{ "schema": "annalist.dataset/0.1", "company": { "id": "palantir", "name": "Palantir Technologies Inc.", "country": "US", "template": "corporate", "cik": "0001321655", "tickers": [ "PLTR" ], "entity_name": "Palantir Technologies Inc.", "fiscal_year_end": "1231", "sic": "7372", "sic_description": "Services-Prepackaged Software", "exchanges": [ "Nasdaq" ], "currency": "USD", "accounting": "US GAAP" }, "as_of": { "period": "FY2026 Q2", "period_end": "2026-06-30", "release_date": "2026-08-04" }, "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 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "revenue": 289366000.0, "cost_of_revenue": 149340000.0, "gross_profit": 140026000.0, "rnd": 313915000.0, "sga": null, "operating_income": -847777000.0, "interest_expense": 2085000.0, "pretax_income": -861862000.0, "income_tax": -8543000.0, "net_income_incl_nci": null, "net_income": -853319000.0, "net_income_common": -853319000.0, "eps_basic": -0.94, "eps_diluted": -0.94, "shares_basic": 905462010.0, "shares_diluted": 905462010.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-20-292177" ], "value_sources": { "revenue": [ "10-Q:0001193125-20-292177" ], "cost_of_revenue": [ "10-Q:0001193125-20-292177" ], "gross_profit": [ "10-Q:0001193125-20-292177" ], "rnd": [ "10-Q:0001193125-20-292177" ], "operating_income": [ "10-Q:0001193125-20-292177" ], "interest_expense": [ "10-Q:0001193125-20-292177" ], "pretax_income": [ "10-Q:0001193125-20-292177" ], "income_tax": [ "10-Q:0001193125-20-292177" ], "net_income": [ "10-Q:0001193125-20-292177" ], "net_income_common": [ "10-Q:0001193125-20-292177" ], "eps_basic": [ "10-Q:0001193125-20-292177" ], "eps_diluted": [ "10-Q:0001193125-20-292177" ], "shares_basic": [ "10-Q:0001193125-20-292177" ], "shares_diluted": [ "10-Q:0001193125-20-292177" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "revenue": 322091000.0, "cost_of_revenue": 70503000.0, "gross_profit": 251588000.0, "rnd": 94130000.0, "sga": null, "operating_income": -156572000.0, "interest_expense": 1814000.0, "pretax_income": -155936000.0, "income_tax": -7593000.0, "net_income_incl_nci": null, "net_income": -148343000.0, "net_income_common": -148343000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "value_sources": { "revenue": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "cost_of_revenue": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "gross_profit": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "rnd": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "operating_income": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "interest_expense": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "pretax_income": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "income_tax": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "net_income": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "net_income_common": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "revenue": 341234000.0, "cost_of_revenue": 74111000.0, "gross_profit": 267123000.0, "rnd": 98471000.0, "sga": null, "operating_income": -114014000.0, "interest_expense": 1840000.0, "pretax_income": -120372000.0, "income_tax": 3102000.0, "net_income_incl_nci": null, "net_income": -123474000.0, "net_income_common": -123474000.0, "eps_basic": -0.07, "eps_diluted": -0.07, "shares_basic": 1821158000.0, "shares_diluted": 1821158000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-21-159222", "10-Q:0001321655-22-000006" ], "value_sources": { "revenue": [ "10-Q:0001321655-22-000006" ], "cost_of_revenue": [ "10-Q:0001321655-22-000006" ], "gross_profit": [ "10-Q:0001321655-22-000006" ], "rnd": [ "10-Q:0001321655-22-000006" ], "operating_income": [ "10-Q:0001321655-22-000006" ], "interest_expense": [ "10-Q:0001321655-22-000006" ], "pretax_income": [ "10-Q:0001321655-22-000006" ], "income_tax": [ "10-Q:0001321655-22-000006" ], "net_income": [ "10-Q:0001321655-22-000006" ], "net_income_common": [ "10-Q:0001193125-21-159222" ], "eps_basic": [ "10-Q:0001321655-22-000006" ], "eps_diluted": [ "10-Q:0001321655-22-000006" ], "shares_basic": [ "10-Q:0001321655-22-000006" ], "shares_diluted": [ "10-Q:0001321655-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "revenue": 375642000.0, "cost_of_revenue": 90926000.0, "gross_profit": 284716000.0, "rnd": 110524000.0, "sga": null, "operating_income": -146148000.0, "interest_expense": 590000.0, "pretax_income": -144241000.0, "income_tax": -5661000.0, "net_income_incl_nci": null, "net_income": -138580000.0, "net_income_common": -138580000.0, "eps_basic": -0.07, "eps_diluted": -0.07, "shares_basic": 1894606000.0, "shares_diluted": 1894606000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0000950123-21-010430", "10-Q:0001321655-22-000016" ], "value_sources": { "revenue": [ "10-Q:0001321655-22-000016" ], "cost_of_revenue": [ "10-Q:0001321655-22-000016" ], "gross_profit": [ "10-Q:0001321655-22-000016" ], "rnd": [ "10-Q:0001321655-22-000016" ], "operating_income": [ "10-Q:0001321655-22-000016" ], "interest_expense": [ "10-Q:0001321655-22-000016" ], "pretax_income": [ "10-Q:0001321655-22-000016" ], "income_tax": [ "10-Q:0001321655-22-000016" ], "net_income": [ "10-Q:0001321655-22-000016" ], "net_income_common": [ "10-Q:0000950123-21-010430" ], "eps_basic": [ "10-Q:0001321655-22-000016" ], "eps_diluted": [ "10-Q:0001321655-22-000016" ], "shares_basic": [ "10-Q:0001321655-22-000016" ], "shares_diluted": [ "10-Q:0001321655-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "revenue": 392146000.0, "cost_of_revenue": 86804000.0, "gross_profit": 305342000.0, "rnd": 94316000.0, "sga": null, "operating_income": -91941000.0, "interest_expense": 609000.0, "pretax_income": -100699000.0, "income_tax": 1438000.0, "net_income_incl_nci": null, "net_income": -102137000.0, "net_income_common": -102137000.0, "eps_basic": -0.05, "eps_diluted": -0.05, "shares_basic": 1964395000.0, "shares_diluted": 1964395000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001193125-21-323920", "10-Q:0001321655-22-000032" ], "value_sources": { "revenue": [ "10-Q:0001321655-22-000032" ], "cost_of_revenue": [ "10-Q:0001321655-22-000032" ], "gross_profit": [ "10-Q:0001321655-22-000032" ], "rnd": [ "10-Q:0001321655-22-000032" ], "operating_income": [ "10-Q:0001321655-22-000032" ], "interest_expense": [ "10-Q:0001321655-22-000032" ], "pretax_income": [ "10-Q:0001321655-22-000032" ], "income_tax": [ "10-Q:0001321655-22-000032" ], "net_income": [ "10-Q:0001321655-22-000032" ], "net_income_common": [ "10-Q:0001193125-21-323920" ], "eps_basic": [ "10-Q:0001321655-22-000032" ], "eps_diluted": [ "10-Q:0001321655-22-000032" ], "shares_basic": [ "10-Q:0001321655-22-000032" ], "shares_diluted": [ "10-Q:0001321655-22-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "revenue": 432867000.0, "cost_of_revenue": 87563000.0, "gross_profit": 345304000.0, "rnd": 84176000.0, "sga": null, "operating_income": -58943000.0, "interest_expense": 601000.0, "pretax_income": -123182000.0, "income_tax": 33006000.0, "net_income_incl_nci": null, "net_income": -156188000.0, "net_income_common": -156188000.0, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-K:0001321655-23-000011", "10-Q:0001193125-21-323920", "10-Q:0001321655-22-000032" ], "value_sources": { "revenue": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "cost_of_revenue": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "gross_profit": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "rnd": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "operating_income": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "interest_expense": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "pretax_income": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "income_tax": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "net_income": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "net_income_common": [ "10-K:0001321655-23-000011", "10-Q:0001193125-21-323920" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income": "derived", "net_income_common": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "revenue": 446357000.0, "cost_of_revenue": 94403000.0, "gross_profit": 351954000.0, "rnd": 88601000.0, "sga": null, "operating_income": -39439000.0, "interest_expense": 594000.0, "pretax_income": -99356000.0, "income_tax": 2023000.0, "net_income_incl_nci": -101379000.0, "net_income": -101379000.0, "net_income_common": null, "eps_basic": -0.05, "eps_diluted": -0.05, "shares_basic": 2036307000.0, "shares_diluted": 2036307000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-23-000044" ], "value_sources": { "revenue": [ "10-Q:0001321655-23-000044" ], "cost_of_revenue": [ "10-Q:0001321655-23-000044" ], "gross_profit": [ "10-Q:0001321655-23-000044" ], "rnd": [ "10-Q:0001321655-23-000044" ], "operating_income": [ "10-Q:0001321655-23-000044" ], "interest_expense": [ "10-Q:0001321655-23-000044" ], "pretax_income": [ "10-Q:0001321655-23-000044" ], "income_tax": [ "10-Q:0001321655-23-000044" ], "net_income_incl_nci": [ "10-Q:0001321655-23-000044" ], "net_income": [ "10-Q:0001321655-23-000044" ], "eps_basic": [ "10-Q:0001321655-23-000044" ], "eps_diluted": [ "10-Q:0001321655-23-000044" ], "shares_basic": [ "10-Q:0001321655-23-000044" ], "shares_diluted": [ "10-Q:0001321655-23-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "revenue": 473010000.0, "cost_of_revenue": 102224000.0, "gross_profit": 370786000.0, "rnd": 88171000.0, "sga": null, "operating_income": -41745000.0, "interest_expense": 670000.0, "pretax_income": -176741000.0, "income_tax": 2588000.0, "net_income_incl_nci": -179329000.0, "net_income": -179329000.0, "net_income_common": null, "eps_basic": -0.09, "eps_diluted": -0.09, "shares_basic": 2054799000.0, "shares_diluted": 2054799000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-23-000090" ], "value_sources": { "revenue": [ "10-Q:0001321655-23-000090" ], "cost_of_revenue": [ "10-Q:0001321655-23-000090" ], "gross_profit": [ "10-Q:0001321655-23-000090" ], "rnd": [ "10-Q:0001321655-23-000090" ], "operating_income": [ "10-Q:0001321655-23-000090" ], "interest_expense": [ "10-Q:0001321655-23-000090" ], "pretax_income": [ "10-Q:0001321655-23-000090" ], "income_tax": [ "10-Q:0001321655-23-000090" ], "net_income_incl_nci": [ "10-Q:0001321655-23-000090" ], "net_income": [ "10-Q:0001321655-23-000090" ], "eps_basic": [ "10-Q:0001321655-23-000090" ], "eps_diluted": [ "10-Q:0001321655-23-000090" ], "shares_basic": [ "10-Q:0001321655-23-000090" ], "shares_diluted": [ "10-Q:0001321655-23-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "revenue": 477880000.0, "cost_of_revenue": 107611000.0, "gross_profit": 370269000.0, "rnd": 100863000.0, "sga": null, "operating_income": -62191000.0, "interest_expense": 1082000.0, "pretax_income": -122779000.0, "income_tax": 1096000.0, "net_income_incl_nci": -123875000.0, "net_income": -123875000.0, "net_income_common": null, "eps_basic": -0.06, "eps_diluted": -0.06, "shares_basic": 2073265000.0, "shares_diluted": 2073265000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-23-000118" ], "value_sources": { "revenue": [ "10-Q:0001321655-23-000118" ], "cost_of_revenue": [ "10-Q:0001321655-23-000118" ], "gross_profit": [ "10-Q:0001321655-23-000118" ], "rnd": [ "10-Q:0001321655-23-000118" ], "operating_income": [ "10-Q:0001321655-23-000118" ], "interest_expense": [ "10-Q:0001321655-23-000118" ], "pretax_income": [ "10-Q:0001321655-23-000118" ], "income_tax": [ "10-Q:0001321655-23-000118" ], "net_income_incl_nci": [ "10-Q:0001321655-23-000118" ], "net_income": [ "10-Q:0001321655-23-000118" ], "eps_basic": [ "10-Q:0001321655-23-000118" ], "eps_diluted": [ "10-Q:0001321655-23-000118" ], "shares_basic": [ "10-Q:0001321655-23-000118" ], "shares_diluted": [ "10-Q:0001321655-23-000118" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "revenue": 508624000.0, "cost_of_revenue": 104311000.0, "gross_profit": 404313000.0, "rnd": 82044000.0, "sga": null, "operating_income": -17826000.0, "interest_expense": 1712000.0, "pretax_income": 37849000.0, "income_tax": 4360000.0, "net_income_incl_nci": 33489000.0, "net_income": 30878000.0, "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:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "value_sources": { "revenue": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "cost_of_revenue": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "gross_profit": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "rnd": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "operating_income": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "interest_expense": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "pretax_income": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "income_tax": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "net_income_incl_nci": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "net_income": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "revenue": 525186000.0, "cost_of_revenue": 107645000.0, "gross_profit": 417541000.0, "rnd": 90100000.0, "sga": null, "operating_income": 4115000.0, "interest_expense": 1275000.0, "pretax_income": 20832000.0, "income_tax": 1681000.0, "net_income_incl_nci": 19151000.0, "net_income": 16802000.0, "net_income_common": null, "eps_basic": 0.01, "eps_diluted": 0.01, "shares_basic": 2107780000.0, "shares_diluted": 2217439000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-24-000071" ], "value_sources": { "revenue": [ "10-Q:0001321655-24-000071" ], "cost_of_revenue": [ "10-Q:0001321655-24-000071" ], "gross_profit": [ "10-Q:0001321655-24-000071" ], "rnd": [ "10-Q:0001321655-24-000071" ], "operating_income": [ "10-Q:0001321655-24-000071" ], "interest_expense": [ "10-Q:0001321655-23-000044" ], "pretax_income": [ "10-Q:0001321655-24-000071" ], "income_tax": [ "10-Q:0001321655-24-000071" ], "net_income_incl_nci": [ "10-Q:0001321655-24-000071" ], "net_income": [ "10-Q:0001321655-24-000071" ], "eps_basic": [ "10-Q:0001321655-24-000071" ], "eps_diluted": [ "10-Q:0001321655-24-000071" ], "shares_basic": [ "10-Q:0001321655-24-000071" ], "shares_diluted": [ "10-Q:0001321655-24-000071" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "revenue": 533317000.0, "cost_of_revenue": 106899000.0, "gross_profit": 426418000.0, "rnd": 99533000.0, "sga": null, "operating_income": 10074000.0, "interest_expense": 1317000.0, "pretax_income": 30043000.0, "income_tax": 2171000.0, "net_income_incl_nci": 27872000.0, "net_income": 28127000.0, "net_income_common": null, "eps_basic": 0.01, "eps_diluted": 0.01, "shares_basic": 2131224000.0, "shares_diluted": 2278155000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-23-000090", "10-Q:0001321655-24-000135" ], "value_sources": { "revenue": [ "10-Q:0001321655-24-000135" ], "cost_of_revenue": [ "10-Q:0001321655-24-000135" ], "gross_profit": [ "10-Q:0001321655-24-000135" ], "rnd": [ "10-Q:0001321655-24-000135" ], "operating_income": [ "10-Q:0001321655-24-000135" ], "interest_expense": [ "10-Q:0001321655-23-000090" ], "pretax_income": [ "10-Q:0001321655-24-000135" ], "income_tax": [ "10-Q:0001321655-24-000135" ], "net_income_incl_nci": [ "10-Q:0001321655-24-000135" ], "net_income": [ "10-Q:0001321655-24-000135" ], "eps_basic": [ "10-Q:0001321655-24-000135" ], "eps_diluted": [ "10-Q:0001321655-24-000135" ], "shares_basic": [ "10-Q:0001321655-24-000135" ], "shares_diluted": [ "10-Q:0001321655-24-000135" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "revenue": 558159000.0, "cost_of_revenue": 107922000.0, "gross_profit": 450237000.0, "rnd": 105708000.0, "sga": null, "operating_income": 39983000.0, "interest_expense": 742000.0, "pretax_income": 79969000.0, "income_tax": 6530000.0, "net_income_incl_nci": 73439000.0, "net_income": 71505000.0, "net_income_common": null, "eps_basic": 0.03, "eps_diluted": 0.03, "shares_basic": 2162530000.0, "shares_diluted": 2325600000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-23-000118", "10-Q:0001321655-24-000209" ], "value_sources": { "revenue": [ "10-Q:0001321655-24-000209" ], "cost_of_revenue": [ "10-Q:0001321655-24-000209" ], "gross_profit": [ "10-Q:0001321655-24-000209" ], "rnd": [ "10-Q:0001321655-24-000209" ], "operating_income": [ "10-Q:0001321655-24-000209" ], "interest_expense": [ "10-Q:0001321655-23-000118" ], "pretax_income": [ "10-Q:0001321655-24-000209" ], "income_tax": [ "10-Q:0001321655-24-000209" ], "net_income_incl_nci": [ "10-Q:0001321655-24-000209" ], "net_income": [ "10-Q:0001321655-24-000209" ], "eps_basic": [ "10-Q:0001321655-24-000209" ], "eps_diluted": [ "10-Q:0001321655-24-000209" ], "shares_basic": [ "10-Q:0001321655-24-000209" ], "shares_diluted": [ "10-Q:0001321655-24-000209" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "revenue": 608350000.0, "cost_of_revenue": 108639000.0, "gross_profit": 499711000.0, "rnd": 109283000.0, "sga": null, "operating_income": 65794000.0, "interest_expense": 136000.0, "pretax_income": 106247000.0, "income_tax": 9334000.0, "net_income_incl_nci": 96913000.0, "net_income": 93391000.0, "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:0001321655-24-000022", "10-K:0001321655-25-000022", "10-Q:0001321655-23-000118", "10-Q:0001321655-24-000209" ], "value_sources": { "revenue": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "cost_of_revenue": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "gross_profit": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "rnd": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "operating_income": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "interest_expense": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "pretax_income": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "income_tax": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "net_income_incl_nci": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "net_income": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "interest_expense": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "revenue": 