q:0001065280-21-000250": { "kind": "filing", "form": "10-Q", "accession": "0001065280-21-000250", "report_date": "2021-06-30", "filed": "2021-07-22", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000250/nflx-20210630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000250/" }, "10-Q:0001065280-21-000363": { "kind": "filing", "form": "10-Q", "accession": "0001065280-21-000363", "report_date": "2021-09-30", "filed": "2021-10-21", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000363/nflx-20210930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528021000363/" }, "10-Q:0001065280-22-000145": { "kind": "filing", "form": "10-Q", "accession": "0001065280-22-000145", "report_date": "2022-03-31", "filed": "2022-04-21", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000145/nflx-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000145/" }, "10-Q:0001065280-22-000257": { "kind": "filing", "form": "10-Q", "accession": "0001065280-22-000257", "report_date": "2022-06-30", "filed": "2022-07-21", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000257/nflx-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000257/" }, "10-Q:0001065280-22-000368": { "kind": "filing", "form": "10-Q", "accession": "0001065280-22-000368", "report_date": "2022-09-30", "filed": "2022-10-20", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000368/nflx-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528022000368/" }, "10-Q:0001065280-23-000120": { "kind": "filing", "form": "10-Q", "accession": "0001065280-23-000120", "report_date": "2023-03-31", "filed": "2023-04-21", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000120/nflx-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000120/" }, "10-Q:0001065280-23-000198": { "kind": "filing", "form": "10-Q", "accession": "0001065280-23-000198", "report_date": "2023-06-30", "filed": "2023-07-21", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000198/nflx-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000198/" }, "10-Q:0001065280-23-000273": { "kind": "filing", "form": "10-Q", "accession": "0001065280-23-000273", "report_date": "2023-09-30", "filed": "2023-10-20", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000273/nflx-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528023000273/" }, "10-Q:0001065280-24-000128": { "kind": "filing", "form": "10-Q", "accession": "0001065280-24-000128", "report_date": "2024-03-31", "filed": "2024-04-22", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000128/nflx-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000128/" }, "10-Q:0001065280-24-000200": { "kind": "filing", "form": "10-Q", "accession": "0001065280-24-000200", "report_date": "2024-06-30", "filed": "2024-07-19", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000200/nflx-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000200/" }, "10-Q:0001065280-24-000287": { "kind": "filing", "form": "10-Q", "accession": "0001065280-24-000287", "report_date": "2024-09-30", "filed": "2024-10-18", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000287/nflx-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528024000287/" }, "10-Q:0001065280-25-000176": { "kind": "filing", "form": "10-Q", "accession": "0001065280-25-000176", "report_date": "2025-03-31", "filed": "2025-04-18", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000176/nflx-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000176/" }, "10-Q:0001065280-25-000323": { "kind": "filing", "form": "10-Q", "accession": "0001065280-25-000323", "report_date": "2025-06-30", "filed": "2025-07-18", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000323/nflx-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000323/" }, "10-Q:0001065280-25-000406": { "kind": "filing", "form": "10-Q", "accession": "0001065280-25-000406", "report_date": "2025-09-30", "filed": "2025-10-22", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000406/nflx-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528025000406/" }, "10-Q:0001065280-26-000138": { "kind": "filing", "form": "10-Q", "accession": "0001065280-26-000138", "report_date": "2026-03-31", "filed": "2026-04-17", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000138/nflx-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000138/" }, "10-Q:0001065280-26-000212": { "kind": "filing", "form": "10-Q", "accession": "0001065280-26-000212", "report_date": "2026-06-30", "filed": "2026-07-17", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000212/nflx-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1065280/000106528026000212/" } }, "restatements": [ { "period": "FY2020", "item": "operating_lease_cost", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 324000000.0, "source": "10-K:0001065280-21-000040", "filed": "2021-01-28" }, "latest": { "value": 323905000.0, "source": "10-K:0001065280-23-000035", "filed": "2023-01-26" }, "used": { "value": 323905000.0, "source": "10-K:0001065280-23-000035", "filed": "2023-01-26" } }, { "period": "FY2020", "item": "rnd", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 1984000000.0, "source": "10-K:0001065280-21-000040", "filed": "2021-01-28" }, "latest": { "value": 1829600000.0, "source": "10-K:0001065280-23-000035", "filed": "2023-01-26" }, "used": { "value": 1984000000.0, "source": "10-K:0001065280-21-000040", "filed": "2021-01-28" } }, { "period": "FY2023", "item": "eps_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 12.25, "source": "10-K:0001065280-24-000030", "filed": "2024-01-26" }, "latest": { "value": 1.22, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" }, "used": { "value": 1.22, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" } }, { "period": "FY2023", "item": "eps_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 12.03, "source": "10-K:0001065280-24-000030", "filed": "2024-01-26" }, "latest": { "value": 