634338000.0, "cost_of_revenue": 116256000.0, "gross_profit": 518082000.0, "rnd": 110040000.0, "sga": null, "operating_income": 80881000.0, "interest_expense": null, "pretax_income": 110726000.0, "income_tax": 4655000.0, "net_income_incl_nci": 106071000.0, "net_income": 105530000.0, "net_income_common": null, "eps_basic": 0.05, "eps_diluted": 0.04, "shares_basic": 2213545000.0, "shares_diluted": 2400107000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-25-000066" ], "value_sources": { "revenue": [ "10-Q:0001321655-25-000066" ], "cost_of_revenue": [ "10-Q:0001321655-25-000066" ], "gross_profit": [ "10-Q:0001321655-25-000066" ], "rnd": [ "10-Q:0001321655-25-000066" ], "operating_income": [ "10-Q:0001321655-25-000066" ], "pretax_income": [ "10-Q:0001321655-25-000066" ], "income_tax": [ "10-Q:0001321655-25-000066" ], "net_income_incl_nci": [ "10-Q:0001321655-25-000066" ], "net_income": [ "10-Q:0001321655-25-000066" ], "eps_basic": [ "10-Q:0001321655-25-000066" ], "eps_diluted": [ "10-Q:0001321655-25-000066" ], "shares_basic": [ "10-Q:0001321655-25-000066" ], "shares_diluted": [ "10-Q:0001321655-25-000066" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "revenue": 678134000.0, "cost_of_revenue": 128562000.0, "gross_profit": 549572000.0, "rnd": 108781000.0, "sga": null, "operating_income": 105339000.0, "interest_expense": null, "pretax_income": 140759000.0, "income_tax": 5189000.0, "net_income_incl_nci": 135570000.0, "net_income": 134126000.0, "net_income_common": null, "eps_basic": 0.06, "eps_diluted": 0.06, "shares_basic": 2231592000.0, "shares_diluted": 2414696000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-25-000106" ], "value_sources": { "revenue": [ "10-Q:0001321655-25-000106" ], "cost_of_revenue": [ "10-Q:0001321655-25-000106" ], "gross_profit": [ "10-Q:0001321655-25-000106" ], "rnd": [ "10-Q:0001321655-25-000106" ], "operating_income": [ "10-Q:0001321655-25-000106" ], "pretax_income": [ "10-Q:0001321655-25-000106" ], "income_tax": [ "10-Q:0001321655-25-000106" ], "net_income_incl_nci": [ "10-Q:0001321655-25-000106" ], "net_income": [ "10-Q:0001321655-25-000106" ], "eps_basic": [ "10-Q:0001321655-25-000106" ], "eps_diluted": [ "10-Q:0001321655-25-000106" ], "shares_basic": [ "10-Q:0001321655-25-000106" ], "shares_diluted": [ "10-Q:0001321655-25-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "revenue": 725516000.0, "cost_of_revenue": 146639000.0, "gross_profit": 578877000.0, "rnd": 117555000.0, "sga": null, "operating_income": 113140000.0, "interest_expense": null, "pretax_income": 157150000.0, "income_tax": 7809000.0, "net_income_incl_nci": 149341000.0, "net_income": 143525000.0, "net_income_common": null, "eps_basic": 0.06, "eps_diluted": 0.06, "shares_basic": 2250032000.0, "shares_diluted": 2459589000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-25-000131" ], "value_sources": { "revenue": [ "10-Q:0001321655-25-000131" ], "cost_of_revenue": [ "10-Q:0001321655-25-000131" ], "gross_profit": [ "10-Q:0001321655-25-000131" ], "rnd": [ "10-Q:0001321655-25-000131" ], "operating_income": [ "10-Q:0001321655-25-000131" ], "pretax_income": [ "10-Q:0001321655-25-000131" ], "income_tax": [ "10-Q:0001321655-25-000131" ], "net_income_incl_nci": [ "10-Q:0001321655-25-000131" ], "net_income": [ "10-Q:0001321655-25-000131" ], "eps_basic": [ "10-Q:0001321655-25-000131" ], "eps_diluted": [ "10-Q:0001321655-25-000131" ], "shares_basic": [ "10-Q:0001321655-25-000131" ], "shares_diluted": [ "10-Q:0001321655-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "revenue": 827519000.0, "cost_of_revenue": 174533000.0, "gross_profit": 652986000.0, "rnd": 171502000.0, "sga": null, "operating_income": 11043000.0, "interest_expense": null, "pretax_income": 80538000.0, "income_tax": 3602000.0, "net_income_incl_nci": 76936000.0, "net_income": 79009000.0, "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:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "value_sources": { "revenue": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "cost_of_revenue": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "gross_profit": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "rnd": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "operating_income": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "pretax_income": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "income_tax": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "net_income_incl_nci": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "net_income": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "revenue": 883855000.0, "cost_of_revenue": 172970000.0, "gross_profit": 710885000.0, "rnd": 134889000.0, "sga": null, "operating_income": 176048000.0, "interest_expense": null, "pretax_income": 223316000.0, "income_tax": 5599000.0, "net_income_incl_nci": 217717000.0, "net_income": 214031000.0, "net_income_common": null, "eps_basic": 0.09, "eps_diluted": 0.08, "shares_basic": 2348679000.0, "shares_diluted": 2552818000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-26-000028" ], "value_sources": { "revenue": [ "10-Q:0001321655-26-000028" ], "cost_of_revenue": [ "10-Q:0001321655-26-000028" ], "gross_profit": [ "10-Q:0001321655-26-000028" ], "rnd": [ "10-Q:0001321655-26-000028" ], "operating_income": [ "10-Q:0001321655-26-000028" ], "pretax_income": [ "10-Q:0001321655-26-000028" ], "income_tax": [ "10-Q:0001321655-26-000028" ], "net_income_incl_nci": [ "10-Q:0001321655-26-000028" ], "net_income": [ "10-Q:0001321655-26-000028" ], "eps_basic": [ "10-Q:0001321655-26-000028" ], "eps_diluted": [ "10-Q:0001321655-26-000028" ], "shares_basic": [ "10-Q:0001321655-26-000028" ], "shares_diluted": [ "10-Q:0001321655-26-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "revenue": 1003697000.0, "cost_of_revenue": 192934000.0, "gross_profit": 810763000.0, "rnd": 135043000.0, "sga": null, "operating_income": 269317000.0, "interest_expense": null, "pretax_income": 332168000.0, "income_tax": 3596000.0, "net_income_incl_nci": 328572000.0, "net_income": 326727000.0, "net_income_common": null, "eps_basic": 0.14, "eps_diluted": 0.13, "shares_basic": 2365196000.0, "shares_diluted": 2562912000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-26-000041" ], "value_sources": { "revenue": [ "10-Q:0001321655-26-000041" ], "cost_of_revenue": [ "10-Q:0001321655-26-000041" ], "gross_profit": [ "10-Q:0001321655-26-000041" ], "rnd": [ "10-Q:0001321655-26-000041" ], "operating_income": [ "10-Q:0001321655-26-000041" ], "pretax_income": [ "10-Q:0001321655-26-000041" ], "income_tax": [ "10-Q:0001321655-26-000041" ], "net_income_incl_nci": [ "10-Q:0001321655-26-000041" ], "net_income": [ "10-Q:0001321655-26-000041" ], "eps_basic": [ "10-Q:0001321655-26-000041" ], "eps_diluted": [ "10-Q:0001321655-26-000041" ], "shares_basic": [ "10-Q:0001321655-26-000041" ], "shares_diluted": [ "10-Q:0001321655-26-000041" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "revenue": 1181092000.0, "cost_of_revenue": 207307000.0, "gross_profit": 973785000.0, "rnd": 144191000.0, "sga": null, "operating_income": 393256000.0, "interest_expense": null, "pretax_income": 480501000.0, "income_tax": 3753000.0, "net_income_incl_nci": 476748000.0, "net_income": 475599000.0, "net_income_common": null, "eps_basic": 0.2, "eps_diluted": 0.18, "shares_basic": 2377167000.0, "shares_diluted": 2571057000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-25-000131" ], "value_sources": { "revenue": [ "10-Q:0001321655-25-000131" ], "cost_of_revenue": [ "10-Q:0001321655-25-000131" ], "gross_profit": [ "10-Q:0001321655-25-000131" ], "rnd": [ "10-Q:0001321655-25-000131" ], "operating_income": [ "10-Q:0001321655-25-000131" ], "pretax_income": [ "10-Q:0001321655-25-000131" ], "income_tax": [ "10-Q:0001321655-25-000131" ], "net_income_incl_nci": [ "10-Q:0001321655-25-000131" ], "net_income": [ "10-Q:0001321655-25-000131" ], "eps_basic": [ "10-Q:0001321655-25-000131" ], "eps_diluted": [ "10-Q:0001321655-25-000131" ], "shares_basic": [ "10-Q:0001321655-25-000131" ], "shares_diluted": [ "10-Q:0001321655-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "revenue": 1406802000.0, "cost_of_revenue": 215966000.0, "gross_profit": 1190836000.0, "rnd": 143554000.0, "sga": null, "operating_income": 575394000.0, "interest_expense": null, "pretax_income": 621383000.0, "income_tax": 9776000.0, "net_income_incl_nci": 611607000.0, "net_income": 608676000.0, "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:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "value_sources": { "revenue": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "cost_of_revenue": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "gross_profit": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "rnd": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "operating_income": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "pretax_income": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "income_tax": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "net_income_incl_nci": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "net_income": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ] }, "method": "derived", "value_methods": { "revenue": "derived", "cost_of_revenue": "derived", "gross_profit": "derived", "rnd": "derived", "operating_income": "derived", "pretax_income": "derived", "income_tax": "derived", "net_income_incl_nci": "derived", "net_income": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "revenue": 1632583000.0, "cost_of_revenue": 215798000.0, "gross_profit": 1416785000.0, "rnd": 160981000.0, "sga": null, "operating_income": 753998000.0, "interest_expense": null, "pretax_income": 888601000.0, "income_tax": 12199000.0, "net_income_incl_nci": 876402000.0, "net_income": 870527000.0, "net_income_common": null, "eps_basic": 0.36, "eps_diluted": 0.34, "shares_basic": 2393869000.0, "shares_diluted": 2570924000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-26-000028" ], "value_sources": { "revenue": [ "10-Q:0001321655-26-000028" ], "cost_of_revenue": [ "10-Q:0001321655-26-000028" ], "gross_profit": [ "10-Q:0001321655-26-000028" ], "rnd": [ "10-Q:0001321655-26-000028" ], "operating_income": [ "10-Q:0001321655-26-000028" ], "pretax_income": [ "10-Q:0001321655-26-000028" ], "income_tax": [ "10-Q:0001321655-26-000028" ], "net_income_incl_nci": [ "10-Q:0001321655-26-000028" ], "net_income": [ "10-Q:0001321655-26-000028" ], "eps_basic": [ "10-Q:0001321655-26-000028" ], "eps_diluted": [ "10-Q:0001321655-26-000028" ], "shares_basic": [ "10-Q:0001321655-26-000028" ], "shares_diluted": [ "10-Q:0001321655-26-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "revenue": 1935464000.0, "cost_of_revenue": 296870000.0, "gross_profit": 1638594000.0, "rnd": 192513000.0, "sga": null, "operating_income": 912004000.0, "interest_expense": null, "pretax_income": 1081345000.0, "income_tax": 15383000.0, "net_income_incl_nci": 1065962000.0, "net_income": 1061890000.0, "net_income_common": null, "eps_basic": 0.44, "eps_diluted": 0.41, "shares_basic": 2399820000.0, "shares_diluted": 2568694000.0, "dps_declared": null, "operating_lease_cost": null }, "sources": [ "10-Q:0001321655-26-000041" ], "value_sources": { "revenue": [ "10-Q:0001321655-26-000041" ], "cost_of_revenue": [ "10-Q:0001321655-26-000041" ], "gross_profit": [ "10-Q:0001321655-26-000041" ], "rnd": [ "10-Q:0001321655-26-000041" ], "operating_income": [ "10-Q:0001321655-26-000041" ], "pretax_income": [ "10-Q:0001321655-26-000041" ], "income_tax": [ "10-Q:0001321655-26-000041" ], "net_income_incl_nci": [ "10-Q:0001321655-26-000041" ], "net_income": [ "10-Q:0001321655-26-000041" ], "eps_basic": [ "10-Q:0001321655-26-000041" ], "eps_diluted": [ "10-Q:0001321655-26-000041" ], "shares_basic": [ "10-Q:0001321655-26-000041" ], "shares_diluted": [ "10-Q:0001321655-26-000041" ] }, "method": "reported", "value_methods": {} } ], "pl_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "revenue": 1092673000.0, "cost_of_revenue": 352547000.0, "gross_profit": 740126000.0, "rnd": 560660000.0, "sga": null, "operating_income": -1173679000.0, "interest_expense": 14139000.0, "pretax_income": -1179027000.0, "income_tax": -12636000.0, "net_income_incl_nci": -1166391000.0, "net_income": -1166391000.0, "net_income_common": -1166391000.0, "eps_basic": -1.19, "eps_diluted": -1.2, "shares_basic": 977722000.0, "shares_diluted": 979330000.0, "dps_declared": null, "operating_lease_cost": 53576000.0 }, "sources": [ "10-K:0001193125-22-050913", "10-K:0001321655-23-000011" ], "value_sources": { "revenue": [ "10-K:0001321655-23-000011" ], "cost_of_revenue": [ "10-K:0001321655-23-000011" ], "gross_profit": [ "10-K:0001321655-23-000011" ], "rnd": [ "10-K:0001321655-23-000011" ], "operating_income": [ "10-K:0001321655-23-000011" ], "interest_expense": [ "10-K:0001321655-23-000011" ], "pretax_income": [ "10-K:0001321655-23-000011" ], "income_tax": [ "10-K:0001321655-23-000011" ], "net_income_incl_nci": [ "10-K:0001321655-23-000011" ], "net_income": [ "10-K:0001321655-23-000011" ], "net_income_common": [ "10-K:0001321655-23-000011" ], "eps_basic": [ "10-K:0001321655-23-000011" ], "eps_diluted": [ "10-K:0001321655-23-000011" ], "shares_basic": [ "10-K:0001321655-23-000011" ], "shares_diluted": [ "10-K:0001321655-23-000011" ], "operating_lease_cost": [ "10-K:0001193125-22-050913" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "revenue": 1541889000.0, "cost_of_revenue": 339404000.0, "gross_profit": 1202485000.0, "rnd": 387487000.0, "sga": null, "operating_income": -411046000.0, "interest_expense": 3640000.0, "pretax_income": -488494000.0, "income_tax": 31885000.0, "net_income_incl_nci": -520379000.0, "net_income": -520379000.0, "net_income_common": -520379000.0, "eps_basic": -0.27, "eps_diluted": -0.27, "shares_basic": 1923617000.0, "shares_diluted": 1923617000.0, "dps_declared": null, "operating_lease_cost": 51330000.0 }, "sources": [ "10-K:0001321655-23-000011", "10-K:0001321655-24-000022" ], "value_sources": { "revenue": [ "10-K:0001321655-24-000022" ], "cost_of_revenue": [ "10-K:0001321655-24-000022" ], "gross_profit": [ "10-K:0001321655-24-000022" ], "rnd": [ "10-K:0001321655-24-000022" ], "operating_income": [ "10-K:0001321655-24-000022" ], "interest_expense": [ "10-K:0001321655-24-000022" ], "pretax_income": [ "10-K:0001321655-24-000022" ], "income_tax": [ "10-K:0001321655-24-000022" ], "net_income_incl_nci": [ "10-K:0001321655-24-000022" ], "net_income": [ "10-K:0001321655-24-000022" ], "net_income_common": [ "10-K:0001321655-23-000011" ], "eps_basic": [ "10-K:0001321655-24-000022" ], "eps_diluted": [ "10-K:0001321655-24-000022" ], "shares_basic": [ "10-K:0001321655-24-000022" ], "shares_diluted": [ "10-K:0001321655-24-000022" ], "operating_lease_cost": [ "10-K:0001321655-23-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "revenue": 1905871000.0, "cost_of_revenue": 408549000.0, "gross_profit": 1497322000.0, "rnd": 359679000.0, "sga": null, "operating_income": -161201000.0, "interest_expense": 4058000.0, "pretax_income": -361027000.0, "income_tax": 10067000.0, "net_income_incl_nci": -371094000.0, "net_income": -373705000.0, "net_income_common": -373705000.0, "eps_basic": -0.18, "eps_diluted": -0.18, "shares_basic": 2063793000.0, "shares_diluted": 2063793000.0, "dps_declared": null, "operating_lease_cost": 55483000.0 }, "sources": [ "10-K:0001321655-23-000011", "10-K:0001321655-24-000022", "10-K:0001321655-25-000022" ], "value_sources": { "revenue": [ "10-K:0001321655-25-000022" ], "cost_of_revenue": [ "10-K:0001321655-25-000022" ], "gross_profit": [ "10-K:0001321655-25-000022" ], "rnd": [ "10-K:0001321655-25-000022" ], "operating_income": [ "10-K:0001321655-25-000022" ], "interest_expense": [ "10-K:0001321655-24-000022" ], "pretax_income": [ "10-K:0001321655-25-000022" ], "income_tax": [ "10-K:0001321655-25-000022" ], "net_income_incl_nci": [ "10-K:0001321655-25-000022" ], "net_income": [ "10-K:0001321655-25-000022" ], "net_income_common": [ "10-K:0001321655-23-000011" ], "eps_basic": [ "10-K:0001321655-25-000022" ], "eps_diluted": [ "10-K:0001321655-25-000022" ], "shares_basic": [ "10-K:0001321655-25-000022" ], "shares_diluted": [ "10-K:0001321655-25-000022" ], "operating_lease_cost": [ "10-K:0001321655-24-000022" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "revenue": 2225012000.0, "cost_of_revenue": 431105000.0, "gross_profit": 1793907000.0, "rnd": 404624000.0, "sga": null, "operating_income": 119966000.0, "interest_expense": 3470000.0, "pretax_income": 237091000.0, "income_tax": 19716000.0, "net_income_incl_nci": 217375000.0, "net_income": 209825000.0, "net_income_common": null, "eps_basic": 0.1, "eps_diluted": 0.09, "shares_basic": 2147446000.0, "shares_diluted": 2297927000.0, "dps_declared": null, "operating_lease_cost": 61972000.0 }, "sources": [ "10-K:0001321655-24-000022", "10-K:0001321655-26-000011" ], "value_sources": { "revenue": [ "10-K:0001321655-26-000011" ], "cost_of_revenue": [ "10-K:0001321655-26-000011" ], "gross_profit": [ "10-K:0001321655-26-000011" ], "rnd": [ "10-K:0001321655-26-000011" ], "operating_income": [ "10-K:0001321655-26-000011" ], "interest_expense": [ "10-K:0001321655-24-000022" ], "pretax_income": [ "10-K:0001321655-26-000011" ], "income_tax": [ "10-K:0001321655-26-000011" ], "net_income_incl_nci": [ "10-K:0001321655-26-000011" ], "net_income": [ "10-K:0001321655-26-000011" ], "eps_basic": [ "10-K:0001321655-26-000011" ], "eps_diluted": [ "10-K:0001321655-26-000011" ], "shares_basic": [ "10-K:0001321655-26-000011" ], "shares_diluted": [ "10-K:0001321655-26-000011" ], "operating_lease_cost": [ "10-K:0001321655-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "revenue": 2865507000.0, "cost_of_revenue": 565990000.0, "gross_profit": 2299517000.0, "rnd": 507878000.0, "sga": null, "operating_income": 310403000.0, "interest_expense": null, "pretax_income": 489173000.0, "income_tax": 21255000.0, "net_income_incl_nci": 467918000.0, "net_income": 462190000.0, "net_income_common": null, "eps_basic": 0.21, "eps_diluted": 0.19, "shares_basic": 2250163000.0, "shares_diluted": 2450818000.0, "dps_declared": null, "operating_lease_cost": 57655000.0 }, "sources": [ "10-K:0001321655-26-000011" ], "value_sources": { "revenue": [ "10-K:0001321655-26-000011" ], "cost_of_revenue": [ "10-K:0001321655-26-000011" ], "gross_profit": [ "10-K:0001321655-26-000011" ], "rnd": [ "10-K:0001321655-26-000011" ], "operating_income": [ "10-K:0001321655-26-000011" ], "pretax_income": [ "10-K:0001321655-26-000011" ], "income_tax": [ "10-K:0001321655-26-000011" ], "net_income_incl_nci": [ "10-K:0001321655-26-000011" ], "net_income": [ "10-K:0001321655-26-000011" ], "eps_basic": [ "10-K:0001321655-26-000011" ], "eps_diluted": [ "10-K:0001321655-26-000011" ], "shares_basic": [ "10-K:0001321655-26-000011" ], "shares_diluted": [ "10-K:0001321655-26-000011" ], "operating_lease_cost": [ "10-K:0001321655-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "revenue": 4475446000.0, "cost_of_revenue": 789177000.0, "gross_profit": 3686269000.0, "rnd": 557677000.0, "sga": null, "operating_income": 1414015000.0, "interest_expense": null, "pretax_income": 1657368000.0, "income_tax": 22724000.0, "net_income_incl_nci": 1634644000.0, "net_income": 1625033000.0, "net_income_common": null, "eps_basic": 0.69, "eps_diluted": 0.63, "shares_basic": 2369612000.0, "shares_diluted": 2565197000.0, "dps_declared": null, "operating_lease_cost": 57164000.0 }, "sources": [ "10-K:0001321655-26-000011" ], "value_sources": { "revenue": [ "10-K:0001321655-26-000011" ], "cost_of_revenue": [ "10-K:0001321655-26-000011" ], "gross_profit": [ "10-K:0001321655-26-000011" ], "rnd": [ "10-K:0001321655-26-000011" ], "operating_income": [ "10-K:0001321655-26-000011" ], "pretax_income": [ "10-K:0001321655-26-000011" ], "income_tax": [ "10-K:0001321655-26-000011" ], "net_income_incl_nci": [ "10-K:0001321655-26-000011" ], "net_income": [ "10-K:0001321655-26-000011" ], "eps_basic": [ "10-K:0001321655-26-000011" ], "eps_diluted": [ "10-K:0001321655-26-000011" ], "shares_basic": [ "10-K:0001321655-26-000011" ], "shares_diluted": [ "10-K:0001321655-26-000011" ], "operating_lease_cost": [ "10-K:0001321655-26-000011" ] }, "method": "reported", "value_methods": {} } ], "balance_sheet": [ { "period": "FY2020 Q3", "date": "2020-09-30", "values": { "cash": 1800190000.0, "short_term_investments": null, "receivables": 162269000.0, "inventory": null, "current_assets": 2394424000.0, "ppe_net": 29369000.0, "goodwill": null, "intangibles": null, "total_assets": 2603712000.0, "accounts_payable": 22221000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 942187000.0, "long_term_debt": 197753000.0, "total_liabilities": 1351959000.0, "temporary_equity": null, "equity_parent": 1251753000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 2603712000.0, "shares_outstanding": 1726685755.0, "retained_earnings": -4817011000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": null, "operating_lease_discount_rate": null, "operating_lease_payments_y1": null, "operating_lease_payments_total": null, "operating_lease_imputed_interest": null, "debt_maturity_y1": null, "debt_maturity_y2": null, "debt_maturity_y3": null, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-Q:0001193125-20-292177" ], "value_sources": { "cash": [ "10-Q:0001193125-20-292177" ], "receivables": [ "10-Q:0001193125-20-292177" ], "current_assets": [ "10-Q:0001193125-20-292177" ], "ppe_net": [ "10-Q:0001193125-20-292177" ], "total_assets": [ "10-Q:0001193125-20-292177" ], "accounts_payable": [ "10-Q:0001193125-20-292177" ], "current_liabilities": [ "10-Q:0001193125-20-292177" ], "long_term_debt": [ "10-Q:0001193125-20-292177" ], "total_liabilities": [ "10-Q:0001193125-20-292177" ], "equity_parent": [ "10-Q:0001193125-20-292177" ], "liabilities_and_equity": [ "10-Q:0001193125-20-292177" ], "shares_outstanding": [ "10-Q:0001193125-20-292177" ], "retained_earnings": [ "10-Q:0001193125-20-292177" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "date": "2020-12-31", "values": { "cash": 2011323000.0, "short_term_investments": null, "receivables": 156932000.0, "inventory": null, "current_assets": 2257429000.0, "ppe_net": 29541000.0, "goodwill": null, "intangibles": null, "total_assets": 2690504000.0, "accounts_payable": 16358000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 603823000.0, "long_term_debt": 197977000.0, "total_liabilities": 1167954000.0, "temporary_equity": null, "equity_parent": 1522550000.0, "nci": null, "equity_total": 1522550000.0, "liabilities_and_equity": 2690504000.0, "shares_outstanding": 1792140000.0, "retained_earnings": -4965354000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": 258879000.0, "operating_lease_liability_current": 29079000.0, "operating_lease_liability_noncurrent": 229800000.0, "operating_lease_discount_rate": 0.0634, "operating_lease_payments_y1": 44630000.0, "operating_lease_payments_total": 336444000.0, "operating_lease_imputed_interest": 76483000.0, "debt_maturity_y1": 0.0, "debt_maturity_y2": 0.0, "debt_maturity_y3": 200000000.0, "debt_maturity_y4": null, "debt_maturity_y5": null, "debt_maturity_after_y5": null }, "sources": [ "10-K:0001193125-21-060650", "10-K:0001193125-22-050913", "10-K:0001321655-24-000022" ], "value_sources": { "cash": [ "10-K:0001193125-22-050913" ], "receivables": [ "10-K:0001193125-22-050913" ], "current_assets": [ "10-K:0001193125-22-050913" ], "ppe_net": [ "10-K:0001193125-22-050913" ], "total_assets": [ "10-K:0001193125-22-050913" ], "accounts_payable": [ "10-K:0001193125-22-050913" ], "current_liabilities": [ "10-K:0001193125-22-050913" ], "long_term_debt": [ "10-K:0001193125-22-050913" ], "total_liabilities": [ "10-K:0001193125-22-050913" ], "equity_parent": [ "10-K:0001193125-22-050913" ], "equity_total": [ "10-K:0001321655-24-000022" ], "liabilities_and_equity": [ "10-K:0001193125-22-050913" ], "shares_outstanding": [ "10-K:0001193125-22-050913" ], "retained_earnings": [ "10-K:0001193125-22-050913" ], "preferred_stock": [ "10-K:0001193125-22-050913" ], "operating_lease_liability": [ "10-K:0001193125-22-050913" ], "operating_lease_liability_current": [ "10-K:0001193125-22-050913" ], "operating_lease_liability_noncurrent": [ "10-K:0001193125-22-050913" ], "operating_lease_discount_rate": [ "10-K:0001193125-22-050913" ], "operating_lease_payments_y1": [ "10-K:0001193125-21-060650" ], "operating_lease_payments_total": [ "10-K:0001193125-21-060650" ], "operating_lease_imputed_interest": [ "10-K:0001193125-21-060650" ], "debt_maturity_y1": [ "10-K:0001193125-21-060650" ], "debt_maturity_y2": [ "10-K:0001193125-21-060650" ], "debt_maturity_y3": [ "10-K:0001193125-21-060650" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q1", "date": "2021-03-31", "values": { "cash": 2339437000.0, "short_term_investments": null, "receivables": 151400000.0, "inventory": null, "current_assets": 2589698000.0, "ppe_net": 27378000.0, "goodwill": null, "intangibles": null, "total_assets": 3014185000.0, "accounts_payable": 17234000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 667626000.0, "long_term_debt": 198185000.0, "total_liabilities": 1208242000.0, "temporary_equity": null, "equity_parent": 1805943000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 3014185000.0, "shares_outstanding": 1860607000.0, "retained_earnings": -5088828000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 32110000.0, "operating_lease_liability_noncurrent": 222429000.0, "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:0001193125-21-159222" ], "value_sources": { "cash": [ "10-Q:0001193125-21-159222" ], "receivables": [ "10-Q:0001193125-21-159222" ], "current_assets": [ "10-Q:0001193125-21-159222" ], "ppe_net": [ "10-Q:0001193125-21-159222" ], "total_assets": [ "10-Q:0001193125-21-159222" ], "accounts_payable": [ "10-Q:0001193125-21-159222" ], "current_liabilities": [ "10-Q:0001193125-21-159222" ], "long_term_debt": [ "10-Q:0001193125-21-159222" ], "total_liabilities": [ "10-Q:0001193125-21-159222" ], "equity_parent": [ "10-Q:0001193125-21-159222" ], "liabilities_and_equity": [ "10-Q:0001193125-21-159222" ], "shares_outstanding": [ "10-Q:0001193125-21-159222" ], "retained_earnings": [ "10-Q:0001193125-21-159222" ], "preferred_stock": [ "10-Q:0001193125-21-159222" ], "operating_lease_liability_current": [ "10-Q:0001193125-21-159222" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193125-21-159222" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "date": "2021-06-30", "values": { "cash": 2341156000.0, "short_term_investments": null, "receivables": 242998000.0, "inventory": null, "current_assets": 2662552000.0, "ppe_net": 24824000.0, "goodwill": null, "intangibles": null, "total_assets": 3075668000.0, "accounts_payable": 30914000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 682586000.0, "long_term_debt": null, "total_liabilities": 1006705000.0, "temporary_equity": null, "equity_parent": 2068963000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 3075668000.0, "shares_outstanding": 1936578000.0, "retained_earnings": -5227408000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 33162000.0, "operating_lease_liability_noncurrent": 216630000.0, "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:0000950123-21-010430" ], "value_sources": { "cash": [ "10-Q:0000950123-21-010430" ], "receivables": [ "10-Q:0000950123-21-010430" ], "current_assets": [ "10-Q:0000950123-21-010430" ], "ppe_net": [ "10-Q:0000950123-21-010430" ], "total_assets": [ "10-Q:0000950123-21-010430" ], "accounts_payable": [ "10-Q:0000950123-21-010430" ], "current_liabilities": [ "10-Q:0000950123-21-010430" ], "total_liabilities": [ "10-Q:0000950123-21-010430" ], "equity_parent": [ "10-Q:0000950123-21-010430" ], "liabilities_and_equity": [ "10-Q:0000950123-21-010430" ], "shares_outstanding": [ "10-Q:0000950123-21-010430" ], "retained_earnings": [ "10-Q:0000950123-21-010430" ], "preferred_stock": [ "10-Q:0000950123-21-010430" ], "operating_lease_liability_current": [ "10-Q:0000950123-21-010430" ], "operating_lease_liability_noncurrent": [ "10-Q:0000950123-21-010430" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q3", "date": "2021-09-30", "values": { "cash": 2335068000.0, "short_term_investments": 148077000.0, "receivables": 174405000.0, "inventory": null, "current_assets": 2811490000.0, "ppe_net": 28778000.0, "goodwill": null, "intangibles": null, "total_assets": 3224327000.0, "accounts_payable": 17654000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 681509000.0, "long_term_debt": null, "total_liabilities": 976271000.0, "temporary_equity": null, "equity_parent": 2248056000.0, "nci": null, "equity_total": null, "liabilities_and_equity": 3224327000.0, "shares_outstanding": 1991118000.0, "retained_earnings": -5329545000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 43581000.0, "operating_lease_liability_noncurrent": 219646000.0, "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:0001193125-21-323920" ], "value_sources": { "cash": [ "10-Q:0001193125-21-323920" ], "short_term_investments": [ "10-Q:0001193125-21-323920" ], "receivables": [ "10-Q:0001193125-21-323920" ], "current_assets": [ "10-Q:0001193125-21-323920" ], "ppe_net": [ "10-Q:0001193125-21-323920" ], "total_assets": [ "10-Q:0001193125-21-323920" ], "accounts_payable": [ "10-Q:0001193125-21-323920" ], "current_liabilities": [ "10-Q:0001193125-21-323920" ], "total_liabilities": [ "10-Q:0001193125-21-323920" ], "equity_parent": [ "10-Q:0001193125-21-323920" ], "liabilities_and_equity": [ "10-Q:0001193125-21-323920" ], "shares_outstanding": [ "10-Q:0001193125-21-323920" ], "retained_earnings": [ "10-Q:0001193125-21-323920" ], "preferred_stock": [ "10-Q:0001193125-21-323920" ], "operating_lease_liability_current": [ "10-Q:0001193125-21-323920" ], "operating_lease_liability_noncurrent": [ "10-Q:0001193125-21-323920" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q4", "date": "2021-12-31", "values": { "cash": 2290674000.0, "short_term_investments": 234153000.0, "receivables": 190923000.0, "inventory": null, "current_assets": 2863250000.0, "ppe_net": 31304000.0, "goodwill": 1869000.0, "intangibles": 3836000.0, "total_assets": 3247450000.0, "accounts_payable": 74907000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 660061000.0, "long_term_debt": 0.0, "total_liabilities": 956420000.0, "temporary_equity": null, "equity_parent": 2291030000.0, "nci": 0.0, "equity_total": 2291030000.0, "liabilities_and_equity": 3247450000.0, "shares_outstanding": 2027474000.0, "retained_earnings": -5485733000.0, "preferred_stock": 0.0, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 22550000.0, "commercial_paper": null, "operating_lease_liability": 260073000.0, "operating_lease_liability_current": 39927000.0, "operating_lease_liability_noncurrent": 220146000.0, "operating_lease_discount_rate": 0.0603, "operating_lease_payments_y1": 53258000.0, "operating_lease_payments_total": 323062000.0, "operating_lease_imputed_interest": 62989000.0, "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:0001193125-22-050913", "10-K:0001321655-23-000011" ], "value_sources": { "cash": [ "10-K:0001321655-23-000011" ], "short_term_investments": [ "10-K:0001321655-23-000011" ], "receivables": [ "10-K:0001321655-23-000011" ], "current_assets": [ "10-K:0001321655-23-000011" ], "ppe_net": [ "10-K:0001321655-23-000011" ], "goodwill": [ "10-K:0001321655-23-000011" ], "intangibles": [ "10-K:0001321655-23-000011" ], "total_assets": [ "10-K:0001321655-23-000011" ], "accounts_payable": [ "10-K:0001321655-23-000011" ], "current_liabilities": [ "10-K:0001321655-23-000011" ], "long_term_debt": [ "10-K:0001193125-22-050913" ], "total_liabilities": [ "10-K:0001321655-23-000011" ], "equity_parent": [ "10-K:0001321655-23-000011" ], "nci": [ "10-K:0001321655-23-000011" ], "equity_total": [ "10-K:0001321655-23-000011" ], "liabilities_and_equity": [ "10-K:0001321655-23-000011" ], "shares_outstanding": [ "10-K:0001321655-23-000011" ], "retained_earnings": [ "10-K:0001321655-23-000011" ], "preferred_stock": [ "10-K:0001193125-22-050913" ], "accrued_taxes_current": [ "10-K:0001321655-23-000011" ], "operating_lease_liability": [ "10-K:0001321655-23-000011" ], "operating_lease_liability_current": [ "10-K:0001321655-23-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0001321655-23-000011" ], "operating_lease_discount_rate": [ "10-K:0001321655-23-000011" ], "operating_lease_payments_y1": [ "10-K:0001193125-22-050913" ], "operating_lease_payments_total": [ "10-K:0001193125-22-050913" ], "operating_lease_imputed_interest": [ "10-K:0001193125-22-050913" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q1", "date": "2022-03-31", "values": { "cash": 2269411000.0, "short_term_investments": 252563000.0, "receivables": 256554000.0, "inventory": null, "current_assets": 2927374000.0, "ppe_net": 41866000.0, "goodwill": null, "intangibles": null, "total_assets": 3319179000.0, "accounts_payable": 27454000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 669104000.0, "long_term_debt": null, "total_liabilities": 954433000.0, "temporary_equity": null, "equity_parent": 2364746000.0, "nci": null, "equity_total": 2364746000.0, "liabilities_and_equity": 3319179000.0, "shares_outstanding": 2045876000.0, "retained_earnings": -5587112000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 40045000.0, "operating_lease_liability_noncurrent": 227617000.0, "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:0001321655-22-000006", "10-Q:0001321655-23-000090" ], "value_sources": { "cash": [ "10-Q:0001321655-22-000006" ], "short_term_investments": [ "10-Q:0001321655-22-000006" ], "receivables": [ "10-Q:0001321655-22-000006" ], "current_assets": [ "10-Q:0001321655-22-000006" ], "ppe_net": [ "10-Q:0001321655-22-000006" ], "total_assets": [ "10-Q:0001321655-22-000006" ], "accounts_payable": [ "10-Q:0001321655-22-000006" ], "current_liabilities": [ "10-Q:0001321655-22-000006" ], "total_liabilities": [ "10-Q:0001321655-22-000006" ], "equity_parent": [ "10-Q:0001321655-22-000006" ], "equity_total": [ "10-Q:0001321655-23-000090" ], "liabilities_and_equity": [ "10-Q:0001321655-22-000006" ], "shares_outstanding": [ "10-Q:0001321655-22-000006" ], "retained_earnings": [ "10-Q:0001321655-22-000006" ], "operating_lease_liability_current": [ "10-Q:0001321655-22-000006" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "date": "2022-06-30", "values": { "cash": 2358393000.0, "short_term_investments": 99210000.0, "receivables": 265826000.0, "inventory": null, "current_assets": 2902439000.0, "ppe_net": 47644000.0, "goodwill": null, "intangibles": null, "total_assets": 3282338000.0, "accounts_payable": 56798000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 665742000.0, "long_term_debt": null, "total_liabilities": 933514000.0, "temporary_equity": null, "equity_parent": 2348824000.0, "nci": null, "equity_total": 2348824000.0, "liabilities_and_equity": 3282338000.0, "shares_outstanding": 2062741000.0, "retained_earnings": -5766441000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 