1.2, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" }, "used": { "value": 1.2, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" } }, { "period": "FY2023", "item": "shares_basic", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 441571000.0, "source": "10-K:0001065280-24-000030", "filed": "2024-01-26" }, "latest": { "value": 4415712000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" }, "used": { "value": 4415712000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" } }, { "period": "FY2023", "item": "shares_diluted", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 449498000.0, "source": "10-K:0001065280-24-000030", "filed": "2024-01-26" }, "latest": { "value": 4494966000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" }, "used": { "value": 4494966000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" } }, { "period": "FY2024", "item": "eps_basic", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 20.28, "source": "10-K:0001065280-25-000044", "filed": "2025-01-27" }, "latest": { "value": 2.03, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" }, "used": { "value": 2.03, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" } }, { "period": "FY2024", "item": "eps_diluted", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 19.83, "source": "10-K:0001065280-25-000044", "filed": "2025-01-27" }, "latest": { "value": 1.98, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" }, "used": { "value": 1.98, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" } }, { "period": "FY2024", "item": "shares_basic", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 429519000.0, "source": "10-K:0001065280-25-000044", "filed": "2025-01-27" }, "latest": { "value": 4295191000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" }, "used": { "value": 4295191000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" } }, { "period": "FY2024", "item": "shares_diluted", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 439261000.0, "source": "10-K:0001065280-25-000044", "filed": "2025-01-27" }, "latest": { "value": 4392608000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" }, "used": { "value": 4392608000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" } }, { "period": "FY2024 Q4", "item": "shares_outstanding", "start": null, "end": "2024-12-31", "first": { "value": 427757100.0, "source": "10-K:0001065280-25-000044", "filed": "2025-01-27" }, "latest": { "value": 4277571000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" }, "used": { "value": 4277571000.0, "source": "10-K:0001065280-26-000034", "filed": "2026-01-23" } }, { "period": "FY2025 Q1", "item": "eps_basic", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 6.76, "source": "10-Q:0001065280-25-000176", "filed": "2025-04-18" }, "latest": { "value": 0.68, "source": "10-Q:0001065280-26-000138", "filed": "2026-04-17" }, "used": { "value": 0.68, "source": "10-Q:0001065280-26-000138", "filed": "2026-04-17" } }, { "period": "FY2025 Q1", "item": "eps_diluted", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 6.61, "source": "10-Q:0001065280-25-000176", "filed": "2025-04-18" }, "latest": { "value": 0.66, "source": "10-Q:0001065280-26-000138", "filed": "2026-04-17" }, "used": { "value": 0.66, "source": "10-Q:0001065280-26-000138", "filed": "2026-04-17" } }, { "period": "FY2025 Q1", "item": "shares_basic", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 427270000.0, "source": "10-Q:0001065280-25-000176", "filed": "2025-04-18" }, "latest": { "value": 4272695000.0, "source": "10-Q:0001065280-26-000138", "filed": "2026-04-17" }, "used": { "value": 4272695000.0, "source": "10-Q:0001065280-26-000138", "filed": "2026-04-17" } }, { "period": "FY2025 Q1", "item": "shares_diluted", "start": "2025-01-01", "end": "2025-03-31", "first": { "value": 436962000.0, "source": "10-Q:0001065280-25-000176", "filed": "2025-04-18" }, "latest": { "value": 4369623000.0, "source": "10-Q:0001065280-26-000138", "filed": "2026-04-17" }, "used": { "value": 4369623000.0, "source": "10-Q:0001065280-26-000138", "filed": "2026-04-17" } }, { "period": "FY2025 Q2", "item": "eps_basic", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 7.35, "source": "10-Q:0001065280-25-000323", "filed": "2025-07-18" }, "latest": { "value": 0.74, "source": "10-Q:0001065280-26-000212", "filed": "2026-07-17" }, "used": { "value": 0.74, "source": "10-Q:0001065280-26-000212", "filed": "2026-07-17" } }, { "period": "FY2025 Q2", "item": "eps_diluted", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 7.19, "source": "10-Q:0001065280-25-000323", "filed": "2025-07-18" }, "latest": { "value": 0.72, "source": "10-Q:0001065280-26-000212", "filed": "2026-07-17" }, "used": { "value": 0.72, "source": "10-Q:0001065280-26-000212", "filed": "2026-07-17" } }, { "period": "FY2025 Q2", "item": "shares_basic", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 425211000.0, "source": "10-Q:0001065280-25-000323", "filed": "2025-07-18" }, "latest": { "value": 4252112000.0, "source": "10-Q:0001065280-26-000212", "filed": "2026-07-17" }, "used": { "value": 4252112000.0, "source": "10-Q:0001065280-26-000212", "filed": "2026-07-17" } }, { "period": "FY2025 Q2", "item": "shares_diluted", "start": "2025-04-01", "end": "2025-06-30", "first": { "value": 434883000.0, "source": "10-Q:0001065280-25-000323", "filed": "2025-07-18" }, "latest": { "value": 4348825000.0, "source": "10-Q:0001065280-26-000212", "filed": "2026-07-17" }, "used": { "value": 4348825000.0, "source": "10-Q:0001065280-26-000212", "filed": "2026-07-17" } } ], "withheld": [], "events": [ { "id": "stock_split:2026-01-23:10-K:0001065280-26-000034", "type": "stock_split", "date": "2026-01-23", "fiscal_period": "FY2026 Q1", "text": "The filing reported a stock split of 10 for 1.", "counterparty": null, "amount": null, "sources": [ "10-K:0001065280-26-000034" ] } ] }