40909000.0, "operating_lease_liability_noncurrent": 216059000.0, "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:0001321655-22-000016", "10-Q:0001321655-23-000118" ], "value_sources": { "cash": [ "10-Q:0001321655-22-000016" ], "short_term_investments": [ "10-Q:0001321655-22-000016" ], "receivables": [ "10-Q:0001321655-22-000016" ], "current_assets": [ "10-Q:0001321655-22-000016" ], "ppe_net": [ "10-Q:0001321655-22-000016" ], "total_assets": [ "10-Q:0001321655-22-000016" ], "accounts_payable": [ "10-Q:0001321655-22-000016" ], "current_liabilities": [ "10-Q:0001321655-22-000016" ], "total_liabilities": [ "10-Q:0001321655-22-000016" ], "equity_parent": [ "10-Q:0001321655-22-000016" ], "equity_total": [ "10-Q:0001321655-23-000118" ], "liabilities_and_equity": [ "10-Q:0001321655-22-000016" ], "shares_outstanding": [ "10-Q:0001321655-22-000016" ], "retained_earnings": [ "10-Q:0001321655-22-000016" ], "operating_lease_liability_current": [ "10-Q:0001321655-22-000016" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-22-000016" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q3", "date": "2022-09-30", "values": { "cash": 2411290000.0, "short_term_investments": 57342000.0, "receivables": 343264000.0, "inventory": null, "current_assets": 2946610000.0, "ppe_net": 57822000.0, "goodwill": null, "intangibles": null, "total_assets": 3318835000.0, "accounts_payable": 59507000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 688350000.0, "long_term_debt": null, "total_liabilities": 932220000.0, "temporary_equity": null, "equity_parent": 2386615000.0, "nci": null, "equity_total": 2386615000.0, "liabilities_and_equity": 3318835000.0, "shares_outstanding": 2079664000.0, "retained_earnings": -5890316000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 40233000.0, "operating_lease_liability_noncurrent": 204903000.0, "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:0001321655-22-000032", "10-Q:0001321655-23-000118" ], "value_sources": { "cash": [ "10-Q:0001321655-22-000032" ], "short_term_investments": [ "10-Q:0001321655-22-000032" ], "receivables": [ "10-Q:0001321655-22-000032" ], "current_assets": [ "10-Q:0001321655-22-000032" ], "ppe_net": [ "10-Q:0001321655-22-000032" ], "total_assets": [ "10-Q:0001321655-22-000032" ], "accounts_payable": [ "10-Q:0001321655-22-000032" ], "current_liabilities": [ "10-Q:0001321655-22-000032" ], "total_liabilities": [ "10-Q:0001321655-22-000032" ], "equity_parent": [ "10-Q:0001321655-22-000032" ], "equity_total": [ "10-Q:0001321655-23-000118" ], "liabilities_and_equity": [ "10-Q:0001321655-22-000032" ], "shares_outstanding": [ "10-Q:0001321655-22-000032" ], "retained_earnings": [ "10-Q:0001321655-22-000032" ], "operating_lease_liability_current": [ "10-Q:0001321655-22-000032" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-22-000032" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q4", "date": "2022-12-31", "values": { "cash": 2598540000.0, "short_term_investments": 35135000.0, "receivables": 258346000.0, "inventory": null, "current_assets": 3041577000.0, "ppe_net": 69170000.0, "goodwill": 37938000.0, "intangibles": 35539000.0, "total_assets": 3461239000.0, "accounts_payable": 44788000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 587941000.0, "long_term_debt": null, "total_liabilities": 818802000.0, "temporary_equity": null, "equity_parent": 2565326000.0, "nci": 77111000.0, "equity_total": 2642437000.0, "liabilities_and_equity": 3461239000.0, "shares_outstanding": 2099075000.0, "retained_earnings": -5859438000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 41326000.0, "commercial_paper": null, "operating_lease_liability": 249404000.0, "operating_lease_liability_current": 45099000.0, "operating_lease_liability_noncurrent": 204305000.0, "operating_lease_discount_rate": 0.06, "operating_lease_payments_y1": 58843000.0, "operating_lease_payments_total": 313884000.0, "operating_lease_imputed_interest": 56034000.0, "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:0001321655-23-000011", "10-K:0001321655-24-000022" ], "value_sources": { "cash": [ "10-K:0001321655-24-000022" ], "short_term_investments": [ "10-K:0001321655-24-000022" ], "receivables": [ "10-K:0001321655-24-000022" ], "current_assets": [ "10-K:0001321655-24-000022" ], "ppe_net": [ "10-K:0001321655-24-000022" ], "goodwill": [ "10-K:0001321655-23-000011" ], "intangibles": [ "10-K:0001321655-24-000022" ], "total_assets": [ "10-K:0001321655-24-000022" ], "accounts_payable": [ "10-K:0001321655-24-000022" ], "current_liabilities": [ "10-K:0001321655-24-000022" ], "total_liabilities": [ "10-K:0001321655-24-000022" ], "equity_parent": [ "10-K:0001321655-24-000022" ], "nci": [ "10-K:0001321655-24-000022" ], "equity_total": [ "10-K:0001321655-24-000022" ], "liabilities_and_equity": [ "10-K:0001321655-24-000022" ], "shares_outstanding": [ "10-K:0001321655-24-000022" ], "retained_earnings": [ "10-K:0001321655-24-000022" ], "accrued_taxes_current": [ "10-K:0001321655-24-000022" ], "operating_lease_liability": [ "10-K:0001321655-24-000022" ], "operating_lease_liability_current": [ "10-K:0001321655-24-000022" ], "operating_lease_liability_noncurrent": [ "10-K:0001321655-24-000022" ], "operating_lease_discount_rate": [ "10-K:0001321655-24-000022" ], "operating_lease_payments_y1": [ "10-K:0001321655-23-000011" ], "operating_lease_payments_total": [ "10-K:0001321655-23-000011" ], "operating_lease_imputed_interest": [ "10-K:0001321655-23-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q1", "date": "2023-03-31", "values": { "cash": 1264738000.0, "short_term_investments": 1639797000.0, "receivables": 254041000.0, "inventory": null, "current_assets": 3256147000.0, "ppe_net": 63115000.0, "goodwill": null, "intangibles": 33130000.0, "total_assets": 3683138000.0, "accounts_payable": 4530000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 601413000.0, "long_term_debt": null, "total_liabilities": 879945000.0, "temporary_equity": null, "equity_parent": 2723733000.0, "nci": 79460000.0, "equity_total": 2803193000.0, "liabilities_and_equity": 3683138000.0, "shares_outstanding": 2117730000.0, "retained_earnings": -5842636000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 50420000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 53066000.0, "operating_lease_liability_noncurrent": 206422000.0, "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:0001321655-23-000044" ], "value_sources": { "cash": [ "10-Q:0001321655-23-000044" ], "short_term_investments": [ "10-Q:0001321655-23-000044" ], "receivables": [ "10-Q:0001321655-23-000044" ], "current_assets": [ "10-Q:0001321655-23-000044" ], "ppe_net": [ "10-Q:0001321655-23-000044" ], "intangibles": [ "10-Q:0001321655-23-000044" ], "total_assets": [ "10-Q:0001321655-23-000044" ], "accounts_payable": [ "10-Q:0001321655-23-000044" ], "current_liabilities": [ "10-Q:0001321655-23-000044" ], "total_liabilities": [ "10-Q:0001321655-23-000044" ], "equity_parent": [ "10-Q:0001321655-23-000044" ], "nci": [ "10-Q:0001321655-23-000044" ], "equity_total": [ "10-Q:0001321655-23-000044" ], "liabilities_and_equity": [ "10-Q:0001321655-23-000044" ], "shares_outstanding": [ "10-Q:0001321655-23-000044" ], "retained_earnings": [ "10-Q:0001321655-23-000044" ], "accrued_taxes_current": [ "10-Q:0001321655-23-000044" ], "operating_lease_liability_current": [ "10-Q:0001321655-23-000044" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-23-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "date": "2023-06-30", "values": { "cash": 1055923000.0, "short_term_investments": 2047329000.0, "receivables": 375756000.0, "inventory": null, "current_assets": 3576914000.0, "ppe_net": 54097000.0, "goodwill": null, "intangibles": 30721000.0, "total_assets": 3980264000.0, "accounts_payable": 4613000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 685384000.0, "long_term_debt": null, "total_liabilities": 945126000.0, "temporary_equity": null, "equity_parent": 2955474000.0, "nci": 79664000.0, "equity_total": 3035138000.0, "liabilities_and_equity": 3980264000.0, "shares_outstanding": 2149980000.0, "retained_earnings": -5814509000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 39257000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 51855000.0, "operating_lease_liability_noncurrent": 194134000.0, "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:0001321655-23-000090" ], "value_sources": { "cash": [ "10-Q:0001321655-23-000090" ], "short_term_investments": [ "10-Q:0001321655-23-000090" ], "receivables": [ "10-Q:0001321655-23-000090" ], "current_assets": [ "10-Q:0001321655-23-000090" ], "ppe_net": [ "10-Q:0001321655-23-000090" ], "intangibles": [ "10-Q:0001321655-23-000090" ], "total_assets": [ "10-Q:0001321655-23-000090" ], "accounts_payable": [ "10-Q:0001321655-23-000090" ], "current_liabilities": [ "10-Q:0001321655-23-000090" ], "total_liabilities": [ "10-Q:0001321655-23-000090" ], "equity_parent": [ "10-Q:0001321655-23-000090" ], "nci": [ "10-Q:0001321655-23-000090" ], "equity_total": [ "10-Q:0001321655-23-000090" ], "liabilities_and_equity": [ "10-Q:0001321655-23-000090" ], "shares_outstanding": [ "10-Q:0001321655-23-000090" ], "retained_earnings": [ "10-Q:0001321655-23-000090" ], "accrued_taxes_current": [ "10-Q:0001321655-23-000090" ], "operating_lease_liability_current": [ "10-Q:0001321655-23-000090" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-23-000090" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q3", "date": "2023-09-30", "values": { "cash": 1040310000.0, "short_term_investments": 2243264000.0, "receivables": 430269000.0, "inventory": null, "current_assets": 3809397000.0, "ppe_net": 50133000.0, "goodwill": null, "intangibles": 28312000.0, "total_assets": 4193417000.0, "accounts_payable": 9475000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 688925000.0, "long_term_debt": null, "total_liabilities": 921520000.0, "temporary_equity": null, "equity_parent": 3190015000.0, "nci": 81882000.0, "equity_total": 3271897000.0, "liabilities_and_equity": 4193417000.0, "shares_outstanding": 2175241000.0, "retained_earnings": -5743004000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 36479000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 52204000.0, "operating_lease_liability_noncurrent": 184067000.0, "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:0001321655-23-000118" ], "value_sources": { "cash": [ "10-Q:0001321655-23-000118" ], "short_term_investments": [ "10-Q:0001321655-23-000118" ], "receivables": [ "10-Q:0001321655-23-000118" ], "current_assets": [ "10-Q:0001321655-23-000118" ], "ppe_net": [ "10-Q:0001321655-23-000118" ], "intangibles": [ "10-Q:0001321655-23-000118" ], "total_assets": [ "10-Q:0001321655-23-000118" ], "accounts_payable": [ "10-Q:0001321655-23-000118" ], "current_liabilities": [ "10-Q:0001321655-23-000118" ], "total_liabilities": [ "10-Q:0001321655-23-000118" ], "equity_parent": [ "10-Q:0001321655-23-000118" ], "nci": [ "10-Q:0001321655-23-000118" ], "equity_total": [ "10-Q:0001321655-23-000118" ], "liabilities_and_equity": [ "10-Q:0001321655-23-000118" ], "shares_outstanding": [ "10-Q:0001321655-23-000118" ], "retained_earnings": [ "10-Q:0001321655-23-000118" ], "accrued_taxes_current": [ "10-Q:0001321655-23-000118" ], "operating_lease_liability_current": [ "10-Q:0001321655-23-000118" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-23-000118" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q4", "date": "2023-12-31", "values": { "cash": 831047000.0, "short_term_investments": 2843132000.0, "receivables": 364784000.0, "inventory": null, "current_assets": 4138618000.0, "ppe_net": 47758000.0, "goodwill": null, "intangibles": 25902000.0, "total_assets": 4522425000.0, "accounts_payable": 12122000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 746018000.0, "long_term_debt": null, "total_liabilities": 961460000.0, "temporary_equity": null, "equity_parent": 3475561000.0, "nci": 85404000.0, "equity_total": 3560965000.0, "liabilities_and_equity": 4522425000.0, "shares_outstanding": 2200128000.0, "retained_earnings": -5649613000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 47257000.0, "commercial_paper": null, "operating_lease_liability": 229392000.0, "operating_lease_liability_current": 54176000.0, "operating_lease_liability_noncurrent": 175216000.0, "operating_lease_discount_rate": 0.06, "operating_lease_payments_y1": 67420000.0, "operating_lease_payments_total": 276751000.0, "operating_lease_imputed_interest": 47359000.0, "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:0001321655-24-000022", "10-K:0001321655-25-000022" ], "value_sources": { "cash": [ "10-K:0001321655-25-000022" ], "short_term_investments": [ "10-K:0001321655-25-000022" ], "receivables": [ "10-K:0001321655-25-000022" ], "current_assets": [ "10-K:0001321655-25-000022" ], "ppe_net": [ "10-K:0001321655-25-000022" ], "intangibles": [ "10-K:0001321655-25-000022" ], "total_assets": [ "10-K:0001321655-25-000022" ], "accounts_payable": [ "10-K:0001321655-25-000022" ], "current_liabilities": [ "10-K:0001321655-25-000022" ], "total_liabilities": [ "10-K:0001321655-25-000022" ], "equity_parent": [ "10-K:0001321655-25-000022" ], "nci": [ "10-K:0001321655-25-000022" ], "equity_total": [ "10-K:0001321655-25-000022" ], "liabilities_and_equity": [ "10-K:0001321655-25-000022" ], "shares_outstanding": [ "10-K:0001321655-25-000022" ], "retained_earnings": [ "10-K:0001321655-25-000022" ], "accrued_taxes_current": [ "10-K:0001321655-25-000022" ], "operating_lease_liability": [ "10-K:0001321655-25-000022" ], "operating_lease_liability_current": [ "10-K:0001321655-25-000022" ], "operating_lease_liability_noncurrent": [ "10-K:0001321655-25-000022" ], "operating_lease_discount_rate": [ "10-K:0001321655-25-000022" ], "operating_lease_payments_y1": [ "10-K:0001321655-24-000022" ], "operating_lease_payments_total": [ "10-K:0001321655-24-000022" ], "operating_lease_imputed_interest": [ "10-K:0001321655-24-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q1", "date": "2024-03-31", "values": { "cash": 520388000.0, "short_term_investments": 3347512000.0, "receivables": 486986000.0, "inventory": null, "current_assets": 4436064000.0, "ppe_net": 46906000.0, "goodwill": null, "intangibles": 23493000.0, "total_assets": 4807079000.0, "accounts_payable": 35634000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 750553000.0, "long_term_debt": null, "total_liabilities": 945907000.0, "temporary_equity": null, "equity_parent": 3775227000.0, "nci": 85945000.0, "equity_total": 3861172000.0, "liabilities_and_equity": 4807079000.0, "shares_outstanding": 2226963000.0, "retained_earnings": -5544083000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 34014000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 54056000.0, "operating_lease_liability_noncurrent": 163013000.0, "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:0001321655-24-000071" ], "value_sources": { "cash": [ "10-Q:0001321655-24-000071" ], "short_term_investments": [ "10-Q:0001321655-24-000071" ], "receivables": [ "10-Q:0001321655-24-000071" ], "current_assets": [ "10-Q:0001321655-24-000071" ], "ppe_net": [ "10-Q:0001321655-24-000071" ], "intangibles": [ "10-Q:0001321655-24-000071" ], "total_assets": [ "10-Q:0001321655-24-000071" ], "accounts_payable": [ "10-Q:0001321655-24-000071" ], "current_liabilities": [ "10-Q:0001321655-24-000071" ], "total_liabilities": [ "10-Q:0001321655-24-000071" ], "equity_parent": [ "10-Q:0001321655-24-000071" ], "nci": [ "10-Q:0001321655-24-000071" ], "equity_total": [ "10-Q:0001321655-24-000071" ], "liabilities_and_equity": [ "10-Q:0001321655-24-000071" ], "shares_outstanding": [ "10-Q:0001321655-24-000071" ], "retained_earnings": [ "10-Q:0001321655-24-000071" ], "accrued_taxes_current": [ "10-Q:0001321655-24-000071" ], "operating_lease_liability_current": [ "10-Q:0001321655-24-000071" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-24-000071" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "date": "2024-06-30", "values": { "cash": 512659000.0, "short_term_investments": 3485800000.0, "receivables": 659339000.0, "inventory": null, "current_assets": 4773510000.0, "ppe_net": 43483000.0, "goodwill": null, "intangibles": 21474000.0, "total_assets": 5191880000.0, "accounts_payable": 67345000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 806919000.0, "long_term_debt": null, "total_liabilities": 1054074000.0, "temporary_equity": null, "equity_parent": 4050524000.0, "nci": 87282000.0, "equity_total": 4137806000.0, "liabilities_and_equity": 5191880000.0, "shares_outstanding": 2237939000.0, "retained_earnings": -5409957000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 40429000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 44125000.0, "operating_lease_liability_noncurrent": 214334000.0, "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:0001321655-24-000135" ], "value_sources": { "cash": [ "10-Q:0001321655-24-000135" ], "short_term_investments": [ "10-Q:0001321655-24-000135" ], "receivables": [ "10-Q:0001321655-24-000135" ], "current_assets": [ "10-Q:0001321655-24-000135" ], "ppe_net": [ "10-Q:0001321655-24-000135" ], "intangibles": [ "10-Q:0001321655-24-000135" ], "total_assets": [ "10-Q:0001321655-24-000135" ], "accounts_payable": [ "10-Q:0001321655-24-000135" ], "current_liabilities": [ "10-Q:0001321655-24-000135" ], "total_liabilities": [ "10-Q:0001321655-24-000135" ], "equity_parent": [ "10-Q:0001321655-24-000135" ], "nci": [ "10-Q:0001321655-24-000135" ], "equity_total": [ "10-Q:0001321655-24-000135" ], "liabilities_and_equity": [ "10-Q:0001321655-24-000135" ], "shares_outstanding": [ "10-Q:0001321655-24-000135" ], "retained_earnings": [ "10-Q:0001321655-24-000135" ], "accrued_taxes_current": [ "10-Q:0001321655-24-000135" ], "operating_lease_liability_current": [ "10-Q:0001321655-24-000135" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-24-000135" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q3", "date": "2024-09-30", "values": { "cash": 768710000.0, "short_term_investments": 3795949000.0, "receivables": 668110000.0, "inventory": null, "current_assets": 5351962000.0, "ppe_net": 40345000.0, "goodwill": null, "intangibles": 19487000.0, "total_assets": 5768097000.0, "accounts_payable": 27021000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 943456000.0, "long_term_debt": null, "total_liabilities": 1176735000.0, "temporary_equity": null, "equity_parent": 4498143000.0, "nci": 93219000.0, "equity_total": 4591362000.0, "liabilities_and_equity": 5768097000.0, "shares_outstanding": 2269809000.0, "retained_earnings": -5266432000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 31952000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 47637000.0, "operating_lease_liability_noncurrent": 207278000.0, "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:0001321655-24-000209" ], "value_sources": { "cash": [ "10-Q:0001321655-24-000209" ], "short_term_investments": [ "10-Q:0001321655-24-000209" ], "receivables": [ "10-Q:0001321655-24-000209" ], "current_assets": [ "10-Q:0001321655-24-000209" ], "ppe_net": [ "10-Q:0001321655-24-000209" ], "intangibles": [ "10-Q:0001321655-24-000209" ], "total_assets": [ "10-Q:0001321655-24-000209" ], "accounts_payable": [ "10-Q:0001321655-24-000209" ], "current_liabilities": [ "10-Q:0001321655-24-000209" ], "total_liabilities": [ "10-Q:0001321655-24-000209" ], "equity_parent": [ "10-Q:0001321655-24-000209" ], "nci": [ "10-Q:0001321655-24-000209" ], "equity_total": [ "10-Q:0001321655-24-000209" ], "liabilities_and_equity": [ "10-Q:0001321655-24-000209" ], "shares_outstanding": [ "10-Q:0001321655-24-000209" ], "retained_earnings": [ "10-Q:0001321655-24-000209" ], "accrued_taxes_current": [ "10-Q:0001321655-24-000209" ], "operating_lease_liability_current": [ "10-Q:0001321655-24-000209" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-24-000209" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q4", "date": "2024-12-31", "values": { "cash": 2098524000.0, "short_term_investments": 3131463000.0, "receivables": 575048000.0, "inventory": null, "current_assets": 5934289000.0, "ppe_net": 39638000.0, "goodwill": null, "intangibles": 18058000.0, "total_assets": 6340884000.0, "accounts_payable": 103000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 996018000.0, "long_term_debt": null, "total_liabilities": 1246477000.0, "temporary_equity": null, "equity_parent": 5003275000.0, "nci": 91132000.0, "equity_total": 5094407000.0, "liabilities_and_equity": 6340884000.0, "shares_outstanding": 2338795000.0, "retained_earnings": -5187423000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 42243000.0, "commercial_paper": null, "operating_lease_liability": 239219000.0, "operating_lease_liability_current": 43993000.0, "operating_lease_liability_noncurrent": 195226000.0, "operating_lease_discount_rate": 0.07, "operating_lease_payments_y1": 61509000.0, "operating_lease_payments_total": 308052000.0, "operating_lease_imputed_interest": 68833000.0, "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:0001321655-25-000022", "10-K:0001321655-26-000011", "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "value_sources": { "cash": [ "10-K:0001321655-26-000011" ], "short_term_investments": [ "10-K:0001321655-26-000011" ], "receivables": [ "10-K:0001321655-26-000011" ], "current_assets": [ "10-K:0001321655-26-000011" ], "ppe_net": [ "10-K:0001321655-26-000011" ], "intangibles": [ "10-Q:0001321655-25-000131" ], "total_assets": [ "10-K:0001321655-26-000011" ], "accounts_payable": [ "10-K:0001321655-26-000011" ], "current_liabilities": [ "10-K:0001321655-26-000011" ], "total_liabilities": [ "10-K:0001321655-26-000011" ], "equity_parent": [ "10-K:0001321655-26-000011" ], "nci": [ "10-K:0001321655-26-000011" ], "equity_total": [ "10-K:0001321655-26-000011" ], "liabilities_and_equity": [ "10-K:0001321655-26-000011" ], "shares_outstanding": [ "10-K:0001321655-26-000011" ], "retained_earnings": [ "10-K:0001321655-26-000011" ], "accrued_taxes_current": [ "10-Q:0001321655-25-000106" ], "operating_lease_liability": [ "10-K:0001321655-26-000011" ], "operating_lease_liability_current": [ "10-K:0001321655-26-000011" ], "operating_lease_liability_noncurrent": [ "10-K:0001321655-26-000011" ], "operating_lease_discount_rate": [ "10-K:0001321655-26-000011" ], "operating_lease_payments_y1": [ "10-K:0001321655-25-000022" ], "operating_lease_payments_total": [ "10-K:0001321655-25-000022" ], "operating_lease_imputed_interest": [ "10-K:0001321655-25-000022" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q1", "date": "2025-03-31", "values": { "cash": 993464000.0, "short_term_investments": 4437225000.0, "receivables": 725205000.0, "inventory": null, "current_assets": 6282599000.0, "ppe_net": 39669000.0, "goodwill": null, "intangibles": 16909000.0, "total_assets": 6736917000.0, "accounts_payable": 2330000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 967443000.0, "long_term_debt": null, "total_liabilities": 1217944000.0, "temporary_equity": null, "equity_parent": 5424155000.0, "nci": 94818000.0, "equity_total": 5518973000.0, "liabilities_and_equity": 6736917000.0, "shares_outstanding": 2359663000.0, "retained_earnings": -4973392000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 44419000.0, "operating_lease_liability_noncurrent": 200177000.0, "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:0001321655-25-000066" ], "value_sources": { "cash": [ "10-Q:0001321655-25-000066" ], "short_term_investments": [ "10-Q:0001321655-25-000066" ], "receivables": [ "10-Q:0001321655-25-000066" ], "current_assets": [ "10-Q:0001321655-25-000066" ], "ppe_net": [ "10-Q:0001321655-25-000066" ], "intangibles": [ "10-Q:0001321655-25-000066" ], "total_assets": [ "10-Q:0001321655-25-000066" ], "accounts_payable": [ "10-Q:0001321655-25-000066" ], "current_liabilities": [ "10-Q:0001321655-25-000066" ], "total_liabilities": [ "10-Q:0001321655-25-000066" ], "equity_parent": [ "10-Q:0001321655-25-000066" ], "nci": [ "10-Q:0001321655-25-000066" ], "equity_total": [ "10-Q:0001321655-25-000066" ], "liabilities_and_equity": [ "10-Q:0001321655-25-000066" ], "shares_outstanding": [ "10-Q:0001321655-25-000066" ], "retained_earnings": [ "10-Q:0001321655-25-000066" ], "operating_lease_liability_current": [ "10-Q:0001321655-25-000066" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-25-000066" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "date": "2025-06-30", "values": { "cash": 929547000.0, "short_term_investments": 5070875000.0, "receivables": 747484000.0, "inventory": null, "current_assets": 6890393000.0, "ppe_net": 43523000.0, "goodwill": null, "intangibles": 15760000.0, "total_assets": 7365688000.0, "accounts_payable": 10774000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1089640000.0, "long_term_debt": null, "total_liabilities": 1340124000.0, "temporary_equity": null, "equity_parent": 5928901000.0, "nci": 96663000.0, "equity_total": 6025564000.0, "liabilities_and_equity": 7365688000.0, "shares_outstanding": 2371847000.0, "retained_earnings": -4646665000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 63765000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 45465000.0, "operating_lease_liability_noncurrent": 192347000.0, "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:0001321655-25-000106" ], "value_sources": { "cash": [ "10-Q:0001321655-25-000106" ], "short_term_investments": [ "10-Q:0001321655-25-000106" ], "receivables": [ "10-Q:0001321655-25-000106" ], "current_assets": [ "10-Q:0001321655-25-000106" ], "ppe_net": [ "10-Q:0001321655-25-000106" ], "intangibles": [ "10-Q:0001321655-25-000106" ], "total_assets": [ "10-Q:0001321655-25-000106" ], "accounts_payable": [ "10-Q:0001321655-25-000106" ], "current_liabilities": [ "10-Q:0001321655-25-000106" ], "total_liabilities": [ "10-Q:0001321655-25-000106" ], "equity_parent": [ "10-Q:0001321655-25-000106" ], "nci": [ "10-Q:0001321655-25-000106" ], "equity_total": [ "10-Q:0001321655-25-000106" ], "liabilities_and_equity": [ "10-Q:0001321655-25-000106" ], "shares_outstanding": [ "10-Q:0001321655-25-000106" ], "retained_earnings": [ "10-Q:0001321655-25-000106" ], "accrued_taxes_current": [ "10-Q:0001321655-25-000106" ], "operating_lease_liability_current": [ "10-Q:0001321655-25-000106" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-25-000106" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q3", "date": "2025-09-30", "values": { "cash": 1615967000.0, "short_term_investments": 4821850000.0, "receivables": 1005910000.0, "inventory": null, "current_assets": 7586156000.0, "ppe_net": 45706000.0, "goodwill": null, "intangibles": 14611000.0, "total_assets": 8113960000.0, "accounts_payable": 67503000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1180403000.0, "long_term_debt": null, "total_liabilities": 1425691000.0, "temporary_equity": null, "equity_parent": 6590457000.0, "nci": 97812000.0, "equity_total": 6688269000.0, "liabilities_and_equity": 8113960000.0, "shares_outstanding": 2383314000.0, "retained_earnings": -4171066000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": null, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": 46271000.0, "operating_lease_liability_noncurrent": 189165000.0, "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:0001321655-25-000131" ], "value_sources": { "cash": [ "10-Q:0001321655-25-000131" ], "short_term_investments": [ "10-Q:0001321655-25-000131" ], "receivables": [ "10-Q:0001321655-25-000131" ], "current_assets": [ "10-Q:0001321655-25-000131" ], "ppe_net": [ "10-Q:0001321655-25-000131" ], "intangibles": [ "10-Q:0001321655-25-000131" ], "total_assets": [ "10-Q:0001321655-25-000131" ], "accounts_payable": [ "10-Q:0001321655-25-000131" ], "current_liabilities": [ "10-Q:0001321655-25-000131" ], "total_liabilities": [ "10-Q:0001321655-25-000131" ], "equity_parent": [ "10-Q:0001321655-25-000131" ], "nci": [ "10-Q:0001321655-25-000131" ], "equity_total": [ "10-Q:0001321655-25-000131" ], "liabilities_and_equity": [ "10-Q:0001321655-25-000131" ], "shares_outstanding": [ "10-Q:0001321655-25-000131" ], "retained_earnings": [ "10-Q:0001321655-25-000131" ], "operating_lease_liability_current": [ "10-Q:0001321655-25-000131" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-25-000131" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q4", "date": "2025-12-31", "values": { "cash": 1423796000.0, "short_term_investments": 5753247000.0, "receivables": 1042065000.0, "inventory": null, "current_assets": 8358174000.0, "ppe_net": 51960000.0, "goodwill": null, "intangibles": null, "total_assets": 8900392000.0, "accounts_payable": 8064000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1175581000.0, "long_term_debt": null, "total_liabilities": 1412381000.0, "temporary_equity": null, "equity_parent": 7387268000.0, "nci": 100743000.0, "equity_total": 7488011000.0, "liabilities_and_equity": 8900392000.0, "shares_outstanding": 2391192000.0, "retained_earnings": -3562390000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 56579000.0, "commercial_paper": null, "operating_lease_liability": 229338000.0, "operating_lease_liability_current": 45864000.0, "operating_lease_liability_noncurrent": 183474000.0, "operating_lease_discount_rate": 0.07, "operating_lease_payments_y1": 62079000.0, "operating_lease_payments_total": 292539000.0, "operating_lease_imputed_interest": 63201000.0, "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:0001321655-26-000011", "10-Q:0001321655-26-000041" ], "value_sources": { "cash": [ "10-Q:0001321655-26-000041" ], "short_term_investments": [ "10-Q:0001321655-26-000041" ], "receivables": [ "10-Q:0001321655-26-000041" ], "current_assets": [ "10-Q:0001321655-26-000041" ], "ppe_net": [ "10-Q:0001321655-26-000041" ], "total_assets": [ "10-Q:0001321655-26-000041" ], "accounts_payable": [ "10-Q:0001321655-26-000041" ], "current_liabilities": [ "10-Q:0001321655-26-000041" ], "total_liabilities": [ "10-Q:0001321655-26-000041" ], "equity_parent": [ "10-Q:0001321655-26-000041" ], "nci": [ "10-Q:0001321655-26-000041" ], "equity_total": [ "10-Q:0001321655-26-000041" ], "liabilities_and_equity": [ "10-Q:0001321655-26-000041" ], "shares_outstanding": [ "10-Q:0001321655-26-000041" ], "retained_earnings": [ "10-Q:0001321655-26-000041" ], "accrued_taxes_current": [ "10-Q:0001321655-26-000041" ], "operating_lease_liability": [ "10-K:0001321655-26-000011" ], "operating_lease_liability_current": [ "10-K:0001321655-26-000011" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-26-000041" ], "operating_lease_discount_rate": [ "10-K:0001321655-26-000011" ], "operating_lease_payments_y1": [ "10-K:0001321655-26-000011" ], "operating_lease_payments_total": [ "10-K:0001321655-26-000011" ], "operating_lease_imputed_interest": [ "10-K:0001321655-26-000011" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q1", "date": "2026-03-31", "values": { "cash": 2291631000.0, "short_term_investments": 5734782000.0, "receivables": 1405588000.0, "inventory": null, "current_assets": 9551704000.0, "ppe_net": 55726000.0, "goodwill": null, "intangibles": null, "total_assets": 10199183000.0, "accounts_payable": 69319000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1382949000.0, "long_term_debt": null, "total_liabilities": 1642902000.0, "temporary_equity": null, "equity_parent": 8449663000.0, "nci": 106618000.0, "equity_total": 8556281000.0, "liabilities_and_equity": 10199183000.0, "shares_outstanding": 2397133000.0, "retained_earnings": -2691863000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 89737000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 211977000.0, "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:0001321655-26-000028" ], "value_sources": { "cash": [ "10-Q:0001321655-26-000028" ], "short_term_investments": [ "10-Q:0001321655-26-000028" ], "receivables": [ "10-Q:0001321655-26-000028" ], "current_assets": [ "10-Q:0001321655-26-000028" ], "ppe_net": [ "10-Q:0001321655-26-000028" ], "total_assets": [ "10-Q:0001321655-26-000028" ], "accounts_payable": [ "10-Q:0001321655-26-000028" ], "current_liabilities": [ "10-Q:0001321655-26-000028" ], "total_liabilities": [ "10-Q:0001321655-26-000028" ], "equity_parent": [ "10-Q:0001321655-26-000028" ], "nci": [ "10-Q:0001321655-26-000028" ], "equity_total": [ "10-Q:0001321655-26-000028" ], "liabilities_and_equity": [ "10-Q:0001321655-26-000028" ], "shares_outstanding": [ "10-Q:0001321655-26-000028" ], "retained_earnings": [ "10-Q:0001321655-26-000028" ], "accrued_taxes_current": [ "10-Q:0001321655-26-000028" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-26-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "date": "2026-06-30", "values": { "cash": 2030047000.0, "short_term_investments": 7379052000.0, "receivables": 1485249000.0, "inventory": null, "current_assets": 11099513000.0, "ppe_net": 61403000.0, "goodwill": null, "intangibles": null, "total_assets": 11678564000.0, "accounts_payable": 3102000.0, "short_term_borrowings": null, "debt_current": null, "current_liabilities": 1535582000.0, "long_term_debt": null, "total_liabilities": 1793680000.0, "temporary_equity": null, "equity_parent": 9774194000.0, "nci": 110690000.0, "equity_total": 9884884000.0, "liabilities_and_equity": 11678564000.0, "shares_outstanding": 2402897000.0, "retained_earnings": -1629973000.0, "preferred_stock": null, "long_term_investments": null, "equity_method_investments": null, "accrued_taxes_current": 104785000.0, "commercial_paper": null, "operating_lease_liability": null, "operating_lease_liability_current": null, "operating_lease_liability_noncurrent": 211400000.0, "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:0001321655-26-000041" ], "value_sources": { "cash": [ "10-Q:0001321655-26-000041" ], "short_term_investments": [ "10-Q:0001321655-26-000041" ], "receivables": [ "10-Q:0001321655-26-000041" ], "current_assets": [ "10-Q:0001321655-26-000041" ], "ppe_net": [ "10-Q:0001321655-26-000041" ], "total_assets": [ "10-Q:0001321655-26-000041" ], "accounts_payable": [ "10-Q:0001321655-26-000041" ], "current_liabilities": [ "10-Q:0001321655-26-000041" ], "total_liabilities": [ "10-Q:0001321655-26-000041" ], "equity_parent": [ "10-Q:0001321655-26-000041" ], "nci": [ "10-Q:0001321655-26-000041" ], "equity_total": [ "10-Q:0001321655-26-000041" ], "liabilities_and_equity": [ "10-Q:0001321655-26-000041" ], "shares_outstanding": [ "10-Q:0001321655-26-000041" ], "retained_earnings": [ "10-Q:0001321655-26-000041" ], "accrued_taxes_current": [ "10-Q:0001321655-26-000041" ], "operating_lease_liability_noncurrent": [ "10-Q:0001321655-26-000041" ] }, "method": "reported", "value_methods": {} } ], "cf_quarterly": [ { "period": "FY2020 Q3", "fiscal_year": 2020, "quarter": 3, "start": "2020-07-01", "end": "2020-09-30", "values": { "cfo": null, "cfi": null, "cff": null, "capex": null, "d_and_a": null, "sbc": 8400000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": 2500000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": null, "change_inventories": null, "change_payables": null, "change_contract_liabilities": null, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001193125-20-292177" ], "value_sources": { "sbc": [ "10-Q:0001193125-20-292177" ], "depreciation": [ "10-Q:0001193125-20-292177" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2020 Q4", "fiscal_year": 2020, "quarter": 4, "start": "2020-10-01", "end": "2020-12-31", "values": { "cfo": -18288000.0, "cfi": -4945000.0, "cff": 219109000.0, "capex": 4761000.0, "d_and_a": 3563000.0, "sbc": 241788000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 1695000.0, "taxes_paid": 5140000.0, "depreciation": 4600000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -4247000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -90711000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "value_sources": { "cfo": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "cfi": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "cff": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "capex": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "d_and_a": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "sbc": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "buybacks": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "interest_paid": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "taxes_paid": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "depreciation": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "change_receivables": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "change_contract_liabilities": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q1", "fiscal_year": 2021, "quarter": 1, "start": "2021-01-01", "end": "2021-03-31", "values": { "cfo": 116881000.0, "cfi": -708000.0, "cff": 206354000.0, "capex": 708000.0, "d_and_a": 3237000.0, "sbc": 193731000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 1662000.0, "taxes_paid": 878000.0, "depreciation": 3200000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 1846000.0, "change_receivables": -4480000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 20825000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-22-000006" ], "value_sources": { "cfo": [ "10-Q:0001321655-22-000006" ], "cfi": [ "10-Q:0001321655-22-000006" ], "cff": [ "10-Q:0001321655-22-000006" ], "capex": [ "10-Q:0001321655-22-000006" ], "d_and_a": [ "10-Q:0001321655-22-000006" ], "sbc": [ "10-Q:0001321655-22-000006" ], "interest_paid": [ "10-Q:0001321655-22-000006" ], "taxes_paid": [ "10-Q:0001321655-22-000006" ], "depreciation": [ "10-Q:0001321655-22-000006" ], "deferred_tax": [ "10-Q:0001321655-22-000006" ], "change_receivables": [ "10-Q:0001321655-22-000006" ], "change_contract_liabilities": [ "10-Q:0001321655-22-000006" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2021 Q2", "fiscal_year": 2021, "quarter": 2, "start": "2021-04-01", "end": "2021-06-30", "values": { "cfo": 22750000.0, "cfi": -697000.0, "cff": -31410000.0, "capex": 697000.0, "d_and_a": 4762000.0, "sbc": 232742000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 719000.0, "taxes_paid": 2547000.0, "depreciation": 3100000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -4008000.0, "change_receivables": 88363000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 7843000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "value_sources": { "cfo": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "cfi": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "cff": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "capex": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "d_and_a": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "sbc": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "interest_paid": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "taxes_paid": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "depreciation": [ "10-Q:0001321655-22-000016" ], "deferred_tax": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "change_receivables": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "change_contract_liabilities": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2021 Q3", "fiscal_year": 2021, "quarter": 3, "start": "2021-07-01", "end": "2021-09-30", "values": { "cfo": 100793000.0, "cfi": -214634000.0, "cff": 99338000.0, "capex": 5378000.0, "d_and_a": 3058000.0, "sbc": 184835000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 393000.0, "taxes_paid": 163000.0, "depreciation": 3100000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 2499000.0, "change_receivables": -68471000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -44895000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0000950123-21-010430", "10-Q:0001193125-21-323920", "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "value_sources": { "cfo": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "cfi": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "cff": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "capex": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "d_and_a": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "sbc": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "buybacks": [ "10-Q:0000950123-21-010430", "10-Q:0001193125-21-323920" ], "interest_paid": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "taxes_paid": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "depreciation": [ "10-Q:0001321655-22-000032" ], "deferred_tax": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "change_receivables": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "change_contract_liabilities": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "proceeds_equity_issuance": [ "10-Q:0000950123-21-010430", "10-Q:0001193125-21-323920" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2021 Q4", "fiscal_year": 2021, "quarter": 4, "start": "2021-10-01", "end": "2021-12-31", "values": { "cfo": 93427000.0, "cfi": -181873000.0, "cff": 32465000.0, "capex": 5844000.0, "d_and_a": 3840000.0, "sbc": 166907000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 0.0, "taxes_paid": 543000.0, "depreciation": 3500000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 42979000.0, "change_receivables": 19825000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -88717000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-22-050913", "10-K:0001321655-23-000011", "10-Q:0001193125-21-323920", "10-Q:0001321655-22-000032" ], "value_sources": { "cfo": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "cfi": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "cff": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "capex": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "d_and_a": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "sbc": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "buybacks": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "interest_paid": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "taxes_paid": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "depreciation": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "deferred_tax": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "change_receivables": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "change_contract_liabilities": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "proceeds_equity_issuance": [ "10-K:0001321655-23-000011", "10-Q:0001193125-21-323920" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived", "proceeds_equity_issuance": "derived" } }, { "period": "FY2022 Q1", "fiscal_year": 2022, "quarter": 1, "start": "2022-01-01", "end": "2022-03-31", "values": { "cfo": 35477000.0, "cfi": -96468000.0, "cff": 27241000.0, "capex": 15215000.0, "d_and_a": 4312000.0, "sbc": 149323000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 2000.0, "taxes_paid": 659000.0, "depreciation": 3900000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -3000.0, "change_receivables": 65867000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 59822000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-23-000044" ], "value_sources": { "cfo": [ "10-Q:0001321655-23-000044" ], "cfi": [ "10-Q:0001321655-23-000044" ], "cff": [ "10-Q:0001321655-23-000044" ], "capex": [ "10-Q:0001321655-23-000044" ], "d_and_a": [ "10-Q:0001321655-23-000044" ], "sbc": [ "10-Q:0001321655-23-000044" ], "interest_paid": [ "10-Q:0001321655-23-000044" ], "taxes_paid": [ "10-Q:0001321655-23-000044" ], "depreciation": [ "10-Q:0001321655-23-000044" ], "deferred_tax": [ "10-Q:0001321655-22-000006" ], "change_receivables": [ "10-Q:0001321655-23-000044" ], "change_contract_liabilities": [ "10-Q:0001321655-23-000044" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2022 Q2", "fiscal_year": 2022, "quarter": 2, "start": "2022-04-01", "end": "2022-06-30", "values": { "cfo": 62431000.0, "cfi": 5304000.0, "cff": 20607000.0, "capex": 5458000.0, "d_and_a": 4895000.0, "sbc": 145769000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 3000.0, "taxes_paid": 715000.0, "depreciation": 4500000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -11000.0, "change_receivables": 9872000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -79136000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016", "10-Q:0001321655-23-000044", "10-Q:0001321655-23-000090" ], "value_sources": { "cfo": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-23-000090" ], "cfi": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-23-000090" ], "cff": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-23-000090" ], "capex": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-23-000090" ], "d_and_a": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-23-000090" ], "sbc": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-23-000090" ], "interest_paid": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-23-000044" ], "taxes_paid": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-23-000044" ], "depreciation": [ "10-Q:0001321655-23-000090" ], "deferred_tax": [ "10-Q:0001321655-22-000006", "10-Q:0001321655-22-000016" ], "change_receivables": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-23-000090" ], "change_contract_liabilities": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-23-000090" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q3", "fiscal_year": 2022, "quarter": 3, "start": "2022-07-01", "end": "2022-09-30", "values": { "cfo": 47066000.0, "cfi": -27344000.0, "cff": 23991000.0, "capex": 14436000.0, "d_and_a": 5942000.0, "sbc": 140308000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": -106000.0, "depreciation": 5500000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -17000.0, "change_receivables": 78852000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 63577000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032", "10-Q:0001321655-23-000090", "10-Q:0001321655-23-000118" ], "value_sources": { "cfo": [ "10-Q:0001321655-23-000090", "10-Q:0001321655-23-000118" ], "cfi": [ "10-Q:0001321655-23-000090", "10-Q:0001321655-23-000118" ], "cff": [ "10-Q:0001321655-23-000090", "10-Q:0001321655-23-000118" ], "capex": [ "10-Q:0001321655-23-000090", "10-Q:0001321655-23-000118" ], "d_and_a": [ "10-Q:0001321655-23-000090", "10-Q:0001321655-23-000118" ], "sbc": [ "10-Q:0001321655-23-000090", "10-Q:0001321655-23-000118" ], "interest_paid": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "taxes_paid": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "depreciation": [ "10-Q:0001321655-23-000118" ], "deferred_tax": [ "10-Q:0001321655-22-000016", "10-Q:0001321655-22-000032" ], "change_receivables": [ "10-Q:0001321655-23-000090", "10-Q:0001321655-23-000118" ], "change_contract_liabilities": [ "10-Q:0001321655-23-000090", "10-Q:0001321655-23-000118" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2022 Q4", "fiscal_year": 2022, "quarter": 4, "start": "2022-10-01", "end": "2022-12-31", "values": { "cfo": 78763000.0, "cfi": 73081000.0, "cff": 14157000.0, "capex": 4918000.0, "d_and_a": 7373000.0, "sbc": 129398000.0, "dividends_paid": null, "buybacks": null, "interest_paid": 0.0, "taxes_paid": 1636000.0, "depreciation": 5600000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -143000.0, "change_receivables": -81772000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -93734000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001321655-23-000011", "10-K:0001321655-24-000022", "10-Q:0001321655-22-000032", "10-Q:0001321655-23-000118" ], "value_sources": { "cfo": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "cfi": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "cff": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "capex": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "d_and_a": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "sbc": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "interest_paid": [ "10-K:0001321655-23-000011", "10-Q:0001321655-22-000032" ], "taxes_paid": [ "10-K:0001321655-24-000022", "10-Q:0001321655-22-000032" ], "depreciation": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "deferred_tax": [ "10-K:0001321655-24-000022", "10-Q:0001321655-22-000032" ], "change_receivables": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ], "change_contract_liabilities": [ "10-K:0001321655-24-000022", "10-Q:0001321655-23-000118" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "interest_paid": "derived", "taxes_paid": "derived", "depreciation": "derived", "deferred_tax": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q1", "fiscal_year": 2023, "quarter": 1, "start": "2023-01-01", "end": "2023-03-31", "values": { "cfo": 187376000.0, "cfi": -1554591000.0, "cff": 25983000.0, "capex": 4755000.0, "d_and_a": 8320000.0, "sbc": 114714000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 0.0, "taxes_paid": 4992000.0, "depreciation": 5900000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -2709000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 43631000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-23-000044", "10-Q:0001321655-24-000071" ], "value_sources": { "cfo": [ "10-Q:0001321655-24-000071" ], "cfi": [ "10-Q:0001321655-24-000071" ], "cff": [ "10-Q:0001321655-24-000071" ], "capex": [ "10-Q:0001321655-24-000071" ], "d_and_a": [ "10-Q:0001321655-24-000071" ], "sbc": [ "10-Q:0001321655-24-000071" ], "buybacks": [ "10-Q:0001321655-24-000071" ], "interest_paid": [ "10-Q:0001321655-23-000044" ], "taxes_paid": [ "10-Q:0001321655-23-000044" ], "depreciation": [ "10-Q:0001321655-24-000071" ], "change_receivables": [ "10-Q:0001321655-24-000071" ], "change_contract_liabilities": [ "10-Q:0001321655-24-000071" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2023 Q2", "fiscal_year": 2023, "quarter": 2, "start": "2023-04-01", "end": "2023-06-30", "values": { "cfo": 90192000.0, "cfi": -391099000.0, "cff": 90684000.0, "capex": 3934000.0, "d_and_a": 8399000.0, "sbc": 114201000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 6000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 116372000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -3487000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ], "value_sources": { "cfo": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ], "cfi": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ], "cff": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ], "capex": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ], "d_and_a": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ], "sbc": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ], "buybacks": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ], "depreciation": [ "10-Q:0001321655-24-000135" ], "change_receivables": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ], "change_contract_liabilities": [ "10-Q:0001321655-24-000071", "10-Q:0001321655-24-000135" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q3", "fiscal_year": 2023, "quarter": 3, "start": "2023-07-01", "end": "2023-09-30", "values": { "cfo": 133443000.0, "cfi": -196264000.0, "cff": 50940000.0, "capex": 1565000.0, "d_and_a": 8663000.0, "sbc": 114380000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 6300000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 46089000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": 44128000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ], "value_sources": { "cfo": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ], "cfi": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ], "cff": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ], "capex": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ], "d_and_a": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ], "sbc": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ], "buybacks": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ], "depreciation": [ "10-Q:0001321655-24-000209" ], "change_receivables": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ], "change_contract_liabilities": [ "10-Q:0001321655-24-000135", "10-Q:0001321655-24-000209" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2023 Q4", "fiscal_year": 2023, "quarter": 4, "start": "2023-10-01", "end": "2023-12-31", "values": { "cfo": 301172000.0, "cfi": -569226000.0, "cff": 51232000.0, "capex": 4860000.0, "d_and_a": 7972000.0, "sbc": 132608000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5500000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -53593000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -19925000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "value_sources": { "cfo": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "cfi": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "cff": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "capex": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "d_and_a": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "sbc": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "buybacks": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "depreciation": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "change_receivables": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ], "change_contract_liabilities": [ "10-K:0001321655-25-000022", "10-Q:0001321655-24-000209" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q1", "fiscal_year": 2024, "quarter": 1, "start": "2024-01-01", "end": "2024-03-31", "values": { "cfo": 129579000.0, "cfi": -511245000.0, "cff": 75248000.0, "capex": 2664000.0, "d_and_a": 8438000.0, "sbc": 125651000.0, "dividends_paid": null, "buybacks": 9000000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 6000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 121884000.0, "change_inventories": null, "change_payables": 4704000.0, "change_contract_liabilities": -6849000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-25-000066" ], "value_sources": { "cfo": [ "10-Q:0001321655-25-000066" ], "cfi": [ "10-Q:0001321655-25-000066" ], "cff": [ "10-Q:0001321655-25-000066" ], "capex": [ "10-Q:0001321655-25-000066" ], "d_and_a": [ "10-Q:0001321655-25-000066" ], "sbc": [ "10-Q:0001321655-25-000066" ], "buybacks": [ "10-Q:0001321655-25-000066" ], "depreciation": [ "10-Q:0001321655-25-000066" ], "change_receivables": [ "10-Q:0001321655-25-000066" ], "change_payables": [ "10-Q:0001321655-25-000066" ], "change_contract_liabilities": [ "10-Q:0001321655-25-000066" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2024 Q2", "fiscal_year": 2024, "quarter": 2, "start": "2024-04-01", "end": "2024-06-30", "values": { "cfo": 144187000.0, "cfi": -148878000.0, "cff": -1975000.0, "capex": 2879000.0, "d_and_a": 8056000.0, "sbc": 141764000.0, "dividends_paid": null, "buybacks": 17699000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 6000000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 176427000.0, "change_inventories": null, "change_payables": 18120000.0, "change_contract_liabilities": 40118000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "value_sources": { "cfo": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "cfi": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "cff": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "capex": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "d_and_a": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "sbc": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "buybacks": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "depreciation": [ "10-Q:0001321655-25-000106" ], "change_receivables": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "change_payables": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "change_contract_liabilities": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q3", "fiscal_year": 2024, "quarter": 3, "start": "2024-07-01", "end": "2024-09-30", "values": { "cfo": 419772000.0, "cfi": -320726000.0, "cff": 151427000.0, "capex": 3985000.0, "d_and_a": 8087000.0, "sbc": 142425000.0, "dividends_paid": null, "buybacks": 18899000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 6100000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 13388000.0, "change_inventories": null, "change_payables": 27035000.0, "change_contract_liabilities": 99071000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "value_sources": { "cfo": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "cfi": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "cff": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "capex": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "d_and_a": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "sbc": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "buybacks": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "depreciation": [ "10-Q:0001321655-25-000131" ], "change_receivables": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "change_payables": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "change_contract_liabilities": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2024 Q4", "fiscal_year": 2024, "quarter": 4, "start": "2024-10-01", "end": "2024-12-31", "values": { "cfo": 460327000.0, "cfi": 640194000.0, "cff": 238664000.0, "capex": 3106000.0, "d_and_a": 7006000.0, "sbc": 281798000.0, "dividends_paid": null, "buybacks": 18598000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5500000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": -100542000.0, "change_inventories": null, "change_payables": 46934000.0, "change_contract_liabilities": -55544000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001321655-25-000022", "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "value_sources": { "cfo": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "cfi": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "cff": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "capex": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "d_and_a": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "sbc": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "buybacks": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "depreciation": [ "10-K:0001321655-25-000022", "10-Q:0001321655-25-000131" ], "change_receivables": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "change_payables": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "change_contract_liabilities": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "depreciation": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q1", "fiscal_year": 2025, "quarter": 1, "start": "2025-01-01", "end": "2025-03-31", "values": { "cfo": 310263000.0, "cfi": -1390277000.0, "cff": -28897000.0, "capex": 6184000.0, "d_and_a": 6622000.0, "sbc": 155339000.0, "dividends_paid": null, "buybacks": 17998000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5500000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 134959000.0, "change_inventories": null, "change_payables": 22395000.0, "change_contract_liabilities": 18760000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-26-000028" ], "value_sources": { "cfo": [ "10-Q:0001321655-26-000028" ], "cfi": [ "10-Q:0001321655-26-000028" ], "cff": [ "10-Q:0001321655-26-000028" ], "capex": [ "10-Q:0001321655-26-000028" ], "d_and_a": [ "10-Q:0001321655-26-000028" ], "sbc": [ "10-Q:0001321655-26-000028" ], "buybacks": [ "10-Q:0001321655-25-000066" ], "depreciation": [ "10-Q:0001321655-25-000066" ], "change_receivables": [ "10-Q:0001321655-26-000028" ], "change_payables": [ "10-Q:0001321655-26-000028" ], "change_contract_liabilities": [ "10-Q:0001321655-26-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2025 Q2", "fiscal_year": 2025, "quarter": 2, "start": "2025-04-01", "end": "2025-06-30", "values": { "cfo": 539251000.0, "cfi": -617010000.0, "cff": 6450000.0, "capex": 7634000.0, "d_and_a": 6530000.0, "sbc": 159971000.0, "dividends_paid": null, "buybacks": 18596000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 5400000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 28542000.0, "change_inventories": null, "change_payables": 25807000.0, "change_contract_liabilities": 101906000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106", "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "value_sources": { "cfo": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "cfi": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "cff": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "capex": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "d_and_a": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "sbc": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "buybacks": [ "10-Q:0001321655-25-000066", "10-Q:0001321655-25-000106" ], "depreciation": [ "10-Q:0001321655-25-000106" ], "change_receivables": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "change_payables": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "change_contract_liabilities": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q3", "fiscal_year": 2025, "quarter": 3, "start": "2025-07-01", "end": "2025-09-30", "values": { "cfo": 507664000.0, "cfi": 181567000.0, "cff": 6435000.0, "capex": 6792000.0, "d_and_a": 5975000.0, "sbc": 172318000.0, "dividends_paid": null, "buybacks": 19195000.0, "interest_paid": null, "taxes_paid": null, "depreciation": 4800000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 259476000.0, "change_inventories": null, "change_payables": 42380000.0, "change_contract_liabilities": 39488000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "value_sources": { "cfo": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "cfi": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "cff": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "capex": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "d_and_a": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "sbc": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "buybacks": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "depreciation": [ "10-Q:0001321655-25-000131" ], "change_receivables": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "change_payables": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ], "change_contract_liabilities": [ "10-Q:0001321655-25-000106", "10-Q:0001321655-25-000131" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2025 Q4", "fiscal_year": 2025, "quarter": 4, "start": "2025-10-01", "end": "2025-12-31", "values": { "cfo": 777295000.0, "cfi": -957831000.0, "cff": -10898000.0, "capex": 13272000.0, "d_and_a": 7018000.0, "sbc": 196405000.0, "dividends_paid": null, "buybacks": 19196000.0, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 27452000.0, "change_inventories": null, "change_payables": -85923000.0, "change_contract_liabilities": 78534000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "value_sources": { "cfo": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "cfi": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "cff": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "capex": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "d_and_a": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "sbc": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "buybacks": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "change_receivables": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "change_payables": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ], "change_contract_liabilities": [ "10-K:0001321655-26-000011", "10-Q:0001321655-25-000131" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "buybacks": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } }, { "period": "FY2026 Q1", "fiscal_year": 2026, "quarter": 1, "start": "2026-01-01", "end": "2026-03-31", "values": { "cfo": 899165000.0, "cfi": -26724000.0, "cff": 3397000.0, "capex": 7401000.0, "d_and_a": 6765000.0, "sbc": 201592000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 360973000.0, "change_inventories": null, "change_payables": 80788000.0, "change_contract_liabilities": 112386000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-26-000028" ], "value_sources": { "cfo": [ "10-Q:0001321655-26-000028" ], "cfi": [ "10-Q:0001321655-26-000028" ], "cff": [ "10-Q:0001321655-26-000028" ], "capex": [ "10-Q:0001321655-26-000028" ], "d_and_a": [ "10-Q:0001321655-26-000028" ], "sbc": [ "10-Q:0001321655-26-000028" ], "change_receivables": [ "10-Q:0001321655-26-000028" ], "change_payables": [ "10-Q:0001321655-26-000028" ], "change_contract_liabilities": [ "10-Q:0001321655-26-000028" ] }, "method": "reported", "value_methods": {} }, { "period": "FY2026 Q2", "fiscal_year": 2026, "quarter": 2, "start": "2026-04-01", "end": "2026-06-30", "values": { "cfo": 1216167000.0, "cfi": -1482941000.0, "cff": 4981000.0, "capex": 14554000.0, "d_and_a": 8220000.0, "sbc": 265209000.0, "dividends_paid": null, "buybacks": null, "interest_paid": null, "taxes_paid": null, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": null, "change_receivables": 72828000.0, "change_inventories": null, "change_payables": 7309000.0, "change_contract_liabilities": 144142000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "value_sources": { "cfo": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "cfi": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "cff": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "capex": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "d_and_a": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "sbc": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "change_receivables": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "change_payables": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ], "change_contract_liabilities": [ "10-Q:0001321655-26-000028", "10-Q:0001321655-26-000041" ] }, "method": "derived", "value_methods": { "cfo": "derived", "cfi": "derived", "cff": "derived", "capex": "derived", "d_and_a": "derived", "sbc": "derived", "change_receivables": "derived", "change_payables": "derived", "change_contract_liabilities": "derived" } } ], "cf_annual": [ { "fiscal_year": 2020, "start": "2020-01-01", "end": "2020-12-31", "through": "FY2020 Q4", "complete": true, "values": { "cfo": -296608000.0, "cfi": -14920000.0, "cff": 1036453000.0, "capex": 12236000.0, "d_and_a": 13871000.0, "sbc": 1270702000.0, "dividends_paid": null, "buybacks": 3777000.0, "interest_paid": 11432000.0, "taxes_paid": 14283000.0, "depreciation": 13900000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -20385000.0, "change_receivables": 108476000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -230873000.0, "proceeds_equity_issuance": 199369000.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-22-050913", "10-K:0001321655-23-000011" ], "value_sources": { "cfo": [ "10-K:0001321655-23-000011" ], "cfi": [ "10-K:0001321655-23-000011" ], "cff": [ "10-K:0001321655-23-000011" ], "capex": [ "10-K:0001321655-23-000011" ], "d_and_a": [ "10-K:0001321655-23-000011" ], "sbc": [ "10-K:0001321655-23-000011" ], "buybacks": [ "10-K:0001193125-22-050913" ], "interest_paid": [ "10-K:0001321655-23-000011" ], "taxes_paid": [ "10-K:0001321655-23-000011" ], "depreciation": [ "10-K:0001321655-23-000011" ], "deferred_tax": [ "10-K:0001321655-23-000011" ], "change_receivables": [ "10-K:0001321655-23-000011" ], "change_contract_liabilities": [ "10-K:0001321655-23-000011" ], "proceeds_equity_issuance": [ "10-K:0001321655-23-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2021, "start": "2021-01-01", "end": "2021-12-31", "through": "FY2021 Q4", "complete": true, "values": { "cfo": 333851000.0, "cfi": -397912000.0, "cff": 306747000.0, "capex": 12627000.0, "d_and_a": 14897000.0, "sbc": 778215000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 2774000.0, "taxes_paid": 4131000.0, "depreciation": 12800000.0, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": 43316000.0, "change_receivables": 35237000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -104944000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001193125-22-050913", "10-K:0001321655-23-000011", "10-K:0001321655-24-000022" ], "value_sources": { "cfo": [ "10-K:0001321655-24-000022" ], "cfi": [ "10-K:0001321655-24-000022" ], "cff": [ "10-K:0001321655-24-000022" ], "capex": [ "10-K:0001321655-24-000022" ], "d_and_a": [ "10-K:0001321655-24-000022" ], "sbc": [ "10-K:0001321655-24-000022" ], "buybacks": [ "10-K:0001193125-22-050913" ], "interest_paid": [ "10-K:0001321655-23-000011" ], "taxes_paid": [ "10-K:0001321655-24-000022" ], "depreciation": [ "10-K:0001321655-24-000022" ], "deferred_tax": [ "10-K:0001321655-24-000022" ], "change_receivables": [ "10-K:0001321655-24-000022" ], "change_contract_liabilities": [ "10-K:0001321655-24-000022" ], "proceeds_equity_issuance": [ "10-K:0001321655-23-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2022, "start": "2022-01-01", "end": "2022-12-31", "through": "FY2022 Q4", "complete": true, "values": { "cfo": 223737000.0, "cfi": -45427000.0, "cff": 85996000.0, "capex": 40027000.0, "d_and_a": 22522000.0, "sbc": 564798000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": 5000.0, "taxes_paid": 2904000.0, "depreciation": 19500000.0, "amortisation_intangibles": 0.0, "goodwill_impairment": null, "deferred_tax": -174000.0, "change_receivables": 72819000.0, "change_inventories": null, "change_payables": null, "change_contract_liabilities": -49471000.0, "proceeds_equity_issuance": 0.0, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001321655-23-000011", "10-K:0001321655-24-000022", "10-K:0001321655-25-000022" ], "value_sources": { "cfo": [ "10-K:0001321655-25-000022" ], "cfi": [ "10-K:0001321655-25-000022" ], "cff": [ "10-K:0001321655-25-000022" ], "capex": [ "10-K:0001321655-25-000022" ], "d_and_a": [ "10-K:0001321655-25-000022" ], "sbc": [ "10-K:0001321655-25-000022" ], "buybacks": [ "10-K:0001321655-25-000022" ], "interest_paid": [ "10-K:0001321655-23-000011" ], "taxes_paid": [ "10-K:0001321655-25-000022" ], "depreciation": [ "10-K:0001321655-25-000022" ], "amortisation_intangibles": [ "10-K:0001321655-24-000022" ], "deferred_tax": [ "10-K:0001321655-25-000022" ], "change_receivables": [ "10-K:0001321655-25-000022" ], "change_contract_liabilities": [ "10-K:0001321655-25-000022" ], "proceeds_equity_issuance": [ "10-K:0001321655-23-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2023, "start": "2023-01-01", "end": "2023-12-31", "through": "FY2023 Q4", "complete": true, "values": { "cfo": 712183000.0, "cfi": -2711180000.0, "cff": 218839000.0, "capex": 15114000.0, "d_and_a": 33354000.0, "sbc": 475903000.0, "dividends_paid": null, "buybacks": 0.0, "interest_paid": null, "taxes_paid": 13515000.0, "depreciation": 23700000.0, "amortisation_intangibles": 9600000.0, "goodwill_impairment": null, "deferred_tax": -4806000.0, "change_receivables": 106159000.0, "change_inventories": null, "change_payables": 21063000.0, "change_contract_liabilities": 143859000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001321655-25-000022", "10-K:0001321655-26-000011" ], "value_sources": { "cfo": [ "10-K:0001321655-26-000011" ], "cfi": [ "10-K:0001321655-26-000011" ], "cff": [ "10-K:0001321655-26-000011" ], "capex": [ "10-K:0001321655-26-000011" ], "d_and_a": [ "10-K:0001321655-26-000011" ], "sbc": [ "10-K:0001321655-26-000011" ], "buybacks": [ "10-K:0001321655-26-000011" ], "taxes_paid": [ "10-K:0001321655-25-000022" ], "depreciation": [ "10-K:0001321655-25-000022" ], "amortisation_intangibles": [ "10-K:0001321655-25-000022" ], "deferred_tax": [ "10-K:0001321655-26-000011" ], "change_receivables": [ "10-K:0001321655-26-000011" ], "change_payables": [ "10-K:0001321655-26-000011" ], "change_contract_liabilities": [ "10-K:0001321655-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2024, "start": "2024-01-01", "end": "2024-12-31", "through": "FY2024 Q4", "complete": true, "values": { "cfo": 1153865000.0, "cfi": -340655000.0, "cff": 463364000.0, "capex": 12634000.0, "d_and_a": 31587000.0, "sbc": 691638000.0, "dividends_paid": null, "buybacks": 64196000.0, "interest_paid": null, "taxes_paid": 16179000.0, "depreciation": 23700000.0, "amortisation_intangibles": 7800000.0, "goodwill_impairment": null, "deferred_tax": -566000.0, "change_receivables": 211157000.0, "change_inventories": null, "change_payables": 96793000.0, "change_contract_liabilities": 76796000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001321655-25-000022", "10-K:0001321655-26-000011" ], "value_sources": { "cfo": [ "10-K:0001321655-26-000011" ], "cfi": [ "10-K:0001321655-26-000011" ], "cff": [ "10-K:0001321655-26-000011" ], "capex": [ "10-K:0001321655-26-000011" ], "d_and_a": [ "10-K:0001321655-26-000011" ], "sbc": [ "10-K:0001321655-26-000011" ], "buybacks": [ "10-K:0001321655-26-000011" ], "taxes_paid": [ "10-K:0001321655-25-000022" ], "depreciation": [ "10-K:0001321655-25-000022" ], "amortisation_intangibles": [ "10-K:0001321655-25-000022" ], "deferred_tax": [ "10-K:0001321655-26-000011" ], "change_receivables": [ "10-K:0001321655-26-000011" ], "change_payables": [ "10-K:0001321655-26-000011" ], "change_contract_liabilities": [ "10-K:0001321655-26-000011" ] }, "method": "reported", "value_methods": {} }, { "fiscal_year": 2025, "start": "2025-01-01", "end": "2025-12-31", "through": "FY2025 Q4", "complete": true, "values": { "cfo": 2134473000.0, "cfi": -2783551000.0, "cff": -26910000.0, "capex": 33882000.0, "d_and_a": 26145000.0, "sbc": 684033000.0, "dividends_paid": null, "buybacks": 74985000.0, "interest_paid": null, "taxes_paid": 21686000.0, "depreciation": null, "amortisation_intangibles": null, "goodwill_impairment": null, "deferred_tax": -3914000.0, "change_receivables": 450429000.0, "change_inventories": null, "change_payables": 4659000.0, "change_contract_liabilities": 238688000.0, "proceeds_equity_issuance": null, "proceeds_debt_issuance": null }, "sources": [ "10-K:0001321655-26-000011" ], "value_sources": { "cfo": [ "10-K:0001321655-26-000011" ], "cfi": [ "10-K:0001321655-26-000011" ], "cff": [ "10-K:0001321655-26-000011" ], "capex": [ "10-K:0001321655-26-000011" ], "d_and_a": [ "10-K:0001321655-26-000011" ], "sbc": [ "10-K:0001321655-26-000011" ], "buybacks": [ "10-K:0001321655-26-000011" ], "taxes_paid": [ "10-K:0001321655-26-000011" ], "deferred_tax": [ "10-K:0001321655-26-000011" ], "change_receivables": [ "10-K:0001321655-26-000011" ], "change_payables": [ "10-K:0001321655-26-000011" ], "change_contract_liabilities": [ "10-K:0001321655-26-000011" ] }, "method": "reported", "value_methods": {} } ], "documents": { "10-K:0001193125-21-060650": { "kind": "filing", "form": "10-K", "accession": "0001193125-21-060650", "report_date": "2020-12-31", "filed": "2021-02-26", "fiscal_period": "FY2020 FY", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312521060650/d65934d10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312521060650/" }, "10-K:0001193125-22-050913": { "kind": "filing", "form": "10-K", "accession": "0001193125-22-050913", "report_date": "2021-12-31", "filed": "2022-02-24", "fiscal_period": "FY2021 FY", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312522050913/d273589d10k.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312522050913/" }, "10-K:0001321655-23-000011": { "kind": "filing", "form": "10-K", "accession": "0001321655-23-000011", "report_date": "2022-12-31", "filed": "2023-02-21", "fiscal_period": "FY2022 FY", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165523000011/pltr-20221231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165523000011/" }, "10-K:0001321655-24-000022": { "kind": "filing", "form": "10-K", "accession": "0001321655-24-000022", "report_date": "2023-12-31", "filed": "2024-02-20", "fiscal_period": "FY2023 FY", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165524000022/pltr-20231231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165524000022/" }, "10-K:0001321655-25-000022": { "kind": "filing", "form": "10-K", "accession": "0001321655-25-000022", "report_date": "2024-12-31", "filed": "2025-02-18", "fiscal_period": "FY2024 FY", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165525000022/pltr-20241231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165525000022/" }, "10-K:0001321655-26-000011": { "kind": "filing", "form": "10-K", "accession": "0001321655-26-000011", "report_date": "2025-12-31", "filed": "2026-02-17", "fiscal_period": "FY2025 FY", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165526000011/pltr-20251231.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165526000011/" }, "10-Q:0000950123-21-010430": { "kind": "filing", "form": "10-Q", "accession": "0000950123-21-010430", "report_date": "2021-06-30", "filed": "2021-08-12", "fiscal_period": "FY2021 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000095012321010430/d175251d10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000095012321010430/" }, "10-Q:0001193125-20-292177": { "kind": "filing", "form": "10-Q", "accession": "0001193125-20-292177", "report_date": "2020-09-30", "filed": "2020-11-13", "fiscal_period": "FY2020 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312520292177/d31861d10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312520292177/" }, "10-Q:0001193125-21-159222": { "kind": "filing", "form": "10-Q", "accession": "0001193125-21-159222", "report_date": "2021-03-31", "filed": "2021-05-12", "fiscal_period": "FY2021 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312521159222/d158374d10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312521159222/" }, "10-Q:0001193125-21-323920": { "kind": "filing", "form": "10-Q", "accession": "0001193125-21-323920", "report_date": "2021-09-30", "filed": "2021-11-09", "fiscal_period": "FY2021 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312521323920/d178745d10q.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000119312521323920/" }, "10-Q:0001321655-22-000006": { "kind": "filing", "form": "10-Q", "accession": "0001321655-22-000006", "report_date": "2022-03-31", "filed": "2022-05-09", "fiscal_period": "FY2022 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165522000006/pltr-20220331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165522000006/" }, "10-Q:0001321655-22-000016": { "kind": "filing", "form": "10-Q", "accession": "0001321655-22-000016", "report_date": "2022-06-30", "filed": "2022-08-08", "fiscal_period": "FY2022 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165522000016/pltr-20220630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165522000016/" }, "10-Q:0001321655-22-000032": { "kind": "filing", "form": "10-Q", "accession": "0001321655-22-000032", "report_date": "2022-09-30", "filed": "2022-11-07", "fiscal_period": "FY2022 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165522000032/pltr-20220930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165522000032/" }, "10-Q:0001321655-23-000044": { "kind": "filing", "form": "10-Q", "accession": "0001321655-23-000044", "report_date": "2023-03-31", "filed": "2023-05-09", "fiscal_period": "FY2023 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165523000044/pltr-20230331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165523000044/" }, "10-Q:0001321655-23-000090": { "kind": "filing", "form": "10-Q", "accession": "0001321655-23-000090", "report_date": "2023-06-30", "filed": "2023-08-08", "fiscal_period": "FY2023 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165523000090/pltr-20230630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165523000090/" }, "10-Q:0001321655-23-000118": { "kind": "filing", "form": "10-Q", "accession": "0001321655-23-000118", "report_date": "2023-09-30", "filed": "2023-11-03", "fiscal_period": "FY2023 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165523000118/pltr-20230930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165523000118/" }, "10-Q:0001321655-24-000071": { "kind": "filing", "form": "10-Q", "accession": "0001321655-24-000071", "report_date": "2024-03-31", "filed": "2024-05-07", "fiscal_period": "FY2024 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165524000071/pltr-20240331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165524000071/" }, "10-Q:0001321655-24-000135": { "kind": "filing", "form": "10-Q", "accession": "0001321655-24-000135", "report_date": "2024-06-30", "filed": "2024-08-06", "fiscal_period": "FY2024 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165524000135/pltr-20240630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165524000135/" }, "10-Q:0001321655-24-000209": { "kind": "filing", "form": "10-Q", "accession": "0001321655-24-000209", "report_date": "2024-09-30", "filed": "2024-11-05", "fiscal_period": "FY2024 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165524000209/pltr-20240930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165524000209/" }, "10-Q:0001321655-25-000066": { "kind": "filing", "form": "10-Q", "accession": "0001321655-25-000066", "report_date": "2025-03-31", "filed": "2025-05-06", "fiscal_period": "FY2025 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165525000066/pltr-20250331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165525000066/" }, "10-Q:0001321655-25-000106": { "kind": "filing", "form": "10-Q", "accession": "0001321655-25-000106", "report_date": "2025-06-30", "filed": "2025-08-05", "fiscal_period": "FY2025 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165525000106/pltr-20250630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165525000106/" }, "10-Q:0001321655-25-000131": { "kind": "filing", "form": "10-Q", "accession": "0001321655-25-000131", "report_date": "2025-09-30", "filed": "2025-11-04", "fiscal_period": "FY2025 Q3", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165525000131/pltr-20250930.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165525000131/" }, "10-Q:0001321655-26-000028": { "kind": "filing", "form": "10-Q", "accession": "0001321655-26-000028", "report_date": "2026-03-31", "filed": "2026-05-05", "fiscal_period": "FY2026 Q1", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165526000028/pltr-20260331.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165526000028/" }, "10-Q:0001321655-26-000041": { "kind": "filing", "form": "10-Q", "accession": "0001321655-26-000041", "report_date": "2026-06-30", "filed": "2026-08-04", "fiscal_period": "FY2026 Q2", "url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165526000041/pltr-20260630.htm", "index_url": "https://www.sec.gov/Archives/edgar/data/1321655/000132165526000041/" } }, "restatements": [ { "period": "FY2020 Q3", "item": "shares_basic", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 905462010.0, "source": "10-Q:0001193125-20-292177", "filed": "2020-11-13" }, "latest": { "value": 905462000.0, "source": "10-Q:0001193125-21-323920", "filed": "2021-11-09" }, "used": { "value": 905462010.0, "source": "10-Q:0001193125-20-292177", "filed": "2020-11-13" } }, { "period": "FY2020 Q3", "item": "shares_diluted", "start": "2020-07-01", "end": "2020-09-30", "first": { "value": 905462010.0, "source": "10-Q:0001193125-20-292177", "filed": "2020-11-13" }, "latest": { "value": 905462000.0, "source": "10-Q:0001193125-21-323920", "filed": "2021-11-09" }, "used": { "value": 905462010.0, "source": "10-Q:0001193125-20-292177", "filed": "2020-11-13" } }, { "period": "FY2020", "item": "proceeds_equity_issuance", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 942529000.0, "source": "10-K:0001193125-21-060650", "filed": "2021-02-26" }, "latest": { "value": 199369000.0, "source": "10-K:0001321655-23-000011", "filed": "2023-02-21" }, "used": { "value": 199369000.0, "source": "10-K:0001193125-22-050913", "filed": "2022-02-24" } }, { "period": "FY2020", "item": "shares_basic", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 977721736.0, "source": "10-K:0001193125-21-060650", "filed": "2021-02-26" }, "latest": { "value": 977722000.0, "source": "10-K:0001321655-23-000011", "filed": "2023-02-21" }, "used": { "value": 977722000.0, "source": "10-K:0001321655-23-000011", "filed": "2023-02-21" } }, { "period": "FY2020", "item": "shares_diluted", "start": "2020-01-01", "end": "2020-12-31", "first": { "value": 979330067.0, "source": "10-K:0001193125-21-060650", "filed": "2021-02-26" }, "latest": { "value": 979330000.0, "source": "10-K:0001321655-23-000011", "filed": "2023-02-21" }, "used": { "value": 979330000.0, "source": "10-K:0001321655-23-000011", "filed": "2023-02-21" } }, { "period": "FY2020 Q4", "item": "shares_outstanding", "start": null, "end": "2020-12-31", "first": { "value": 1792139544.0, "source": "10-K:0001193125-21-060650", "filed": "2021-02-26" }, "latest": { "value": 1792140000.0, "source": "10-K:0001193125-22-050913", "filed": "2022-02-24" }, "used": { "value": 1792140000.0, "source": "10-K:0001193125-22-050913", "filed": "2022-02-24" } }, { "period": "FY2022", "item": "change_receivables", "start": "2022-01-01", "end": "2022-12-31", "first": { "value": 77519000.0, "source": "10-K:0001321655-23-000011", "filed": "2023-02-21" }, "latest": { "value": 72819000.0, "source": "10-K:0001321655-25-000022", "filed": "2025-02-18" }, "used": { "value": 72819000.0, "source": "10-K:0001321655-24-000022", "filed": "2024-02-20" } }, { "period": "FY2022 Q4", "item": "operating_lease_discount_rate", "start": null, "end": "2022-12-31", "first": { "value": 0.0625, "source": "10-K:0001321655-23-000011", "filed": "2023-02-21" }, "latest": { "value": 0.06, "source": "10-K:0001321655-24-000022", "filed": "2024-02-20" }, "used": { "value": 0.06, "source": "10-K:0001321655-24-000022", "filed": "2024-02-20" } }, { "period": "FY2023 Q1", "item": "change_contract_liabilities", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": -2112000.0, "source": "10-Q:0001321655-23-000044", "filed": "2023-05-09" }, "latest": { "value": 43631000.0, "source": "10-Q:0001321655-24-000071", "filed": "2024-05-07" }, "used": { "value": 43631000.0, "source": "10-Q:0001321655-24-000071", "filed": "2024-05-07" } }, { "period": "FY2023 Q1", "item": "change_receivables", "start": "2023-01-01", "end": "2023-03-31", "first": { "value": 628000.0, "source": "10-Q:0001321655-23-000044", "filed": "2023-05-09" }, "latest": { "value": -2709000.0, "source": "10-Q:0001321655-24-000071", "filed": "2024-05-07" }, "used": { "value": -2709000.0, "source": "10-Q:0001321655-24-000071", "filed": "2024-05-07" } }, { "period": "FY2023", "item": "change_contract_liabilities", "start": "2023-01-01", "end": "2023-12-31", "first": { "value": 64347000.0, "source": "10-K:0001321655-24-000022", "filed": "2024-02-20" }, "latest": { "value": 143859000.0, "source": "10-K:0001321655-26-000011", "filed": "2026-02-17" }, "used": { "value": 64347000.0, "source": "10-K:0001321655-25-000022", "filed": "2025-02-18" } }, { "period": "FY2024 Q1", "item": "change_contract_liabilities", "start": "2024-01-01", "end": "2024-03-31", "first": { "value": 7953000.0, "source": "10-Q:0001321655-24-000071", "filed": "2024-05-07" }, "latest": { "value": -6849000.0, "source": "10-Q:0001321655-25-000066", "filed": "2025-05-06" }, "used": { "value": -6849000.0, "source": "10-Q:0001321655-25-000066", "filed": "2025-05-06" } }, { "period": "FY2024 Q2", "item": "change_contract_liabilities", "start": "2024-01-01", "end": "2024-06-30", "first": { "value": 11806000.0, "source": "10-Q:0001321655-24-000135", "filed": "2024-08-06" }, "latest": { "value": 33269000.0, "source": "10-Q:0001321655-25-000106", "filed": "2025-08-05" }, "used": { "value": 33269000.0, "source": "10-Q:0001321655-25-000106", "filed": "2025-08-05" } }, { "period": "FY2024 Q3", "item": "change_contract_liabilities", "start": "2024-01-01", "end": "2024-09-30", "first": { "value": 159457000.0, "source": "10-Q:0001321655-24-000209", "filed": "2024-11-05" }, "latest": { "value": 132340000.0, "source": "10-Q:0001321655-25-000131", "filed": "2025-11-04" }, "used": { "value": 132340000.0, "source": "10-Q:0001321655-25-000131", "filed": "2025-11-04" } }, { "period": "FY2024", "item": "change_contract_liabilities", "start": "2024-01-01", "end": "2024-12-31", "first": { "value": 54440000.0, "source": "10-K:0001321655-25-000022", "filed": "2025-02-18" }, "latest": { "value": 76796000.0, "source": "10-K:0001321655-26-000011", "filed": "2026-02-17" }, "used": { "value": 76796000.0, "source": "10-K:0001321655-26-000011", "filed": "2026-02-17" } } ], "withheld": [ { "table": "cf_quarterly", "period": "FY2020 Q4", "item": "proceeds_equity_issuance", "value": -743160000.0, "sources": [ "10-K:0001193125-22-050913", "10-Q:0001193125-21-323920" ], "reason": "negative where the item cannot be negative" } ], "events": [] }